{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Íindice","DFA","DFT","Entradas","Resumo","Cálculos","Cronograma","Capex","Tabalhadores de Construção","OpEx","Massa Salarial","Produção Horária","Previsão de Produção","Produção Detalhada","Previsão de Demanda"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":15,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Íindice","index":0,"n_rows":45,"n_cols":21,"rows_kept":45,"cut":false,"hidden":false,"merged":[[3,8,3,23],[3,1,3,6],[10,1,21,6]]}
[{"$f":"Entradas!$D$6&\" - Introdução e Índice\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (São Miguel Nascente) - Introdução e Índice"}]
[]
[]
[null,"Visão Geral",null,null,null,null,null,null,"Navegação das Folhas"]
[]
[null,"Nome do Projeto:",null,"Azores Photovoltaic Energy Venture",null,null,null,null,null,"Inputs",null,"Inputs",null,null,null,"Resumo",null,"Resumo do Projeto","Cálculos",null,"Cálculos de Produção"]
[null,"Entidade Promotora:",null,"Força Açoreana, S.A.",null,null,null,null,null,null,null,"Geral",null,null,null,null,null,"Informação-Chave do Projeto",null,null,"Produção de Eletricidade"]
[null,"Localização:",null,{"$f":"Entradas!D7","v":"Lagoa, São Miguel, Açores, Portugal"},null,null,null,null,null,null,null,"Calendário",null,null,null,null,null,"Origens e Aplicações"]
[null,"Projeções por:",null,"R. Bercuvitz",null,"rbercuvitz@bell.net",null,null,null,null,null,"Produção de Eletricidade",null,null,null,null,null,"Indicadores Financeiros"]
[null,null,null,null,null,null,null,null,null,null,null,"Receitas",null,null,null,null,null,"Datas-Chave"]
[null,null,null,null,null,null,null,null,null,null,null,"Detalhe Mensal de Despesas de Capital",null,null,null,null,null,"Verificações de Erros","Cálculos",null,"Dívida"]
[null,null,null,null,null,null,null,null,null,null,null,"Contas de Reserva",null,null,null,null,null,"Resumo Financeiro",null,null,"Dívida Subordinada"]
[null,null,null,null,null,null,null,null,null,null,null,"Financiamento",null,null,null,null,null,"Curva de Investimento do Projeto (gráfico)",null,null,"Dívida Sénior"]
[null,null,null,null,null,null,null,null,null,null,null,"Depreciações e Impostos",null,null,null,null,null,"Cobertura do Serviço da Dívida (gráfico)",null,null,"Plano de Amortização"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortização da Dívida Sénior (gráfico)",null,null,"Covenants de Dívida"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fluxos de Caixa do Capital Próprio (gráfico)"]
[null,null,null,null,null,null,null,null,null,null,null,"Guia de Estilos de Células",null,null,null,null,null,null,null,null,"Capital Próprio"]
[null,null,null,null,null,null,null,null,null,1234,null,"Input (específico do projeto)",null,null,null,"Cronograma",null,"Cronograma do Projeto",null,null,"Detalhe de Entradas de Capital Próprio"]
[null,null,null,null,null,null,null,null,null,1234,null,"Input referenciado de outra folha",null,null,null,null,null,"Cronograma",null,null,"Detalhe de Dividendos"]
[null,null,null,null,null,null,null,null,null,1234,null,"Cálculo",null,null,null,null,null,null,null,null,"Cálculo da TIR"]
[null,null,null,null,null,null,null,null,null,1234,null,"Cálculo de Soma ou Máximo",null,null,null,"AFS",null,"Demonstrações Financeiras Anuais"]
[null,null,null,null,null,null,null,null,null,"OK",null,"Resultado Positivo da Verificação de Erros",null,null,null,null,null,"Demonstração de Resultados",null,null,"Custos de Arranque"]
[null,null,null,null,null,null,null,null,null,"NO",null,"Resultado Negativo da Verificação de Erros",null,null,null,null,null,"Balanço",null,null,"Custos de Arranque"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demonstração de Fluxos de Caixa"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cascata de Caixa",null,null,"Despesas de Capital"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Detalhe e Pressupostos de Despesas de Capital"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"QFS",null,"Demonstrações Financeiras Trimestrais",null,null,"Mão de Obra de Construção"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demonstração de Resultados"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balanço",null,null,"Receitas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demonstração de Fluxos de Caixa",null,null,"Cálculo de Receitas (Eletricidade)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cascata de Caixa"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Custos Operacionais"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MFS",null,"Demonstrações Financeiras Mensais",null,null,"Custos Operacionais"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demonstração de Resultados",null,null,"Pessoal e Remunerações"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balanço",null,null,"Despesas Mensais"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demonstração de Fluxos de Caixa"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cascata de Caixa",null,null,"Outros Cálculos"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indicadores e Calendário"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fatores de Indexação"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aplicações de Fundos"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Origens de Fundos"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fundo de Maneio"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciações"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impostos"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resultados Transitados"]

{"sheet":"DFA","index":1,"n_rows":135,"n_cols":33,"rows_kept":135,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Entradas!$D$6&\" - Relatórios Financeiros Anuais\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (São Miguel Nascente) - Relatórios Financeiros Anuais"}]
[null,null,"Ano",null,null,"2028-2052",{"$f":"YEAR(G3)","v":2026},{"$f":"YEAR(H3)","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,null,"Fim do Período",null,null,"2052-12-31","2026-12-31",{"$f":"G3+365","v":"2027-12-31"},{"$f":"H3+365","v":"2028-12-30"},{"$f":"I3+366","v":"2029-12-31"},{"$f":"J3+365","v":"2030-12-31"},"2031-12-31","2032-12-30",{"$f":"M3+366","v":"2033-12-31"},"2034-12-31","2035-12-31","2036-12-30",{"$f":"Q3+366","v":"2037-12-31"},"2038-12-31","2039-12-31","2040-12-30",{"$f":"U3+366","v":"2041-12-31"},"2042-12-31","2043-12-31","2044-12-30",{"$f":"Y3+366","v":"2045-12-31"},"2046-12-31","2047-12-31","2048-12-30",{"$f":"AC3+366","v":"2049-12-31"},"2050-12-31","2051-12-31","2052-12-30"]
["·","Demonstração de Resultados",null,"Unidade"]
[{"$f":"Resumo!$C$49","v":"OK"}]
[" ",null,{"$f":"Cálculos!C351","v":"Receitas"},null,null,"Vida Útil do Projeto"]
[null,null,"Eletricidade Produzida","Kwh",null,{"$f":"SUM(G7:AR7)","v":418949425.42261612},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I210:$QJ210)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I210:$QJ210)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I215:$QJ215)","v":18763530.725073952},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I215:$QJ215)","v":18663512.774364904},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I215:$QJ215)","v":18477730.685931072},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I215:$QJ215)","v":18293797.926977709},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I215:$QJ215)","v":18111696.088735946},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I215:$QJ215)","v":17931406.945683189},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I215:$QJ215)","v":17752912.453719076},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I215:$QJ215)","v":17576194.748359494},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I215:$QJ215)","v":17401236.142948665},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I215:$QJ215)","v":17228019.126888983},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I215:$QJ215)","v":17056526.363888454},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I215:$QJ215)","v":16886740.690225642},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I215:$QJ215)","v":16718645.113031836},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I215:$QJ215)","v":16552222.808590332},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I215:$QJ215)","v":16387457.120652642},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I215:$QJ215)","v":16224331.558771465},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I215:$QJ215)","v":16062829.796650261},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I215:$QJ215)","v":15902935.670509238},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I215:$QJ215)","v":15744633.177467611},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I215:$QJ215)","v":15587906.473941982},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I215:$QJ215)","v":15432739.874060638},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I215:$QJ215)","v":15279117.848093631},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I215:$QJ215)","v":15127025.020898504},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I215:$QJ215)","v":14976446.170381494},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I215:$QJ215)","v":14809830.116769485}]
[null,null,"Eletricidade Vendida","Kwh",null,{"$f":"SUM(G8:AR8)","v":436193122.95453906},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I215:$QJ215)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I215:$QJ215)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I225:$QJ225)","v":18882738.869041543},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I225:$QJ225)","v":19086551.045846723},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I225:$QJ225)","v":19118777.085119851},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I225:$QJ225)","v":19084182.128511436},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I225:$QJ225)","v":18933728.170275815},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I225:$QJ225)","v":18778374.523517359},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I225:$QJ225)","v":18602824.348010797},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I225:$QJ225)","v":18410321.602491781},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I225:$QJ225)","v":18221993.629695266},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I225:$QJ225)","v":18031045.723374397},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I225:$QJ225)","v":17844234.630241033},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I225:$QJ225)","v":17659283.109603178},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I225:$QJ225)","v":17478263.518829197},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I225:$QJ225)","v":17294884.927151848},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I225:$QJ225)","v":17115401.794826221},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I225:$QJ225)","v":16937705.290321697},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I225:$QJ225)","v":16763707.398717908},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I225:$QJ225)","v":16587601.203336693},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I225:$QJ225)","v":16415158.580957625},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I225:$QJ225)","v":16244432.503095545},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I225:$QJ225)","v":16077180.873398241},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I225:$QJ225)","v":15908061.803057887},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I225:$QJ225)","v":15742383.515479198},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I225:$QJ225)","v":15578354.438241918},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I225:$QJ225)","v":15395932.241395805}]
[null,null,"Preço Médio do PPA",null,null,{"$f":"(F13-F12)/F8","v":0.13729999999999998},null,null,{"$f":"(I13-I12)/I8","v":0.13730000000000003},0.13729999999999998,0.13730000000000001,0.13729999999999998,0.13729999999999995,0.13730000000000003,0.13730000000000001,0.13730000000000001,0.13730000000000003,0.13730000000000001,0.13729999999999998,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000003,0.13730000000000001,0.13729999999999998,0.13730000000000001,0.13730000000000001,0.13730000000000003,0.13729999999999998,0.13730000000000001,0.13730000000000001,0.13730000000000001]
[null,null,{"$f":"Cálculos!C352","v":"    Produção Vendida"},"EUR",null,{"$f":"SUM(G10:AR10)","v":55990694.679563075},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I352:$QJ352)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I352:$QJ352)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I229:$QJ229)","v":2402261.9350229842},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I229:$QJ229)","v":2435667.3748175651},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I229:$QJ229)","v":2446437.2531649931},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I229:$QJ229)","v":2445441.5805140752},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I229:$QJ229)","v":2426956.2319152961},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I229:$QJ229)","v":2408702.6888540308},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I229:$QJ229)","v":2386959.4638956292},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I229:$QJ229)","v":2362696.1229497585},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I229:$QJ229)","v":2338535.9080268526},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I229:$QJ229)","v":2314891.6101218574},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I229:$QJ229)","v":2291345.6537618847},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I229:$QJ229)","v":2268034.0807679808},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I229:$QJ229)","v":2244816.1596192713},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I229:$QJ229)","v":2222104.7756194528},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I229:$QJ229)","v":2199482.4466656079},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I229:$QJ229)","v":2177085.3070193226},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I229:$QJ229)","v":2154772.7166800811},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I229:$QJ229)","v":2132957.651560918},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I229:$QJ229)","v":2111222.7192663033},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I229:$QJ229)","v":2089704.1428722343},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I229:$QJ229)","v":2068261.3703085261},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I229:$QJ229)","v":2047307.4645432555},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I229:$QJ229)","v":2026425.1193693648},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I229:$QJ229)","v":2005750.643193379},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I229:$QJ229)","v":1982874.2590324506}]
[null,null,"Armazenamento Vendido","EUR",null,3898621.1020951257,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I353:$QJ353)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I353:$QJ353)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I230:$QJ230)","v":190338.11169642003},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I230:$QJ230)","v":184916.0837771899},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I230:$QJ230)","v":178570.84062196265},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I230:$QJ230)","v":174816.62573054456},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I230:$QJ230)","v":172644.64586357202},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I230:$QJ230)","v":169568.13322490308},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I230:$QJ230)","v":167208.31908625318},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I230:$QJ230)","v":165041.03307236315},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I230:$QJ230)","v":163343.8173303084},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I230:$QJ230)","v":160770.96769744731},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I230:$QJ230)","v":158667.76097020891},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I230:$QJ230)","v":156585.49018053582},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I230:$QJ230)","v":154949.42151597736},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I230:$QJ230)","v":152482.92487849586},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I230:$QJ230)","v":150462.21976403255},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I230:$QJ230)","v":148461.62934184674},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I230:$QJ230)","v":146884.30916388796},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I230:$QJ230)","v":144519.99365720965},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I230:$QJ230)","v":142578.55389917895},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I230:$QJ230)","v":140656.43980278424},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I230:$QJ230)","v":139135.56360905271},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I230:$QJ230)","v":136869.4210165923},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I230:$QJ230)","v":135004.13730592915},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I230:$QJ230)","v":133157.42117723613},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I230:$QJ230)","v":130987.23771119368}]
[]
[null,null,"Receitas Brutas",{"$f":"Cálculos!E355","v":"EUR"},null,59889315.781658202,{"$f":"G10+G11+G12","v":0},0,2592600.0467194044,2620583.4585947548,2625008.0937869558,2620258.2062446196,2599600.8777788682,2578270.8220789339,2554167.7829818823,2527737.1560221217,2501879.7253571609,2475662.5778193045,2450013.4147320935,2424619.5709485165,2399765.5811352488,2374587.7004979486,2349944.6664296403,2325546.9363611694,2301657.0258439691,2277477.6452181274,2253801.2731654821,2230360.5826750183,2207396.9339175788,2184176.8855598476,2161429.2566752941,2138908.0643706154,2113861.4967436441]
[null,null,"menos: Custo das Mercadorias Vendidas",{"$f":"Cálculos!E355","v":"EUR"},null,{"$f":"SUM(G14:AR14)","v":-3854031.9702309836},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I231:$QJ232)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I231:$QJ232)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I354:$QJ354)","v":-100568.4573746207},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I354:$QJ354)","v":-131552.84938097768},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I354:$QJ354)","v":-151121.73551548627},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I354:$QJ354)","v":-168068.8580950649},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I354:$QJ354)","v":-171600.17372028844},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I354:$QJ354)","v":-173939.37001765927},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I354:$QJ354)","v":-173944.50775834286},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I354:$QJ354)","v":-171784.14789553196},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I354:$QJ354)","v":-170112.27537765901},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I354:$QJ354)","v":-167527.72867424545},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I354:$QJ354)","v":-165431.24331532203},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I354:$QJ354)","v":-163355.62698748944},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I354:$QJ354)","v":-161744.70613501954},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I354:$QJ354)","v":-159266.17254710395},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I354:$QJ354)","v":-157251.92514464507},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I354:$QJ354)","v":-155257.72815250163},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I354:$QJ354)","v":-153705.3680398867},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I354:$QJ354)","v":-151328.68903521911},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I354:$QJ354)","v":-149393.45367521839},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I354:$QJ354)","v":-147477.48221645321},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I354:$QJ354)","v":-145981.38570598408},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I354:$QJ354)","v":-143702.5658773238},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I354:$QJ354)","v":-141843.24318735779},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I354:$QJ354)","v":-140002.42874161081},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I354:$QJ354)","v":-138069.84765997215}]
[null,null,{"$f":"Cálculos!C356","v":"Menos: Custos Operacionais"},{"$f":"Cálculos!E356","v":"EUR"},null,-21471629.508686341,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I356:$QJ356)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I356:$QJ356)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I356:$QJ356)","v":-723958.25204134558},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I356:$QJ356)","v":-751255.35430200677},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I356:$QJ356)","v":-754712.36963302386},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I356:$QJ356)","v":-758882.3272891955},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I356:$QJ356)","v":-763334.87331245106},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I356:$QJ356)","v":-766674.41611020686},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I356:$QJ356)","v":-770342.47904709668},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I356:$QJ356)","v":-774111.05584064324},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I356:$QJ356)","v":-778223.74996657425},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I356:$QJ356)","v":-781984.36433098},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I356:$QJ356)","v":-786094.38425703626},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I356:$QJ356)","v":-790323.62002555886},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I356:$QJ356)","v":-794907.8225719214},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I356:$QJ356)","v":-799151.07711465168},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I356:$QJ356)","v":-803755.14934214542},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I356:$QJ356)","v":-808490.14284045005},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I356:$QJ356)","v":-813592.10619618522},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I356:$QJ356)","v":-818365.43534668419},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I356:$QJ356)","v":-823512.20581532689},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I356:$QJ356)","v":-828802.8444672511},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I356:$QJ356)","v":-834473.72838068369},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I356:$QJ356)","v":-839829.59560243355},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I356:$QJ356)","v":-845572.86400568113},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I356:$QJ356)","v":-851474.31683882058},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I356:$QJ356)","v":-2409804.9740079902}]
[null,null,{"$f":"Cálculos!C357","v":"EBITDA"},{"$f":"Cálculos!E357","v":"EUR"},null,34563654.302740864,{"$f":"SUM(G13:G15)","v":0},0,1768073.3373034382,1737775.2549117701,1719173.9886384455,1693307.0208603593,1664665.8307461287,1637657.0359510677,1609880.7961764429,1581841.9522859463,1553543.7000129274,1526150.484814079,1498487.7871597353,1470940.3239354682,1443113.0524283077,1416170.450836193,1388937.59194285,1361799.0653682179,1334359.551607897,1307783.5208362241,1280895.6136749368,1254080.2559913141,1226941.8198309108,1200644.7240800904,1174013.1494822553,1147431.3187901839,-434013.32492431812]
[]
[null,null,{"$f":"Cálculos!C359","v":"Menos: Depreciações e Amortizações"},{"$f":"Cálculos!E359","v":"EUR"},null,{"$f":"SUM(G18:AR18)","v":-16670789.513222391},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I359:$QJ359)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I359:$QJ359)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I359:$QJ359)","v":-1298360.2736653187},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I359:$QJ359)","v":-1298360.2736653187},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I359:$QJ359)","v":-1298360.2736653187},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I359:$QJ359)","v":-1298360.2736653187},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I359:$QJ359)","v":-1298360.2736653187},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I359:$QJ359)","v":-1276260.273665319},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I359:$QJ359)","v":-1276260.273665319},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I359:$QJ359)","v":-703430.45422087435},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I359:$QJ359)","v":-703430.45422087435},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I359:$QJ359)","v":-703210.45422087447},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I359:$QJ359)","v":-463510.0591721143},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I359:$QJ359)","v":-463510.0591721143},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I359:$QJ359)","v":-406005.20202925726},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I359:$QJ359)","v":-348500.34488640021},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I359:$QJ359)","v":-348500.34488640021},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I359:$QJ359)","v":-348500.34488640021},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I359:$QJ359)","v":-348500.34488640021},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I359:$QJ359)","v":-348591.46327921684},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I359:$QJ359)","v":-348682.58167203353},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I359:$QJ359)","v":-348682.58167203353},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I359:$QJ359)","v":-348682.58167203353},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I359:$QJ359)","v":-348682.58167203353},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I359:$QJ359)","v":-348682.58167203353},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I359:$QJ359)","v":-348682.58167203353},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I359:$QJ359)","v":-348682.58167203353}]
[null,null,{"$f":"Cálculos!C360","v":"EBIT"},{"$f":"Cálculos!E360","v":"EUR"},null,{"$f":"SUM(G19:AR19)","v":17892864.789518479},{"$f":"G16+G18","v":0},{"$f":"H16+H18","v":0},469713.06363811949,439414.98124645138,420813.71497312677,394946.74719504057,366305.55708080996,361396.76228574873,333620.52251112391,878411.498065072,850113.24579205306,822940.03059320454,1034977.727987621,1007430.2647633539,1037107.8503990504,1067670.1059497928,1040437.2470564498,1013298.7204818176,985859.20672149677,959192.0575570073,932213.03200290329,905397.67431928054,878259.23815887724,851962.14240805688,825330.56781022181,798748.73711815034,-782695.90659635165]
[]
[null,null,{"$f":"Cálculos!C362","v":"Menos: Juros da Dívida Sénior"},{"$f":"Cálculos!E362","v":"EUR"},null,{"$f":"SUM(G21:AR21)","v":-5226496.896631605},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I362:$QJ362)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I362:$QJ362)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I362:$QJ362)","v":-493683.28397430386},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I362:$QJ362)","v":-477139.02316178859},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I362:$QJ362)","v":-458692.56982564909},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I362:$QJ362)","v":-439205.59152511647},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I362:$QJ362)","v":-418619.39447327144},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I362:$QJ362)","v":-396871.97409225686},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I362:$QJ362)","v":-373897.82825864427},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I362:$QJ362)","v":-349627.76001437247},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I362:$QJ362)","v":-323988.66914903052},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I362:$QJ362)","v":-296903.3320257442},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I362:$QJ362)","v":-268290.16898751241},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I362:$QJ362)","v":-238062.99864343143},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I362:$QJ362)","v":-206130.77829473175},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I362:$QJ362)","v":-172397.32971880236},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I362:$QJ362)","v":-136761.04948527942},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I362:$QJ362)","v":-99114.602931684101},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I362:$QJ362)","v":-59344.600876882032},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I362:$QJ362)","v":-17765.941193104682},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I362:$QJ362)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I362:$QJ362)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I362:$QJ362)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I362:$QJ362)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I362:$QJ362)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I362:$QJ362)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I362:$QJ362)","v":0}]
[null,null,{"$f":"Cálculos!C363","v":"Menos: Juros da Dívida Subordinada"},{"$f":"Cálculos!E363","v":"EUR"},null,{"$f":"SUM(G22:AR22)","v":-5647121.0915991664},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I363:$QJ363)","v":0},0,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I363:$QJ363)","v":-543118.9955026824},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I363:$QJ363)","v":-533320.22419212817},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I363:$QJ363)","v":-522573.19450907962},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I363:$QJ363)","v":-510463.17246264941},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I363:$QJ363)","v":-496817.29650528159},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I363:$QJ363)","v":-481440.78191844362},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I363:$QJ363)","v":-464114.14040580532},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I363:$QJ363)","v":-444590.04706124071},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I363:$QJ363)","v":-422589.80998995242},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I363:$QJ363)","v":-397799.39218918741},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I363:$QJ363)","v":-369864.92890385626},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I363:$QJ363)","v":-338387.67647064262},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I363:$QJ363)","v":-302918.32054911513},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I363:$QJ363)","v":-262950.56249407824},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I363:$QJ363)","v":-217913.89231940403},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I363:$QJ363)","v":-167165.44509278322},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I363:$QJ363)","v":-109980.82451749557},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I363:$QJ363)","v":-45543.762714661774},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I363:$QJ363)","v":27065.531392932},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I363:$QJ363)","v":108883.50141358242},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I363:$QJ363)","v":201078.03794743845},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I363:$QJ363)","v":304965.14935520373},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I363:$QJ363)","v":342439.15609016473},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I363:$QJ363)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I363:$QJ363)","v":0}]
[null,null,{"$f":"Cálculos!C364","v":"Mais: Juros das Contas de Reserva"},{"$f":"Cálculos!E364","v":"EUR"},null,{"$f":"SUM(G23:AR23)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I364:$QJ364)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I364:$QJ364)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I364:$QJ364)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I364:$QJ364)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I364:$QJ364)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I364:$QJ364)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I364:$QJ364)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I364:$QJ364)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I364:$QJ364)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I364:$QJ364)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I364:$QJ364)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I364:$QJ364)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I364:$QJ364)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I364:$QJ364)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I364:$QJ364)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I364:$QJ364)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I364:$QJ364)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I364:$QJ364)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I364:$QJ364)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I364:$QJ364)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I364:$QJ364)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I364:$QJ364)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I364:$QJ364)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I364:$QJ364)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I364:$QJ364)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I364:$QJ364)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I364:$QJ364)","v":0}]
[null,null,{"$f":"Cálculos!C365","v":"EBT"},{"$f":"Cálculos!E365","v":"EUR"},null,{"$f":"SUM(G24:AR24)","v":7019246.801287706},{"$f":"G19+SUM(G21:G23)","v":0},0,-567089.21583886677,-571044.26610746537,-560452.04936160194,-554722.01679272531,-549131.13389774307,-516915.99372495175,-504391.44615332573,84193.690989458817,103534.76665307011,128237.30637827294,396822.63009625231,430979.58964927983,528058.75155520346,632322.21373691224,685762.30525176635,747018.6724573503,816533.7813271191,895882.3536492408,959278.56339583534,1014281.1757328629,1079337.2761063157,1156927.2917632605,1167769.7239003866,798748.73711815034,-782695.90659635165]
[]
[null,null,{"$f":"Cálculos!C367","v":"Menos: Impostos"},{"$f":"Cálculos!E367","v":"EUR"},null,{"$f":"SUM(G26:AR26)","v":-1065651.8366616177},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I367:$QJ367)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I367:$QJ367)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I367:$QJ367)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I367:$QJ367)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I367:$QJ367)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I367:$QJ367)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I367:$QJ367)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I367:$QJ367)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I367:$QJ367)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I367:$QJ367)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I367:$QJ367)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I367:$QJ367)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I367:$QJ367)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I367:$QJ367)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I367:$QJ367)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I367:$QJ367)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I367:$QJ367)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I367:$QJ367)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I367:$QJ367)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I367:$QJ367)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I367:$QJ367)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I367:$QJ367)","v":-140657.92307158493},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I367:$QJ367)","v":-198268.44041424926},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I367:$QJ367)","v":-211585.26893781224},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I367:$QJ367)","v":-216414.0292137478},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I367:$QJ367)","v":-151624.56078739741},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I367:$QJ367)","v":-147101.61423682608}]
