{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Apresentação","Filtros","Cubos","Somas","Geral","Estado","Resultados","Iniciativas"],"not_rendered":{"charts":10,"images":0,"macros":1,"external_links":0,"defined_names":27,"comments":0,"pivot_tables":26},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

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

{"sheet":"Filtros","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Cubos","index":2,"n_rows":36,"n_cols":66,"rows_kept":36,"cut":false,"hidden":true,"merged":[]}
["Atividades de gestão do Programa no Sistema Sebrae",null,null,"Atividades de gestão do Programa no Sebrae Nacional",null,null,"Iniciativas de execução do Programa no Sebrae Nacional",null,null,"Atividades de gestão do Programa nos Sebrae UF",null,null,null,"Iniciativas de execução do Programa no Sebrae Nacional",null,null,null,"Sebrae UF do Programa ",null,null,null,"Orçamento do Programa no Sebrae Nacional",null,null,null,"Orçamento do Programa nos estados",null,null,null,null,"Sebrae UF do Programa ",null,null,"Sebrae NA - Clientes do Programa",null,null,"Sebrae UF - Clientes do Programa",null,null,"Sebrae NA - Clientes do Programa nas iniciativas",null,null,"Sebrae UF - Clientes do Programa nas iniciativas",null,null,"Sebrae UF - Clientes atendidos do Programa nas iniciativas",null,null,"Sebrae UF - Clientes do Programa",null,null,"Sebrae UF - Clientes do Programa - PN",null,null,"Sebrae UF - Clientes do Programa - PF",null,null,"Sebrae UF - Clientes do Programa",null,null,null,"Sebrae UF - Inciativas Gestão Programa",null,null,"Sebrae UF - Inciativas Execução Programa"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sebrae","(Vários itens)",null,"Sebrae","(Vários itens)",null,"Sebrae","(Vários itens)",null,"Sebrae","(Vários itens)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sebrae","SEBRAE/NA",null,null,null,null,null,null,null,null,null,null,"Sebrae","SEBRAE/NA",null,"Sebrae","(Vários itens)",null,null,null,null,null,null,null,null,null,null,"Iniciativa por Tipo","Atividade",null,"Iniciativa por Tipo","Atividade",null,"Iniciativa por Tipo","Atividade",null,"Iniciativa por Tipo","Atividade"]
["Sebrae","All",null,"Sebrae","SEBRAE/NA",null,"Sebrae","SEBRAE/NA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sebrae","(Vários itens)","Todos os estados exceto o Sebrae Nacional",null,null,null,null,null,"Iniciativa por Tipo","Atividade",null,"Iniciativa por Tipo","Atividade",null,"Sebrae","SEBRAE/NA",null,"Sebrae","(Vários itens)",null,"Sebrae","All",null,"Iniciativa por Tipologia","Desenvolvimento de Produtos e Serviços",null,"Iniciativa por Tipologia","Desenvolvimento de Produtos e Serviços",null,"Iniciativa por Tipologia","Desenvolvimento de Produtos e Serviços",null,"Iniciativa por Tipologia","Desenvolvimento de Produtos e Serviços",null,null,"Sebrae","(Vários itens)",null,"Sebrae","(Vários itens)"]
["Iniciativa por Tipo","Desenvolvimento de Produtos e Serviços",null,"Iniciativa por Tipo","Desenvolvimento de Produtos e Serviços",null,"Iniciativa por Tipo","(Vários itens)",null,"Iniciativa por Tipo","Desenvolvimento de Produtos e Serviços",null,null,"Iniciativa por Tipo","(Vários itens)",null,null,null,null,null,null,"Rótulos de Linha","Valor de Despesa Orçado - Ajustado","Valor de Despesa Executado",null,null,null,null,null,null,"Natureza Orçamentária por Código e Descrição","6.1.2.0 - Contribuição Social do Sebrae/NA",null,"Iniciativa por Tipologia","Desenvolvimento de Produtos e Serviços",null,"Iniciativa por Tipologia","Desenvolvimento de Produtos e Serviços",null,"Iniciativa por Tipo","(Vários itens)",null,"Iniciativa por Tipo","(Vários itens)",null,"Aceitabilidade","Aceito",null,"Público Alvo","(Vários itens)",null,"Público Alvo","(Vários itens)",null,"Público Alvo","(Vários itens)",null,"Público Alvo","(Vários itens)",null,null,"Iniciativa por Tipo","Atividade",null,"Iniciativa por Tipo","(Vários itens)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rótulos de Linha","Valor de Despesa Orçado - Ajustado","Valor de Despesa Executado","Valor de Receita Iniciativa Orçado - Ajustado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iniciativa por Tipologia","Desenvolvimento de Produtos e Serviços",null,"Iniciativa por Tipologia","All"]
["Rótulos de Linha","Nº de Iniciativas - Ajustado",null,"Rótulos de Linha","Nº de Iniciativas - Ajustado",null,"Rótulos de Linha","Nº de Iniciativas - Ajustado",null,"Nº de Iniciativas - Ajustado",null,null,null,"Nº de Iniciativas - Ajustado",null,null,null,"Rótulos de Linha","Nº de Iniciativas - Ajustado","Valor de Despesa Orçado - Ajustado",null,null,null,null,null,"NI - Não Informado",null,null,0,null,"Rótulos de Linha","Valor de Receita Iniciativa Orçado - Ajustado",null,"Rótulos de Linha","Nº de Clientes Planejado - Ajustado",null,"Rótulos de Linha","Nº de Clientes Planejado - Ajustado",null,"Rótulos de Linha","Nº de Clientes Planejado - Ajustado",null,"Rótulos de Linha","Nº de Clientes Planejado - Ajustado",null,"Rótulos de Linha","N° de Clientes",null,"Rótulos de Linha","Nº de Clientes Planejado - Ajustado",null,"Rótulos de Linha","Nº de Clientes Planejado - Ajustado",null,"Rótulos de Linha","Nº de Clientes Planejado - Ajustado",null,"Nº de Clientes Planejado - Ajustado","Rótulos de Coluna"]
["Cliente em Foco",12,null,null,null,null,null,null,null,"Nome de Programa","Descrição de Sebrae","Total",null,"Nome de Programa","Descrição de Sebrae","Total",null,"AC",2,10693251,null,null,null,null,null,"3.1.2.1 - Serviços Especializados",131884334,null,null,null,"AC",897764,null,null,null,null,"Microempreendedor Individual",479460,null,null,null,null,"Microempreendedor Individual",36524,null,null,null,null,"AC",20742,null,"AC",12982,null,"AC",7760,null,"Rótulos de Linha","Pessoas Físicas","Pequenos Negócios",null,"Rótulos de Linha","Nº de Iniciativas - Ajustado",null,"Rótulos de Linha","Nº de Iniciativas - Ajustado"]
[null,null,null,null,null,null,null,null,null,"Cliente em Foco","SEBRAE/AC",1,null,"Cliente em Foco","SEBRAE/AC",1,null,"AM",1,16097000,null,null,null,null,null,"3.1.2.2 - Serviços Contratados",21996933,null,null,null,"AM",6962100,null,null,null,null,"Microempresa",327297,null,null,null,null,"Microempresa",10779,null,null,null,null,"AL",null,null,"AL",null,null,"AL",null,null,"AC",7760,12982,null,"AC",1,null,"AC",1]
[null,null,null,null,null,null,null,null,null,"Cliente em Foco","SEBRAE/AM",1,null,"Cliente em Foco","SEBRAE/SP",12,null,"ES",1,25360461,null,null,null,null,null,"3.1.3.1 - Despesas com Viagens",3553005,null,null,null,"ES",13805561,null,null,null,null,"Empresa de Pequeno Porte",69830,null,null,null,null,"Empresa de Pequeno Porte",3020,null,null,null,null,"AM",56430,null,"AM",28430,null,"AM",28000,null,"AL",null,null,null,"AL",null,null,"SP",12]
[null,null,null,null,null,null,null,null,null,"Cliente em Foco","SEBRAE/ES",1,null,null,null,null,null,"GO",1,20080000,null,null,null,null,null,"3.1.3.2 - Aluguéis e Encargos",1337740,null,null,null,"GO",12922459,null,null,null,null,"Candidato a empresário",399189,null,null,null,null,"Candidato a empresário",73232,null,null,null,null,"AP",null,null,"AP",null,null,"AP",null,null,"AM",28000,28430,null,"AM",1,null,"Total Geral",13]
[null,null,null,null,null,null,null,null,null,"Cliente em Foco","SEBRAE/GO",1,null,null,null,null,null,"MA",1,null,null,null,null,null,null,"3.1.3.3 - Divulgação, Anúncios, Publicidade e Propaganda",540000,null,null,null,"MS",10372997,null,null,null,null,"Potencial Empreendedor",90495,null,null,null,null,"Potencial Empreendedor",13737,null,null,null,null,"BA",null,null,"BA",null,null,"BA",null,null,"AP",null,null,null,"AP"]
[null,null,null,null,null,null,null,null,null,"Cliente em Foco","SEBRAE/MA",1,null,null,null,null,null,"MS",1,15418567,null,null,null,null,null,"3.1.3.4 - Serviços Gráficos e de Reprodução",2488392,null,null,null,"PB",10889975,null,null,null,null,"Pessoa Física",130000,null,null,null,null,"Total Geral",137292,null,null,null,null,"CE",null,null,"CE",null,null,"CE",null,null,"BA",null,null,null,"BA"]
[null,null,null,null,null,null,null,null,null,"Cliente em Foco","SEBRAE/MS",1,null,null,null,null,null,"PB",1,20992832,null,null,null,null,null,"3.1.3.5 - Serviços de Comunicação em Geral",497122,null,null,null,"PR",22828932,null,null,null,null,"Total Geral",1496271,null,null,null,null,null,null,null,null,null,null,"DF",null,null,"DF",null,null,"DF",null,null,"CE",null,null,null,"CE"]
[null,null,null,null,null,null,null,null,null,"Cliente em Foco","SEBRAE/PB",1,null,null,null,null,null,"PR",1,38239170,null,null,null,null,null,"3.1.3.6 - Materiais de Consumo",134328,null,null,null,"RS",14000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ES",104365,null,"ES",62268,null,"ES",42097,null,"DF",null,null,null,"DF"]
[null,null,null,null,null,null,null,null,null,"Cliente em Foco","SEBRAE/PR",1,null,null,null,null,null,"RR",1,null,null,null,null,null,null,"3.1.3.7 - Demais Custos e Despesas Gerais",10344141,null,null,null,"Total Geral",92679788,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GO",186227,null,"GO",78633,null,"GO",107594,null,"ES",42097,62268,null,"ES",1]
[null,null,null,null,null,null,null,null,null,"Cliente em Foco","SEBRAE/RR",1,null,null,null,null,null,"RS",1,29000000,null,null,null,null,null,"3.1.5.3 - Transf. Externas - Convênios c/Outras Entidades",1091342,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MA",70000,null,"MA",40000,null,"MA",30000,null,"GO",107594,78633,null,"GO",1]
[null,null,null,null,null,null,null,null,null,"Cliente em Foco","SEBRAE/RS",1,null,null,null,null,null,"SC",1,null,null,null,null,null,null,"5.1.2.2 - Bens Móveis",2013944,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MG",null,null,"MG",null,null,"MG",null,null,"MA",30000,40000,null,"MA",1]
[null,null,null,null,null,null,null,null,null,"Cliente em Foco","SEBRAE/SC",1,null,null,null,null,null,"SE",1,null,null,null,null,null,null,"6.1.2.2 - CS do Sebrae/NA - Proposta",null,null,92679788,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MS",75000,null,"MS",40000,null,"MS",35000,null,"MG",null,null,null,"MG"]