[null,null,{"$f":"Cálculos!C368","v":"Mais: Variação do Ativo por Impostos Diferidos"},{"$f":"Cálculos!E368","v":"EUR"},null,{"$f":"SUM(G27:AR27)","v":264593.56333029107},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I368:$QJ368)","v":0},0,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I368:$QJ368)","v":166764.87627230259},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I368:$QJ368)","v":167429.32471742679},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I368:$QJ368)","v":165649.83230412193},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I368:$QJ368)","v":164687.18683255045},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I368:$QJ368)","v":163747.91850619356},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I368:$QJ368)","v":162048.5749571647},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I368:$QJ368)","v":159944.45096513163},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I368:$QJ368)","v":157297.55759181012},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I368:$QJ368)","v":154048.25688032364},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I368:$QJ368)","v":149935.19020648906},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I368:$QJ368)","v":-144535.89179708576},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I368:$QJ368)","v":-150274.2610019939},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I368:$QJ368)","v":-156922.74420218961},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I368:$QJ368)","v":-164778.1898487166},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I368:$QJ368)","v":-173756.12522321229},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I368:$QJ368)","v":-184047.19491374982},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I368:$QJ368)","v":-195725.73320387123},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I368:$QJ368)","v":-209017.15552523805},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I368:$QJ368)","v":-185251.36925114042},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I368:$QJ368)","v":-46962.79837312056},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I368:$QJ368)","v":-281.70589319620643},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I368:$QJ368)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I368:$QJ368)","v":3007.2316768985629},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I368:$QJ368)","v":213.28902996375473},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I368:$QJ368)","v":261373.04262342874}]
[null,null,{"$f":"Cálculos!C369","v":"Resultado Líquido / (Prejuízo)"},{"$f":"Cálculos!E369","v":"EUR"},null,{"$f":"SUM(G28:AR28)","v":6218188.5279563805},{"$f":"G24+SUM(G26:G27)","v":0},{"$f":"H24+SUM(H26:H27)","v":0},-400324.33956656419,-403614.94139003858,-394802.21705748001,-390034.82996017486,-385383.21539154951,-354867.41876778705,-344446.99518819409,241491.24858126894,257583.02353339375,278172.496584762,252286.73829916655,280705.32864728593,371136.00735301385,467544.02388819563,512006.18002855405,562971.47754360049,620808.04812324792,686865.19812400278,774027.19414469495,826660.4542881574,880787.12979887018,945342.02282544831,954362.92636353732,647337.46536071668,-668424.47820974898]
[]
["·","Balanço",null,"Unidade"]
[]
[null,"Ativos Correntes"]
[null,null,"Caixa Não Restrita",{"$f":"Cálculos!E374","v":"EUR"},null,null,{"$f":"LOOKUP(G$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":27631.182380473183},{"$f":"LOOKUP(H$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":559769.13563188794},{"$f":"LOOKUP(I$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":644267.07087188447},{"$f":"LOOKUP(J$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1095960.7865602369},{"$f":"LOOKUP(K$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1395524.4561192149},{"$f":"LOOKUP(L$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1669199.7834745278},{"$f":"LOOKUP(M$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1791422.2226924326},{"$f":"LOOKUP(N$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2132196.4483540533},{"$f":"LOOKUP(O$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2322383.3895379696},{"$f":"LOOKUP(P$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2484511.4191979878},{"$f":"LOOKUP(Q$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2504278.9299726919},{"$f":"LOOKUP(R$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2724718.8601426841},{"$f":"LOOKUP(S$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2803434.4780414142},{"$f":"LOOKUP(T$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2854583.8692340641},{"$f":"LOOKUP(U$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2772450.4099382535},{"$f":"LOOKUP(V$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2874230.5216949978},{"$f":"LOOKUP(W$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2843322.8488226589},{"$f":"LOOKUP(X$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2785259.192555883},{"$f":"LOOKUP(Y$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2602790.7977577401},{"$f":"LOOKUP(Z$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":3225472.8813778367},{"$f":"LOOKUP(AA$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1436654.0657452836},{"$f":"LOOKUP(AB$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1942420.0018412948},{"$f":"LOOKUP(AC$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2282961.449992788},{"$f":"LOOKUP(AD$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2733038.853549032},{"$f":"LOOKUP(AE$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":7027024.920082978},{"$f":"LOOKUP(AF$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":8024764.6714898972},{"$f":"LOOKUP(AG$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":8929636.253483111}]
[null,null,"DSRA",{"$f":"Cálculos!E375","v":"EUR"},null,null,{"$f":"LOOKUP(G$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(H$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":201039.55560939931},{"$f":"LOOKUP(I$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(J$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(K$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(L$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(M$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(N$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(O$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(P$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(Q$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(R$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(S$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(T$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(U$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(V$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(W$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(X$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(Y$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(Z$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(AA$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(AB$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(AC$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(AD$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(AE$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(AF$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(AG$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0}]
[null,null,{"$f":"Cálculos!C376","v":"Conta Reserva de Manutenção (MMRA)"},{"$f":"Cálculos!E376","v":"EUR"},null,null,{"$f":"LOOKUP(G$3, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(H$3, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(I$3, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(J$3, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(K$3, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(L$3, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(M$3, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(N$3, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(O$3, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(P$3, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(Q$3, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(R$3, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(S$3, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(T$3, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(U$3, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(V$3, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(W$3, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(X$3, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(Y$3, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(Z$3, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AA$3, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AB$3, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AC$3, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AD$3, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AE$3, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AF$3, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AG$3, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0}]
[null,null,{"$f":"Cálculos!C377","v":"Contas a Receber"},{"$f":"Cálculos!E377","v":"EUR"},null,null,{"$f":"LOOKUP(G$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":168174.71584936196},{"$f":"LOOKUP(H$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":0},{"$f":"LOOKUP(I$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":342548.92280177644},{"$f":"LOOKUP(J$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":239071.1008931688},{"$f":"LOOKUP(K$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":236594.91596524185},{"$f":"LOOKUP(L$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":234143.3797094498},{"$f":"LOOKUP(M$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":329605.44609162107},{"$f":"LOOKUP(N$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":229313.27421616539},{"$f":"LOOKUP(O$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":226934.22156127528},{"$f":"LOOKUP(P$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":224578.85069534235},{"$f":"LOOKUP(Q$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":316296.26642887562},{"$f":"LOOKUP(R$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":219938.21373499348},{"$f":"LOOKUP(S$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":217652.48318599217},{"$f":"LOOKUP(T$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":215389.5054702932},{"$f":"LOOKUP(U$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":303509.16040381376},{"$f":"LOOKUP(V$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":210930.90483978947},{"$f":"LOOKUP(W$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":208734.83568936581},{"$f":"LOOKUP(X$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":206560.6268563456},{"$f":"LOOKUP(Y$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":291223.64885167347},{"$f":"LOOKUP(Z$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":202276.92189252688},{"$f":"LOOKUP(AA$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":200166.99703040812},{"$f":"LOOKUP(AB$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":198078.07498014261},{"$f":"LOOKUP(AC$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":279420.05593534408},{"$f":"LOOKUP(AD$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":193962.40512366293},{"$f":"LOOKUP(AE$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":191935.24540379297},{"$f":"LOOKUP(AF$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":189928.26462723908},{"$f":"LOOKUP(AG$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":268079.47763356799}]
[null,null,{"$f":"Cálculos!C378","v":"Total do Ativo Corrente"},{"$f":"Cálculos!E378","v":"EUR"},null,null,{"$f":"SUM(G33:G36)","v":195805.89822983515},{"$f":"SUM(H33:H36)","v":760808.69124128728},1388895.1048924597,1737110.9986722043,2034198.4833032554,2305422.2744027763,2523106.7800028524,2763588.8337890171,2951396.7223180435,3111169.3811121285,3222654.3076203661,3346736.1850964762,3423166.0724462047,3472052.4859231557,3478038.6815608656,3487240.5377535857,3454136.7957308232,3393898.9306310271,3296093.5578282122,3427749.8032703637,1636821.0627756917,2140498.0768214376,2562381.5059281322,2927001.2586726951,{"$f":"SUM(AE33:AE36)","v":7218960.1654867707},8214692.9361171359,9197715.7311166786]
[]
[null,"Ativos Não Correntes"]
[null,null,{"$f":"Cálculos!C381","v":"Ativos Fixos Tangíveis Líquidos"},{"$f":"Cálculos!E381","v":"EUR"},null,null,{"$f":"LOOKUP(G$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":9054194.1017701663},{"$f":"LOOKUP(H$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":17239191.308758713},{"$f":"LOOKUP(I$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":16049027.724565504},{"$f":"LOOKUP(J$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":14642470.761428075},{"$f":"LOOKUP(K$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":13344110.487762755},{"$f":"LOOKUP(L$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":12045750.214097435},{"$f":"LOOKUP(M$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":10855586.629904225},{"$f":"LOOKUP(N$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":9471129.6667667981},{"$f":"LOOKUP(O$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":8194869.3931014817},{"$f":"LOOKUP(P$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":7491438.9388806131},{"$f":"LOOKUP(Q$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":6846627.6891781501},{"$f":"LOOKUP(R$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":6084798.0304388721},{"$f":"LOOKUP(S$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":5621287.9712667633},{"$f":"LOOKUP(T$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":5157777.9120946545},{"$f":"LOOKUP(U$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4780814.4054725971},{"$f":"LOOKUP(V$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4403272.3651789892},{"$f":"LOOKUP(W$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4054772.020292582},{"$f":"LOOKUP(X$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3706271.6754061747},{"$f":"LOOKUP(Y$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3386813.0259269681},{"$f":"LOOKUP(Z$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3016957.8270609658},{"$f":"LOOKUP(AA$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":5122234.773623107},{"$f":"LOOKUP(AB$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4773552.1919510718},{"$f":"LOOKUP(AC$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4453926.4920850396},{"$f":"LOOKUP(AD$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4076187.0286070015},{"$f":"LOOKUP(AE$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3727504.4469349664},{"$f":"LOOKUP(AF$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3378821.8652629312},{"$f":"LOOKUP(AG$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3059196.165396899}]
[null,null,{"$f":"Cálculos!C382","v":"Goodwill (líquido de amortização)"},{"$f":"Cálculos!E382","v":"EUR"},null,null,{"$f":"LOOKUP(G$3, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(H$3, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(I$3, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(J$3, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(K$3, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(L$3, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(M$3, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(N$3, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(O$3, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(P$3, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(Q$3, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(R$3, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(S$3, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(T$3, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(U$3, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(V$3, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(W$3, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(X$3, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(Y$3, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(Z$3, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AA$3, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AB$3, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AC$3, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AD$3, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AE$3, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AF$3, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AG$3, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0}]
[null,null,{"$f":"Cálculos!C383","v":"Ativo por Impostos Diferidos"},{"$f":"Cálculos!E383","v":"EUR"},null,null,{"$f":"LOOKUP(G$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":0},{"$f":"LOOKUP(H$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":0},{"$f":"LOOKUP(I$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":133739.4493232345},{"$f":"LOOKUP(J$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":334194.20098972938},{"$f":"LOOKUP(K$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":499844.0332938513},{"$f":"LOOKUP(L$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":664531.22012640175},{"$f":"LOOKUP(M$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":795743.1734444265},{"$f":"LOOKUP(N$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":990327.71358976001},{"$f":"LOOKUP(O$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1150272.1645548916},{"$f":"LOOKUP(P$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1307569.7221467018},{"$f":"LOOKUP(Q$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1430712.8226998011},{"$f":"LOOKUP(R$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1611553.1692335145},{"$f":"LOOKUP(S$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1467017.2774364287},{"$f":"LOOKUP(T$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1316743.0164344348},{"$f":"LOOKUP(U$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1155684.4976262196},{"$f":"LOOKUP(V$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":995042.08238352858},{"$f":"LOOKUP(W$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":821285.95716031629},{"$f":"LOOKUP(X$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":637238.76224656648},{"$f":"LOOKUP(Y$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":441505.04435731214},{"$f":"LOOKUP(Z$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":232495.87351745719},{"$f":"LOOKUP(AA$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":47244.50426631677},{"$f":"LOOKUP(AB$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":281.70589319620643},{"$f":"LOOKUP(AC$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":0},{"$f":"LOOKUP(AD$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":0},{"$f":"LOOKUP(AE$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":3007.2316768985629},{"$f":"LOOKUP(AF$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":3220.5207068623176},{"$f":"LOOKUP(AG$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":0}]
[null,null,{"$f":"Cálculos!C384","v":"Total do Ativo Não Corrente"},{"$f":"Cálculos!E384","v":"EUR"},null,null,{"$f":"SUM(G40:G42)","v":9054194.1017701663},{"$f":"SUM(H40:H42)","v":17239191.308758713},16182767.173888739,14976664.962417804,13843954.521056606,12710281.434223836,11651329.803348651,10461457.380356558,9345141.5576563738,8799008.6610273141,8277340.5118779512,7696351.1996723861,7088305.248703192,6474520.9285290893,5936498.903098817,5398314.4475625176,4876057.9774528984,4343510.4376527416,3828318.07028428,3249453.7005784232,5169479.277889424,4773833.897844268,4453926.4920850396,4076187.0286070015,{"$f":"SUM(AE40:AE42)","v":3730511.6786118648},3382042.3859697934,3059196.165396899]
[]
[null,"Total de Ativos",null,{"$f":"Cálculos!E386","v":"EUR"},null,null,{"$f":"G37+G43","v":9250000.0000000019},{"$f":"H37+H43","v":18000000},17571662.278781198,16713775.961090008,15878153.00435986,15015703.708626613,14174436.583351504,13225046.214145575,12296538.279974418,11910178.042139443,11499994.819498317,11043087.384768862,10511471.321149398,9946573.4144522455,9414537.5846596826,8885554.9853161033,8330194.773183722,7737409.3682837691,7124411.6281124922,6677203.5038487874,6806300.340665116,6914331.9746657051,7016307.9980131723,7003188.2872796971,{"$f":"AE37+AE43","v":10949471.844098635},11596735.32208693,12256911.896513578]
[null,null,null,null,null,null,null,null,null," "]
[null,"Passivos Correntes"]
[null,null,{"$f":"Cálculos!C389","v":"Contas a Pagar"},{"$f":"Cálculos!E389","v":"EUR"},null,null,{"$f":"LOOKUP(G$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":0},{"$f":"LOOKUP(H$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":0},{"$f":"LOOKUP(I$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5111.0190121718751},{"$f":"LOOKUP(J$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5238.7944874761724},{"$f":"LOOKUP(K$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5369.7643496630753},{"$f":"LOOKUP(L$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5504.0084584046544},{"$f":"LOOKUP(M$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5641.6086698647687},{"$f":"LOOKUP(N$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5782.6488866113841},{"$f":"LOOKUP(O$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5927.2151087766651},{"$f":"LOOKUP(P$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6075.3954864960833},{"$f":"LOOKUP(Q$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6227.2803736584829},{"$f":"LOOKUP(R$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6382.9623829999464},{"$f":"LOOKUP(S$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6542.5364425749467},{"$f":"LOOKUP(T$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6706.0998536393199},{"$f":"LOOKUP(U$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6873.7523499803028},{"$f":"LOOKUP(V$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7045.5961587298079},{"$f":"LOOKUP(W$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7221.7360626980553},{"$f":"LOOKUP(X$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7402.2794642655062},{"$f":"LOOKUP(Y$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7587.3364508721424},{"$f":"LOOKUP(Z$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7777.0198621439404},{"$f":"LOOKUP(AA$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7971.4453586975387},{"$f":"LOOKUP(AB$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":16285.377916697544},{"$f":"LOOKUP(AC$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":22652.619543710309},{"$f":"LOOKUP(AD$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":18980.414686558939},{"$f":"LOOKUP(AE$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":13961.887572063551},{"$f":"LOOKUP(AF$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":13887.900199642609},{"$f":"LOOKUP(AG$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":19003.611616243652}]
[null,null,{"$f":"Cálculos!C390","v":"Juros a Pagar: Dívida Subordinada"},{"$f":"Cálculos!E390","v":"EUR"},null,null,{"$f":"LOOKUP(G$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":0},{"$f":"LOOKUP(H$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":0},{"$f":"LOOKUP(I$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":44443.388461216491},{"$f":"LOOKUP(J$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":87661.517201005423},{"$f":"LOOKUP(K$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":85780.064653068577},{"$f":"LOOKUP(L$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":83659.99682904777},{"$f":"LOOKUP(M$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":40433.358875305326},{"$f":"LOOKUP(N$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":78579.127765966812},{"$f":"LOOKUP(O$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":75545.80090426089},{"$f":"LOOKUP(P$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":72127.772271919035},{"$f":"LOOKUP(Q$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":33968.284604621127},{"$f":"LOOKUP(R$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":63936.262671129836},{"$f":"LOOKUP(S$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":59045.854002552856},{"$f":"LOOKUP(T$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":53535.219107225974},{"$f":"LOOKUP(U$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":23545.123271270135},{"$f":"LOOKUP(V$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":40328.65371324736},{"$f":"LOOKUP(W$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":32444.209327243181},{"$f":"LOOKUP(X$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":23559.820044410189},{"$f":"LOOKUP(Y$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":6740.6307577501275},{"$f":"LOOKUP(Z$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":2267.8509196190953},{"$f":"LOOKUP(AA$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-10443.655927533942},{"$f":"LOOKUP(AB$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-24767.30001359991},{"$f":"LOOKUP(AC$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-20352.010294766565},{"$f":"LOOKUP(AD$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-59094.767881798005},{"$f":"LOOKUP(AE$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":0},{"$f":"LOOKUP(AF$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":0},{"$f":"LOOKUP(AG$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":0}]
[null,null,{"$f":"Cálculos!C391","v":"Juros a Pagar: Dívida Sénior"},{"$f":"Cálculos!E391","v":"EUR"},null,null,{"$f":"LOOKUP(G$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(H$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(I$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":40377.446363481846},{"$f":"LOOKUP(J$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":77962.763825469854},{"$f":"LOOKUP(K$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":74817.634586335713},{"$f":"LOOKUP(L$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":71495.095336186016},{"$f":"LOOKUP(M$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":33914.847851617589},{"$f":"LOOKUP(N$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":64277.193034850105},{"$f":"LOOKUP(O$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":60360.090029262326},{"$f":"LOOKUP(P$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":56222.031624219584},{"$f":"LOOKUP(Q$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":25866.000847257368},{"$f":"LOOKUP(R$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":47232.491084262147},{"$f":"LOOKUP(S$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":42353.932910732547},{"$f":"LOOKUP(T$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":37200.185708867764},{"$f":"LOOKUP(U$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":15841.559752755522},{"$f":"LOOKUP(V$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":26004.157313667485},{"$f":"LOOKUP(W$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":19928.154252588622},{"$f":"LOOKUP(X$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":13509.416859138335},{"$f":"LOOKUP(Y$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":3356.6138713515979},{"$f":"LOOKUP(Z$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(AA$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(AB$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(AC$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(AD$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(AE$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(AF$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(AG$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0}]
[null,null,{"$f":"Cálculos!C392","v":"Imposto a Pagar"},{"$f":"Cálculos!E392","v":"EUR"},null,null,{"$f":"LOOKUP(G$3, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(H$3, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(I$3, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(J$3, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(K$3, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(L$3, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(M$3, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(N$3, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(O$3, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(P$3, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(Q$3, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(R$3, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(S$3, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(T$3, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(U$3, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(V$3, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(W$3, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(X$3, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(Y$3, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(Z$3, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AA$3, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AB$3, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AC$3, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":9169.7694632680032},{"$f":"LOOKUP(AD$3, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":2193.8133864253214},{"$f":"LOOKUP(AE$3, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AF$3, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AG$3, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":4574.8153213824298}]
[null,null,{"$f":"Cálculos!C393","v":"Parcela Corrente da Dívida Subordinada"},{"$f":"Cálculos!E393","v":"EUR"},null,null,{"$f":"LOOKUP(G$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":0},{"$f":"LOOKUP(H$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":55661.1538783508},{"$f":"LOOKUP(I$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":83069.333633816161},{"$f":"LOOKUP(J$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":93604.604374967603},{"$f":"LOOKUP(K$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":105476.01114531393},{"$f":"LOOKUP(L$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":118853.00943701839},{"$f":"LOOKUP(M$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":133926.54594014358},{"$f":"LOOKUP(N$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":150911.78416447295},{"$f":"LOOKUP(O$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":170051.17573840157},{"$f":"LOOKUP(P$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":191617.92122540114},{"$f":"LOOKUP(Q$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":215919.86985863809},{"$f":"LOOKUP(R$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":243303.9138595509},{"$f":"LOOKUP(S$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":274160.94006601459},{"$f":"LOOKUP(T$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":308931.40955089603},{"$f":"LOOKUP(U$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":348111.6448759003},{"$f":"LOOKUP(V$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":392260.91472657589},{"$f":"LOOKUP(W$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":442009.41705636797},{"$f":"LOOKUP(X$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":498067.27469315613},{"$f":"LOOKUP(Y$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":561234.67181386368},{"$f":"LOOKUP(Z$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":112828.40396114902},{"$f":"LOOKUP(AA$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-519584.87201661407},{"$f":"LOOKUP(AB$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-1232203.9807761149},{"$f":"LOOKUP(AC$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-2035201.0294766566},{"$f":"LOOKUP(AD$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-2940038.2030745274},{"$f":"LOOKUP(AE$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":0},{"$f":"LOOKUP(AF$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":0},{"$f":"LOOKUP(AG$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":0}]
[null,null,{"$f":"Cálculos!C394","v":"Parcela Corrente da Dívida Sénior"},{"$f":"Cálculos!E394","v":"EUR"},null,null,{"$f":"LOOKUP(G$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":2500000},{"$f":"LOOKUP(H$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":190375.33887669037},{"$f":"LOOKUP(I$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":324042.0070784823},{"$f":"LOOKUP(J$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":342320.52337281406},{"$f":"LOOKUP(K$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":361630.09166233114},{"$f":"LOOKUP(L$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":382028.87138402823},{"$f":"LOOKUP(M$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":403578.30262430216},{"$f":"LOOKUP(N$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":426343.29117336508},{"$f":"LOOKUP(O$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":450392.4040181819},{"$f":"LOOKUP(P$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":475798.07586274506},{"$f":"LOOKUP(Q$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":502636.82729771722},{"$f":"LOOKUP(R$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":530989.49527655519},{"$f":"LOOKUP(S$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":560941.47659230104},{"$f":"LOOKUP(T$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":592582.98508837563},{"$f":"LOOKUP(U$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":626009.32337808446},{"$f":"LOOKUP(V$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":661321.16989123891},{"$f":"LOOKUP(W$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":698624.88211246289},{"$f":"LOOKUP(X$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":738032.8169245238},{"$f":"LOOKUP(Y$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":732352.11738580314},{"$f":"LOOKUP(Z$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":0},{"$f":"LOOKUP(AA$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":0},{"$f":"LOOKUP(AB$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":0},{"$f":"LOOKUP(AC$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":0},{"$f":"LOOKUP(AD$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":0},{"$f":"LOOKUP(AE$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":0},{"$f":"LOOKUP(AF$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":0},{"$f":"LOOKUP(AG$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":0}]
[null,null,{"$f":"Cálculos!C395","v":"Total do Passivo Corrente"},{"$f":"Cálculos!E395","v":"EUR"},null,null,{"$f":"SUM(G48:G53)","v":2500000},{"$f":"SUM(H48:H53)","v":246036.49275504117},497043.19454916869,606788.20326173306,633073.56639671244,661540.98144468502,617494.66396123345,725894.04502526636,762276.68579888344,801841.19647078088,784618.26298189233,891845.12527449802,943044.740014176,998955.89930900466,1020381.4036279907,1126960.4918034594,1200228.3988113608,1280571.607985494,1311271.3702796407,122873.27474291205,-522057.08258545049,-1240685.9028730171,-2023730.6507644448,-2977958.7428833414,{"$f":"SUM(AE48:AE53)","v":13961.887572063551},13887.900199642609,23578.426937626082]
[]
[null,"Passivos Não Correntes"]
[null,null,{"$f":"Cálculos!C398","v":"Dívida Subordinada"},{"$f":"Cálculos!E398","v":"EUR"},null,null,{"$f":"LOOKUP(G$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2250000},{"$f":"LOOKUP(H$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":4444338.8461216493},{"$f":"LOOKUP(I$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":4361269.5124878334},{"$f":"LOOKUP(J$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":4267664.9081128649},{"$f":"LOOKUP(K$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":4162188.8969675512},{"$f":"LOOKUP(L$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":4043335.8875305327},{"$f":"LOOKUP(M$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3909409.3415903887},{"$f":"LOOKUP(N$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3758497.5574259153},{"$f":"LOOKUP(O$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3588446.3816875136},{"$f":"LOOKUP(P$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3396828.4604621129},{"$f":"LOOKUP(Q$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3180908.590603475},{"$f":"LOOKUP(R$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2937604.6767439237},{"$f":"LOOKUP(S$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2663443.7366779088},{"$f":"LOOKUP(T$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2354512.3271270134},{"$f":"LOOKUP(U$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2006400.682251113},{"$f":"LOOKUP(V$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":1614139.7675245367},{"$f":"LOOKUP(W$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":1172130.3504681685},{"$f":"LOOKUP(X$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":674063.07577501261},{"$f":"LOOKUP(Y$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":112828.40396114904},{"$f":"LOOKUP(Z$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0},{"$f":"LOOKUP(AA$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0},{"$f":"LOOKUP(AB$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0},{"$f":"LOOKUP(AC$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0},{"$f":"LOOKUP(AD$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0},{"$f":"LOOKUP(AE$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0},{"$f":"LOOKUP(AF$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0},{"$f":"LOOKUP(AG$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0}]
[null,null,{"$f":"Cálculos!C399","v":"Dívida Sénior de Longo Prazo"},{"$f":"Cálculos!E399","v":"EUR"},null,null,{"$f":"LOOKUP(G$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(H$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":8809624.6611233093},{"$f":"LOOKUP(I$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":8485582.6540448293},{"$f":"LOOKUP(J$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":8143262.1306720152},{"$f":"LOOKUP(K$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":7781632.0390096828},{"$f":"LOOKUP(L$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":7399603.1676256554},{"$f":"LOOKUP(M$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":6996024.8650013534},{"$f":"LOOKUP(N$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":6569681.5738279885},{"$f":"LOOKUP(O$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":6119289.1698098062},{"$f":"LOOKUP(P$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":5643491.0939470623},{"$f":"LOOKUP(Q$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":5140854.2666493449},{"$f":"LOOKUP(R$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":4609864.7713727895},{"$f":"LOOKUP(S$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":4048923.2947804895},{"$f":"LOOKUP(T$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":3456340.3096921137},{"$f":"LOOKUP(U$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":2830330.9863140294},{"$f":"LOOKUP(V$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":2169009.8164227903},{"$f":"LOOKUP(W$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":1470384.9343103268},{"$f":"LOOKUP(X$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":732352.11738580326},{"$f":"LOOKUP(Y$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(Z$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(AA$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(AB$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(AC$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(AD$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(AE$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(AF$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(AG$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0}]
[null,null,{"$f":"Cálculos!C400","v":"Total do Passivo Não Corrente"},{"$f":"Cálculos!E400","v":"EUR"},null,null,{"$f":"SUM(G57:G58)","v":2250000},13253963.507244959,12846852.166532662,12410927.03878488,11943820.935977234,11442939.055156188,10905434.206591742,10328179.131253904,9707735.5514973197,9040319.5544091761,8321762.8572528195,7547469.4481167132,6712367.0314583983,5810852.636819127,4836731.6685651429,3783149.583947327,2642515.2847784953,1406415.1931608159,112828.40396114904,0,0,0,0,0,0,0,0]
[]
[null,"Total de Passivos",null,{"$f":"Cálculos!E402","v":"EUR"},null,null,{"$f":"G54+G59","v":4750000},13500000,13343895.361081831,13017715.242046613,12576894.502373947,12104480.036600873,11522928.870552976,11054073.17627917,10470012.237296203,9842160.7508799564,9106381.1202347111,8439314.5733912103,7655411.7714725742,6809808.5361281317,5857113.0721931336,4910110.0757507868,3842743.6835898561,2686986.8011463098,1424099.7742407897,122873.27474291205,-522057.08258545049,-1240685.9028730171,-2023730.6507644448,-2977958.7428833414,13961.887572063551,13887.900199642609,23578.426937626082]
[]
[null,"Capital Próprio"]
[null,null,{"$f":"Cálculos!C405","v":"Capital Social"},{"$f":"Cálculos!E405","v":"EUR"},null,null,{"$f":"LOOKUP(G$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(H$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(I$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(J$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(K$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(L$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(M$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(N$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(O$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(P$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(Q$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(R$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(S$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(T$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(U$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(V$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(W$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(X$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(Y$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(Z$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(AA$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(AB$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(AC$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(AD$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(AE$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(AF$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(AG$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000}]
[null,null,{"$f":"Cálculos!C406","v":"Resultados Transitados"},{"$f":"Cálculos!E406","v":"EUR"},null,null,{"$f":"LOOKUP(G$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":0},{"$f":"LOOKUP(H$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":0},{"$f":"LOOKUP(I$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-272234},{"$f":"LOOKUP(J$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-803939},{"$f":"LOOKUP(K$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1198742},{"$f":"LOOKUP(L$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1588776},{"$f":"LOOKUP(M$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1848492},{"$f":"LOOKUP(N$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-2329026},{"$f":"LOOKUP(O$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-2673474},{"$f":"LOOKUP(P$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-2431984},{"$f":"LOOKUP(Q$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-2106387},{"$f":"LOOKUP(R$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1896228},{"$f":"LOOKUP(S$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1643942},{"$f":"LOOKUP(T$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1363238},{"$f":"LOOKUP(U$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-942579},{"$f":"LOOKUP(V$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-524558},{"$f":"LOOKUP(W$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-12552},{"$f":"LOOKUP(X$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":550419},{"$f":"LOOKUP(Y$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":1200308},{"$f":"LOOKUP(Z$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":1858092},{"$f":"LOOKUP(AA$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":2632119},{"$f":"LOOKUP(AB$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":3458779},{"$f":"LOOKUP(AC$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":4343801},{"$f":"LOOKUP(AD$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":5284909},{"$f":"LOOKUP(AE$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":6239271},{"$f":"LOOKUP(AF$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":6886608},{"$f":"LOOKUP(AG$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":7537094}]
[null,null,{"$f":"Cálculos!C407","v":"Ajuste de Arredondamento"},{"$f":"Cálculos!E407","v":0},null,null,{"$f":"LOOKUP(G$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":1.862645149230957E-9},{"$f":"LOOKUP(H$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":0},{"$f":"LOOKUP(I$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":0.91769936680793762},{"$f":"LOOKUP(J$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-0.28095660544931889},{"$f":"LOOKUP(K$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":0.50198591314256191},{"$f":"LOOKUP(L$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-0.32797425985336304},{"$f":"LOOKUP(M$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-0.28720147162675858},{"$f":"LOOKUP(N$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-0.96213359571993351},{"$f":"LOOKUP(O$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":4.2678214609622955E-2},{"$f":"LOOKUP(P$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":1.2912594862282276},{"$f":"LOOKUP(Q$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":0.69926360622048378},{"$f":"LOOKUP(R$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":0.81137765198945999},{"$f":"LOOKUP(S$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":1.5496768234297633},{"$f":"LOOKUP(T$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":2.8783241137862206},{"$f":"LOOKUP(U$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":3.5124665489420295},{"$f":"LOOKUP(V$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":2.9095653165131807},{"$f":"LOOKUP(W$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":3.0895938659086823},{"$f":"LOOKUP(X$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":3.5671374592930079},{"$f":"LOOKUP(Y$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":3.8538717022165656},{"$f":"LOOKUP(Z$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":196238.2291058749},{"$f":"LOOKUP(AA$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":196238.42325056624},{"$f":"LOOKUP(AB$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":196238.87753872201},{"$f":"LOOKUP(AC$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":196237.64877761714},{"$f":"LOOKUP(AD$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":196238.03016303852},{"$f":"LOOKUP(AE$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":196238.95652657188},{"$f":"LOOKUP(AF$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":196239.42188728787},{"$f":"LOOKUP(AG$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":196239.46957595088}]
[null,null,{"$f":"Cálculos!C408","v":"Total do Capital Próprio"},{"$f":"Cálculos!E408","v":"EUR"},null,null,{"$f":"LOOKUP(G$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":4500000.0000000019},{"$f":"LOOKUP(H$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":4500000},{"$f":"LOOKUP(I$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":4227766.9176993668},{"$f":"LOOKUP(J$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":3696060.7190433946},{"$f":"LOOKUP(K$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":3301258.5019859131},{"$f":"LOOKUP(L$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":2911223.6720257401},{"$f":"LOOKUP(M$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":2651507.7127985284},{"$f":"LOOKUP(N$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":2170973.0378664043},{"$f":"LOOKUP(O$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":1826526.0426782146},{"$f":"LOOKUP(P$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":2068017.2912594862},{"$f":"LOOKUP(Q$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":2393613.6992636062},{"$f":"LOOKUP(R$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":2603772.811377652},{"$f":"LOOKUP(S$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":2856059.5496768234},{"$f":"LOOKUP(T$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":3136764.8783241138},{"$f":"LOOKUP(U$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":3557424.5124665489},{"$f":"LOOKUP(V$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":3975444.9095653165},{"$f":"LOOKUP(W$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":4487451.0895938659},{"$f":"LOOKUP(X$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":5050422.5671374593},{"$f":"LOOKUP(Y$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":5700311.8538717022},{"$f":"LOOKUP(Z$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":6554330.2291058749},{"$f":"LOOKUP(AA$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":7328357.4232505662},{"$f":"LOOKUP(AB$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":8155017.877538722},{"$f":"LOOKUP(AC$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":9040038.6487776171},{"$f":"LOOKUP(AD$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":9981147.0301630385},{"$f":"LOOKUP(AE$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":10935509.956526572},{"$f":"LOOKUP(AF$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":11582847.421887288},{"$f":"LOOKUP(AG$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":12233333.469575951}]
[]
[null,"Total de Passivos e Capital Próprio",null,{"$f":"Cálculos!E410","v":"EUR"},null,null,{"$f":"G61+G67","v":9250000.0000000019},{"$f":"H61+H67","v":18000000},17571662.278781198,16713775.961090008,15878153.00435986,15015703.708626613,14174436.583351504,13225046.214145575,12296538.279974418,11910178.042139443,11499994.819498317,11043087.384768862,10511471.321149398,9946573.4144522455,9414537.5846596826,8885554.9853161033,8330194.773183722,7737409.3682837691,7124411.6281124922,6677203.5038487874,6806300.340665116,6914331.9746657051,7016307.9980131723,7003188.2872796971,{"$f":"AE61+AE67","v":10949471.844098635},11596735.32208693,12256911.896513578]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K45-K69","v":0},{"$f":"L45-L69","v":0},{"$f":"M45-M69","v":0},0,0,0,0,0,0,0]
[null,null,"Verificação do Balanço","Check",null,{"$f":"IF(COUNTIF(G71:AR71, \"NO\")>0, \"NO\", \"OK\")","v":"OK"},{"$f":"IF(ROUND(G45-G69, 0)=0, \"OK\", \"NO\")","v":"OK"},{"$f":"IF(ROUND(H45-H69, 0)=0, \"OK\", \"NO\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[]
["·","Demonstração de Fluxos de Caixa",null,"Unidade"]
[]
[null,"Atividades Operacionais"]
[null,null,{"$f":"Cálculos!C417","v":"Resultado Líquido"},{"$f":"Cálculos!E417","v":"EUR"},null,{"$f":"SUM(G76:AR76)","v":6218188.5279563805},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I417:$QJ417)","v":0},0,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I417:$QJ417)","v":-400324.339566565},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I417:$QJ417)","v":-403614.94139003789},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I417:$QJ417)","v":-394802.21705748019},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I417:$QJ417)","v":-390034.82996017416},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I417:$QJ417)","v":-385383.21539154905},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I417:$QJ417)","v":-354867.41876778705},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I417:$QJ417)","v":-344446.99518819409},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I417:$QJ417)","v":241491.24858126888},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I417:$QJ417)","v":257583.02353339348},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I417:$QJ417)","v":278172.49658476195},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I417:$QJ417)","v":252286.73829916629},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I417:$QJ417)","v":280705.32864728593},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I417:$QJ417)","v":371136.00735301431},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I417:$QJ417)","v":467544.02388819575},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I417:$QJ417)","v":512006.18002855405},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I417:$QJ417)","v":562971.47754360014},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I417:$QJ417)","v":620808.04812324804},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I417:$QJ417)","v":686865.19812400336},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I417:$QJ417)","v":774027.1941446946},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I417:$QJ417)","v":826660.45428815763},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I417:$QJ417)","v":880787.1297988703},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I417:$QJ417)","v":945342.02282544854},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I417:$QJ417)","v":954362.92636353662},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I417:$QJ417)","v":647337.46536071668},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I417:$QJ417)","v":-668424.47820974886}]
[null,null,{"$f":"Cálculos!C418","v":"Menos: Variação do Fundo de Maneio"},{"$f":"Cálculos!E418","v":"EUR"},null,-171639.70848813132,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I418:$QJ418)","v":-168174.71584936196},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I418:$QJ418)","v":168174.71584936196},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I418:$QJ418)","v":-236039.86160076183},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I418:$QJ418)","v":2207.5551950692025},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I418:$QJ418)","v":2607.1547901138256},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I418:$QJ418)","v":2585.7803645335953},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I418:$QJ418)","v":2564.7331552401592},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I418:$QJ418)","v":2544.0127662510204},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I418:$QJ418)","v":2523.6188770554145},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I418:$QJ418)","v":2503.5512436523568},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I418:$QJ418)","v":2483.8096996218374},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I418:$QJ418)","v":2464.394157230854},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I418:$QJ418)","v":2445.3046085763199},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I418:$QJ418)","v":2426.5411267633608},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I418:$QJ418)","v":2408.1038671237184},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I418:$QJ418)","v":2389.9930684704741},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I418:$QJ418)","v":2372.2090543918894},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I418:$QJ418)","v":2354.7522345876496},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I418:$QJ418)","v":2337.6231062440784},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I418:$QJ418)","v":2320.8222554530948},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I418:$QJ418)","v":2304.3503586723527},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I418:$QJ418)","v":10402.854608265538},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I418:$QJ418)","v":4197.5579723149713},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I418:$QJ418)","v":4806.9620404514135},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I418:$QJ418)","v":-5185.1807810507598},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I418:$QJ418)","v":1932.9934041329543},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I418:$QJ418)","v":4400.6559394651849}]
[null,null,{"$f":"Cálculos!C419","v":"Menos: Variação do Ativo por Impostos Diferidos"},{"$f":"Cálculos!E419","v":"EUR"},null,-264593.56333029107,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I419:$QJ419)","v":0},0,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I419:$QJ419)","v":-166764.87627230259},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I419:$QJ419)","v":-167429.32471742679},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I419:$QJ419)","v":-165649.83230412193},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I419:$QJ419)","v":-164687.18683255045},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I419:$QJ419)","v":-163747.91850619356},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I419:$QJ419)","v":-162048.5749571647},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I419:$QJ419)","v":-159944.45096513163},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I419:$QJ419)","v":-157297.55759181012},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I419:$QJ419)","v":-154048.25688032364},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I419:$QJ419)","v":-149935.19020648906},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I419:$QJ419)","v":144535.89179708576},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I419:$QJ419)","v":150274.2610019939},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I419:$QJ419)","v":156922.74420218961},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I419:$QJ419)","v":164778.1898487166},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I419:$QJ419)","v":173756.12522321229},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I419:$QJ419)","v":184047.19491374982},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I419:$QJ419)","v":195725.73320387123},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I419:$QJ419)","v":209017.15552523805},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I419:$QJ419)","v":185251.36925114042},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I419:$QJ419)","v":46962.79837312056},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I419:$QJ419)","v":281.70589319620643},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I419:$QJ419)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I419:$QJ419)","v":-3007.2316768985629},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I419:$QJ419)","v":-213.28902996375473},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I419:$QJ419)","v":-261373.04262342874}]
[null,null,{"$f":"Cálculos!C420","v":"Mais: Depreciações"},{"$f":"Cálculos!E420","v":"EUR"},null,16670789.513222391,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I420:$QJ420)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I420:$QJ420)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I420:$QJ420)","v":1298360.2736653187},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I420:$QJ420)","v":1298360.2736653187},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I420:$QJ420)","v":1298360.2736653187},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I420:$QJ420)","v":1298360.2736653187},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I420:$QJ420)","v":1298360.2736653187},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I420:$QJ420)","v":1276260.273665319},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I420:$QJ420)","v":1276260.273665319},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I420:$QJ420)","v":703430.45422087435},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I420:$QJ420)","v":703430.45422087435},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I420:$QJ420)","v":703210.45422087447},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I420:$QJ420)","v":463510.0591721143},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I420:$QJ420)","v":463510.0591721143},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I420:$QJ420)","v":406005.20202925726},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I420:$QJ420)","v":348500.34488640021},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I420:$QJ420)","v":348500.34488640021},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I420:$QJ420)","v":348500.34488640021},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I420:$QJ420)","v":348500.34488640021},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I420:$QJ420)","v":348591.46327921684},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I420:$QJ420)","v":348682.58167203353},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I420:$QJ420)","v":348682.58167203353},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I420:$QJ420)","v":348682.58167203353},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I420:$QJ420)","v":348682.58167203353},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I420:$QJ420)","v":348682.58167203353},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I420:$QJ420)","v":348682.58167203353},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I420:$QJ420)","v":348682.58167203353}]
[null,null,{"$f":"Cálculos!C421","v":"Mais: Juros da Dívida Sénior"},{"$f":"Cálculos!E421","v":"EUR"},null,5226496.896631605,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I421:$QJ421)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I421:$QJ421)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I421:$QJ421)","v":493683.28397430386},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I421:$QJ421)","v":477139.02316178859},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I421:$QJ421)","v":458692.56982564909},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I421:$QJ421)","v":439205.59152511647},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I421:$QJ421)","v":418619.39447327144},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I421:$QJ421)","v":396871.97409225686},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I421:$QJ421)","v":373897.82825864427},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I421:$QJ421)","v":349627.76001437247},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I421:$QJ421)","v":323988.66914903052},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I421:$QJ421)","v":296903.3320257442},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I421:$QJ421)","v":268290.16898751241},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I421:$QJ421)","v":238062.99864343143},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I421:$QJ421)","v":206130.77829473175},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I421:$QJ421)","v":172397.32971880236},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I421:$QJ421)","v":136761.04948527942},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I421:$QJ421)","v":99114.602931684101},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I421:$QJ421)","v":59344.600876882032},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I421:$QJ421)","v":17765.941193104682},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I421:$QJ421)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I421:$QJ421)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I421:$QJ421)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I421:$QJ421)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I421:$QJ421)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I421:$QJ421)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I421:$QJ421)","v":0}]
[null,null,{"$f":"Cálculos!C422","v":"Mais: Juros da Dívida Subordinada"},{"$f":"Cálculos!E422","v":"EUR"},null,5647121.0915991664,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I422:$QJ422)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I422:$QJ422)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I422:$QJ422)","v":543118.9955026824},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I422:$QJ422)","v":533320.22419212817},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I422:$QJ422)","v":522573.19450907962},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I422:$QJ422)","v":510463.17246264941},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I422:$QJ422)","v":496817.29650528159},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I422:$QJ422)","v":481440.78191844362},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I422:$QJ422)","v":464114.14040580532},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I422:$QJ422)","v":444590.04706124071},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I422:$QJ422)","v":422589.80998995242},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I422:$QJ422)","v":397799.39218918741},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I422:$QJ422)","v":369864.92890385626},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I422:$QJ422)","v":338387.67647064262},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I422:$QJ422)","v":302918.32054911513},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I422:$QJ422)","v":262950.56249407824},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I422:$QJ422)","v":217913.89231940403},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I422:$QJ422)","v":167165.44509278322},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I422:$QJ422)","v":109980.82451749557},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I422:$QJ422)","v":45543.762714661774},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I422:$QJ422)","v":-27065.531392932},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I422:$QJ422)","v":-108883.50141358242},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I422:$QJ422)","v":-201078.03794743845},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I422:$QJ422)","v":-304965.14935520373},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I422:$QJ422)","v":-342439.15609016473},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I422:$QJ422)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I422:$QJ422)","v":0}]
[null,null,{"$f":"Cálculos!C423","v":"Menos: Juros das Contas de Reserva"},{"$f":"Cálculos!E423","v":"EUR"},null,0,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I423:$QJ423)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I423:$QJ423)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I423:$QJ423)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I423:$QJ423)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I423:$QJ423)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I423:$QJ423)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I423:$QJ423)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I423:$QJ423)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I423:$QJ423)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I423:$QJ423)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I423:$QJ423)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I423:$QJ423)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I423:$QJ423)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I423:$QJ423)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I423:$QJ423)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I423:$QJ423)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I423:$QJ423)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I423:$QJ423)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I423:$QJ423)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I423:$QJ423)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I423:$QJ423)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I423:$QJ423)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I423:$QJ423)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I423:$QJ423)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I423:$QJ423)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I423:$QJ423)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I423:$QJ423)","v":0}]
[null,null,{"$f":"Cálculos!C424","v":"Fluxos de Caixa Operacionais"},{"$f":"Cálculos!E424","v":"EUR"},null,33326362.757591125,{"$f":"SUM(G76:G82)","v":-168174.71584936196},{"$f":"SUM(H76:H82)","v":168174.71584936196},{"$f":"SUM(I76:I82)","v":1532033.4757026755},1739982.81010684,1721781.1434285592,1695892.8012248937,1667230.5639013695,1640201.0487173186,1612404.4150534982,1584345.5035295987,1556027.5097125489,1528614.8789713099,1500933.0917683113,1473366.8650622314,1445521.1562954318,1418560.4439046637,1391309.8009972421,1364153.8176028053,1336697.1747141411,1310104.3430916779,1283199.9640336088,1123825.1875279951,1032870.9373889766,993866.4171827297,{"$f":"SUM(AE76:AE82)","v":952413.93948745611},997739.75140691944,-576714.28322167892]
[]
[null,"Atividades de Investimento"]
[null,null,{"$f":"Cálculos!C427","v":"Investimento (CapEx)"},{"$f":"Cálculos!E427","v":"EUR"},null,{"$f":"SUM(G86:AR86)","v":-19700928.796813309},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I429:$QJ429)","v":-9054194.1017701663},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I429:$QJ429)","v":-8184997.2069885479},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I429:$QJ429)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I429:$QJ429)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I429:$QJ429)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I429:$QJ429)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I429:$QJ429)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I429:$QJ429)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I429:$QJ429)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I429:$QJ429)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I429:$QJ429)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I429:$QJ429)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I429:$QJ429)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I429:$QJ429)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I429:$QJ429)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I429:$QJ429)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I429:$QJ429)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I429:$QJ429)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I429:$QJ429)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I429:$QJ429)","v":-7777.9598204181602},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I429:$QJ429)","v":-2453959.5282341777},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I429:$QJ429)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I429:$QJ429)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I429:$QJ429)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I429:$QJ429)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I429:$QJ429)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I429:$QJ429)","v":0}]
[null,null,{"$f":"Cálculos!C429","v":"Fluxos de Caixa de Investimento"},{"$f":"Cálculos!E429","v":"EUR"},null,{"$f":"SUM(G87:AR87)","v":-19700928.796813309},{"$f":"SUM(G86)","v":-9054194.1017701663},{"$f":"SUM(H86)","v":-8184997.2069885479},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7777.9598204181602,-2453959.5282341777,0,0,0,{"$f":"SUM(AE86)","v":0},0,0]
[]
[null,"Atividades de Financiamento"]
[null,null,{"$f":"Cálculos!C432","v":"Entradas de Capital Próprio"},{"$f":"Cálculos!E432","v":"EUR"},null,{"$f":"SUM(G90:AR90)","v":4500000},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I432:$QJ432)","v":4500000},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I432:$QJ432)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I432:$QJ432)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I432:$QJ432)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I432:$QJ432)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I432:$QJ432)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I432:$QJ432)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I432:$QJ432)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I432:$QJ432)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I432:$QJ432)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I432:$QJ432)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I432:$QJ432)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I432:$QJ432)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I432:$QJ432)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I432:$QJ432)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I432:$QJ432)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I432:$QJ432)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I432:$QJ432)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I432:$QJ432)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I432:$QJ432)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I432:$QJ432)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I432:$QJ432)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I432:$QJ432)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I432:$QJ432)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I432:$QJ432)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I432:$QJ432)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I432:$QJ432)","v":0}]