[null,null,null,null,null,null,null,null,null,"Cliente em Foco","SEBRAE/SE",1,null,null,null,null,null,"SP",12,null,null,null,null,null,null,"6.2.1.1 - Convênios, Subvenções e Auxílios",null,null,3472954,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MT",null,null,"MT",null,null,"MT",null,null,"MS",35000,40000,null,"MS",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Geral",25,175881281,null,null,null,null,null,"6.2.1.2 - Empresas Beneficiadas",null,null,37273638,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PA",null,null,"PA",null,null,"PA",null,null,"MT",null,null,null,"MT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Geral",175881281,null,133426380,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PB",65000,null,"PB",35000,null,"PB",30000,null,"PA",null,null,null,"PA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PE",null,null,"PE",null,null,"PE",null,null,"PB",30000,35000,null,"PB",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PI",null,null,"PI",null,null,"PI",null,null,"PE",null,null,null,"PE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PR",400000,null,"PR",270000,null,"PR",130000,null,"PI",null,null,null,"PI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RJ",null,null,"RJ",null,null,"RJ",null,null,"PR",130000,270000,null,"PR",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RN",null,null,"RN",null,null,"RN",null,null,"RJ",null,null,null,"RJ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RO",null,null,"RO",null,null,"RO",null,null,"RN",null,null,null,"RN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RR",8190,null,"RR",4452,null,"RR",3738,null,"RO",null,null,null,"RO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RS",300000,null,"RS",200000,null,"RS",100000,null,"RR",3738,4452,null,"RR",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SC",175317,null,"SC",84822,null,"SC",90495,null,"RS",100000,200000,null,"RS",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SE",35000,null,"SE",20000,null,"SE",15000,null,"SC",90495,84822,null,"SC",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SP",null,null,"SP",null,null,"SP",null,null,"SE",15000,20000,null,"SE",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TO",null,null,"TO",null,null,"TO",null,null,"SP",null,null,null,"SP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Geral",1496271,null,"Total Geral",876587,null,"Total Geral",619684,null,"TO",null,null,null,"TO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Geral",619684,876587,null,"Total Geral",12]

{"sheet":"Somas","index":3,"n_rows":45,"n_cols":14,"rows_kept":45,"cut":false,"hidden":true,"merged":[]}
["Programas Sistema +1","Programas Nacionais","Iniciativas - NA","Sebrae UF","Atividades gestao - UF","Soma de Total"]
[2,1,{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[Nº de Iniciativas - Ajustado]\",Cubos!$G$7),0)","v":0},13,12,13]
[]
[]
["Estado","Iniciativas Gestão","Iniciativas Execução","Iniciaitvas","CSN","Orçamento","Clientes","$\\Cliente","Universo PN","Clientes PN","% Cobertura","População","Clientes PF","% População"]
["AC",{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BJ$9:$BK$35,2,FALSE)","v":1},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BM$9:$BN$35,2,FALSE)","v":1},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$R$8:$T$34,2,FALSE)","v":2},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AE$8:$AF$34,2,FALSE)","v":897764},{"$f":"VLOOKUP(A6,Cubos!$R$8:$T$34,3,FALSE)","v":10693251},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AW$8:$AX$34,2,FALSE)","v":20742},{"$f":"IFERROR(ROUND(Tabela5[[#This Row],[Orçamento]]/Tabela5[[#This Row],[Clientes]],2),#N/A)","v":515.54},28439,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AZ$8:$BA$34,2,FALSE)","v":12982},{"$f":"IF(Tabela5[[#This Row],[Clientes PN]]>0,Tabela5[[#This Row],[Clientes PN]]/Tabela5[[#This Row],[Universo PN]],#N/A)","v":0.45648581173740288},881935,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BC$8:$BD$34,2,FALSE)","v":7760},{"$f":"IF(Tabela5[[#This Row],[Clientes PF]]>0,Tabela5[[#This Row],[Clientes PF]]/Tabela5[[#This Row],[População]],#N/A)","v":8.7988343812185708E-3}]
["AL",{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BJ$9:$BK$35,2,FALSE)","v":0},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BM$9:$BN$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$R$8:$T$34,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AE$8:$AF$34,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A7,Cubos!$R$8:$T$34,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AW$8:$AX$34,2,FALSE)","v":0},{"$f":"IFERROR(ROUND(Tabela5[[#This Row],[Orçamento]]/Tabela5[[#This Row],[Clientes]],2),#N/A)","v":{"$error":"#N/A"}},178597,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AZ$8:$BA$34,2,FALSE)","v":0},{"$f":"IF(Tabela5[[#This Row],[Clientes PN]]>0,Tabela5[[#This Row],[Clientes PN]]/Tabela5[[#This Row],[Universo PN]],#N/A)","v":{"$error":"#N/A"}},3337357,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BC$8:$BD$34,2,FALSE)","v":0},{"$f":"IF(Tabela5[[#This Row],[Clientes PF]]>0,Tabela5[[#This Row],[Clientes PF]]/Tabela5[[#This Row],[População]],#N/A)","v":{"$error":"#N/A"}}]
["AM",{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BJ$9:$BK$35,2,FALSE)","v":1},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BM$9:$BN$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$R$8:$T$34,2,FALSE)","v":1},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AE$8:$AF$34,2,FALSE)","v":6962100},{"$f":"VLOOKUP(A8,Cubos!$R$8:$T$34,3,FALSE)","v":16097000},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AW$8:$AX$34,2,FALSE)","v":56430},{"$f":"IFERROR(ROUND(Tabela5[[#This Row],[Orçamento]]/Tabela5[[#This Row],[Clientes]],2),#N/A)","v":285.26},155757,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AZ$8:$BA$34,2,FALSE)","v":28430},{"$f":"IF(Tabela5[[#This Row],[Clientes PN]]>0,Tabela5[[#This Row],[Clientes PN]]/Tabela5[[#This Row],[Universo PN]],#N/A)","v":0.18252791206815744},4144597,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BC$8:$BD$34,2,FALSE)","v":28000},{"$f":"IF(Tabela5[[#This Row],[Clientes PF]]>0,Tabela5[[#This Row],[Clientes PF]]/Tabela5[[#This Row],[População]],#N/A)","v":6.7557834935459346E-3}]
["AP",{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BJ$9:$BK$35,2,FALSE)","v":0},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BM$9:$BN$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$R$8:$T$34,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AE$8:$AF$34,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A9,Cubos!$R$8:$T$34,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AW$8:$AX$34,2,FALSE)","v":0},{"$f":"IFERROR(ROUND(Tabela5[[#This Row],[Orçamento]]/Tabela5[[#This Row],[Clientes]],2),#N/A)","v":{"$error":"#N/A"}},35411,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AZ$8:$BA$34,2,FALSE)","v":0},{"$f":"IF(Tabela5[[#This Row],[Clientes PN]]>0,Tabela5[[#This Row],[Clientes PN]]/Tabela5[[#This Row],[Universo PN]],#N/A)","v":{"$error":"#N/A"}},845731,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BC$8:$BD$34,2,FALSE)","v":0},{"$f":"IF(Tabela5[[#This Row],[Clientes PF]]>0,Tabela5[[#This Row],[Clientes PF]]/Tabela5[[#This Row],[População]],#N/A)","v":{"$error":"#N/A"}}]
["BA",{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BJ$9:$BK$35,2,FALSE)","v":0},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BM$9:$BN$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$R$8:$T$34,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AE$8:$AF$34,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A10,Cubos!$R$8:$T$34,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AW$8:$AX$34,2,FALSE)","v":0},{"$f":"IFERROR(ROUND(Tabela5[[#This Row],[Orçamento]]/Tabela5[[#This Row],[Clientes]],2),#N/A)","v":{"$error":"#N/A"}},960907,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AZ$8:$BA$34,2,FALSE)","v":0},{"$f":"IF(Tabela5[[#This Row],[Clientes PN]]>0,Tabela5[[#This Row],[Clientes PN]]/Tabela5[[#This Row],[Universo PN]],#N/A)","v":{"$error":"#N/A"}},14873064,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BC$8:$BD$34,2,FALSE)","v":0},{"$f":"IF(Tabela5[[#This Row],[Clientes PF]]>0,Tabela5[[#This Row],[Clientes PF]]/Tabela5[[#This Row],[População]],#N/A)","v":{"$error":"#N/A"}}]
["CE",{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BJ$9:$BK$35,2,FALSE)","v":0},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BM$9:$BN$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$R$8:$T$34,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AE$8:$AF$34,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A11,Cubos!$R$8:$T$34,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AW$8:$AX$34,2,FALSE)","v":0},{"$f":"IFERROR(ROUND(Tabela5[[#This Row],[Orçamento]]/Tabela5[[#This Row],[Clientes]],2),#N/A)","v":{"$error":"#N/A"}},555901,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AZ$8:$BA$34,2,FALSE)","v":0},{"$f":"IF(Tabela5[[#This Row],[Clientes PN]]>0,Tabela5[[#This Row],[Clientes PN]]/Tabela5[[#This Row],[Universo PN]],#N/A)","v":{"$error":"#N/A"}},9132078,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BC$8:$BD$34,2,FALSE)","v":0},{"$f":"IF(Tabela5[[#This Row],[Clientes PF]]>0,Tabela5[[#This Row],[Clientes PF]]/Tabela5[[#This Row],[População]],#N/A)","v":{"$error":"#N/A"}}]
["DF",{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BJ$9:$BK$35,2,FALSE)","v":0},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BM$9:$BN$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$R$8:$T$34,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AE$8:$AF$34,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A12,Cubos!$R$8:$T$34,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AW$8:$AX$34,2,FALSE)","v":0},{"$f":"IFERROR(ROUND(Tabela5[[#This Row],[Orçamento]]/Tabela5[[#This Row],[Clientes]],2),#N/A)","v":{"$error":"#N/A"}},327572,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AZ$8:$BA$34,2,FALSE)","v":0},{"$f":"IF(Tabela5[[#This Row],[Clientes PN]]>0,Tabela5[[#This Row],[Clientes PN]]/Tabela5[[#This Row],[Universo PN]],#N/A)","v":{"$error":"#N/A"}},3015268,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BC$8:$BD$34,2,FALSE)","v":0},{"$f":"IF(Tabela5[[#This Row],[Clientes PF]]>0,Tabela5[[#This Row],[Clientes PF]]/Tabela5[[#This Row],[População]],#N/A)","v":{"$error":"#N/A"}}]