[null,null,{"$f":"Cálculos!C433","v":"Utilização de Dívida Subordinada"},{"$f":"Cálculos!E433","v":"EUR"},null,4500000,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I433:$QJ433)","v":2250000},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I433:$QJ433)","v":2250000},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I433:$QJ433)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I433:$QJ433)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I433:$QJ433)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I433:$QJ433)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I433:$QJ433)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I433:$QJ433)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I433:$QJ433)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I433:$QJ433)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I433:$QJ433)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I433:$QJ433)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I433:$QJ433)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I433:$QJ433)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I433:$QJ433)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I433:$QJ433)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I433:$QJ433)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I433:$QJ433)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I433:$QJ433)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I433:$QJ433)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I433:$QJ433)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I433:$QJ433)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I433:$QJ433)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I433:$QJ433)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I433:$QJ433)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I433:$QJ433)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I433:$QJ433)","v":0}]
[null,null,{"$f":"Cálculos!C434","v":"Utilização do Empréstimo de Construção"},{"$f":"Cálculos!E434","v":"EUR"},null,9000000,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I434:$QJ434)","v":2500000},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I434:$QJ434)","v":6500000},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I434:$QJ434)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I434:$QJ434)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I434:$QJ434)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I434:$QJ434)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I434:$QJ434)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I434:$QJ434)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I434:$QJ434)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I434:$QJ434)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I434:$QJ434)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I434:$QJ434)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I434:$QJ434)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I434:$QJ434)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I434:$QJ434)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I434:$QJ434)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I434:$QJ434)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I434:$QJ434)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I434:$QJ434)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I434:$QJ434)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I434:$QJ434)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I434:$QJ434)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I434:$QJ434)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I434:$QJ434)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I434:$QJ434)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I434:$QJ434)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I434:$QJ434)","v":0}]
[null,null,{"$f":"Cálculos!C435","v":"Utilização do Empréstimo Operacional"},{"$f":"Cálculos!E435","v":0},null,0,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I435:$QJ435)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I435:$QJ435)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I435:$QJ435)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I435:$QJ435)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I435:$QJ435)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I435:$QJ435)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I435:$QJ435)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I435:$QJ435)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I435:$QJ435)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I435:$QJ435)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I435:$QJ435)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I435:$QJ435)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I435:$QJ435)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I435:$QJ435)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I435:$QJ435)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I435:$QJ435)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I435:$QJ435)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I435:$QJ435)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I435:$QJ435)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I435:$QJ435)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I435:$QJ435)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I435:$QJ435)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I435:$QJ435)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I435:$QJ435)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I435:$QJ435)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I435:$QJ435)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I435:$QJ435)","v":0}]
[null,null,{"$f":"Cálculos!C436","v":"Reembolso de Capital – Dívida Subordinada"},{"$f":"Cálculos!E436","v":"EUR"},null,-4499999.9999999991,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I436:$QJ436)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I436:$QJ436)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I436:$QJ436)","v":-55661.1538783508},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I436:$QJ436)","v":-83069.333633816161},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I436:$QJ436)","v":-93604.604374967603},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I436:$QJ436)","v":-105476.01114531393},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I436:$QJ436)","v":-118853.00943701839},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I436:$QJ436)","v":-133926.54594014358},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I436:$QJ436)","v":-150911.78416447295},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I436:$QJ436)","v":-170051.17573840157},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I436:$QJ436)","v":-191617.92122540114},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I436:$QJ436)","v":-215919.86985863809},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I436:$QJ436)","v":-243303.9138595509},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I436:$QJ436)","v":-274160.94006601459},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I436:$QJ436)","v":-308931.40955089603},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I436:$QJ436)","v":-348111.6448759003},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I436:$QJ436)","v":-392260.91472657589},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I436:$QJ436)","v":-442009.41705636797},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I436:$QJ436)","v":-498067.27469315613},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I436:$QJ436)","v":-561234.67181386368},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I436:$QJ436)","v":-632413.27597776311},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I436:$QJ436)","v":-712619.10875950067},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I436:$QJ436)","v":-802997.04870054172},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I436:$QJ436)","v":-904837.17359787063},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I436:$QJ436)","v":2940038.203074527},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I436:$QJ436)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I436:$QJ436)","v":0}]
[null,null,{"$f":"Cálculos!C437","v":"Reembolso do Empréstimo de Construção"},{"$f":"Cálculos!E437","v":"EUR"},null,0,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I437:$QJ437)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I437:$QJ437)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I437:$QJ437)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I437:$QJ437)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I437:$QJ437)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I437:$QJ437)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I437:$QJ437)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I437:$QJ437)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I437:$QJ437)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I437:$QJ437)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I437:$QJ437)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I437:$QJ437)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I437:$QJ437)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I437:$QJ437)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I437:$QJ437)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I437:$QJ437)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I437:$QJ437)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I437:$QJ437)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I437:$QJ437)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I437:$QJ437)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I437:$QJ437)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I437:$QJ437)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I437:$QJ437)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I437:$QJ437)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I437:$QJ437)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I437:$QJ437)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I437:$QJ437)","v":0}]
[null,null,{"$f":"Cálculos!C438","v":"Reembolso do Empréstimo Operacional"},{"$f":"Cálculos!E438","v":"EUR"},null,-8803765.5842788294,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I438:$QJ438)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I438:$QJ438)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I438:$QJ438)","v":-190375.33887669037},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I438:$QJ438)","v":-324042.0070784823},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I438:$QJ438)","v":-342320.52337281406},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I438:$QJ438)","v":-361630.09166233114},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I438:$QJ438)","v":-382028.87138402823},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I438:$QJ438)","v":-403578.30262430216},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I438:$QJ438)","v":-426343.29117336508},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I438:$QJ438)","v":-450392.4040181819},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I438:$QJ438)","v":-475798.07586274506},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I438:$QJ438)","v":-502636.82729771722},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I438:$QJ438)","v":-530989.49527655519},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I438:$QJ438)","v":-560941.47659230104},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I438:$QJ438)","v":-592582.98508837563},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I438:$QJ438)","v":-626009.32337808446},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I438:$QJ438)","v":-661321.16989123891},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I438:$QJ438)","v":-698624.88211246289},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I438:$QJ438)","v":-738032.8169245238},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I438:$QJ438)","v":-536117.70166462928},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I438:$QJ438)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I438:$QJ438)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I438:$QJ438)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I438:$QJ438)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I438:$QJ438)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I438:$QJ438)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I438:$QJ438)","v":0}]
[null,null,{"$f":"Cálculos!C439","v":"Pagamento de Juros – Dívida Sénior"},{"$f":"Cálculos!E439","v":"EUR"},null,-5226496.8966316059,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I439:$QJ439)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I439:$QJ439)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I439:$QJ439)","v":-412743.32795150753},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I439:$QJ439)","v":-480116.21535911487},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I439:$QJ439)","v":-461837.69906478323},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I439:$QJ439)","v":-442528.13077526615},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I439:$QJ439)","v":-422129.351053569},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I439:$QJ439)","v":-400579.91981329507},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I439:$QJ439)","v":-377814.93126423209},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I439:$QJ439)","v":-353765.81841941527},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I439:$QJ439)","v":-328360.14657485212},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I439:$QJ439)","v":-301521.39513988001},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I439:$QJ439)","v":-273168.72716104198},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I439:$QJ439)","v":-243216.74584529619},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I439:$QJ439)","v":-211575.2373492216},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I439:$QJ439)","v":-178148.89905951274},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I439:$QJ439)","v":-142837.05254635829},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I439:$QJ439)","v":-105533.34032513438},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I439:$QJ439)","v":-66125.405513073478},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I439:$QJ439)","v":-24494.553416051571},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I439:$QJ439)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I439:$QJ439)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I439:$QJ439)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I439:$QJ439)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I439:$QJ439)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I439:$QJ439)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I439:$QJ439)","v":0}]
[null,null,{"$f":"Cálculos!C440","v":"Pagamento de Juros – Dívida Subordinada"},{"$f":"Cálculos!E440","v":"EUR"},null,-5647121.0915991673,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I440:$QJ440)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I440:$QJ440)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I440:$QJ440)","v":-453787.7846956373},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I440:$QJ440)","v":-534989.91779816803},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I440:$QJ440)","v":-524454.64705701661},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I440:$QJ440)","v":-512583.24028667016},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I440:$QJ440)","v":-499206.24199496576},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I440:$QJ440)","v":-484132.70549184055},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I440:$QJ440)","v":-467147.46726751118},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I440:$QJ440)","v":-448008.07569358253},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I440:$QJ440)","v":-426441.33020658296},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I440:$QJ440)","v":-402139.38157334609},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I440:$QJ440)","v":-374755.33757243323},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I440:$QJ440)","v":-343898.31136596954},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I440:$QJ440)","v":-309127.8418810881},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I440:$QJ440)","v":-269947.60655608383},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I440:$QJ440)","v":-225798.33670540823},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I440:$QJ440)","v":-176049.83437561622},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I440:$QJ440)","v":-119991.976738828},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I440:$QJ440)","v":-56824.579618120442},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I440:$QJ440)","v":14354.024545778962},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I440:$QJ440)","v":94559.857327516453},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I440:$QJ440)","v":184937.79726855754},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I440:$QJ440)","v":286777.9221658865},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I440:$QJ440)","v":401533.92397196277},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I440:$QJ440)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I440:$QJ440)","v":0}]
[null,null,{"$f":"Cálculos!C441","v":"Dividendos"},{"$f":"Cálculos!E441","v":"EUR"},null,0,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I441:$QJ441)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I441:$QJ441)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I441:$QJ441)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I441:$QJ441)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I441:$QJ441)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I441:$QJ441)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I441:$QJ441)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I441:$QJ441)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I441:$QJ441)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I441:$QJ441)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I441:$QJ441)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I441:$QJ441)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I441:$QJ441)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I441:$QJ441)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I441:$QJ441)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I441:$QJ441)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I441:$QJ441)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I441:$QJ441)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I441:$QJ441)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I441:$QJ441)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I441:$QJ441)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I441:$QJ441)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I441:$QJ441)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I441:$QJ441)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I441:$QJ441)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I441:$QJ441)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I441:$QJ441)","v":0}]
[null,null,{"$f":"Cálculos!C442","v":"Variação da DSRA"},{"$f":"Cálculos!E442","v":"EUR"},null,0,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I442:$QJ442)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I442:$QJ442)","v":-201039.55560939931},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I442:$QJ442)","v":-201039.55560939931},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I442:$QJ442)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I442:$QJ442)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I442:$QJ442)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I442:$QJ442)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I442:$QJ442)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I442:$QJ442)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I442:$QJ442)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I442:$QJ442)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I442:$QJ442)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I442:$QJ442)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I442:$QJ442)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I442:$QJ442)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I442:$QJ442)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I442:$QJ442)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I442:$QJ442)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I442:$QJ442)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I442:$QJ442)","v":402079.11121879861},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I442:$QJ442)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I442:$QJ442)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I442:$QJ442)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I442:$QJ442)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I442:$QJ442)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I442:$QJ442)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I442:$QJ442)","v":0}]
[null,null,{"$f":"Cálculos!C443","v":"Variação da MMRA"},{"$f":"Cálculos!E443","v":"EUR"},null,0,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I443:$QJ443)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I443:$QJ443)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I443:$QJ443)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I443:$QJ443)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I443:$QJ443)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I443:$QJ443)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I443:$QJ443)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I443:$QJ443)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I443:$QJ443)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I443:$QJ443)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I443:$QJ443)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I443:$QJ443)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I443:$QJ443)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I443:$QJ443)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I443:$QJ443)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I443:$QJ443)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I443:$QJ443)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I443:$QJ443)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I443:$QJ443)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I443:$QJ443)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I443:$QJ443)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I443:$QJ443)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I443:$QJ443)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I443:$QJ443)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I443:$QJ443)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I443:$QJ443)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I443:$QJ443)","v":0}]
[null,null,{"$f":"Cálculos!C444","v":"Financiamento Inicial do Fundo de Maneio"},{"$f":"Cálculos!E444","v":"EUR"},null,0,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I444:$QJ444)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I444:$QJ444)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I444:$QJ444)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I444:$QJ444)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I444:$QJ444)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I444:$QJ444)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I444:$QJ444)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I444:$QJ444)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I444:$QJ444)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I444:$QJ444)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I444:$QJ444)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I444:$QJ444)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I444:$QJ444)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I444:$QJ444)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I444:$QJ444)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I444:$QJ444)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I444:$QJ444)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I444:$QJ444)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I444:$QJ444)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I444:$QJ444)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I444:$QJ444)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I444:$QJ444)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I444:$QJ444)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I444:$QJ444)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I444:$QJ444)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I444:$QJ444)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I444:$QJ444)","v":0}]
[null,null,{"$f":"Cálculos!C445","v":"Juros das Contas de Reserva"},{"$f":"Cálculos!E445","v":"EUR"},null,0,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I445:$QJ445)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I445:$QJ445)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I445:$QJ445)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I445:$QJ445)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I445:$QJ445)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I445:$QJ445)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I445:$QJ445)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I445:$QJ445)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I445:$QJ445)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I445:$QJ445)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I445:$QJ445)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I445:$QJ445)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I445:$QJ445)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I445:$QJ445)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I445:$QJ445)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I445:$QJ445)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I445:$QJ445)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I445:$QJ445)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I445:$QJ445)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I445:$QJ445)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I445:$QJ445)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I445:$QJ445)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I445:$QJ445)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I445:$QJ445)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I445:$QJ445)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I445:$QJ445)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I445:$QJ445)","v":0}]
[null,null,{"$f":"Cálculos!C446","v":"Fluxos de Caixa de Financiamento"},{"$f":"Cálculos!E446","v":"EUR"},null,-6177383.5725095943,{"$f":"SUM(G90:G103)","v":9250000},8548960.4443906005,-1313607.1610115853,-1422217.4738695812,-1422217.4738695815,-1422217.4738695812,-1422217.4738695815,-1422217.4738695815,-1422217.4738695812,-1422217.4738695812,-1422217.4738695812,-1422217.4738695812,-1422217.4738695812,-1422217.4738695812,-1422217.4738695812,-1422217.4738695812,-1422217.4738695812,-1422217.4738695812,-1422217.4738695815,-776592.39529386628,-618059.25143198413,-618059.25143198424,-618059.25143198413,-618059.25143198413,3341572.1270464896,0,0]
[]
[null,"Variação Líquida de Caixa",null,{"$f":"Cálculos!E448","v":"EUR"},null,{"$f":"SUM(G106:AR106)","v":7448050.3882682147},{"$f":"G83+G87+G104","v":27631.182380471379},532137.95325141493,218426.31469109026,317765.33623725874,299563.66955897771,273675.32735531242,245013.09003178799,217983.57484773709,190186.94118391699,162128.02966001746,133810.03584296769,106397.40510172863,78715.617898730095,51149.39119265019,23303.682425850537,-3657.0299649175722,-30907.672872339142,-58063.656266775914,-85520.299155440414,525733.98797739344,-1788818.8156325531,505765.93609601085,414811.68595699244,375807.16575074557,4293986.0665339455,997739.75140691944,-576714.28322167892]
[]
[null,"Posição de Caixa"]
[null,null,{"$f":"Cálculos!C451","v":"Início do Período"},{"$f":"Cálculos!E451","v":"EUR"},null,null,{"$f":"F110","v":0},{"$f":"G110","v":27631.182380471379},559769.13563188631,778195.45032297657,1095960.7865602353,{"$f":"K110","v":1395524.456119213},1669199.7834745254,1914212.8735063134,2132196.4483540505,2322383.3895379677,2484511.419197985,2618321.4550409527,2724718.8601426813,2803434.4780414114,2854583.8692340618,2877887.5516599123,2874230.5216949945,2843322.8488226552,2785259.1925558792,2699738.8934004391,3225472.8813778325,1436654.0657452794,1942420.0018412904,2357231.6877982831,{"$f":"AD110","v":2733038.8535490287},7027024.9200829742,8024764.6714898935]
[null,null,{"$f":"Cálculos!C452","v":"Fim do Período"},{"$f":"Cálculos!E452","v":"EUR"},null,0,{"$f":"G106+G109","v":27631.182380471379},{"$f":"H106+H109","v":559769.13563188631},778195.45032297657,1095960.7865602353,1395524.456119213,1669199.7834745254,1914212.8735063134,2132196.4483540505,2322383.3895379677,2484511.419197985,2618321.4550409527,2724718.8601426813,2803434.4780414114,2854583.8692340618,2877887.5516599123,2874230.5216949945,2843322.8488226552,2785259.1925558792,2699738.8934004391,3225472.8813778325,1436654.0657452794,1942420.0018412904,2357231.6877982831,2733038.8535490287,{"$f":"AE106+AE109","v":7027024.9200829742},8024764.6714898935,7448050.3882682147]
[]
["·","Cascata de Caixa",null,"Unidade"]
[]
[null,null,{"$f":"Cálculos!C459","v":"Entrada de Capital Próprio"},{"$f":"Cálculos!E459","v":"EUR"},null,{"$f":"SUM(G114:AR114)","v":4500000},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I459:$QJ459)","v":4500000},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I459:$QJ459)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I459:$QJ459)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I459:$QJ459)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I459:$QJ459)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I459:$QJ459)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I459:$QJ459)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I459:$QJ459)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I459:$QJ459)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I459:$QJ459)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I459:$QJ459)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I459:$QJ459)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I459:$QJ459)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I459:$QJ459)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I459:$QJ459)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I459:$QJ459)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I459:$QJ459)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I459:$QJ459)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I459:$QJ459)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I459:$QJ459)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I459:$QJ459)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I459:$QJ459)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I459:$QJ459)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I459:$QJ459)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I459:$QJ459)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I459:$QJ459)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I459:$QJ459)","v":0}]
[null,null,{"$f":"Cálculos!C460","v":"Juros das Contas de Reserva"},{"$f":"Cálculos!E460","v":"EUR"},null,0,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I460:$QJ460)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I460:$QJ460)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I460:$QJ460)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I460:$QJ460)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I460:$QJ460)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I460:$QJ460)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I460:$QJ460)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I460:$QJ460)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I460:$QJ460)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I460:$QJ460)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I460:$QJ460)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I460:$QJ460)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I460:$QJ460)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I460:$QJ460)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I460:$QJ460)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I460:$QJ460)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I460:$QJ460)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I460:$QJ460)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I460:$QJ460)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I460:$QJ460)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I460:$QJ460)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I460:$QJ460)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I460:$QJ460)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I460:$QJ460)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I460:$QJ460)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I460:$QJ460)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I460:$QJ460)","v":0}]
[null,null,{"$f":"Cálculos!C461","v":"Caixa Disponível para Serviço da Dívida"},{"$f":"Cálculos!E461","v":"EUR"},null,37826362.757591128,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I461:$QJ461)","v":4331825.2841506377},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I461:$QJ461)","v":168174.71584936196},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I461:$QJ461)","v":1532033.4757026758},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I461:$QJ461)","v":1739982.8101068402},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I461:$QJ461)","v":1721781.1434285594},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I461:$QJ461)","v":1695892.8012248934},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I461:$QJ461)","v":1667230.5639013695},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I461:$QJ461)","v":1640201.0487173186},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I461:$QJ461)","v":1612404.415053498},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I461:$QJ461)","v":1584345.5035295989},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I461:$QJ461)","v":1556027.5097125489},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I461:$QJ461)","v":1528614.8789713099},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I461:$QJ461)","v":1500933.0917683113},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I461:$QJ461)","v":1473366.8650622317},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I461:$QJ461)","v":1445521.1562954315},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I461:$QJ461)","v":1418560.4439046634},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I461:$QJ461)","v":1391309.8009972419},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I461:$QJ461)","v":1364153.8176028053},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I461:$QJ461)","v":1336697.1747141411},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I461:$QJ461)","v":1310104.3430916781},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I461:$QJ461)","v":1283199.964033609},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I461:$QJ461)","v":1123825.1875279951},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I461:$QJ461)","v":1032870.9373889766},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I461:$QJ461)","v":993866.41718272958},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I461:$QJ461)","v":952413.93948745611},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I461:$QJ461)","v":997739.75140691933},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I461:$QJ461)","v":-576714.28322167904}]