["ES",{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BJ$9:$BK$35,2,FALSE)","v":1},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BM$9:$BN$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$R$8:$T$34,2,FALSE)","v":1},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AE$8:$AF$34,2,FALSE)","v":13805561},{"$f":"VLOOKUP(A13,Cubos!$R$8:$T$34,3,FALSE)","v":25360461},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AW$8:$AX$34,2,FALSE)","v":104365},{"$f":"IFERROR(ROUND(Tabela5[[#This Row],[Orçamento]]/Tabela5[[#This Row],[Clientes]],2),#N/A)","v":243},359369,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AZ$8:$BA$34,2,FALSE)","v":62268},{"$f":"IF(Tabela5[[#This Row],[Clientes PN]]>0,Tabela5[[#This Row],[Clientes PN]]/Tabela5[[#This Row],[Universo PN]],#N/A)","v":0.17327037112271787},4018650,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BC$8:$BD$34,2,FALSE)","v":42097},{"$f":"IF(Tabela5[[#This Row],[Clientes PF]]>0,Tabela5[[#This Row],[Clientes PF]]/Tabela5[[#This Row],[População]],#N/A)","v":1.0475408408296319E-2}]
["GO",{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BJ$9:$BK$35,2,FALSE)","v":1},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BM$9:$BN$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$R$8:$T$34,2,FALSE)","v":1},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AE$8:$AF$34,2,FALSE)","v":12922459},{"$f":"VLOOKUP(A14,Cubos!$R$8:$T$34,3,FALSE)","v":20080000},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AW$8:$AX$34,2,FALSE)","v":186227},{"$f":"IFERROR(ROUND(Tabela5[[#This Row],[Orçamento]]/Tabela5[[#This Row],[Clientes]],2),#N/A)","v":107.83},635769,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AZ$8:$BA$34,2,FALSE)","v":78633},{"$f":"IF(Tabela5[[#This Row],[Clientes PN]]>0,Tabela5[[#This Row],[Clientes PN]]/Tabela5[[#This Row],[Universo PN]],#N/A)","v":0.12368171458501437},7018354,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BC$8:$BD$34,2,FALSE)","v":107594},{"$f":"IF(Tabela5[[#This Row],[Clientes PF]]>0,Tabela5[[#This Row],[Clientes PF]]/Tabela5[[#This Row],[População]],#N/A)","v":1.5330375184836787E-2}]
["MA",{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BJ$9:$BK$35,2,FALSE)","v":1},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BM$9:$BN$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$R$8:$T$34,2,FALSE)","v":1},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AE$8:$AF$34,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A15,Cubos!$R$8:$T$34,3,FALSE)","v":0},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AW$8:$AX$34,2,FALSE)","v":70000},{"$f":"IFERROR(ROUND(Tabela5[[#This Row],[Orçamento]]/Tabela5[[#This Row],[Clientes]],2),#N/A)","v":0},259268,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AZ$8:$BA$34,2,FALSE)","v":40000},{"$f":"IF(Tabela5[[#This Row],[Clientes PN]]>0,Tabela5[[#This Row],[Clientes PN]]/Tabela5[[#This Row],[Universo PN]],#N/A)","v":0.15428051282842464},7075181,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BC$8:$BD$34,2,FALSE)","v":30000},{"$f":"IF(Tabela5[[#This Row],[Clientes PF]]>0,Tabela5[[#This Row],[Clientes PF]]/Tabela5[[#This Row],[População]],#N/A)","v":4.2401742089707671E-3}]
["MG",{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BJ$9:$BK$35,2,FALSE)","v":0},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BM$9:$BN$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$R$8:$T$34,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AE$8:$AF$34,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A16,Cubos!$R$8:$T$34,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AW$8:$AX$34,2,FALSE)","v":0},{"$f":"IFERROR(ROUND(Tabela5[[#This Row],[Orçamento]]/Tabela5[[#This Row],[Clientes]],2),#N/A)","v":{"$error":"#N/A"}},1813982,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AZ$8:$BA$34,2,FALSE)","v":0},{"$f":"IF(Tabela5[[#This Row],[Clientes PN]]>0,Tabela5[[#This Row],[Clientes PN]]/Tabela5[[#This Row],[Universo PN]],#N/A)","v":{"$error":"#N/A"}},21168791,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BC$8:$BD$34,2,FALSE)","v":0},{"$f":"IF(Tabela5[[#This Row],[Clientes PF]]>0,Tabela5[[#This Row],[Clientes PF]]/Tabela5[[#This Row],[População]],#N/A)","v":{"$error":"#N/A"}}]
["MS",{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BJ$9:$BK$35,2,FALSE)","v":1},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BM$9:$BN$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$R$8:$T$34,2,FALSE)","v":1},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AE$8:$AF$34,2,FALSE)","v":10372997},{"$f":"VLOOKUP(A17,Cubos!$R$8:$T$34,3,FALSE)","v":15418567},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AW$8:$AX$34,2,FALSE)","v":75000},{"$f":"IFERROR(ROUND(Tabela5[[#This Row],[Orçamento]]/Tabela5[[#This Row],[Clientes]],2),#N/A)","v":205.58},250276,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AZ$8:$BA$34,2,FALSE)","v":40000},{"$f":"IF(Tabela5[[#This Row],[Clientes PN]]>0,Tabela5[[#This Row],[Clientes PN]]/Tabela5[[#This Row],[Universo PN]],#N/A)","v":0.15982355479550575},2778986,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BC$8:$BD$34,2,FALSE)","v":35000},{"$f":"IF(Tabela5[[#This Row],[Clientes PF]]>0,Tabela5[[#This Row],[Clientes PF]]/Tabela5[[#This Row],[População]],#N/A)","v":1.2594521886760135E-2}]
["MT",{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BJ$9:$BK$35,2,FALSE)","v":0},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BM$9:$BN$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$R$8:$T$34,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AE$8:$AF$34,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A18,Cubos!$R$8:$T$34,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AW$8:$AX$34,2,FALSE)","v":0},{"$f":"IFERROR(ROUND(Tabela5[[#This Row],[Orçamento]]/Tabela5[[#This Row],[Clientes]],2),#N/A)","v":{"$error":"#N/A"}},328811,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AZ$8:$BA$34,2,FALSE)","v":0},{"$f":"IF(Tabela5[[#This Row],[Clientes PN]]>0,Tabela5[[#This Row],[Clientes PN]]/Tabela5[[#This Row],[Universo PN]],#N/A)","v":{"$error":"#N/A"}},3484466,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BC$8:$BD$34,2,FALSE)","v":0},{"$f":"IF(Tabela5[[#This Row],[Clientes PF]]>0,Tabela5[[#This Row],[Clientes PF]]/Tabela5[[#This Row],[População]],#N/A)","v":{"$error":"#N/A"}}]
["PA",{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BJ$9:$BK$35,2,FALSE)","v":0},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BM$9:$BN$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$R$8:$T$34,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AE$8:$AF$34,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A19,Cubos!$R$8:$T$34,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AW$8:$AX$34,2,FALSE)","v":0},{"$f":"IFERROR(ROUND(Tabela5[[#This Row],[Orçamento]]/Tabela5[[#This Row],[Clientes]],2),#N/A)","v":{"$error":"#N/A"}},406466,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AZ$8:$BA$34,2,FALSE)","v":0},{"$f":"IF(Tabela5[[#This Row],[Clientes PN]]>0,Tabela5[[#This Row],[Clientes PN]]/Tabela5[[#This Row],[Universo PN]],#N/A)","v":{"$error":"#N/A"}},8602865,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BC$8:$BD$34,2,FALSE)","v":0},{"$f":"IF(Tabela5[[#This Row],[Clientes PF]]>0,Tabela5[[#This Row],[Clientes PF]]/Tabela5[[#This Row],[População]],#N/A)","v":{"$error":"#N/A"}}]
["PB",{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BJ$9:$BK$35,2,FALSE)","v":1},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BM$9:$BN$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$R$8:$T$34,2,FALSE)","v":1},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AE$8:$AF$34,2,FALSE)","v":10889975},{"$f":"VLOOKUP(A20,Cubos!$R$8:$T$34,3,FALSE)","v":20992832},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AW$8:$AX$34,2,FALSE)","v":65000},{"$f":"IFERROR(ROUND(Tabela5[[#This Row],[Orçamento]]/Tabela5[[#This Row],[Clientes]],2),#N/A)","v":322.97000000000003},208726,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AZ$8:$BA$34,2,FALSE)","v":35000},{"$f":"IF(Tabela5[[#This Row],[Clientes PN]]>0,Tabela5[[#This Row],[Clientes PN]]/Tabela5[[#This Row],[Universo PN]],#N/A)","v":0.16768394929237374},4018127,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BC$8:$BD$34,2,FALSE)","v":30000},{"$f":"IF(Tabela5[[#This Row],[Clientes PF]]>0,Tabela5[[#This Row],[Clientes PF]]/Tabela5[[#This Row],[População]],#N/A)","v":7.4661652058284865E-3}]
["PE",{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BJ$9:$BK$35,2,FALSE)","v":0},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BM$9:$BN$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$R$8:$T$34,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AE$8:$AF$34,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A21,Cubos!$R$8:$T$34,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AW$8:$AX$34,2,FALSE)","v":0},{"$f":"IFERROR(ROUND(Tabela5[[#This Row],[Orçamento]]/Tabela5[[#This Row],[Clientes]],2),#N/A)","v":{"$error":"#N/A"}},558920,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AZ$8:$BA$34,2,FALSE)","v":0},{"$f":"IF(Tabela5[[#This Row],[Clientes PN]]>0,Tabela5[[#This Row],[Clientes PN]]/Tabela5[[#This Row],[Universo PN]],#N/A)","v":{"$error":"#N/A"}},9557071,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BC$8:$BD$34,2,FALSE)","v":0},{"$f":"IF(Tabela5[[#This Row],[Clientes PF]]>0,Tabela5[[#This Row],[Clientes PF]]/Tabela5[[#This Row],[População]],#N/A)","v":{"$error":"#N/A"}}]
["PI",{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BJ$9:$BK$35,2,FALSE)","v":0},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BM$9:$BN$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$R$8:$T$34,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AE$8:$AF$34,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A22,Cubos!$R$8:$T$34,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AW$8:$AX$34,2,FALSE)","v":0},{"$f":"IFERROR(ROUND(Tabela5[[#This Row],[Orçamento]]/Tabela5[[#This Row],[Clientes]],2),#N/A)","v":{"$error":"#N/A"}},158789,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AZ$8:$BA$34,2,FALSE)","v":0},{"$f":"IF(Tabela5[[#This Row],[Clientes PN]]>0,Tabela5[[#This Row],[Clientes PN]]/Tabela5[[#This Row],[Universo PN]],#N/A)","v":{"$error":"#N/A"}},3273227,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BC$8:$BD$34,2,FALSE)","v":0},{"$f":"IF(Tabela5[[#This Row],[Clientes PF]]>0,Tabela5[[#This Row],[Clientes PF]]/Tabela5[[#This Row],[População]],#N/A)","v":{"$error":"#N/A"}}]