[null,null,{"$f":"Cálculos!C462","v":"Menos: Juros da Dívida Sénior"},{"$f":"Cálculos!E462","v":"EUR"},null,-5226496.8966316059,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I462:$QJ462)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I462:$QJ462)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I462:$QJ462)","v":-412743.32795150753},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I462:$QJ462)","v":-480116.21535911487},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I462:$QJ462)","v":-461837.69906478323},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I462:$QJ462)","v":-442528.13077526615},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I462:$QJ462)","v":-422129.351053569},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I462:$QJ462)","v":-400579.91981329507},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I462:$QJ462)","v":-377814.93126423209},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I462:$QJ462)","v":-353765.81841941527},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I462:$QJ462)","v":-328360.14657485212},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I462:$QJ462)","v":-301521.39513988001},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I462:$QJ462)","v":-273168.72716104198},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I462:$QJ462)","v":-243216.74584529619},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I462:$QJ462)","v":-211575.2373492216},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I462:$QJ462)","v":-178148.89905951274},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I462:$QJ462)","v":-142837.05254635829},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I462:$QJ462)","v":-105533.34032513438},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I462:$QJ462)","v":-66125.405513073478},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I462:$QJ462)","v":-24494.553416051571},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I462:$QJ462)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I462:$QJ462)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I462:$QJ462)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I462:$QJ462)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I462:$QJ462)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I462:$QJ462)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I462:$QJ462)","v":0}]
[null,null,{"$f":"Cálculos!C463","v":"Mais: Utilização de Dívida Sénior"},{"$f":"Cálculos!E463","v":"EUR"},null,9000000,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I463:$QJ463)","v":2500000},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I463:$QJ463)","v":6500000},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I463:$QJ463)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I463:$QJ463)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I463:$QJ463)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I463:$QJ463)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I463:$QJ463)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I463:$QJ463)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I463:$QJ463)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I463:$QJ463)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I463:$QJ463)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I463:$QJ463)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I463:$QJ463)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I463:$QJ463)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I463:$QJ463)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I463:$QJ463)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I463:$QJ463)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I463:$QJ463)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I463:$QJ463)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I463:$QJ463)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I463:$QJ463)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I463:$QJ463)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I463:$QJ463)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I463:$QJ463)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I463:$QJ463)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I463:$QJ463)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I463:$QJ463)","v":0}]
[null,null,{"$f":"Cálculos!C464","v":"Menos: Reembolso de Capital – Dívida Sénior"},{"$f":"Cálculos!E464","v":"EUR"},null,-8803765.5842788294,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I464:$QJ464)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I464:$QJ464)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I464:$QJ464)","v":-190375.33887669037},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I464:$QJ464)","v":-324042.0070784823},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I464:$QJ464)","v":-342320.52337281406},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I464:$QJ464)","v":-361630.09166233114},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I464:$QJ464)","v":-382028.87138402823},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I464:$QJ464)","v":-403578.30262430216},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I464:$QJ464)","v":-426343.29117336508},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I464:$QJ464)","v":-450392.4040181819},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I464:$QJ464)","v":-475798.07586274506},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I464:$QJ464)","v":-502636.82729771722},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I464:$QJ464)","v":-530989.49527655519},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I464:$QJ464)","v":-560941.47659230104},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I464:$QJ464)","v":-592582.98508837563},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I464:$QJ464)","v":-626009.32337808446},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I464:$QJ464)","v":-661321.16989123891},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I464:$QJ464)","v":-698624.88211246289},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I464:$QJ464)","v":-738032.8169245238},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I464:$QJ464)","v":-536117.70166462928},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I464:$QJ464)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I464:$QJ464)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I464:$QJ464)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I464:$QJ464)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I464:$QJ464)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I464:$QJ464)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I464:$QJ464)","v":0}]
[null,null,{"$f":"Cálculos!C465","v":"Caixa Disponível para Contas de Reserva"},{"$f":"Cálculos!E465","v":"EUR"},null,32796100.276680686,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I465:$QJ465)","v":6831825.2841506377},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I465:$QJ465)","v":6668174.7158493623},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I465:$QJ465)","v":928914.80887447787},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I465:$QJ465)","v":935824.58766924287},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I465:$QJ465)","v":917622.92099096184},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I465:$QJ465)","v":891734.57878729643},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I465:$QJ465)","v":863072.34146377211},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I465:$QJ465)","v":836042.82627972122},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I465:$QJ465)","v":808246.19261590089},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I465:$QJ465)","v":780187.28109200159},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I465:$QJ465)","v":751869.28727495181},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I465:$QJ465)","v":724456.65653371252},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I465:$QJ465)","v":696774.86933071411},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I465:$QJ465)","v":669208.64262463432},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I465:$QJ465)","v":641362.93385783455},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I465:$QJ465)","v":614402.22146706632},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I465:$QJ465)","v":587151.57855964464},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I465:$QJ465)","v":559995.59516520787},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I465:$QJ465)","v":532538.95227654395},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I465:$QJ465)","v":749492.08801099705},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I465:$QJ465)","v":1283199.964033609},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I465:$QJ465)","v":1123825.1875279951},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I465:$QJ465)","v":1032870.9373889766},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I465:$QJ465)","v":993866.41718272958},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I465:$QJ465)","v":952413.93948745611},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I465:$QJ465)","v":997739.75140691933},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I465:$QJ465)","v":-576714.28322167904}]
[null,null,{"$f":"Cálculos!C466","v":"Menos: Variação da DSRA"},{"$f":"Cálculos!E466","v":"EUR"},null,0,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I466:$QJ466)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I466:$QJ466)","v":-201039.55560939931},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I466:$QJ466)","v":-201039.55560939931},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I466:$QJ466)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I466:$QJ466)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I466:$QJ466)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I466:$QJ466)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I466:$QJ466)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I466:$QJ466)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I466:$QJ466)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I466:$QJ466)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I466:$QJ466)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I466:$QJ466)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I466:$QJ466)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I466:$QJ466)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I466:$QJ466)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I466:$QJ466)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I466:$QJ466)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I466:$QJ466)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I466:$QJ466)","v":402079.11121879861},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I466:$QJ466)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I466:$QJ466)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I466:$QJ466)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I466:$QJ466)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I466:$QJ466)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I466:$QJ466)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I466:$QJ466)","v":0}]
[null,null,{"$f":"Cálculos!C467","v":"Menos: Variação da MMRA"},{"$f":"Cálculos!E467","v":"EUR"},null,0,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I467:$QJ467)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I467:$QJ467)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I467:$QJ467)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I467:$QJ467)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I467:$QJ467)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I467:$QJ467)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I467:$QJ467)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I467:$QJ467)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I467:$QJ467)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I467:$QJ467)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I467:$QJ467)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I467:$QJ467)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I467:$QJ467)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I467:$QJ467)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I467:$QJ467)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I467:$QJ467)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I467:$QJ467)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I467:$QJ467)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I467:$QJ467)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I467:$QJ467)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I467:$QJ467)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I467:$QJ467)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I467:$QJ467)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I467:$QJ467)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I467:$QJ467)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I467:$QJ467)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I467:$QJ467)","v":0}]
[null,null,{"$f":"Cálculos!C468","v":"Caixa Disponível para Dívida Subordinada"},{"$f":"Cálculos!E468","v":"EUR"},null,32796100.276680689,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I468:$QJ468)","v":6831825.2841506377},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I468:$QJ468)","v":6467135.1602399629},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I468:$QJ468)","v":727875.25326507841},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I468:$QJ468)","v":935824.58766924287},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I468:$QJ468)","v":917622.92099096184},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I468:$QJ468)","v":891734.57878729643},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I468:$QJ468)","v":863072.34146377211},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I468:$QJ468)","v":836042.82627972122},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I468:$QJ468)","v":808246.19261590089},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I468:$QJ468)","v":780187.28109200159},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I468:$QJ468)","v":751869.28727495181},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I468:$QJ468)","v":724456.65653371252},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I468:$QJ468)","v":696774.86933071411},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I468:$QJ468)","v":669208.64262463432},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I468:$QJ468)","v":641362.93385783455},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I468:$QJ468)","v":614402.22146706632},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I468:$QJ468)","v":587151.57855964464},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I468:$QJ468)","v":559995.59516520787},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I468:$QJ468)","v":532538.95227654395},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I468:$QJ468)","v":1151571.1992297955},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I468:$QJ468)","v":1283199.964033609},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I468:$QJ468)","v":1123825.1875279951},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I468:$QJ468)","v":1032870.9373889766},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I468:$QJ468)","v":993866.41718272958},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I468:$QJ468)","v":952413.93948745611},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I468:$QJ468)","v":997739.75140691933},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I468:$QJ468)","v":-576714.28322167904}]
[null,null,{"$f":"Cálculos!C469","v":"Menos: Juros da Dívida Subordinada"},{"$f":"Cálculos!E469","v":"EUR"},null,-5647121.0915991673,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I469:$QJ469)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I469:$QJ469)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I469:$QJ469)","v":-453787.7846956373},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I469:$QJ469)","v":-534989.91779816803},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I469:$QJ469)","v":-524454.64705701661},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I469:$QJ469)","v":-512583.24028667016},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I469:$QJ469)","v":-499206.24199496576},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I469:$QJ469)","v":-484132.70549184055},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I469:$QJ469)","v":-467147.46726751118},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I469:$QJ469)","v":-448008.07569358253},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I469:$QJ469)","v":-426441.33020658296},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I469:$QJ469)","v":-402139.38157334609},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I469:$QJ469)","v":-374755.33757243323},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I469:$QJ469)","v":-343898.31136596954},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I469:$QJ469)","v":-309127.8418810881},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I469:$QJ469)","v":-269947.60655608383},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I469:$QJ469)","v":-225798.33670540823},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I469:$QJ469)","v":-176049.83437561622},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I469:$QJ469)","v":-119991.976738828},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I469:$QJ469)","v":-56824.579618120442},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I469:$QJ469)","v":14354.024545778962},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I469:$QJ469)","v":94559.857327516453},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I469:$QJ469)","v":184937.79726855754},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I469:$QJ469)","v":286777.9221658865},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I469:$QJ469)","v":401533.92397196277},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I469:$QJ469)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I469:$QJ469)","v":0}]
[null,null,{"$f":"Cálculos!C470","v":"Mais: Utilização de Dívida Subordinada"},{"$f":"Cálculos!E470","v":"EUR"},null,4500000,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I470:$QJ470)","v":2250000},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I470:$QJ470)","v":2250000},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I470:$QJ470)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I470:$QJ470)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I470:$QJ470)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I470:$QJ470)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I470:$QJ470)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I470:$QJ470)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I470:$QJ470)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I470:$QJ470)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I470:$QJ470)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I470:$QJ470)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I470:$QJ470)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I470:$QJ470)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I470:$QJ470)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I470:$QJ470)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I470:$QJ470)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I470:$QJ470)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I470:$QJ470)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I470:$QJ470)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I470:$QJ470)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I470:$QJ470)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I470:$QJ470)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I470:$QJ470)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I470:$QJ470)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I470:$QJ470)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I470:$QJ470)","v":0}]
[null,null,{"$f":"Cálculos!C471","v":"Menos: Reembolso de Capital – Dívida Subordinada"},{"$f":"Cálculos!E471","v":"EUR"},null,-4499999.9999999991,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I471:$QJ471)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I471:$QJ471)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I471:$QJ471)","v":-55661.1538783508},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I471:$QJ471)","v":-83069.333633816161},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I471:$QJ471)","v":-93604.604374967603},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I471:$QJ471)","v":-105476.01114531393},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I471:$QJ471)","v":-118853.00943701839},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I471:$QJ471)","v":-133926.54594014358},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I471:$QJ471)","v":-150911.78416447295},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I471:$QJ471)","v":-170051.17573840157},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I471:$QJ471)","v":-191617.92122540114},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I471:$QJ471)","v":-215919.86985863809},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I471:$QJ471)","v":-243303.9138595509},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I471:$QJ471)","v":-274160.94006601459},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I471:$QJ471)","v":-308931.40955089603},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I471:$QJ471)","v":-348111.6448759003},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I471:$QJ471)","v":-392260.91472657589},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I471:$QJ471)","v":-442009.41705636797},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I471:$QJ471)","v":-498067.27469315613},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I471:$QJ471)","v":-561234.67181386368},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I471:$QJ471)","v":-632413.27597776311},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I471:$QJ471)","v":-712619.10875950067},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I471:$QJ471)","v":-802997.04870054172},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I471:$QJ471)","v":-904837.17359787063},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I471:$QJ471)","v":2940038.203074527},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I471:$QJ471)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I471:$QJ471)","v":0}]
[null,null,{"$f":"Cálculos!C472","v":"Menos: Investimento"},{"$f":"Cálculos!E472","v":"EUR"},null,-19700928.796813309,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I472:$QJ472)","v":-9054194.1017701663},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I472:$QJ472)","v":-8184997.2069885479},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I472:$QJ472)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I472:$QJ472)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I472:$QJ472)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I472:$QJ472)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I472:$QJ472)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I472:$QJ472)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I472:$QJ472)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I472:$QJ472)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I472:$QJ472)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I472:$QJ472)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I472:$QJ472)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I472:$QJ472)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I472:$QJ472)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I472:$QJ472)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I472:$QJ472)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I472:$QJ472)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I472:$QJ472)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I472:$QJ472)","v":-7777.9598204181602},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I472:$QJ472)","v":-2453959.5282341777},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I472:$QJ472)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I472:$QJ472)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I472:$QJ472)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I472:$QJ472)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I472:$QJ472)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I472:$QJ472)","v":0}]
[null,null,{"$f":"Cálculos!C473","v":"Caixa Disponível para Dividendos"},{"$f":"Cálculos!E473","v":"EUR"},null,7448050.3882682156,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I473:$QJ473)","v":27631.182380474114},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I473:$QJ473)","v":532137.9532514147},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I473:$QJ473)","v":218426.31469109029},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I473:$QJ473)","v":317765.33623725869},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I473:$QJ473)","v":299563.66955897782},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I473:$QJ473)","v":273675.32735531242},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I473:$QJ473)","v":245013.09003178796},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I473:$QJ473)","v":217983.57484773718},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I473:$QJ473)","v":190186.94118391664},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I473:$QJ473)","v":162128.02966001743},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I473:$QJ473)","v":133810.0358429678},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I473:$QJ473)","v":106397.40510172844},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I473:$QJ473)","v":78715.617898729979},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I473:$QJ473)","v":51149.391192650219},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I473:$QJ473)","v":23303.682425850318},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I473:$QJ473)","v":-3657.0299649177759},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I473:$QJ473)","v":-30907.672872339579},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I473:$QJ473)","v":-58063.65626677619},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I473:$QJ473)","v":-85520.299155440152},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I473:$QJ473)","v":525733.98797739344},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I473:$QJ473)","v":-1788818.8156325531},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I473:$QJ473)","v":505765.93609601085},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I473:$QJ473)","v":414811.68595699238},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I473:$QJ473)","v":375807.16575074568},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I473:$QJ473)","v":4293986.0665339455},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I473:$QJ473)","v":997739.75140691933},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I473:$QJ473)","v":-576714.28322167904}]
[null,null,{"$f":"Cálculos!C474","v":"Dividendo"},{"$f":"Cálculos!E474","v":"EUR"},null,0,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I474:$QJ474)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I474:$QJ474)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I474:$QJ474)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I474:$QJ474)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I474:$QJ474)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I474:$QJ474)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I474:$QJ474)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I474:$QJ474)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I474:$QJ474)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I474:$QJ474)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I474:$QJ474)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I474:$QJ474)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I474:$QJ474)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I474:$QJ474)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I474:$QJ474)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I474:$QJ474)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I474:$QJ474)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I474:$QJ474)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I474:$QJ474)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I474:$QJ474)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I474:$QJ474)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I474:$QJ474)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I474:$QJ474)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I474:$QJ474)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I474:$QJ474)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I474:$QJ474)","v":0},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I474:$QJ474)","v":0}]
[null,null,{"$f":"Cálculos!C475","v":"Variação Líquida de Caixa"},{"$f":"Cálculos!E475","v":"EUR"},null,7448050.3882682156,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I475:$QJ475)","v":27631.182380474114},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I475:$QJ475)","v":532137.9532514147},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I475:$QJ475)","v":218426.31469109029},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I475:$QJ475)","v":317765.33623725869},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I475:$QJ475)","v":299563.66955897782},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I475:$QJ475)","v":273675.32735531242},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I475:$QJ475)","v":245013.09003178796},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I475:$QJ475)","v":217983.57484773718},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I475:$QJ475)","v":190186.94118391664},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I475:$QJ475)","v":162128.02966001743},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I475:$QJ475)","v":133810.0358429678},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I475:$QJ475)","v":106397.40510172844},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I475:$QJ475)","v":78715.617898729979},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I475:$QJ475)","v":51149.391192650219},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I475:$QJ475)","v":23303.682425850318},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I475:$QJ475)","v":-3657.0299649177759},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I475:$QJ475)","v":-30907.672872339579},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I475:$QJ475)","v":-58063.65626677619},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I475:$QJ475)","v":-85520.299155440152},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I475:$QJ475)","v":525733.98797739344},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I475:$QJ475)","v":-1788818.8156325531},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I475:$QJ475)","v":505765.93609601085},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I475:$QJ475)","v":414811.68595699238},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I475:$QJ475)","v":375807.16575074568},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I475:$QJ475)","v":4293986.0665339455},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I475:$QJ475)","v":997739.75140691933},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I475:$QJ475)","v":-576714.28322167904}]
[]
[null,null,{"$f":"Cálculos!C477","v":"Saldo Inicial de Caixa"},{"$f":"Cálculos!E477","v":"EUR"},null,null,{"$f":"F133","v":0},{"$f":"G133","v":27631.182380474114},559769.13563188887,778195.45032297913,1095960.7865602379,{"$f":"K133","v":1395524.4561192156},1669199.783474528,1914212.873506316,2132196.4483540533,2322383.3895379701,2484511.4191979873,2618321.455040955,2724718.8601426836,2803434.4780414137,2854583.8692340641,2877887.5516599147,2874230.5216949969,2843322.8488226575,2785259.1925558811,2699738.8934004409,3225472.8813778344,1436654.0657452813,1942420.0018412923,2357231.6877982845,{"$f":"AD133","v":2733038.8535490301},7027024.9200829752,8024764.6714898944]
[null,null,{"$f":"Cálculos!C478","v":"Saldo Final de Caixa"},{"$f":"Cálculos!E478","v":"EUR"},null,0,{"$f":"G130+G132","v":27631.182380474114},{"$f":"H130+H132","v":559769.13563188887},{"$f":"I130+I132","v":778195.45032297913},1095960.7865602379,1395524.4561192156,1669199.783474528,1914212.873506316,2132196.4483540533,2322383.3895379701,2484511.4191979873,2618321.455040955,2724718.8601426836,2803434.4780414137,2854583.8692340641,2877887.5516599147,2874230.5216949969,2843322.8488226575,2785259.1925558811,2699738.8934004409,3225472.8813778344,1436654.0657452813,1942420.0018412923,2357231.6877982845,2733038.8535490301,{"$f":"AE130+AE132","v":7027024.9200829752},8024764.6714898944,7448050.3882682156]
[]
[null,null,"Verificação Anual = Mensal","Check",{"$f":"IF(ROUND($F$28-Cálculos!$H$369+$F$106-Cálculos!$H$448, 0)=0, \"OK\", \"NO\")","v":"OK"}]

{"sheet":"DFT","index":2,"n_rows":134,"n_cols":384,"rows_kept":134,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Entradas!$D$6&\" - Relatórios Financeiros Trimestrais\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (São Miguel Nascente) - Relatórios Financeiros Trimestrais"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c"]
[]
[null,null,"Ano",null,null,null,null,2026,{"$f":"H3","v":2026},2026,{"$f":"J3","v":2026},{"$f":"H3+1","v":2027},{"$f":"I3+1","v":2027},2027,2027,{"$f":"L3+1","v":2028},{"$f":"M3+1","v":2028},{"$f":"N3+1","v":2028},{"$f":"O3+1","v":2028},{"$f":"P3+1","v":2029},{"$f":"Q3+1","v":2029},{"$f":"R3+1","v":2029},{"$f":"S3+1","v":2029},{"$f":"T3+1","v":2030},{"$f":"U3+1","v":2030},{"$f":"V3+1","v":2030},{"$f":"W3+1","v":2030},{"$f":"X3+1","v":2031},{"$f":"Y3+1","v":2031},{"$f":"Z3+1","v":2031},{"$f":"AA3+1","v":2031},{"$f":"AB3+1","v":2032},{"$f":"AC3+1","v":2032},{"$f":"AD3+1","v":2032},{"$f":"AE3+1","v":2032},{"$f":"AF3+1","v":2033},{"$f":"AG3+1","v":2033},{"$f":"AH3+1","v":2033},{"$f":"AI3+1","v":2033},{"$f":"AJ3+1","v":2034},{"$f":"AK3+1","v":2034},{"$f":"AL3+1","v":2034},{"$f":"AM3+1","v":2034},{"$f":"AN3+1","v":2035},{"$f":"AO3+1","v":2035},{"$f":"AP3+1","v":2035},{"$f":"AQ3+1","v":2035},{"$f":"AR3+1","v":2036},{"$f":"AS3+1","v":2036},{"$f":"AT3+1","v":2036},{"$f":"AU3+1","v":2036},{"$f":"AV3+1","v":2037},{"$f":"AW3+1","v":2037},{"$f":"AX3+1","v":2037},{"$f":"AY3+1","v":2037},{"$f":"AZ3+1","v":2038},{"$f":"BA3+1","v":2038},{"$f":"BB3+1","v":2038},{"$f":"BC3+1","v":2038},{"$f":"BD3+1","v":2039},{"$f":"BE3+1","v":2039},{"$f":"BF3+1","v":2039},{"$f":"BG3+1","v":2039},{"$f":"BH3+1","v":2040},{"$f":"BI3+1","v":2040},{"$f":"BJ3+1","v":2040},{"$f":"BK3+1","v":2040},{"$f":"BL3+1","v":2041},{"$f":"BM3+1","v":2041},{"$f":"BN3+1","v":2041},{"$f":"BO3+1","v":2041},{"$f":"BP3+1","v":2042},{"$f":"BQ3+1","v":2042},{"$f":"BR3+1","v":2042},{"$f":"BS3+1","v":2042},{"$f":"BT3+1","v":2043},{"$f":"BU3+1","v":2043},{"$f":"BV3+1","v":2043},{"$f":"BW3+1","v":2043},{"$f":"BX3+1","v":2044},{"$f":"BY3+1","v":2044},{"$f":"BZ3+1","v":2044},{"$f":"CA3+1","v":2044},{"$f":"CB3+1","v":2045},{"$f":"CC3+1","v":2045},{"$f":"CD3+1","v":2045},{"$f":"CE3+1","v":2045},{"$f":"CF3+1","v":2046},{"$f":"CG3+1","v":2046},{"$f":"CH3+1","v":2046},{"$f":"CI3+1","v":2046},{"$f":"CJ3+1","v":2047},{"$f":"CK3+1","v":2047},{"$f":"CL3+1","v":2047},{"$f":"CM3+1","v":2047},{"$f":"CN3+1","v":2048},{"$f":"CO3+1","v":2048},{"$f":"CP3+1","v":2048},{"$f":"CQ3+1","v":2048},{"$f":"CR3+1","v":2049},{"$f":"CS3+1","v":2049},{"$f":"CT3+1","v":2049},{"$f":"CU3+1","v":2049},{"$f":"CV3+1","v":2050},{"$f":"CW3+1","v":2050},{"$f":"CX3+1","v":2050},{"$f":"CY3+1","v":2050},{"$f":"CZ3+1","v":2051},{"$f":"DA3+1","v":2051},{"$f":"DB3+1","v":2051},{"$f":"DC3+1","v":2051},{"$f":"DD3+1","v":2052},{"$f":"DE3+1","v":2052},{"$f":"DF3+1","v":2052},{"$f":"DG3+1","v":2052}]