["PR",{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BJ$9:$BK$35,2,FALSE)","v":1},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BM$9:$BN$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$R$8:$T$34,2,FALSE)","v":1},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AE$8:$AF$34,2,FALSE)","v":22828932},{"$f":"VLOOKUP(A23,Cubos!$R$8:$T$34,3,FALSE)","v":38239170},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AW$8:$AX$34,2,FALSE)","v":400000},{"$f":"IFERROR(ROUND(Tabela5[[#This Row],[Orçamento]]/Tabela5[[#This Row],[Clientes]],2),#N/A)","v":95.6},1186441,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AZ$8:$BA$34,2,FALSE)","v":270000},{"$f":"IF(Tabela5[[#This Row],[Clientes PN]]>0,Tabela5[[#This Row],[Clientes PN]]/Tabela5[[#This Row],[Universo PN]],#N/A)","v":0.22757136680205758},11433957,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BC$8:$BD$34,2,FALSE)","v":130000},{"$f":"IF(Tabela5[[#This Row],[Clientes PF]]>0,Tabela5[[#This Row],[Clientes PF]]/Tabela5[[#This Row],[População]],#N/A)","v":1.136964219823461E-2}]
["RJ",{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BJ$9:$BK$35,2,FALSE)","v":0},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BM$9:$BN$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$R$8:$T$34,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AE$8:$AF$34,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A24,Cubos!$R$8:$T$34,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AW$8:$AX$34,2,FALSE)","v":0},{"$f":"IFERROR(ROUND(Tabela5[[#This Row],[Orçamento]]/Tabela5[[#This Row],[Clientes]],2),#N/A)","v":{"$error":"#N/A"}},1821043,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AZ$8:$BA$34,2,FALSE)","v":0},{"$f":"IF(Tabela5[[#This Row],[Clientes PN]]>0,Tabela5[[#This Row],[Clientes PN]]/Tabela5[[#This Row],[Universo PN]],#N/A)","v":{"$error":"#N/A"}},17264943,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BC$8:$BD$34,2,FALSE)","v":0},{"$f":"IF(Tabela5[[#This Row],[Clientes PF]]>0,Tabela5[[#This Row],[Clientes PF]]/Tabela5[[#This Row],[População]],#N/A)","v":{"$error":"#N/A"}}]
["RN",{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BJ$9:$BK$35,2,FALSE)","v":0},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BM$9:$BN$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$R$8:$T$34,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AE$8:$AF$34,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A25,Cubos!$R$8:$T$34,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AW$8:$AX$34,2,FALSE)","v":0},{"$f":"IFERROR(ROUND(Tabela5[[#This Row],[Orçamento]]/Tabela5[[#This Row],[Clientes]],2),#N/A)","v":{"$error":"#N/A"}},210638,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AZ$8:$BA$34,2,FALSE)","v":0},{"$f":"IF(Tabela5[[#This Row],[Clientes PN]]>0,Tabela5[[#This Row],[Clientes PN]]/Tabela5[[#This Row],[Universo PN]],#N/A)","v":{"$error":"#N/A"}},3506853,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BC$8:$BD$34,2,FALSE)","v":0},{"$f":"IF(Tabela5[[#This Row],[Clientes PF]]>0,Tabela5[[#This Row],[Clientes PF]]/Tabela5[[#This Row],[População]],#N/A)","v":{"$error":"#N/A"}}]
["RO",{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BJ$9:$BK$35,2,FALSE)","v":0},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BM$9:$BN$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$R$8:$T$34,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AE$8:$AF$34,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A26,Cubos!$R$8:$T$34,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AW$8:$AX$34,2,FALSE)","v":0},{"$f":"IFERROR(ROUND(Tabela5[[#This Row],[Orçamento]]/Tabela5[[#This Row],[Clientes]],2),#N/A)","v":{"$error":"#N/A"}},103849,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AZ$8:$BA$34,2,FALSE)","v":0},{"$f":"IF(Tabela5[[#This Row],[Clientes PN]]>0,Tabela5[[#This Row],[Clientes PN]]/Tabela5[[#This Row],[Universo PN]],#N/A)","v":{"$error":"#N/A"}},1777225,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BC$8:$BD$34,2,FALSE)","v":0},{"$f":"IF(Tabela5[[#This Row],[Clientes PF]]>0,Tabela5[[#This Row],[Clientes PF]]/Tabela5[[#This Row],[População]],#N/A)","v":{"$error":"#N/A"}}]
["RR",{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BJ$9:$BK$35,2,FALSE)","v":1},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BM$9:$BN$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$R$8:$T$34,2,FALSE)","v":1},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AE$8:$AF$34,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A27,Cubos!$R$8:$T$34,3,FALSE)","v":0},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AW$8:$AX$34,2,FALSE)","v":8190},{"$f":"IFERROR(ROUND(Tabela5[[#This Row],[Orçamento]]/Tabela5[[#This Row],[Clientes]],2),#N/A)","v":0},27194,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AZ$8:$BA$34,2,FALSE)","v":4452},{"$f":"IF(Tabela5[[#This Row],[Clientes PN]]>0,Tabela5[[#This Row],[Clientes PN]]/Tabela5[[#This Row],[Universo PN]],#N/A)","v":0.16371258365815988},605761,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BC$8:$BD$34,2,FALSE)","v":3738},{"$f":"IF(Tabela5[[#This Row],[Clientes PF]]>0,Tabela5[[#This Row],[Clientes PF]]/Tabela5[[#This Row],[População]],#N/A)","v":6.1707505105148735E-3}]
["RS",{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BJ$9:$BK$35,2,FALSE)","v":1},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BM$9:$BN$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$R$8:$T$34,2,FALSE)","v":1},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AE$8:$AF$34,2,FALSE)","v":14000000},{"$f":"VLOOKUP(A28,Cubos!$R$8:$T$34,3,FALSE)","v":29000000},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AW$8:$AX$34,2,FALSE)","v":300000},{"$f":"IFERROR(ROUND(Tabela5[[#This Row],[Orçamento]]/Tabela5[[#This Row],[Clientes]],2),#N/A)","v":96.67},1159526,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AZ$8:$BA$34,2,FALSE)","v":200000},{"$f":"IF(Tabela5[[#This Row],[Clientes PN]]>0,Tabela5[[#This Row],[Clientes PN]]/Tabela5[[#This Row],[Universo PN]],#N/A)","v":0.17248427374634118},11377239,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BC$8:$BD$34,2,FALSE)","v":100000},{"$f":"IF(Tabela5[[#This Row],[Clientes PF]]>0,Tabela5[[#This Row],[Clientes PF]]/Tabela5[[#This Row],[População]],#N/A)","v":8.7894787127175585E-3}]
["SC",{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BJ$9:$BK$35,2,FALSE)","v":1},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BM$9:$BN$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$R$8:$T$34,2,FALSE)","v":1},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AE$8:$AF$34,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A29,Cubos!$R$8:$T$34,3,FALSE)","v":0},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AW$8:$AX$34,2,FALSE)","v":175317},{"$f":"IFERROR(ROUND(Tabela5[[#This Row],[Orçamento]]/Tabela5[[#This Row],[Clientes]],2),#N/A)","v":0},765504,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AZ$8:$BA$34,2,FALSE)","v":84822},{"$f":"IF(Tabela5[[#This Row],[Clientes PN]]>0,Tabela5[[#This Row],[Clientes PN]]/Tabela5[[#This Row],[Universo PN]],#N/A)","v":0.11080543014798094},7164788,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BC$8:$BD$34,2,FALSE)","v":90495},{"$f":"IF(Tabela5[[#This Row],[Clientes PF]]>0,Tabela5[[#This Row],[Clientes PF]]/Tabela5[[#This Row],[População]],#N/A)","v":1.2630520261032148E-2}]
["SE",{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BJ$9:$BK$35,2,FALSE)","v":1},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BM$9:$BN$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$R$8:$T$34,2,FALSE)","v":1},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AE$8:$AF$34,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A30,Cubos!$R$8:$T$34,3,FALSE)","v":0},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AW$8:$AX$34,2,FALSE)","v":35000},{"$f":"IFERROR(ROUND(Tabela5[[#This Row],[Orçamento]]/Tabela5[[#This Row],[Clientes]],2),#N/A)","v":0},115986,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AZ$8:$BA$34,2,FALSE)","v":20000},{"$f":"IF(Tabela5[[#This Row],[Clientes PN]]>0,Tabela5[[#This Row],[Clientes PN]]/Tabela5[[#This Row],[Universo PN]],#N/A)","v":0.17243460417636611},2298696,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BC$8:$BD$34,2,FALSE)","v":15000},{"$f":"IF(Tabela5[[#This Row],[Clientes PF]]>0,Tabela5[[#This Row],[Clientes PF]]/Tabela5[[#This Row],[População]],#N/A)","v":6.5254387705029285E-3}]
["SP",{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BJ$9:$BK$35,2,FALSE)","v":0},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BM$9:$BN$35,2,FALSE)","v":12},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$R$8:$T$34,2,FALSE)","v":12},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AE$8:$AF$34,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A31,Cubos!$R$8:$T$34,3,FALSE)","v":0},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AW$8:$AX$34,2,FALSE)","v":0},{"$f":"IFERROR(ROUND(Tabela5[[#This Row],[Orçamento]]/Tabela5[[#This Row],[Clientes]],2),#N/A)","v":{"$error":"#N/A"}},4871165,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AZ$8:$BA$34,2,FALSE)","v":0},{"$f":"IF(Tabela5[[#This Row],[Clientes PN]]>0,Tabela5[[#This Row],[Clientes PN]]/Tabela5[[#This Row],[Universo PN]],#N/A)","v":{"$error":"#N/A"}},45919049,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BC$8:$BD$34,2,FALSE)","v":0},{"$f":"IF(Tabela5[[#This Row],[Clientes PF]]>0,Tabela5[[#This Row],[Clientes PF]]/Tabela5[[#This Row],[População]],#N/A)","v":{"$error":"#N/A"}}]
["TO",{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BJ$9:$BK$35,2,FALSE)","v":0},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BM$9:$BN$35,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$R$8:$T$34,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AE$8:$AF$34,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A32,Cubos!$R$8:$T$34,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AW$8:$AX$34,2,FALSE)","v":0},{"$f":"IFERROR(ROUND(Tabela5[[#This Row],[Orçamento]]/Tabela5[[#This Row],[Clientes]],2),#N/A)","v":{"$error":"#N/A"}},103578,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$AZ$8:$BA$34,2,FALSE)","v":0},{"$f":"IF(Tabela5[[#This Row],[Clientes PN]]>0,Tabela5[[#This Row],[Clientes PN]]/Tabela5[[#This Row],[Universo PN]],#N/A)","v":{"$error":"#N/A"}},1572866,{"$f":"VLOOKUP(Tabela5[[#This Row],[Estado]],Cubos!$BC$8:$BD$34,2,FALSE)","v":0},{"$f":"IF(Tabela5[[#This Row],[Clientes PF]]>0,Tabela5[[#This Row],[Clientes PF]]/Tabela5[[#This Row],[População]],#N/A)","v":{"$error":"#N/A"}}]