[null,null,"Trimestre",null,null,null,null,1,{"$f":"IF(H4=4, 1, H4+1)","v":2},{"$f":"IF(I4=4, 1, I4+1)","v":3},{"$f":"IF(J4=4, 1, J4+1)","v":4},{"$f":"IF(K4=4, 1, K4+1)","v":1},{"$f":"IF(L4=4, 1, L4+1)","v":2},{"$f":"IF(M4=4, 1, M4+1)","v":3},4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,{"$f":"IF(BY4=4, 1, BY4+1)","v":3},4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"IF(DC4=4, 1, DC4+1)","v":1},2,3,4,1,2,3,4]
[null,null,"Fim do Período",null,null,null,null,{"$f":"EOMONTH(DATE(H3, H4*3, 1), 0)","v":"2026-03-31"},{"$f":"EOMONTH(DATE(I3, I4*3, 1), 0)","v":"2026-06-30"},{"$f":"EOMONTH(DATE(J3, J4*3, 1), 0)","v":"2026-09-30"},"2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31","2038-06-30","2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","2041-09-30","2041-12-31","2042-03-31","2042-06-30",{"$f":"EOMONTH(DATE(BV3, BV4*3, 1), 0)","v":"2042-09-30"},"2042-12-31","2043-03-31","2043-06-30","2043-09-30","2043-12-31","2044-03-31","2044-06-30","2044-09-30","2044-12-31","2045-03-31","2045-06-30","2045-09-30","2045-12-31","2046-03-31","2046-06-30","2046-09-30","2046-12-31","2047-03-31","2047-06-30","2047-09-30","2047-12-31","2048-03-31","2048-06-30","2048-09-30","2048-12-31","2049-03-31","2049-06-30","2049-09-30","2049-12-31","2050-03-31","2050-06-30","2050-09-30","2050-12-31",{"$f":"EOMONTH(DATE(DD3, DD4*3, 1), 0)","v":"2051-03-31"},"2051-06-30","2051-09-30","2051-12-31","2052-03-31","2052-06-30","2052-09-30","2052-12-31"]
["·","Demonstração de Resultados",null,null,"Unidade"]
[{"$f":"Resumo!$C$49","v":"OK"}]
[null,null,"Receitas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,{"$f":"Cálculos!C352","v":"    Produção Vendida"},null,"EUR",null,{"$f":"SUM(H9:FC9)","v":55990694.679563068},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":467996.45647581667},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":702028.8131787678},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":801156.56880855025},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":431080.09655984928},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":475727.92923561169},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":714314.31740939629},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":814902.95263545867},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":430722.17553709872},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":479479.4644366572},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":726814.8179640607},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":813835.07485023269},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":426307.89591404214},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":479913.8995058143},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":737982.94679059531},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":805607.17689064855},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":421937.5573270176},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":474874.30792929867},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":737010.01976771071},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":797461.18184424215},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":417610.722374045},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":470160.30106935382},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":735819.1553521473},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":789396.27442535735},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":413326.95800717222},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":465356.19807672699},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":731105.78286583791},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":781411.64746393089},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":409085.83548913337},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":460599.91653646063},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":723702.77423815092},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":773506.50182470749},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":404886.93035043951},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":455752.58201977098},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":716373.45733292657},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":765680.04632725893},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":400729.82234689564},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":451228.91843640438},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":709117.09860111307},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":757931.497666799},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":396614.09541754075},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":446613.26398746856},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":701932.9717956211},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":750260.08033578796},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":392539.33764300693},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":442043.55511873402},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":694820.35789863847},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":742665.02654631541},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":388505.14120429271},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":437380.93607439927},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":687778.54504966759},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":735145.57615325786},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":384511.10234194674},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":433040.14925131656},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":680806.82847427914},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":727700.9765781993},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":380556.82131565781},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":428605.55115367426},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":673904.51041357568},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":720330.48273411067},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":376641.9023642473},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":424215.0963481284},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":667070.90005435678},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":713033.35695077758},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":372765.95366605965},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":419729.94701938279},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":660305.31345997925},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":705808.86890097207},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":368928.58729974681},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":415564.86332620995},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":653607.07350190659},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":698656.29552735784},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":365129.41920544405},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":411304.21935791045},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":646975.50979193812},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":691574.92097012326},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":361368.06914633128},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":407085.98709120619},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":640409.95861511445},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":684564.03649533622},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":357644.16067057755},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":402771.34594756132},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":633909.76286329026},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":677622.94042401039},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":353957.32107366394},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":398775.07315092918},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":627474.27196936763},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":670750.93806187739},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":350307.18136108154},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":394681.55968591932},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":621102.84184218384},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":663947.34162986022},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":346693.37621140154},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":390628.79425638146},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":614794.83480204944},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":657211.4701952365},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":343115.54393971164},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":386477.97284440091},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":608549.619516926},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":650542.64960348886},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":337304.01706763491}]
[null,null,"    Armazenamento",null,"EUR",null,3898621.1020951252,{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":46660.808391843661},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":51020.448777600839},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":47108.414416026753},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":45548.440110948781},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":45069.497995593912},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":49763.699143244157},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":45337.365303825565},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":44745.521334526253},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":43964.965797364799},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":46116.12218320278},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":44316.385936020044},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":44173.366705375018},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":43074.020028230567},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":44387.195184164069},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":43748.503046681108},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":43606.907471468825},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":42993.717621499316},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":43418.568272467972},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":43186.273030434306},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":43046.086939170425},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":41974.000975579002},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":42473.643653216037},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":42629.639616920409},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":42490.848979187649},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":41432.190190850008},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":41756.443778535438},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":42078.547095911854},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":41941.13802095587},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":40895.772749825388},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":41215.42096372458},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":41532.940311737024},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":41396.899047076142},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":40813.191435805405},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":40679.78364893407},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":40992.764657760104},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":40858.077587808824},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":39838.903685594734},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":40149.478225314728},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":40457.966070915732},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":40324.619715622131},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":39318.346286460313},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":39624.451617655635},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":39928.491026298179},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":39796.472039794753},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":38802.970668587011},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":39104.651279072117},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":39404.286531804384},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":39273.581701072282},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":38718.199841023648},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":38590.025185746606},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":38885.300122830231},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":38755.896366376866},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":37787.55896618477},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":38080.521831721926},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":38371.479857019673},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":38243.364223569501},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":37287.421254955683},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":37576.090223746287},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":37862.774309066146},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":37735.933976264423},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":36792.262061416164},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":37076.67987616975},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":37359.132565565691},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":37233.554838695149},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":36705.387607443714},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":36582.240805891321},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":36860.50421992132},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":36736.176530631623},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":35816.681490207062},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":36092.723527356495},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":36366.839367298104},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":36243.749272348003},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":35336.162472305485},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":35608.079047604508},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":35878.088599628536},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":35756.223779640437},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":34860.426681857236},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":35128.25886136495},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":35394.203000667527},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":35273.551258894542},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":34771.531119551139},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":34653.214946203094},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":34915.13414109662},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":34795.683402201852},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":33923.114802676573},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":34182.899757713611},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":34440.834073677048},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":34322.572382525068},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":33461.444903804804},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":33717.266224762199},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":33971.255328450934},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":33854.170848911228},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":33004.370602718736},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":33256.267744774392},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":33506.350907990301},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":33390.431921752686},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":32913.533213252318},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":32799.858179071518},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":33046.074282693393},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":32227.772036176466}]
[null,null,"menos: Comprado à EDA",null,"EUR",null,-3854031.970230985,{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":-29028.225001371451},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":-1252.2189858248221},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":-26159.344161384171},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":-44128.669226040263},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":-34661.3497809361},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":-9608.5155205914089},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":-40847.882661093317},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":-46435.101418356884},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":-41024.539145524104},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":-18225.083666678183},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":-46007.33743856717},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":-45864.775264716816},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":-44729.103227805783},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":-32598.359188885024},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":-45441.269373234652},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":-45300.126305139449},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":-44668.976759549521},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":-37309.262817868424},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":-44880.836115703016},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":-44741.098027167456},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":-43632.599584795447},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":-41793.154376538536},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":-44325.981575440252},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":-44187.634480885063},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":-43092.520303581565},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":-43435.656961186891},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":-43776.65022025595},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":-43639.680273318467},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":-42557.817130177456},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":-42896.363131719263},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":-43232.787070743449},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":-43097.180562891765},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":-42495.41903749964},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":-42362.437591444002},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":-42694.337694777234},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":-42560.081053938171},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":-41504.325578080759},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":-41833.826902833564},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":-42161.248202065151},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":-42028.327991265964},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":-40985.431761495493},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":-41310.478160293278},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":-41633.465238754885},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":-41501.868154778393},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":-40471.703166381994},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":-40792.338984866314},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":-41110.935982094001},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":-40980.648854147134},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":-40407.122557345989},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":-40279.357518991339},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":-40593.608135143273},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":-40464.617923538928},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":-39459.536487854421},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":-39771.482421312459},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":-40081.429921542571},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":-39953.72371639451},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":-38960.997102515918},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":-39268.662861540666},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":-39574.350080328855},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":-39447.91510025967},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":-38467.42032466158},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":-38770.848515366612},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":-39072.317860805793},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":-38947.141451667616},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":-38400.742811926015},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":-38277.989559423906},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":-38575.283017464353},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":-38451.352651072433},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":-37494.95748612954},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":-37790.036666302556},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":-38083.19580495407},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":-37960.499077832908},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":-37015.974097255705},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":-37306.940999612103},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":-37596.006973104326},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":-37474.531605246244},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":-36541.758649732779},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":-36828.654209093918},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":-37113.667761995181},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":-36993.401595631309},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":-36473.06648766416},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":-36355.128425782008},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":-36636.129897077226},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":-36517.060895460687},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":-35607.442205230247},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":-35886.316257212085},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":-36163.345584340103},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":-36045.461830541361},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":-35147.247697907056},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":-35422.170782678455},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":-35695.267505529089},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":-35578.557201243188},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":-34691.634101888703},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":-34962.645548537825},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":-35231.848813409248},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":-35116.300277775052},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":-34621.006318295847},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":-34507.694563560217},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":-34773.043127076817},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":-34168.103651039273}]
[null,null,"Receitas Totais",null,null,null,56035283.811427221,{"$f":"+H9+H10+H11","v":0},{"$f":"+I9+I10+I11","v":0},0,0,0,0,0,0,485629.03986628889,751797.04297054384,822105.63906319288,432499.86744475784,486136.07745026954,754469.50103204907,819392.435278191,429032.59545326809,482419.89108849788,754705.85648058529,812144.12334768556,424616.48735470034,478258.81630623911,749771.78278587433,803914.41056409501,420244.33849334699,473199.04879124847,743119.32522231026,795766.61875897343,415915.711286048,468501.70246013743,736499.64462882478,787699.93246683746,411630.17250547482,463695.86796399544,729426.56968318648,779713.54433958675,407387.29323677073,458937.87215610855,722021.83207015623,771806.65506570111,403186.64883462386,454070.35441807675,714690.80339041667,763978.47329024179,399027.81888076628,449563.49654391833,707432.7499235943,756228.21553564956,394910.38714189694,444946.17851243337,700246.94525298337,748555.10612333124,390833.94152802334,440374.82262093906,693132.67019284435,740958.37709602574,386798.07405121787,435692.01335807692,686089.21271642286,733437.26814094477,382802.38078478468,431368.17172964691,679115.86788468855,725991.02651367639,378846.46182283282,426931.97530611407,{"$f":"+BU9+BU10+BU11","v":672211.93777578126},718618.90696284792,374929.92124025209,422539.93808488298,665376.73141516,711320.17165553744,371052.36705308722,418034.59181490052,658609.56470644672,704094.09010342904,367213.41117930599,413886.5873302875,651909.76036296051,696939.93908970186,363412.66939995915,409624.40773296019,645276.64783993049,689857.00259664748,359649.76132072549,405404.65512333065,638709.56326738547,682844.5717340085,355924.31033384078,401069.8105794483,632207.84938371135,675901.94466802978,352235.94358040509,397090.74574837554,625770.85546986922,669028.42655121442,348584.29191306524,392995.75689181709,619397.93728426762,662223.32945278205,344968.98985906958,388941.5307572115,613088.45699828595,655485.97228981764,341389.6755836893,384770.49973935739,606841.78313243738,648815.68075910548,335363.68545277207]
[null,null,{"$f":"Cálculos!C356","v":"Menos: Custos Operacionais"},null,{"$f":"Cálculos!E356","v":"EUR"},null,-21471629.508686338,{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":-175267.69906093829},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":-190341.05912302338},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":-183070.80464487636},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":-175278.68921250766},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":-184796.3150784382},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":-190399.05715007379},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":-191933.58943499663},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":-184126.39263849819},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":-185661.96643866858},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":-191343.75934651034},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":-192728.59828385233},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":-184978.04556399261},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":-186542.21940767588},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":-192208.55233726857},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":-193902.478492833},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":-186229.07705141805},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":-188039.65898364483},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":-193438.06451226605},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":-194727.08398299932},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":-187130.06583354081},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":-188721.8888164481},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":-194317.92125982186},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":-195578.00061658211},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":-188056.60541735485},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":-189663.32874493639},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":-195214.01637932018},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":-196455.82947244821},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":-189009.30445039188},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":-190631.66436265007},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":-196129.41716093101},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":-197361.18722084194},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":-189988.78709622036},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":-191860.47053010762},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":-197072.87950955442},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":-198294.70650755093},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":-190995.6934193614},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":-192651.59476789809},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":-198045.0534354916},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":-199257.03634773273},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":-192030.67977985766},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":-193704.51677742388},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":-199046.60571223492},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":-200248.84252964181},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":-193094.41923773568},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":-194786.98973900336},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":-200078.22029044147},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":-201270.8080285051},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":-194187.60196760893},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":-196132.65473514074},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":-201140.59872230765},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":-202323.63343079807},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":-195310.93568367488},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":-197043.43307350163},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":-202234.46059660247},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":-203408.03736918219},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":-196465.14607536534},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":-198218.87113523367},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":-203360.54398462703},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":-204524.75696836834},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":-197650.97725391641},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":-199426.79643076682},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":-204519.60589737236},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":-205674.54830217993},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":-198869.19221013092},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":-200900.92329632392},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":-205712.42275415483},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":-206858.18686209444},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":-200120.573283612},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":-201943.25380236228},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":-206939.79086301575},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":-208076.46803755057},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":-201405.92264375568},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":-203253.40851103963},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":-208202.52691317906},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":-209330.20760831339},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":-202726.06278279494},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":-204599.29671698657},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":-209501.46847986765},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":-210620.24224920015},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":-204081.83702119676},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":-206214.71376570192},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":-210837.47454178717},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":-211947.43004747352},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":-205474.11002572105},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":-207401.75021716327},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":-212211.42601159314},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":-213312.65103322003},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":-206903.76834045706},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":-208860.10907181699},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":-213624.22627966601},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":-214716.8077230363},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":-208371.72093116201},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":-210357.78964670439},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":-215076.80177152588},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":-216160.82567735651},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":-209878.89974323392},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":-212128.6768513663},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":-216570.10251922789},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":-217645.65407176124},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":-1763460.5405656346}]
[null,null,{"$f":"Cálculos!C357","v":"EBITDA"},null,null,null,34563654.302740872,{"$f":"SUM(H12:H13)","v":0},0,0,0,0,0,0,0,310361.34080535057,561455.98384752043,639034.83441831649,257221.17823225018,301339.76237183134,564070.44388197525,627458.8458431944,244906.2028147699,296757.92464982928,563362.09713407489,619415.52506383322,239638.44179070773,291716.59689856321,557563.23044860573,610011.93207126204,234015.26144192895,285159.38980760367,549681.26071004418,601039.53477597411,228785.64545250719,279779.81364368933,542181.72336900292,592121.93185025535,223573.56708811998,{"$f":"SUM(AN12:AN13)","v":274032.53921905905},534212.5533038663,583257.71486713854,218377.98878637885,268306.20779345848,525892.41490922519,574445.46784485923,213197.8617384035,262209.88388796913,517617.92388086225,565683.76678269089,208032.12546140488,256911.90177602024,509387.69648810267,556971.1791879168,202879.70736203928,251241.66173500949,501200.33954074845,548306.26359368942,197739.52229028766,245587.8328819357,493054.44990240288,539687.56906752067,192610.47208360894,239559.35862293618,484948.61399411521,531113.6347101467,187491.4451011098,234324.73865614529,476881.40728808608,522582.98914449417,182381.31574746748,{"$f":"SUM(BT12:BT13)","v":228713.1041708804},468851.39379115426,514094.14999447961,177278.94398633568,223113.14165411616,460857.12551778764,505645.62335335754,172183.1748429563,217133.6685185766,452897.14195229189,497235.9032413346,167092.83789569399,211943.33352792522,444969.96949994477,488863.47105215129,162006.74675620347,206370.99922192056,437074.12092675141,480526.79498833406,156923.69853793056,200805.35840634408,429208.0947875178,472224.32948480838,151842.47331264403,194855.09681374638,421370.37484192417,463954.51462055626,146761.83355468404,189688.99553121228,413559.42945827608,455715.77551799442,141680.52357260819,{"$f":"SUM(CZ12:CZ13)","v":184135.6478200001},405773.71100460162,447506.52172974579,136597.26892790757,178583.74111050711,398011.65522676008,439325.14661246113,131510.77584045538,172641.82288799109,390271.68061320949,431170.02668734425,-1428096.8551128625]
[]