["Total",{"$f":"SUBTOTAL(109,Tabela5[Iniciativas Gestão])","v":12},{"$f":"SUBTOTAL(109,Tabela5[Iniciativas Execução])","v":{"$error":"#N/A"}},{"$f":"SUBTOTAL(109,Tabela5[Iniciaitvas])","v":{"$error":"#N/A"}},{"$f":"SUBTOTAL(109,Tabela5[CSN])","v":{"$error":"#N/A"}},{"$f":"GETPIVOTDATA(\"[Measures].[Valor de Despesa Orçado - Ajustado]\",Cubos!$R$7)","v":175881281},{"$f":"SUBTOTAL(109,Tabela5[Clientes])","v":1496271},{"$f":"SUBTOTAL(109,Tabela5[$\\Cliente])","v":{"$error":"#N/A"}},{"$f":"SUBTOTAL(109,Tabela5[Universo PN])","v":17587884},{"$f":"SUBTOTAL(109,Tabela5[Clientes PN])","v":876587},{"$f":"SUBTOTAL(109,Tabela5[% Cobertura])","v":{"$error":"#N/A"}},{"$f":"SUBTOTAL(109,Tabela5[População])","v":210147125},{"$f":"SUBTOTAL(109,Tabela5[Clientes PF])","v":619684},{"$f":"SUBTOTAL(109,Tabela5[% População])","v":{"$error":"#N/A"}}]
[]
["Público Alvo","Atividades Gestão - NA","Atividades Gestão - UF","Iniciativas - NA","Iniciativas - UF","Atendido"]
["Microempreendedor Individual",{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[Nº de Clientes Planejado - Ajustado]\",Cubos!$AH$7,\"[Público Alvo].[Público Alvo]\",\"[Público Alvo].[Público Alvo].[Segmento de Público Alvo].&[5]\"),0)","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[Nº de Clientes Planejado - Ajustado]\",Cubos!$AK$7,\"[Público Alvo].[Público Alvo]\",\"[Público Alvo].[Público Alvo].[Segmento de Público Alvo].&[5]\"),0)","v":479460},{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[Nº de Clientes Planejado - Ajustado]\",Cubos!$AN$7,\"[Público Alvo].[Público Alvo]\",\"[Público Alvo].[Público Alvo].[Segmento de Público Alvo].&[5]\"),0)","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[Nº de Clientes Planejado - Ajustado]\",Cubos!$AQ$7,\"[Público Alvo].[Público Alvo]\",\"[Público Alvo].[Público Alvo].[Segmento de Público Alvo].&[5]\"),0)","v":36524},{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[N° de Clientes]\",Cubos!$AT$7,\"[Público Alvo].[Público Alvo]\",\"[Público Alvo].[Público Alvo].[Segmento de Público Alvo].&[5]\"),0)","v":0}]
["Microempresa",{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[Nº de Clientes Planejado - Ajustado]\",Cubos!$AH$7,\"[Público Alvo].[Público Alvo]\",\"[Público Alvo].[Público Alvo].[Segmento de Público Alvo].&[4]\"),0)","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[Nº de Clientes Planejado - Ajustado]\",Cubos!$AK$7,\"[Público Alvo].[Público Alvo]\",\"[Público Alvo].[Público Alvo].[Segmento de Público Alvo].&[4]\"),0)","v":327297},{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[Nº de Clientes Planejado - Ajustado]\",Cubos!$AN$7,\"[Público Alvo].[Público Alvo]\",\"[Público Alvo].[Público Alvo].[Segmento de Público Alvo].&[4]\"),0)","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[Nº de Clientes Planejado - Ajustado]\",Cubos!$AQ$7,\"[Público Alvo].[Público Alvo]\",\"[Público Alvo].[Público Alvo].[Segmento de Público Alvo].&[4]\"),0)","v":10779},{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[N° de Clientes]\",Cubos!$AT$7,\"[Público Alvo].[Público Alvo]\",\"[Público Alvo].[Público Alvo].[Segmento de Público Alvo].&[4]\"),0)","v":0}]
["Empresa de Pequeno Porte",{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[Nº de Clientes Planejado - Ajustado]\",Cubos!$AH$7,\"[Público Alvo].[Público Alvo]\",\"[Público Alvo].[Público Alvo].[Segmento de Público Alvo].&[3]\"),0)","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[Nº de Clientes Planejado - Ajustado]\",Cubos!$AK$7,\"[Público Alvo].[Público Alvo]\",\"[Público Alvo].[Público Alvo].[Segmento de Público Alvo].&[3]\"),0)","v":69830},{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[Nº de Clientes Planejado - Ajustado]\",Cubos!$AN$7,\"[Público Alvo].[Público Alvo]\",\"[Público Alvo].[Público Alvo].[Segmento de Público Alvo].&[3]\"),0)","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[Nº de Clientes Planejado - Ajustado]\",Cubos!$AQ$7,\"[Público Alvo].[Público Alvo]\",\"[Público Alvo].[Público Alvo].[Segmento de Público Alvo].&[3]\"),0)","v":3020},{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[N° de Clientes]\",Cubos!$AT$7,\"[Público Alvo].[Público Alvo]\",\"[Público Alvo].[Público Alvo].[Segmento de Público Alvo].&[3]\"),0)","v":0}]
["Candidato a empresário",{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[Nº de Clientes Planejado - Ajustado]\",Cubos!$AH$7,\"[Público Alvo].[Público Alvo]\",\"[Público Alvo].[Público Alvo].[Segmento de Público Alvo].&[7]\"),0)","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[Nº de Clientes Planejado - Ajustado]\",Cubos!$AK$7,\"[Público Alvo].[Público Alvo]\",\"[Público Alvo].[Público Alvo].[Segmento de Público Alvo].&[7]\"),0)","v":399189},{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[Nº de Clientes Planejado - Ajustado]\",Cubos!$AN$7,\"[Público Alvo].[Público Alvo]\",\"[Público Alvo].[Público Alvo].[Segmento de Público Alvo].&[7]\"),0)","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[Nº de Clientes Planejado - Ajustado]\",Cubos!$AQ$7,\"[Público Alvo].[Público Alvo]\",\"[Público Alvo].[Público Alvo].[Segmento de Público Alvo].&[7]\"),0)","v":73232},{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[N° de Clientes]\",Cubos!$AT$7,\"[Público Alvo].[Público Alvo]\",\"[Público Alvo].[Público Alvo].[Segmento de Público Alvo].&[7]\"),0)","v":0}]
["Potencial Empreendedor",{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[Nº de Clientes Planejado - Ajustado]\",Cubos!$AH$7,\"[Público Alvo].[Público Alvo]\",\"[Público Alvo].[Público Alvo].[Segmento de Público Alvo].&[8]\"),0)","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[Nº de Clientes Planejado - Ajustado]\",Cubos!$AK$7,\"[Público Alvo].[Público Alvo]\",\"[Público Alvo].[Público Alvo].[Segmento de Público Alvo].&[8]\"),0)","v":90495},{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[Nº de Clientes Planejado - Ajustado]\",Cubos!$AN$7,\"[Público Alvo].[Público Alvo]\",\"[Público Alvo].[Público Alvo].[Segmento de Público Alvo].&[8]\"),0)","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[Nº de Clientes Planejado - Ajustado]\",Cubos!$AQ$7,\"[Público Alvo].[Público Alvo]\",\"[Público Alvo].[Público Alvo].[Segmento de Público Alvo].&[8]\"),0)","v":13737},{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[N° de Clientes]\",Cubos!$AT$7,\"[Público Alvo].[Público Alvo]\",\"[Público Alvo].[Público Alvo].[Segmento de Público Alvo].&[8]\"),0)","v":0}]
["Pessoa Física",{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[Nº de Clientes Planejado - Ajustado]\",Cubos!$AH$7,\"[Público Alvo].[Público Alvo]\",\"[Público Alvo].[Público Alvo].[Segmento de Público Alvo].&[10]\"),0)","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[Nº de Clientes Planejado - Ajustado]\",Cubos!$AK$7,\"[Público Alvo].[Público Alvo]\",\"[Público Alvo].[Público Alvo].[Segmento de Público Alvo].&[10]\"),0)","v":130000},{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[Nº de Clientes Planejado - Ajustado]\",Cubos!$AN$7,\"[Público Alvo].[Público Alvo]\",\"[Público Alvo].[Público Alvo].[Segmento de Público Alvo].&[10]\"),0)","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[Nº de Clientes Planejado - Ajustado]\",Cubos!$AQ$7,\"[Público Alvo].[Público Alvo]\",\"[Público Alvo].[Público Alvo].[Segmento de Público Alvo].&[10]\"),0)","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[N° de Clientes]\",Cubos!$AT$7,\"[Público Alvo].[Público Alvo]\",\"[Público Alvo].[Público Alvo].[Segmento de Público Alvo].&[10]\"),0)","v":0}]
[]
[null,"CSN Aprovada","CSN Proposta","Viagens","Convênios","Outras despessas"]
["NA previsão",{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[Valor de Despesa Orçado - Ajustado]\",Cubos!$V$5,\"[Natureza Orçamentária].[Código Descrição 4 nível]\",\"[Natureza Orçamentária].[Código Descrição 4 nível].&[17]\"),0)","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[Valor de Despesa Orçado - Ajustado]\",Cubos!$V$5,\"[Natureza Orçamentária].[Código Descrição 4 nível]\",\"[Natureza Orçamentária].[Código Descrição 4 nível].&[22]\"),0)","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[Valor de Despesa Orçado - Ajustado]\",Cubos!$V$5,\"[Natureza Orçamentária].[Código Descrição 4 nível]\",\"[Natureza Orçamentária].[Código Descrição 4 nível].&[7]\"),0)","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[Valor de Despesa Orçado - Ajustado]\",Cubos!$V$5,\"[Natureza Orçamentária].[Código Descrição 4 nível]\",\"[Natureza Orçamentária].[Código Descrição 4 nível].&[18]\"),0)","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[Valor de Despesa Orçado - Ajustado]\",Cubos!$V$5),0) - SUM(B44:E44)","v":0}]
["UF previsão",{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[Valor de Receita Iniciativa Orçado - Ajustado]\",Cubos!$Z$6,\"[Natureza Orçamentária].[Código Descrição 4 nível]\",\"[Natureza Orçamentária].[Código Descrição 4 nível].&[72]\"),0)","v":0},{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[Valor de Receita Iniciativa Orçado - Ajustado]\",Cubos!$Z$6,\"[Natureza Orçamentária].[Código Descrição 4 nível]\",\"[Natureza Orçamentária].[Código Descrição 4 nível].&[73]\"),0)","v":92679788},{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[Valor de Despesa Orçado - Ajustado]\",Cubos!$Z$6,\"[Natureza Orçamentária].[Código Descrição 4 nível]\",\"[Natureza Orçamentária].[Código Descrição 4 nível].&[7]\"),0)","v":3553005},{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[Valor de Despesa Orçado - Ajustado]\",Cubos!$Z$6,\"[Natureza Orçamentária].[Código Descrição 4 nível]\",\"[Natureza Orçamentária].[Código Descrição 4 nível].&[18]\"),0)","v":1091342},{"$f":"IFERROR(GETPIVOTDATA(\"[Measures].[Valor de Despesa Orçado - Ajustado]\",Cubos!$Z$6),0)-SUM(D45:E45)","v":171236934}]

{"sheet":"Geral","index":4,"n_rows":46,"n_cols":7,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[null,"Programas Nacionais","Sebrae UF - Gestão","Atividades gestão - NA","Iniciativas Execução - NA","Atividades gestao - UF","Iniciativas Execução - UF"]
[null,{"$f":"Somas!A2-1","v":1},{"$f":"Somas!D2-1","v":12},{"$f":"Somas!C2","v":0},{"$f":"Somas!C2","v":0},{"$f":"Somas!E2","v":12},{"$f":"GETPIVOTDATA(\"Total\",Somas!$F$1)","v":13}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"CSN","CSN Aprovada","CSN Proposta","CSN Total","Orçamento Total","CSO Contrapartida"]
[null,{"$f":"Somas!A44","v":"NA previsão"},{"$f":"Somas!B44","v":0},{"$f":"Somas!C44","v":0},{"$f":"Tabela6[[#This Row],[CSN Aprovada]]+Tabela6[[#This Row],[CSN Proposta]]","v":0},0,0]
[null,{"$f":"Somas!A45","v":"UF previsão"},{"$f":"Somas!B45","v":0},{"$f":"Somas!C45","v":92679788},{"$f":"Tabela6[[#This Row],[CSN Aprovada]]+Tabela6[[#This Row],[CSN Proposta]]","v":92679788},{"$f":"Somas!F33","v":175881281},{"$f":"Tabela6[[#This Row],[Orçamento Total]]-Tabela6[[#This Row],[CSN Aprovada]]-Tabela6[[#This Row],[CSN Proposta]]","v":83201493}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Público Alvo","Atividades Gestão - NA","Atividades Gestão - UF","Iniciativas - NA","Iniciativas - UF"]
[null,{"$f":"Somas!A36","v":"Microempreendedor Individual"},{"$f":"Somas!B36","v":0},{"$f":"Somas!C36","v":479460},{"$f":"Somas!D36","v":0},{"$f":"Somas!E36","v":36524}]
[null,{"$f":"Somas!A37","v":"Microempresa"},{"$f":"Somas!B37","v":0},{"$f":"Somas!C37","v":327297},{"$f":"Somas!D37","v":0},{"$f":"Somas!E37","v":10779}]
[null,{"$f":"Somas!A38","v":"Empresa de Pequeno Porte"},{"$f":"Somas!B38","v":0},{"$f":"Somas!C38","v":69830},{"$f":"Somas!D38","v":0},{"$f":"Somas!E38","v":3020}]
[null,"Pessoa Física",{"$f":"Somas!B39+Somas!B40+Somas!B41","v":0},{"$f":"Somas!C39+Somas!C40+Somas!C41","v":619684},{"$f":"Somas!D39+Somas!D40+Somas!D41","v":0},{"$f":"Somas!E39+Somas!E40+Somas!E41","v":86969}]

{"sheet":"Estado","index":5,"n_rows":30,"n_cols":7,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
["Estado","Iniciativas Gestão","Iniciaitvas Execução","CSN","Orçamento","Contrapartida","% Contrapartida"]
[{"$f":"Somas!A6","v":"AC"},{"$f":"Somas!B6","v":1},{"$f":"IFERROR(Somas!C6,0)","v":1},{"$f":"IFERROR(Somas!E6,0)","v":897764},{"$f":"IFERROR(Somas!F6,0)","v":10693251},{"$f":"Tabela1[[#This Row],[Orçamento]]-Tabela1[[#This Row],[CSN]]","v":9795487},{"$f":"IFERROR(Tabela1[[#This Row],[Contrapartida]]/Tabela1[[#This Row],[Orçamento]],0)","v":0.91604386729536225}]
[{"$f":"Somas!A7","v":"AL"},{"$f":"Somas!B7","v":0},{"$f":"IFERROR(Somas!C7,0)","v":0},{"$f":"IFERROR(Somas!E7,0)","v":0},{"$f":"IFERROR(Somas!F7,0)","v":0},{"$f":"Tabela1[[#This Row],[Orçamento]]-Tabela1[[#This Row],[CSN]]","v":0},{"$f":"IFERROR(Tabela1[[#This Row],[Contrapartida]]/Tabela1[[#This Row],[Orçamento]],0)","v":0}]
[{"$f":"Somas!A8","v":"AM"},{"$f":"Somas!B8","v":1},{"$f":"IFERROR(Somas!C8,0)","v":0},{"$f":"IFERROR(Somas!E8,0)","v":6962100},{"$f":"IFERROR(Somas!F8,0)","v":16097000},{"$f":"Tabela1[[#This Row],[Orçamento]]-Tabela1[[#This Row],[CSN]]","v":9134900},{"$f":"IFERROR(Tabela1[[#This Row],[Contrapartida]]/Tabela1[[#This Row],[Orçamento]],0)","v":0.5674908368018885}]
[{"$f":"Somas!A9","v":"AP"},{"$f":"Somas!B9","v":0},{"$f":"IFERROR(Somas!C9,0)","v":0},{"$f":"IFERROR(Somas!E9,0)","v":0},{"$f":"IFERROR(Somas!F9,0)","v":0},{"$f":"Tabela1[[#This Row],[Orçamento]]-Tabela1[[#This Row],[CSN]]","v":0},{"$f":"IFERROR(Tabela1[[#This Row],[Contrapartida]]/Tabela1[[#This Row],[Orçamento]],0)","v":0}]
[{"$f":"Somas!A10","v":"BA"},{"$f":"Somas!B10","v":0},{"$f":"IFERROR(Somas!C10,0)","v":0},{"$f":"IFERROR(Somas!E10,0)","v":0},{"$f":"IFERROR(Somas!F10,0)","v":0},{"$f":"Tabela1[[#This Row],[Orçamento]]-Tabela1[[#This Row],[CSN]]","v":0},{"$f":"IFERROR(Tabela1[[#This Row],[Contrapartida]]/Tabela1[[#This Row],[Orçamento]],0)","v":0}]
[{"$f":"Somas!A11","v":"CE"},{"$f":"Somas!B11","v":0},{"$f":"IFERROR(Somas!C11,0)","v":0},{"$f":"IFERROR(Somas!E11,0)","v":0},{"$f":"IFERROR(Somas!F11,0)","v":0},{"$f":"Tabela1[[#This Row],[Orçamento]]-Tabela1[[#This Row],[CSN]]","v":0},{"$f":"IFERROR(Tabela1[[#This Row],[Contrapartida]]/Tabela1[[#This Row],[Orçamento]],0)","v":0}]
[{"$f":"Somas!A12","v":"DF"},{"$f":"Somas!B12","v":0},{"$f":"IFERROR(Somas!C12,0)","v":0},{"$f":"IFERROR(Somas!E12,0)","v":0},{"$f":"IFERROR(Somas!F12,0)","v":0},{"$f":"Tabela1[[#This Row],[Orçamento]]-Tabela1[[#This Row],[CSN]]","v":0},{"$f":"IFERROR(Tabela1[[#This Row],[Contrapartida]]/Tabela1[[#This Row],[Orçamento]],0)","v":0}]
[{"$f":"Somas!A13","v":"ES"},{"$f":"Somas!B13","v":1},{"$f":"IFERROR(Somas!C13,0)","v":0},{"$f":"IFERROR(Somas!E13,0)","v":13805561},{"$f":"IFERROR(Somas!F13,0)","v":25360461},{"$f":"Tabela1[[#This Row],[Orçamento]]-Tabela1[[#This Row],[CSN]]","v":11554900},{"$f":"IFERROR(Tabela1[[#This Row],[Contrapartida]]/Tabela1[[#This Row],[Orçamento]],0)","v":0.45562657555791275}]
[{"$f":"Somas!A14","v":"GO"},{"$f":"Somas!B14","v":1},{"$f":"IFERROR(Somas!C14,0)","v":0},{"$f":"IFERROR(Somas!E14,0)","v":12922459},{"$f":"IFERROR(Somas!F14,0)","v":20080000},{"$f":"Tabela1[[#This Row],[Orçamento]]-Tabela1[[#This Row],[CSN]]","v":7157541},{"$f":"IFERROR(Tabela1[[#This Row],[Contrapartida]]/Tabela1[[#This Row],[Orçamento]],0)","v":0.35645124501992032}]
[{"$f":"Somas!A15","v":"MA"},{"$f":"Somas!B15","v":1},{"$f":"IFERROR(Somas!C15,0)","v":0},{"$f":"IFERROR(Somas!E15,0)","v":0},{"$f":"IFERROR(Somas!F15,0)","v":0},{"$f":"Tabela1[[#This Row],[Orçamento]]-Tabela1[[#This Row],[CSN]]","v":0},{"$f":"IFERROR(Tabela1[[#This Row],[Contrapartida]]/Tabela1[[#This Row],[Orçamento]],0)","v":0}]
[{"$f":"Somas!A16","v":"MG"},{"$f":"Somas!B16","v":0},{"$f":"IFERROR(Somas!C16,0)","v":0},{"$f":"IFERROR(Somas!E16,0)","v":0},{"$f":"IFERROR(Somas!F16,0)","v":0},{"$f":"Tabela1[[#This Row],[Orçamento]]-Tabela1[[#This Row],[CSN]]","v":0},{"$f":"IFERROR(Tabela1[[#This Row],[Contrapartida]]/Tabela1[[#This Row],[Orçamento]],0)","v":0}]
[{"$f":"Somas!A17","v":"MS"},{"$f":"Somas!B17","v":1},{"$f":"IFERROR(Somas!C17,0)","v":0},{"$f":"IFERROR(Somas!E17,0)","v":10372997},{"$f":"IFERROR(Somas!F17,0)","v":15418567},{"$f":"Tabela1[[#This Row],[Orçamento]]-Tabela1[[#This Row],[CSN]]","v":5045570},{"$f":"IFERROR(Tabela1[[#This Row],[Contrapartida]]/Tabela1[[#This Row],[Orçamento]],0)","v":0.32723987903674834}]
[{"$f":"Somas!A18","v":"MT"},{"$f":"Somas!B18","v":0},{"$f":"IFERROR(Somas!C18,0)","v":0},{"$f":"IFERROR(Somas!E18,0)","v":0},{"$f":"IFERROR(Somas!F18,0)","v":0},{"$f":"Tabela1[[#This Row],[Orçamento]]-Tabela1[[#This Row],[CSN]]","v":0},{"$f":"IFERROR(Tabela1[[#This Row],[Contrapartida]]/Tabela1[[#This Row],[Orçamento]],0)","v":0}]
[{"$f":"Somas!A19","v":"PA"},{"$f":"Somas!B19","v":0},{"$f":"IFERROR(Somas!C19,0)","v":0},{"$f":"IFERROR(Somas!E19,0)","v":0},{"$f":"IFERROR(Somas!F19,0)","v":0},{"$f":"Tabela1[[#This Row],[Orçamento]]-Tabela1[[#This Row],[CSN]]","v":0},{"$f":"IFERROR(Tabela1[[#This Row],[Contrapartida]]/Tabela1[[#This Row],[Orçamento]],0)","v":0}]
[{"$f":"Somas!A20","v":"PB"},{"$f":"Somas!B20","v":1},{"$f":"IFERROR(Somas!C20,0)","v":0},{"$f":"IFERROR(Somas!E20,0)","v":10889975},{"$f":"IFERROR(Somas!F20,0)","v":20992832},{"$f":"Tabela1[[#This Row],[Orçamento]]-Tabela1[[#This Row],[CSN]]","v":10102857},{"$f":"IFERROR(Tabela1[[#This Row],[Contrapartida]]/Tabela1[[#This Row],[Orçamento]],0)","v":0.48125269615838395}]
[{"$f":"Somas!A21","v":"PE"},{"$f":"Somas!B21","v":0},{"$f":"IFERROR(Somas!C21,0)","v":0},{"$f":"IFERROR(Somas!E21,0)","v":0},{"$f":"IFERROR(Somas!F21,0)","v":0},{"$f":"Tabela1[[#This Row],[Orçamento]]-Tabela1[[#This Row],[CSN]]","v":0},{"$f":"IFERROR(Tabela1[[#This Row],[Contrapartida]]/Tabela1[[#This Row],[Orçamento]],0)","v":0}]
[{"$f":"Somas!A22","v":"PI"},{"$f":"Somas!B22","v":0},{"$f":"IFERROR(Somas!C22,0)","v":0},{"$f":"IFERROR(Somas!E22,0)","v":0},{"$f":"IFERROR(Somas!F22,0)","v":0},{"$f":"Tabela1[[#This Row],[Orçamento]]-Tabela1[[#This Row],[CSN]]","v":0},{"$f":"IFERROR(Tabela1[[#This Row],[Contrapartida]]/Tabela1[[#This Row],[Orçamento]],0)","v":0}]
[{"$f":"Somas!A23","v":"PR"},{"$f":"Somas!B23","v":1},{"$f":"IFERROR(Somas!C23,0)","v":0},{"$f":"IFERROR(Somas!E23,0)","v":22828932},{"$f":"IFERROR(Somas!F23,0)","v":38239170},{"$f":"Tabela1[[#This Row],[Orçamento]]-Tabela1[[#This Row],[CSN]]","v":15410238},{"$f":"IFERROR(Tabela1[[#This Row],[Contrapartida]]/Tabela1[[#This Row],[Orçamento]],0)","v":0.40299614243719201}]
[{"$f":"Somas!A24","v":"RJ"},{"$f":"Somas!B24","v":0},{"$f":"IFERROR(Somas!C24,0)","v":0},{"$f":"IFERROR(Somas!E24,0)","v":0},{"$f":"IFERROR(Somas!F24,0)","v":0},{"$f":"Tabela1[[#This Row],[Orçamento]]-Tabela1[[#This Row],[CSN]]","v":0},{"$f":"IFERROR(Tabela1[[#This Row],[Contrapartida]]/Tabela1[[#This Row],[Orçamento]],0)","v":0}]
[{"$f":"Somas!A25","v":"RN"},{"$f":"Somas!B25","v":0},{"$f":"IFERROR(Somas!C25,0)","v":0},{"$f":"IFERROR(Somas!E25,0)","v":0},{"$f":"IFERROR(Somas!F25,0)","v":0},{"$f":"Tabela1[[#This Row],[Orçamento]]-Tabela1[[#This Row],[CSN]]","v":0},{"$f":"IFERROR(Tabela1[[#This Row],[Contrapartida]]/Tabela1[[#This Row],[Orçamento]],0)","v":0}]
[{"$f":"Somas!A26","v":"RO"},{"$f":"Somas!B26","v":0},{"$f":"IFERROR(Somas!C26,0)","v":0},{"$f":"IFERROR(Somas!E26,0)","v":0},{"$f":"IFERROR(Somas!F26,0)","v":0},{"$f":"Tabela1[[#This Row],[Orçamento]]-Tabela1[[#This Row],[CSN]]","v":0},{"$f":"IFERROR(Tabela1[[#This Row],[Contrapartida]]/Tabela1[[#This Row],[Orçamento]],0)","v":0}]
[{"$f":"Somas!A27","v":"RR"},{"$f":"Somas!B27","v":1},{"$f":"IFERROR(Somas!C27,0)","v":0},{"$f":"IFERROR(Somas!E27,0)","v":0},{"$f":"IFERROR(Somas!F27,0)","v":0},{"$f":"Tabela1[[#This Row],[Orçamento]]-Tabela1[[#This Row],[CSN]]","v":0},{"$f":"IFERROR(Tabela1[[#This Row],[Contrapartida]]/Tabela1[[#This Row],[Orçamento]],0)","v":0}]
[{"$f":"Somas!A28","v":"RS"},{"$f":"Somas!B28","v":1},{"$f":"IFERROR(Somas!C28,0)","v":0},{"$f":"IFERROR(Somas!E28,0)","v":14000000},{"$f":"IFERROR(Somas!F28,0)","v":29000000},{"$f":"Tabela1[[#This Row],[Orçamento]]-Tabela1[[#This Row],[CSN]]","v":15000000},{"$f":"IFERROR(Tabela1[[#This Row],[Contrapartida]]/Tabela1[[#This Row],[Orçamento]],0)","v":0.51724137931034486}]
[{"$f":"Somas!A29","v":"SC"},{"$f":"Somas!B29","v":1},{"$f":"IFERROR(Somas!C29,0)","v":0},{"$f":"IFERROR(Somas!E29,0)","v":0},{"$f":"IFERROR(Somas!F29,0)","v":0},{"$f":"Tabela1[[#This Row],[Orçamento]]-Tabela1[[#This Row],[CSN]]","v":0},{"$f":"IFERROR(Tabela1[[#This Row],[Contrapartida]]/Tabela1[[#This Row],[Orçamento]],0)","v":0}]
[{"$f":"Somas!A30","v":"SE"},{"$f":"Somas!B30","v":1},{"$f":"IFERROR(Somas!C30,0)","v":0},{"$f":"IFERROR(Somas!E30,0)","v":0},{"$f":"IFERROR(Somas!F30,0)","v":0},{"$f":"Tabela1[[#This Row],[Orçamento]]-Tabela1[[#This Row],[CSN]]","v":0},{"$f":"IFERROR(Tabela1[[#This Row],[Contrapartida]]/Tabela1[[#This Row],[Orçamento]],0)","v":0}]
[{"$f":"Somas!A31","v":"SP"},{"$f":"Somas!B31","v":0},{"$f":"IFERROR(Somas!C31,0)","v":12},{"$f":"IFERROR(Somas!E31,0)","v":0},{"$f":"IFERROR(Somas!F31,0)","v":0},{"$f":"Tabela1[[#This Row],[Orçamento]]-Tabela1[[#This Row],[CSN]]","v":0},{"$f":"IFERROR(Tabela1[[#This Row],[Contrapartida]]/Tabela1[[#This Row],[Orçamento]],0)","v":0}]