[null,null,{"$f":"Cálculos!C359","v":"Menos: Depreciações e Amortizações"},null,{"$f":"Cálculos!E359","v":"EUR"},null,{"$f":"SUM(H16:FC16)","v":-16670789.513222415},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":-324590.06841632968},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":-324590.06841632968},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":-324590.06841632968},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":-324590.06841632968},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":-324590.06841632968},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":-324590.06841632968},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":-324590.06841632968},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":-324590.06841632968},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":-324590.06841632968},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":-324590.06841632968},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":-324590.06841632968},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":-324590.06841632968},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":-324590.06841632968},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":-324590.06841632968},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":-324590.06841632968},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":-324590.06841632968},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":-324590.06841632968},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":-324590.06841632968},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":-324590.06841632968},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":-324590.06841632968},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":-319065.06841632968},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":-319065.06841632968},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":-319065.06841632968},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":-319065.06841632968},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":-319065.06841632968},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":-319065.06841632968},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":-319065.06841632968},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":-319065.06841632968},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":-175857.61355521862},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":-175857.61355521862},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":-175857.61355521862},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":-175857.61355521862},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":-175857.61355521862},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":-175857.61355521862},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":-175857.61355521862},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":-175857.61355521862},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":-175857.61355521862},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":-175857.61355521862},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":-175747.61355521859},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":-175747.61355521859},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":-115877.51479302856},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":-115877.51479302856},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":-115877.51479302856},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":-115877.51479302856},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":-115877.51479302856},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":-115877.51479302856},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":-115877.51479302856},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":-115877.51479302856},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":-115877.51479302856},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":-115877.51479302856},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":-87125.086221600024},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":-87125.086221600024},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":-87125.086221600024},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":-87125.086221600024},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":-87125.086221600024},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":-87125.086221600024},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":-87125.086221600024},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":-87125.086221600024},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":-87125.086221600024},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":-87125.086221600024},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":-87125.086221600024},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":-87125.086221600024},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":-87125.086221600024},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":-87125.086221600024},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":-87125.086221600024},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":-87125.086221600024},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":-87125.086221600024},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":-87125.086221600024},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":-87125.086221600024},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":-87125.086221600024},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":-87170.645418008382},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":-87170.645418008382},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":-87170.645418008382},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":-87170.645418008382},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":-87170.645418008382},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":-87170.645418008382},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":-87170.645418008382},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":-87170.645418008382},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":-87170.645418008382},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":-87170.645418008382},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":-87170.645418008382},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":-87170.645418008382},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":-87170.645418008382},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":-87170.645418008382},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":-87170.645418008382},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":-87170.645418008382},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":-87170.645418008382},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":-87170.645418008382},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":-87170.645418008382},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":-87170.645418008382},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":-87170.645418008382},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":-87170.645418008382},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":-87170.645418008382},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":-87170.645418008382},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":-87170.645418008382},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":-87170.645418008382},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":-87170.645418008382},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":-87170.645418008382},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":-87170.645418008382},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":-87170.645418008382}]
[null,null,{"$f":"Cálculos!C360","v":"EBIT"},null,{"$f":"Cálculos!E360","v":"EUR"},null,{"$f":"SUM(H17:FC17)","v":17892864.789518483},{"$f":"H14+H16","v":0},{"$f":"I14+I16","v":0},0,0,0,0,0,0,-14228.727610979113,236865.91543119075,314444.76600198681,-67368.890184079501,-23250.306044498342,239480.37546564557,302868.77742686472,-79683.865601559781,-27832.143766500405,238772.02871774521,294825.45664750354,-84951.626625621953,-32873.471517766477,232973.16203227604,285421.86365493236,-90574.806974400737,-39430.678608726012,225091.1922937145,276449.46635964443,-95804.422963822493,-39285.254772640357,223116.65495267324,273056.86343392567,-95491.501328209706,-45032.529197270633,215147.48488753662,264192.64645080885,-100687.07962995084,92448.594238239864,350034.80135400657,398587.85428964061,37340.248183184885,86352.270332750515,341760.31032564363,389826.15322747227,32174.511906186264,81054.288220801624,333530.08293288405,381223.56563269824,27132.093806820689,135364.14694198093,385322.82474771992,432428.74880066083,81862.007497259096,129710.31808890714,377176.93510937435,423810.05427449208,76732.95729058038,123681.84382990762,369071.09920108668,443988.54848854669,100366.35887950977,147199.65243454528,389756.32106648607,435457.90292289417,95256.229525867457,141588.01794928039,{"$f":"BU14+BU16","v":381726.30756955425},426969.0637728796,90153.857764735658,135988.05543251615,373732.03929618764,418520.53713175753,85058.088621356277,130008.58229697657,365772.05573069188,410110.81701973459,79967.751674093961,124818.2473063252,357844.88327834476,401692.82563414291,74836.101338195091,119200.35380391218,349903.47550874302,393356.14957032568,69753.053119922173,113634.7129883357,342037.44936950941,385053.68406679999,64671.827894635644,107684.451395738,334199.72942391579,376783.86920254788,59591.188136675657,102518.35011320389,326388.7840402677,368545.13009998604,54509.878154599806,96965.002401991718,318603.06558659323,360335.8763117374,49426.623509899189,{"$f":"DD14+DD16","v":91413.095692498726},310841.0098087517,352154.50119445275,44340.130422446993,85471.177469982707,303101.03519520111,343999.38126933586,-1515267.5005308709]
[]
[null,null,{"$f":"Cálculos!C362","v":"Menos: Juros da Dívida Sénior"},null,{"$f":"Cálculos!E362","v":"EUR"},null,{"$f":"SUM(H19:FC19)","v":-5226496.896631605},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":-124318.05403645834},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":-124188.188056531},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":-123126.63111606287},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":-122050.41076525164},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":-120959.32445669295},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":-119853.16684517136},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":-118731.72974901402},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":-117594.80211091015},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":-116442.16995818968},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":-115273.616362553},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":-114088.92139924443},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":-112887.86210566194},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":-111670.21243939496},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":-110435.74323568257},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":-109184.22216428426},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":-107915.41368575463},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":-106629.07900711436},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":-105324.97603690875},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":-104002.85933964542},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":-102662.4800896029},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":-101303.58602400082},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":-99925.921395523474},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":-98529.226924187533},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":-97113.239748544962},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":-95677.693376211653},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":-94222.317633713072},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":-92746.838615636778},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":-91250.978633082836},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":-89734.456161401991},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":-88196.985787212048},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":-86638.278154682324},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":-85058.039911076194},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":-83455.973651541251},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":-81831.777863137104},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":-80185.146868089781},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":-78515.770766262402},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":-76823.335376831252},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":-75107.522179156018},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":-73368.008252833562},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":-71604.466216923363},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":-69816.564168333629},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":-68003.965619356284},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":-66166.329434339146},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":-64303.309765483311},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":-62414.555987753716},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":-60499.712632890631},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":-58558.419322509631},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":-56590.310700277456},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":-54595.016363151037},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":-52572.160791666654},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":-50521.363279266312},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":-48442.2378606477},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":-46334.393239124598},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":-44197.432712983842},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":-42030.954100825016},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":-39834.549665868944},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":-37607.806039220566},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":-35350.304142071851},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":-33061.619106830127},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":-30741.320197156885},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":-28388.970726902146},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":-26004.12797791899},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":-23586.343116742883},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":-21135.161110120083},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":-18650.120639369226},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":-16130.754013559967},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":-13576.587081492376},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":-10987.139142460466},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":-8361.9228557830884},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":-5700.4441490852059},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":-3002.2021253121966},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":-701.37206292419103},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Cálculos!C363","v":"Menos: Juros da Dívida Subordinada"},null,{"$f":"Cálculos!E363","v":"EUR"},null,{"$f":"SUM(H20:FC20)","v":-5647121.0915991627},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":-136354.5},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":-136457.74951605429},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":-135442.33063523012},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":-134864.41535139809},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":-134268.98865655065},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":-133655.51993742265},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":-133023.46250263636},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":-132372.25309551859},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":-131701.31139215577},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":-131010.03948423933},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":-130297.82134624112},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":-129564.02228644345},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":-128807.98838133484},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":-128029.04589286754},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":-127226.50066805717},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":-126399.63752038984},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":-125547.71959248502},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":-124669.98769944676},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":-123765.65965231755},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":-122833.9295610323},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":-121873.96711625101},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":-120884.91684943039},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":-119865.89737047482},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":-118816.00058228744},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":-117734.2908715212},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":-116619.80427480902},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":-115471.54761972986},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":-114288.49763974515},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":-113069.60006231695},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":-111813.7686693951},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":-110519.88432943629},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":-109186.79400009241},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":-107813.30970067906},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":-106398.20745350921},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":-104940.22619314786},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":-103438.06664261629},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":-101890.39015554405},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":-100295.81752323706},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":-98652.927745598543},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":-96960.256764807767},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":-95216.296160628059},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":-93419.491806181119},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":-91568.24248299007},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":-89660.898454057009},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":-87695.75999370325},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":-85671.075872862333},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":-83585.041798475795},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":-81435.798805601284},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":-79221.431600799668},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":-76939.966855325358},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":-74589.371446598438},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":-72167.550646391668},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":-69672.346254117845},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":-67101.534673553731},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":-64452.82493128693},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":-61723.856635119722},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":-58912.197870610355},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":-56015.34303387758},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":-53030.710598736958},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":-49955.640816179148},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":-46787.393344140059},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":-43523.144805450705},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":-40159.986271790534},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":-36694.920671401924},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":-33124.860118255936},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":-29446.623160289069},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":-25656.931944258853},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":-21752.409294691704},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":-17729.575704320021},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":-13584.846233326482},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":-9314.5273146323707},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":-4914.8134623829083},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":-381.78388069643455},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":4288.601030344721},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":9100.5032745753342},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":14058.210968708379},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":19166.142163681347},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":24428.848781793196},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":29851.020673140454},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":35437.48979496742},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":41193.23451765487},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":47123.384061184464},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":53233.223066032559},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":59528.196302566546},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":66013.913523140756},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":72696.154461215585},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":79580.873981955025},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":86674.207388892377},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":93982.475891393333},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":101512.19223778858},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":109270.06651919594},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":37674.421441786908},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Cálculos!C364","v":"Mais: Juros das Contas de Reserva"},null,{"$f":"Cálculos!E364","v":"EUR"},null,{"$f":"SUM(H21:FC21)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I364:$QJ364, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Cálculos!C365","v":"EBT"},null,{"$f":"Cálculos!E365","v":"EUR"},null,{"$f":"SUM(H22:FC22)","v":7019246.8012877088},{"$f":"H17+SUM(H19:H21)","v":0},{"$f":"I17+SUM(I19:I21)","v":0},0,0,0,0,0,0,-274901.28164743748,-23780.022141394555,55875.804250693822,-324283.7163007292,-278478.61915774195,-14028.311316948442,51113.585175214335,-329650.9208079885,-275975.62511684583,-7511.6271290471195,50438.713902017975,-327403.51101772732,-273351.67233849631,-5491.6270962740527,49011.140822590911,-324889.85818054515,-271607.47720832541,-4903.7714426410093,48680.947367681452,-321300.8326144577,-262462.8079128922,2305.8167077193793,54661.739139263314,-311420.74165904208,-258444.51344500348,4305.3629790145205,55974.26021544222,-306226.55590277887,-110355.46198547908,150024.04689739941,201429.69180552202,-156904.58572798374,-104917.0130194698,153530.32500899732,204700.78016623465,-149779.32550269243,-97659.437311573682,158126.74323049097,209202.62963426614,-141432.62917491043,-29668.713386980759,223899.36732218252,274694.17688333162,-72102.20072228121,-20399.997892549814,231006.14660362137,281666.59315350663,-61293.152215298353,-10134.604134043067,239558.97155409466,318877.81376268191,-20243.429627529593,31192.912941302842,278457.35367994849,328974.12389078224,-6302.1767751212028,45068.014039449467,{"$f":"BU17+SUM(BU19:BU21)","v":290360.66039360483},340876.7340673125,9456.8967513996322,60811.691361473946,304204.76651281794,354774.20774322411,27228.00683983427,78233.60153935141,320194.67855684285,370877.29799398337,47228.203236941787,98726.748746222089,338559.59289593308,389376.09619419836,69219.915812887994,118818.56992321575,354192.07653908775,402456.65284490102,83811.26408863056,132800.85515201703,366466.29815130262,414904.70473994047,100109.31768960306,148877.68591339287,381323.11348510027,430017.09226858045,119119.3844392422,168532.26363634464,399084.9385014833,448126.00408194109,141184.08554349217,190947.47829338507,420115.25782438181,469605.94283093337,87101.044951686097,{"$f":"DD17+SUM(DD19:DD21)","v":91413.095692498726},310841.0098087517,352154.50119445275,44340.130422446993,85471.177469982707,303101.03519520111,343999.38126933586,-1515267.5005308709]
[]
[null,null,{"$f":"Cálculos!C367","v":"Menos: Impostos"},null,{"$f":"Cálculos!E367","v":"EUR"},null,{"$f":"SUM(H24:FC24)","v":-1065651.8366616177},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":-45243.119449433158},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":-74009.361376706118},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":-21405.442245445629},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":-29035.11632064989},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":-68367.654045892967},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":-76548.24248151762},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":-24317.427566188795},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":-32618.791271301998},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":-71351.640648645291},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":-79590.539666162178},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":-28024.297351702797},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":-36384.547333684786},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":-74884.734294892231},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":-83199.169375992889},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":-21945.578209177929},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":-16655.539379837322},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":-56526.660628266422},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":-63467.32718106416},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":-14975.033598229515},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":-15444.008088490882},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":-55226.344893189882},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":-62097.267033644508},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":-14333.994221500834}]
[null,null,{"$f":"Cálculos!C368","v":"Mais: Variação do Ativo por Impostos Diferidos"},null,{"$f":"Cálculos!E368","v":"EUR"},null,{"$f":"SUM(H25:FC25)","v":264593.56333029107},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":64056.887319612702},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":21868.515722597476},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":8486.3368887266697},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":72353.136341365738},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":64657.880021343823},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":20230.228304090502},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":9286.3896934071963},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":73254.826698585268},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":64237.377022473316},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":19135.425360523048},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":9399.7680673041614},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":72877.261853821401},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":63796.552955710562},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":18796.065355017199},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":9639.6003446478862},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":72454.9681771748},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":63503.528173841769},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":18697.305605206871},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":9695.0728450728348},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":71852.011882072082},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":62895.423732209136},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":18414.294795946451},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":9618.4998274468817},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":71120.356601562235},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":62220.350261603715},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":18078.371022369014},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":9397.9962866487913},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":70247.733394510113},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":61400.242033070186},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":17656.48454074678},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":9020.3361961820628},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":69220.494821811095},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":60486.582606780808},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":17067.429817998316},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":8470.7933515824843},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":68023.451103962027},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":59267.309887853917},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":16295.231556787156},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":7732.9626409532502},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":66639.686120894738},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":-14483.078636216},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":-57082.516195355682},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":-65616.044201628305},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":-7354.2527638857719},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":-16040.222839280264},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":-58276.455114637036},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":-66787.410135017941},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":-9170.1729130586609},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":-17764.808990709716},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":-59713.329706316581},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":-68208.487197359558},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":-11236.118307803757},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":-19877.423859367613},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":-61417.849903460359},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":-69904.667298880173},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":-13578.248787008459},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":-22208.440843856428},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":-63417.605431354488},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":-71904.305808537407},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":-16225.77313946397},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":-24853.378633956308},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":-65743.415259382105},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":-74239.081386090373},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":-19211.319634321029},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":-27780.259543839842},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":-68429.720482778386},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":-76944.400548217993},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":-22571.352629035013},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":-31223.108274594066},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":-71515.026091745589},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":-80038.074303353584},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":-26240.946855544811},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":-31137.977406552061},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":-63809.639838962845},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":-71918.088658339475},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":-18385.663347286041},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":-26615.914645934972},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":-20628.589620381797},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":281.70589319620643},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":-281.70589319620643},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":3007.2316768985629},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":-3007.2316768985629},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":3220.5207068623176},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":-3220.5207068623176},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":264593.56333029107}]
[null,null,{"$f":"Cálculos!C369","v":"Resultado Líquido / (Prejuízo)"},null,{"$f":"Cálculos!E369","v":"EUR"},null,{"$f":"SUM(H26:FC26)","v":6218188.5279563842},{"$f":"H22+SUM(H24:H25)","v":0},{"$f":"I22+SUM(I24:I25)","v":0},0,0,0,0,0,0,-210844.39432782479,-1911.5064187970784,64362.141139420492,-251930.57995936344,-213820.73913639813,6201.91698714206,60399.974868621532,-256396.09410940323,-211738.24809437251,11623.798231475928,59838.481969322136,-254526.24916390592,-209555.11938278575,13304.438258743146,58650.741167238797,-252434.89000337035,-208103.94903448364,13793.534162565862,58376.020212754287,-249448.82073238562,-199567.38418068306,20720.11150366583,64280.238966710196,-240300.38505747984,-196224.16318339977,22383.734001383535,65372.256502091011,-235978.82250826876,-48955.219952408894,167680.53143814619,210450.02800170408,-87684.090906172642,-44430.430412688991,170597.75482699563,213171.57351781713,-81755.874398730404,-38392.127423719765,174421.97478727813,216935.59227521939,-74792.94305401569,-44151.792023196758,166816.85112682683,209078.13268170331,-79456.453486166982,-36440.220731830079,172729.69148898433,214879.18301848869,-70463.325128357013,-27899.413124752784,179845.64184777808,250669.32656532235,-31479.54793533335,11315.489081935229,217039.50377648813,259069.45659190207,-19880.425562129662,22859.573195593039,{"$f":"BU22+SUM(BU24:BU25)","v":226943.05496225035},268972.42825877509,-6768.8763880643382,35958.312727517638,238461.35125343583,280535.12635713373,8016.6872055132408,50453.341995511568,251764.95807406446,293932.89744576538,24656.850607906774,67503.640471628023,267044.56680418749,309338.0218908448,42978.968957343182,87680.592516663688,290382.43670012488,330538.56418656156,65425.600741344519,106184.94050608206,300594.58908148768,340895.34336323437,78985.581337353637,119560.86369954677,312955.45943920733,353468.84978706285,94801.956873053408,135913.47236504263,327733.297852838,368535.46441577893,113159.78819178937,154562.93095970029,345230.52352948958,386406.77345494047,68162.698419406734,{"$f":"DD22+SUM(DD24:DD25)","v":71750.324635762838},254314.34918048527,288687.17401338858,32585.617531079795,66806.648674629512,247874.69030201124,281902.11423569138,-1265007.9314220806]
[]
["·","Balanço Patrimonial",null,null,"Unit"]
[]
[null,"Ativo Corrento"]