[{"$f":"Somas!A32","v":"TO"},{"$f":"Somas!B32","v":0},{"$f":"IFERROR(Somas!C32,0)","v":0},{"$f":"IFERROR(Somas!E32,0)","v":0},{"$f":"IFERROR(Somas!F32,0)","v":0},{"$f":"Tabela1[[#This Row],[Orçamento]]-Tabela1[[#This Row],[CSN]]","v":0},{"$f":"IFERROR(Tabela1[[#This Row],[Contrapartida]]/Tabela1[[#This Row],[Orçamento]],0)","v":0}]
[]
["Total",{"$f":"SUM(B2:B29)","v":12},13,92679788,{"$f":"SUM(E2:E29)","v":175881281},{"$f":"SUM(F2:F29)","v":83201493},{"$f":"F30/E30","v":0.47305484999281988}]

{"sheet":"Resultados","index":6,"n_rows":204,"n_cols":37,"rows_kept":204,"cut":false,"hidden":false,"merged":[[7,30,8,30],[7,31,8,31],[7,32,8,32],[7,33,7,36]]}
[null,"Programa",{"$f":"C9","v":"AC"},{"$f":"D9","v":"AL"},"AM","AP","BA","CE","DF","ES","GO","MA","MG","MS","MT","PA","PB","PE","PI","PR","RJ","RN","RO","RR","RS","SC","SE","SP","TO"]
["Qt. Indicadores ",{"$f":"COUNTA(B10:B201)","v":9},{"$f":"COUNTA(C10:C201)","v":6},0,6,0,0,0,0,6,4,5,0,4,0,0,6,0,0,5,0,0,0,6,8,7,5,0,0]
["% Adesão aos indicadores",{"$f":"B2/$B$2","v":1},{"$f":"C2/$B$2","v":0.66666666666666663},0,0.66666666666666663,0,0,0,0,0.66666666666666663,0.44444444444444442,0.55555555555555558,0,0.44444444444444442,0,0,0.66666666666666663,0,0,0.55555555555555558,0,0,0,0.66666666666666663,0.88888888888888884,0.77777777777777779,0.55555555555555558,0,0]
[]
["Iniciativa por Tipo","Desenvolvimento de Produtos e Serviços"]
["Ano","2021"]
[]
["Valor Meta",null,"Sigla de Sebrae",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qtd. UFs que aderiram ao Programa","Qtd. UFs que aderiram ao indicador","% Adesão de UFs ao indicador","Análise de Metas"]
["Nome de Programa","Resultado","AC","AL","AM","AP","BA","CE","DF","ES","GO","MA","MG","MS","MT","PA","PB","PE","PI","PR","RJ","RN","RO","RR","RS","SC","SE","SP","TO",null,null,null,null,"Soma","Média","Mínimo","Máximo"]
["Cliente em Foco","PG_Atendimento aos MEI Nascentes - % - Obter",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,13,null,null,null,null,{"$f":"IF(ISBLANK(A10),\"\", Somas!$D$2)","v":13},{"$f":"IF(ISBLANK(A10),\"\",COUNTA(C10:AC10))","v":3},{"$f":"IF(ISBLANK(A10),\"\",AF10/AE10)","v":0.23076923076923078},{"$f":"IF(ISBLANK(A10),\"\", SUM(C10:AC10))","v":22},{"$f":"IF(ISBLANK(A10),\"\", AH10/AF10)","v":7.333333333333333},{"$f":"IF(ISBLANK(A10),\"\", MIN(C10:AC10))","v":0},{"$f":"IF(ISBLANK(A10),\"\", MAX(C10:AC10))","v":13}]
["Cliente em Foco","PG_Atendimento por cliente - Número - Obter",1.7,null,2,null,null,null,null,2.0299999999999998,3,70000,null,2,null,null,2,null,null,1.6,null,null,null,1.8,2,1.8,1.7,null,null,null,{"$f":"IF(ISBLANK(A11),\"\", Somas!$D$2)","v":13},{"$f":"IF(ISBLANK(A11),\"\",COUNTA(C11:AC11))","v":12},{"$f":"IF(ISBLANK(A11),\"\",AF11/AE11)","v":0.92307692307692313},{"$f":"IF(ISBLANK(A11),\"\", SUM(C11:AC11))","v":70021.63},{"$f":"IF(ISBLANK(A11),\"\", AH11/AF11)","v":5835.1358333333337},{"$f":"IF(ISBLANK(A11),\"\", MIN(C11:AC11))","v":1.6},{"$f":"IF(ISBLANK(A11),\"\", MAX(C11:AC11))","v":70000}]
["Cliente em Foco","PG_Clientes atendidos por parceiros - Número - Obter",null,null,5000,null,null,null,null,6500,null,3000,null,null,null,null,3500,null,null,null,null,null,null,150,50000,8000,null,null,null,null,{"$f":"IF(ISBLANK(A12),\"\", Somas!$D$2)","v":13},7,0.53846153846153844,76150,10878.571428571429,150,50000]
["Cliente em Foco","PG_Clientes atendidos por serviços digitais - Número - Obter",10000,null,45200,null,null,null,null,90000,92886,45000,null,56000,null,null,40000,null,null,320000,null,null,null,3500,300000,125000,22000,null,null,null,{"$f":"IF(ISBLANK(A13),\"\", Somas!$D$2)","v":13},12,0.92307692307692313,1149586,95798.833333333328,3500,320000]
["Cliente em Foco","PG_Clientes com garantia do FAMPE assistidos na fase pós-crédito - % - Aumentar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,null,null,null,null,null,{"$f":"IF(ISBLANK(A14),\"\", Somas!$D$2)","v":13},1,7.6923076923076927E-2,80,80,80,80]
["Cliente em Foco","PG_Cobertura do Atendimento (ME+EPP) - % - Obter",20,null,12,null,null,null,null,19.2,15,14,null,25,null,null,17,null,null,17.86,null,null,null,24.3,19,18.8,16,null,null,null,{"$f":"IF(ISBLANK(A15),\"\", Somas!$D$2)","v":13},12,0.92307692307692313,218.16000000000003,18.180000000000003,12,25]
["Cliente em Foco","PG_Inovação/Modernização - % - Obter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A16),\"\", Somas!$D$2)","v":13},1,7.6923076923076927E-2,4.5,4.5,4.5,4.5]
["Cliente em Foco","PG_NPS - Net Promoter Score - pontos - Obter",70,null,80,null,null,null,null,83,77,70,null,72,null,null,76,null,null,75.099999999999994,null,null,null,80.400000000000006,75.400000000000006,80,72,null,null,null,{"$f":"IF(ISBLANK(A17),\"\", Somas!$D$2)","v":13},12,0.92307692307692313,910.9,75.908333333333331,70,83]
["Cliente em Foco","PG_Pequenos Negócios Atendidos - Número - Obter",10000,null,28430,null,null,null,null,62268,null,null,null,null,null,null,35000,null,null,270000,null,null,null,null,200000,84822,19000,null,null,null,{"$f":"IF(ISBLANK(A18),\"\", Somas!$D$2)","v":13},8,0.61538461538461542,709520,88690,10000,270000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A19),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A20),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A21),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A22),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A23),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A24),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A25),\"\", Somas!$D$2)","v":""},{"$f":"IF(ISBLANK(A25),\"\",COUNTA(C25:AC25))","v":""},{"$f":"IF(ISBLANK(A25),\"\",AF25/AE25)","v":""},{"$f":"IF(ISBLANK(A25),\"\", SUM(C25:AC25))","v":""},{"$f":"IF(ISBLANK(A25),\"\", AH25/AF25)","v":""},{"$f":"IF(ISBLANK(A25),\"\", MIN(C25:AC25))","v":""},{"$f":"IF(ISBLANK(A25),\"\", MAX(C25:AC25))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A26),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A27),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A28),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A29),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A30),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A31),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A32),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A33),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A34),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A35),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A36),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A37),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A38),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A39),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A40),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A41),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A42),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A43),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A44),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A45),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A46),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A47),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A48),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A49),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A50),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A51),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A52),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A53),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A54),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A55),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A56),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A57),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A58),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A59),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A60),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A61),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A62),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A63),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A64),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A65),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A66),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A67),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A68),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A69),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A70),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A71),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A72),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A73),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A74),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A75),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A76),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A77),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A78),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A79),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A80),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A81),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A82),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A83),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A84),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A85),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A86),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A87),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A88),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A89),\"\", Somas!$D$2)","v":""},{"$f":"IF(ISBLANK(A89),\"\",COUNTA(C89:AC89))","v":""},{"$f":"IF(ISBLANK(A89),\"\",AF89/AE89)","v":""},{"$f":"IF(ISBLANK(A89),\"\", SUM(C89:AC89))","v":""},{"$f":"IF(ISBLANK(A89),\"\", AH89/AF89)","v":""},{"$f":"IF(ISBLANK(A89),\"\", MIN(C89:AC89))","v":""},{"$f":"IF(ISBLANK(A89),\"\", MAX(C89:AC89))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A90),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A91),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A92),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A93),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A94),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A95),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A96),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A97),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A98),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A99),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A100),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A101),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A102),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A103),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A104),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A105),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A106),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A107),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A108),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A109),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A110),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A111),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A112),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A113),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A114),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A115),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A116),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A117),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A118),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A119),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A120),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A121),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A122),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A123),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A124),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A125),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A126),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A127),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A128),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A129),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A130),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A131),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A132),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A133),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A134),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A135),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A136),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A137),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A138),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A139),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A140),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A141),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A142),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A143),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A144),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A145),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A146),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A147),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A148),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A149),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A150),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A151),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A152),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A153),\"\", Somas!$D$2)","v":""},{"$f":"IF(ISBLANK(A153),\"\",COUNTA(C153:AC153))","v":""},{"$f":"IF(ISBLANK(A153),\"\",AF153/AE153)","v":""},{"$f":"IF(ISBLANK(A153),\"\", SUM(C153:AC153))","v":""},{"$f":"IF(ISBLANK(A153),\"\", AH153/AF153)","v":""},{"$f":"IF(ISBLANK(A153),\"\", MIN(C153:AC153))","v":""},{"$f":"IF(ISBLANK(A153),\"\", MAX(C153:AC153))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A154),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A155),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A156),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A157),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A158),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A159),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A160),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A161),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A162),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A163),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A164),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A165),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A166),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A167),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A168),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A169),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A170),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A171),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A172),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A173),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A174),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A175),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A176),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A177),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A178),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A179),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A180),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A181),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A182),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A183),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A184),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A185),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A186),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A187),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A188),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A189),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A190),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A191),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A192),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A193),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A194),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A195),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A196),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A197),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A198),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A199),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A200),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A201),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A202),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A203),\"\", Somas!$D$2)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(A204),\"\", Somas!$D$2)","v":""},"","","","","",""]

{"sheet":"Iniciativas","index":7,"n_rows":31,"n_cols":9,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
["Natureza Orçamentária por Código e Descrição","(Vários itens)"]
[]
[null,null,null,null,null,null,"Valores"]
["Nome de Programa","Descrição de Sebrae","Nº da Iniciativa","Descrição de Tipo de Iniciativa","Descrição de Tipologia por Tipo","Iniciativa","Nº de Iniciativas - Ajustado","Valor de Despesa Orçado - Ajustado","Valor de Receita Iniciativa Orçado - Ajustado"]
["Cliente em Foco","SEBRAE/AC","AC000476ATAT","Atividade","Atendimento","Atendimento Remoto - AC",1,222400,0]
["Cliente em Foco","SEBRAE/AC","AC000629ATPS","Atividade","Desenvolvimento de Produtos e Serviços","AC - Clientes em Foco",1,10470851,897764]
["Cliente em Foco","SEBRAE/AM","AM000917ATPS","Atividade","Desenvolvimento de Produtos e Serviços","AM - CLIENTE EM FOCO",1,16097000,6962100]
["Cliente em Foco","SEBRAE/ES","ES001042ATPS","Atividade","Desenvolvimento de Produtos e Serviços","PROGRAMA Cliente em Foco",1,25360461,13805561]
["Cliente em Foco","SEBRAE/GO","GO001004ATPS","Atividade","Desenvolvimento de Produtos e Serviços","Gestão do Programa - Cliente em Foco",1,20080000,12922459]
["Cliente em Foco","SEBRAE/MA","MA001145ATPS","Atividade","Desenvolvimento de Produtos e Serviços","MA - Programa Cliente em Foco",1]
["Cliente em Foco","SEBRAE/MS","MS000705ATPS","Atividade","Desenvolvimento de Produtos e Serviços","MS - Gestão do Programa - Cliente em Foco",1,15418567,10372997]
["Cliente em Foco","SEBRAE/PB","PB001022ATPS","Atividade","Desenvolvimento de Produtos e Serviços","Gestão do Programa - PB - Cliente em Foco",1,20992832,10889975]
["Cliente em Foco","SEBRAE/PR","PR002199ATPS","Atividade","Desenvolvimento de Produtos e Serviços","Gestão do Programa Cliente em Foco 2021",1,38239170,22828932]
["Cliente em Foco","SEBRAE/RR","RR000572ATPS","Atividade","Desenvolvimento de Produtos e Serviços","RR - Gestão do Programa: Cliente em Foco",1]
["Cliente em Foco","SEBRAE/RS","RS002742ATPS","Atividade","Desenvolvimento de Produtos e Serviços","Programa Cliente em Foco",1,29000000,14000000]
["Cliente em Foco","SEBRAE/SC","SC001643ATPS","Atividade","Desenvolvimento de Produtos e Serviços","Programa Cliente em Foco",1]
["Cliente em Foco","SEBRAE/SE","SE000830ATPS","Atividade","Desenvolvimento de Produtos e Serviços","SE - Gestão do Programa - Cliente em Foco",1]
["Cliente em Foco","SEBRAE/SP","SP005290ATAT","Atividade","Atendimento","SP - Atendimento Presencial - ER Araçatuba",1]
["Cliente em Foco","SEBRAE/SP","SP005289ATAT","Atividade","Atendimento","SP - Atendimento Presencial - ER Araraquara",1]
["Cliente em Foco","SEBRAE/SP","SP005284ATAT","Atividade","Atendimento","SP - Atendimento Presencial - ER Barretos",1]
["Cliente em Foco","SEBRAE/SP","SP005255ATAT","Atividade","Atendimento","SP - Atendimento Presencial - ER Alto Tietê",1]
["Cliente em Foco","SEBRAE/SP","SP005286ATAT","Atividade","Atendimento","SP - Atendimento Presencial - ER Baixada Santista",1]
["Cliente em Foco","SEBRAE/SP","SP005272ATAT","Atividade","Atendimento","SP - Atendimento Presencial - ER Campinas",1]
["Cliente em Foco","SEBRAE/SP","SP005281ATAT","Atividade","Atendimento","SP - Atendimento Presencial - ER Bauru",1]
["Cliente em Foco","SEBRAE/SP","SP005279ATAT","Atividade","Atendimento","SP - Atendimento Presencial - ER Botucatu",1]
["Cliente em Foco","SEBRAE/SP","SP005261ATAT","Atividade","Atendimento","SP - Atendimento Presencial - ER Capital Norte",1]
["Cliente em Foco","SEBRAE/SP","SP005264ATAT","Atividade","Atendimento","SP - Atendimento Presencial - ER Capital Leste II",1]
["Cliente em Foco","SEBRAE/SP","SP005268ATAT","Atividade","Atendimento","SP - Atendimento Presencial - ER Capital Leste",1]
["Cliente em Foco","SEBRAE/SP","SP005360ATAT","Atividade","Atendimento","SP - Atendimento Presencial - ER Cap. Sul",1]
["Cliente em Foco Total",null,null,null,null,null,25,175881281,92679788]