[null,null,{"$f":"Cálculos!C374","v":"Caixa Disponível"},null,{"$f":"Cálculos!E374","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":4767926.067615157},{"$f":"LOOKUP(I$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":27260.126574059017},{"$f":"LOOKUP(J$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":19072.586994540703},{"$f":"LOOKUP(K$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":27631.182380473183},{"$f":"LOOKUP(L$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":29428.17544693884},{"$f":"LOOKUP(M$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":33843.140405671205},{"$f":"LOOKUP(N$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":56645.222172421112},{"$f":"LOOKUP(O$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":559769.13563188794},{"$f":"LOOKUP(P$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":327571.74683136935},{"$f":"LOOKUP(Q$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":312539.98904249549},{"$f":"LOOKUP(R$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":587826.12304792111},{"$f":"LOOKUP(S$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":778195.4503229782},{"$f":"LOOKUP(T$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":618306.10518361034},{"$f":"LOOKUP(U$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":652959.16906821728},{"$f":"LOOKUP(V$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":917776.98505443195},{"$f":"LOOKUP(W$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1095960.7865602369},{"$f":"LOOKUP(X$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":931694.74877009611},{"$f":"LOOKUP(Y$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":966613.65771211497},{"$f":"LOOKUP(Z$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1225468.8971502492},{"$f":"LOOKUP(AA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1395524.4561192149},{"$f":"LOOKUP(AB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1226485.0777169983},{"$f":"LOOKUP(AC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1256280.4162715606},{"$f":"LOOKUP(AD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1507614.0490246038},{"$f":"LOOKUP(AE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1669199.7834745278},{"$f":"LOOKUP(AF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1494808.7452402164},{"$f":"LOOKUP(AG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1518233.5453288176},{"$f":"LOOKUP(AH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1760675.0628838241},{"$f":"LOOKUP(AI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1914212.873506316},{"$f":"LOOKUP(AJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1735323.8685338555},{"$f":"LOOKUP(AK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1753106.7576668491},{"$f":"LOOKUP(AL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1986660.9696698808},{"$f":"LOOKUP(AM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2132196.4483540533},{"$f":"LOOKUP(AN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1948588.3697567163},{"$f":"LOOKUP(AO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1960085.9769210774},{"$f":"LOOKUP(AP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2184805.967725778},{"$f":"LOOKUP(AQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2322383.3895379696},{"$f":"LOOKUP(AR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2134067.0685510277},{"$f":"LOOKUP(AS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2138911.6635005088},{"$f":"LOOKUP(AT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2354849.1044808635},{"$f":"LOOKUP(AU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2484511.4191979878},{"$f":"LOOKUP(AV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2291263.7397325309},{"$f":"LOOKUP(AW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2289327.4903516653},{"$f":"LOOKUP(AX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2496532.631853153},{"$f":"LOOKUP(AY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2618321.4550409559},{"$f":"LOOKUP(AZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2420617.0848084656},{"$f":"LOOKUP(BA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2412241.5936973849},{"$f":"LOOKUP(BB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2610763.2565154033},{"$f":"LOOKUP(BC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2724718.8601426841},{"$f":"LOOKUP(BD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2522332.622223116},{"$f":"LOOKUP(BE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2507387.6090853871},{"$f":"LOOKUP(BF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2697273.1754618296},{"$f":"LOOKUP(BG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2803434.4780414142},{"$f":"LOOKUP(BH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2596373.081117834},{"$f":"LOOKUP(BI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2574883.9088584366},{"$f":"LOOKUP(BJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2756179.3129870505},{"$f":"LOOKUP(BK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2854583.8692340641},{"$f":"LOOKUP(BL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2642620.0233690711},{"$f":"LOOKUP(BM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2614453.8436312876},{"$f":"LOOKUP(BN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2787203.5616621887},{"$f":"LOOKUP(BO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2877887.5516599151},{"$f":"LOOKUP(BP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2661491.6917145452},{"$f":"LOOKUP(BQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2626985.2642982211},{"$f":"LOOKUP(BR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2791232.3038316555},{"$f":"LOOKUP(BS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2874230.5216949978},{"$f":"LOOKUP(BT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2653173.1858651596},{"$f":"LOOKUP(BU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2612191.1177371796},{"$f":"LOOKUP(BV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2767977.0067963735},{"$f":"LOOKUP(BW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2843322.8488226589},{"$f":"LOOKUP(BX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2617606.4010860124},{"$f":"LOOKUP(BY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2570168.9647866501},{"$f":"LOOKUP(BZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2717533.7402592842},{"$f":"LOOKUP(CA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2785259.192555883},{"$f":"LOOKUP(CB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2554651.9393888437},{"$f":"LOOKUP(CC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2500621.0722849318},{"$f":"LOOKUP(CD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2639603.2678225078},{"$f":"LOOKUP(CE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2699738.8934004433},{"$f":"LOOKUP(CF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2464706.7995537678},{"$f":"LOOKUP(CG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2451725.7555717831},{"$f":"LOOKUP(CH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2971858.4004460014},{"$f":"LOOKUP(CI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":3225472.8813778367},{"$f":"LOOKUP(CJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":732861.98223737034},{"$f":"LOOKUP(CK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":867206.49370840262},{"$f":"LOOKUP(CL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1190572.6091616901},{"$f":"LOOKUP(CM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1436654.0657452836},{"$f":"LOOKUP(CN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1393341.6281530238},{"$f":"LOOKUP(CO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1521298.6477945771},{"$f":"LOOKUP(CP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1764059.206178989},{"$f":"LOOKUP(CQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1942420.0018412948},{"$f":"LOOKUP(CR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1880029.1526778252},{"$f":"LOOKUP(CS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1957658.853370406},{"$f":"LOOKUP(CT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2189071.5462159375},{"$f":"LOOKUP(CU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2357231.6877982873},{"$f":"LOOKUP(CV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2287101.0573849203},{"$f":"LOOKUP(CW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2355322.6920896438},{"$f":"LOOKUP(CX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2575563.1319714342},{"$f":"LOOKUP(CY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2733038.853549032},{"$f":"LOOKUP(CZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2654412.0923748701},{"$f":"LOOKUP(DA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2712608.894123293},{"$f":"LOOKUP(DB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2921151.0805435739},{"$f":"LOOKUP(DC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":7027024.920082978},{"$f":"LOOKUP(DD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":7113983.4048547763},{"$f":"LOOKUP(DE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":7337630.1797871701},{"$f":"LOOKUP(DF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":7711385.5870786896},{"$f":"LOOKUP(DG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":8024764.6714898972},{"$f":"LOOKUP(DH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":8107483.9164930368},{"$f":"LOOKUP(DI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":8325877.4367037639},{"$f":"LOOKUP(DJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":8692868.7122455947},{"$f":"LOOKUP(DK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":7448050.3882682156}]
[null,null,{"$f":"Cálculos!C375","v":"Conta Reserva do Serviço da Dívida (DSRA)"},null,{"$f":"Cálculos!E375","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(I$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(J$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(K$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(L$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(M$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(N$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(O$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":201039.55560939931},{"$f":"LOOKUP(P$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(Q$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(R$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(S$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(T$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(U$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(V$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(W$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(X$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(Y$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(Z$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(AA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(AB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(AC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(AD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(AE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(AF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(AG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(AH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(AI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(AJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(AK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(AL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(AM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(AN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(AO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(AP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(AQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(AR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(AS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(AT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(AU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(AV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(AW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(AX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(AY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(AZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(BA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(BB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(BC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(BD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(BE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(BF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(BG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(BH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(BI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(BJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(BK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(BL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(BM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(BN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(BO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(BP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(BQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(BR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(BS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(BT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(BU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(BV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(BW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(BX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(BY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(BZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(CA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(CB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(CC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(CD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(CE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(CF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":402079.11121879861},{"$f":"LOOKUP(CG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":354767.55958305608},{"$f":"LOOKUP(CH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":153728.00397365677},{"$f":"LOOKUP(CI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(DA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(DB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(DC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(DD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(DE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(DF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(DG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(DH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(DI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(DJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0},{"$f":"LOOKUP(DK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":0}]
[null,null,{"$f":"Cálculos!C376","v":"Conta Reserva de Manutenção (MMRA)"},null,{"$f":"Cálculos!E376","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(I$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(J$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(K$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(L$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(M$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(N$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(O$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(P$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(Q$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(R$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(S$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(T$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(U$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(V$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(W$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(X$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(Y$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(Z$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(DA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(DB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(DC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(DD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(DE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(DF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(DG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(DH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(DI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(DJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0},{"$f":"LOOKUP(DK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I376:$QJ376)","v":0}]
[null,null,{"$f":"Cálculos!C377","v":"Contas a Receber"},null,{"$f":"Cálculos!E377","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":140687.7148117024},{"$f":"LOOKUP(I$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":651917.4697728001},{"$f":"LOOKUP(J$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":168174.71584936196},{"$f":"LOOKUP(K$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":168174.71584936196},{"$f":"LOOKUP(L$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":470247.810422162},{"$f":"LOOKUP(M$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":207078.31584936194},{"$f":"LOOKUP(N$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":310420.46906886605},{"$f":"LOOKUP(O$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":0},{"$f":"LOOKUP(P$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":346630.19300864171},{"$f":"LOOKUP(Q$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":521659.06617764069},{"$f":"LOOKUP(R$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":529853.39812313602},{"$f":"LOOKUP(S$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":241150.88061293369},{"$f":"LOOKUP(T$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":346953.39513204189},{"$f":"LOOKUP(U$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":520816.40666201478},{"$f":"LOOKUP(V$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":527903.0680515992},{"$f":"LOOKUP(W$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":239071.1008931688},{"$f":"LOOKUP(X$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":344671.66472793045},{"$f":"LOOKUP(Y$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":517560.48445259128},{"$f":"LOOKUP(Z$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":522566.40161089512},{"$f":"LOOKUP(AA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":236594.91596524185},{"$f":"LOOKUP(AB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":341930.76690736786},{"$f":"LOOKUP(AC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":514144.29033401608},{"$f":"LOOKUP(AD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":517268.2211848399},{"$f":"LOOKUP(AE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":234143.3797094498},{"$f":"LOOKUP(AF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":338277.03949542972},{"$f":"LOOKUP(AG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":508979.13164947752},{"$f":"LOOKUP(AH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":512022.78040304972},{"$f":"LOOKUP(AI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":231716.24676566976},{"$f":"LOOKUP(AJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":334971.7371311707},{"$f":"LOOKUP(AK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":503816.20289978478},{"$f":"LOOKUP(AL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":506829.55427961308},{"$f":"LOOKUP(AM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":229313.27421616539},{"$f":"LOOKUP(AN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":331544.08978733118},{"$f":"LOOKUP(AO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":498704.66745944112},{"$f":"LOOKUP(AP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":501688.02305448335},{"$f":"LOOKUP(AQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":226934.22156127528},{"$f":"LOOKUP(AR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":328150.56225199992},{"$f":"LOOKUP(AS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":493644.01374434872},{"$f":"LOOKUP(AT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":496597.67214145797},{"$f":"LOOKUP(AU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":224578.85069534235},{"$f":"LOOKUP(AV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":324633.93046853557},{"$f":"LOOKUP(AW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":488633.73526286834},{"$f":"LOOKUP(AX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":491557.99207667605},{"$f":"LOOKUP(AY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":222246.9258828829},{"$f":"LOOKUP(AZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":321464.51143333962},{"$f":"LOOKUP(BA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":483673.33056512754},{"$f":"LOOKUP(BB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":486568.47846763051},{"$f":"LOOKUP(BC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":219938.21373499348},{"$f":"LOOKUP(BD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":318171.31898175058},{"$f":"LOOKUP(BE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":478762.30319283262},{"$f":"LOOKUP(BF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":481628.63194268412},{"$f":"LOOKUP(BG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":217652.48318599217},{"$f":"LOOKUP(BH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":314910.90793517698},{"$f":"LOOKUP(BI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":473900.16162958159},{"$f":"LOOKUP(BJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":476737.95810109295},{"$f":"LOOKUP(BK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":215389.5054702932},{"$f":"LOOKUP(BL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":311525.9939871683},{"$f":"LOOKUP(BM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":469086.41925167158},{"$f":"LOOKUP(BN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":471895.96746352239},{"$f":"LOOKUP(BO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":213149.05409951042},{"$f":"LOOKUP(BP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":308487.12804238021},{"$f":"LOOKUP(BQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":464320.59427939507},{"$f":"LOOKUP(BR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":467102.17542305973},{"$f":"LOOKUP(BS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":210930.90483978947},{"$f":"LOOKUP(BT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":305323.11627708131},{"$f":"LOOKUP(BU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":459602.20972882072},{"$f":"LOOKUP(BV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":462356.10219671112},{"$f":"LOOKUP(BW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":208734.83568936581},{"$f":"LOOKUP(BX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":302190.6000143009},{"$f":"LOOKUP(BY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":454930.79336405545},{"$f":"LOOKUP(BZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":457657.27277738356},{"$f":"LOOKUP(CA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":206560.6268563456},{"$f":"LOOKUP(CB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":298932.23706117278},{"$f":"LOOKUP(CC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":450305.87764998141},{"$f":"LOOKUP(CD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":453005.21688634501},{"$f":"LOOKUP(CE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":204408.06073670817},{"$f":"LOOKUP(CF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":296018.80305518565},{"$f":"LOOKUP(CG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":445726.99970546231},{"$f":"LOOKUP(CH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":448399.46892615483},{"$f":"LOOKUP(CI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":202276.92189252688},{"$f":"LOOKUP(CJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":292978.90465929359},{"$f":"LOOKUP(CK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":441193.70125701674},{"$f":"LOOKUP(CL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":443839.5679340671},{"$f":"LOOKUP(CM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":200166.99703040812},{"$f":"LOOKUP(CN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":289969.26630498352},{"$f":"LOOKUP(CO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":436705.52859295206},{"$f":"LOOKUP(CP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":439325.05753589398},{"$f":"LOOKUP(CQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":198078.07498014261},{"$f":"LOOKUP(CR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":286832.49018366029},{"$f":"LOOKUP(CS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":432262.03251795506},{"$f":"LOOKUP(CT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":434855.48590033047},{"$f":"LOOKUP(CU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":196009.9466735718},{"$f":"LOOKUP(CV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":284039.56785014429},{"$f":"LOOKUP(CW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":427862.76830813504},{"$f":"LOOKUP(CX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":430430.40569373325},{"$f":"LOOKUP(CY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":193962.40512366293},{"$f":"LOOKUP(CZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":281118.91428030067},{"$f":"LOOKUP(DA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":423507.29566651268},{"$f":"LOOKUP(DB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":426049.37403534894},{"$f":"LOOKUP(DC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":191935.24540379297},{"$f":"LOOKUP(DD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":278227.33375401306},{"$f":"LOOKUP(DE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":419195.17867895524},{"$f":"LOOKUP(DF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":421711.95245299023},{"$f":"LOOKUP(DG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":189928.26462723908},{"$f":"LOOKUP(DH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":275207.37502857298},{"$f":"LOOKUP(DI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":414925.98577054648},{"$f":"LOOKUP(DJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":417417.70683914982},{"$f":"LOOKUP(DK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":185458.95652563896}]
[null,null,{"$f":"Cálculos!C378","v":"Total do Ativo Corrente"},null,{"$f":"Cálculos!E378","v":"EUR"},null,null,{"$f":"SUM(H31:H34)","v":4908613.7824268593},{"$f":"SUM(I31:I34)","v":679177.59634685912},187247.30284390267,195805.89822983515,499675.98586910084,240921.45625503315,367065.69124128716,760808.69124128728,1076281.0510588097,1236278.1664389349,1519758.6323898558,1421425.4421547106,1367338.6115344507,1575854.6869490307,1847759.1643248298,1737110.9986722043,1678445.5247168252,1886253.2533835049,2150114.4099799432,2034198.4833032554,1970494.9558431648,2172503.8178243754,2426961.3814282422,2305422.2744027763,2235164.895954445,2429291.7881970936,2674776.9545056722,2548008.2314907843,2472374.7168838251,2659002.0717854323,2895569.6351682926,2763588.8337890171,2682211.5707628457,2860869.7555993171,3088573.1019990598,2951396.7223180435,2864296.7420218261,3034634.7884636559,3253525.8878411199,3111169.3811121285,3017976.7814198649,3180040.3368333322,3390169.7351486273,3242647.4921426373,3144160.7074606037,3297994.0354813109,3499410.8462018324,3346736.1850964762,3242583.0524236648,3388229.023497018,3580980.9186233124,3423166.0724462047,3313363.1002718094,3450863.1817068169,3634996.3823069418,3472052.4859231557,3356225.1285750377,3485619.3741017575,3661178.6403445094,3493115.716978224,3372057.930975724,3493384.9697964145,3660413.5904735136,3487240.5377535857,3360575.4133610395,{"$f":"SUM(BU31:BU34)","v":3473872.4386847988},3632412.2202118831,3454136.7957308232,3321876.1123191118,3427178.869369504,3577270.1242554663,3393898.9306310271,3255663.2876688149,3353006.0611537118,3494687.595927651,3306226.06535595,3162804.713827752,3252220.3148603016,3573985.8733458132,3427749.8032703637,1025840.8868966639,1308400.1949654194,1634412.1770957573,1636821.0627756917,1683310.8944580073,1958004.1763875291,2203384.263714883,2140498.0768214376,2166861.6428614855,2389920.8858883609,2623927.0321162678,2553241.6344718589,2571140.6252350644,2783185.460397779,3005993.5376651674,2927001.2586726951,2935531.0066551706,3136116.1897898056,3347200.4545789231,7218960.1654867707,{"$f":"SUM(DD31:DD34)","v":7392210.7386087896},7756825.3584661251,8133097.5395316798,8214692.9361171359,8382691.2915216098,8740803.4224743098,9110286.4190847445,7633509.3447938543]
[]
[null,"Ativo não corrente"]
[null,null,{"$f":"Cálculos!C381","v":"Ativos Fixos Tangíveis Líquidos"},null,{"$f":"Cálculos!E381","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":1841386.21757314},{"$f":"LOOKUP(I$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":6245822.4036531402},{"$f":"LOOKUP(J$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":7637752.6971560968},{"$f":"LOOKUP(K$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":9054194.1017701663},{"$f":"LOOKUP(L$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":12425324.0141309},{"$f":"LOOKUP(M$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":14709078.543744966},{"$f":"LOOKUP(N$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":16932934.308758713},{"$f":"LOOKUP(O$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":17239191.308758713},{"$f":"LOOKUP(P$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":16914601.240342382},{"$f":"LOOKUP(Q$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":16590011.171926053},{"$f":"LOOKUP(R$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":16265421.103509724},{"$f":"LOOKUP(S$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":15940831.035093395},{"$f":"LOOKUP(T$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":15616240.966677064},{"$f":"LOOKUP(U$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":15291650.898260735},{"$f":"LOOKUP(V$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":14967060.829844404},{"$f":"LOOKUP(W$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":14642470.761428075},{"$f":"LOOKUP(X$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":14317880.693011744},{"$f":"LOOKUP(Y$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":13993290.624595415},{"$f":"LOOKUP(Z$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":13668700.556179084},{"$f":"LOOKUP(AA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":13344110.487762755},{"$f":"LOOKUP(AB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":13019520.419346426},{"$f":"LOOKUP(AC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":12694930.350930095},{"$f":"LOOKUP(AD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":12370340.282513764},{"$f":"LOOKUP(AE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":12045750.214097435},{"$f":"LOOKUP(AF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":11721160.145681106},{"$f":"LOOKUP(AG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":11396570.077264775},{"$f":"LOOKUP(AH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":11071980.008848444},{"$f":"LOOKUP(AI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":10747389.940432115},{"$f":"LOOKUP(AJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":10428324.872015785},{"$f":"LOOKUP(AK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":10109259.803599456},{"$f":"LOOKUP(AL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":9790194.7351831272},{"$f":"LOOKUP(AM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":9471129.6667667981},{"$f":"LOOKUP(AN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":9152064.598350469},{"$f":"LOOKUP(AO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":8832999.5299341399},{"$f":"LOOKUP(AP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":8513934.4615178108},{"$f":"LOOKUP(AQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":8194869.3931014817},{"$f":"LOOKUP(AR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":8019011.7795462646},{"$f":"LOOKUP(AS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":7843154.1659910474},{"$f":"LOOKUP(AT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":7667296.5524358302},{"$f":"LOOKUP(AU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":7491438.9388806131},{"$f":"LOOKUP(AV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":7315581.3253253959},{"$f":"LOOKUP(AW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":7139723.7117701788},{"$f":"LOOKUP(AX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":6963866.0982149616},{"$f":"LOOKUP(AY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":6788008.4846597444},{"$f":"LOOKUP(AZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":6612150.8711045273},{"$f":"LOOKUP(BA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":6436293.2575493101},{"$f":"LOOKUP(BB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":6260545.6439940911},{"$f":"LOOKUP(BC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":6084798.0304388721},{"$f":"LOOKUP(BD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":5968920.5156458449},{"$f":"LOOKUP(BE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":5853043.0008528177},{"$f":"LOOKUP(BF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":5737165.4860597905},{"$f":"LOOKUP(BG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":5621287.9712667633},{"$f":"LOOKUP(BH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":5505410.4564737361},{"$f":"LOOKUP(BI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":5389532.9416807089},{"$f":"LOOKUP(BJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":5273655.4268876817},{"$f":"LOOKUP(BK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":5157777.9120946545},{"$f":"LOOKUP(BL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":5041900.3973016273},{"$f":"LOOKUP(BM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4926022.8825086001},{"$f":"LOOKUP(BN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4838897.7962869983},{"$f":"LOOKUP(BO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4751772.7100653965},{"$f":"LOOKUP(BP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4664647.6238437947},{"$f":"LOOKUP(BQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4577522.5376221929},{"$f":"LOOKUP(BR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4490397.4514005911},{"$f":"LOOKUP(BS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4403272.3651789892},{"$f":"LOOKUP(BT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4316147.2789573874},{"$f":"LOOKUP(BU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4229022.1927357856},{"$f":"LOOKUP(BV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4141897.1065141838},{"$f":"LOOKUP(BW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4054772.020292582},{"$f":"LOOKUP(BX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3967646.9340709802},{"$f":"LOOKUP(BY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3880521.8478493784},{"$f":"LOOKUP(BZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3793396.7616277765},{"$f":"LOOKUP(CA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3706271.6754061747},{"$f":"LOOKUP(CB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3619146.5891845729},{"$f":"LOOKUP(CC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3532021.5029629711},{"$f":"LOOKUP(CD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3444896.4167413693},{"$f":"LOOKUP(CE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3357771.3305197675},{"$f":"LOOKUP(CF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3270646.2442981657},{"$f":"LOOKUP(CG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3183521.1580765639},{"$f":"LOOKUP(CH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3104128.4724789746},{"$f":"LOOKUP(CI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3016957.8270609658},{"$f":"LOOKUP(CJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":5383746.7098771334},{"$f":"LOOKUP(CK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":5296576.0644591246},{"$f":"LOOKUP(CL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":5209405.4190411158},{"$f":"LOOKUP(CM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":5122234.773623107},{"$f":"LOOKUP(CN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":5035064.1282050982},{"$f":"LOOKUP(CO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4947893.4827870894},{"$f":"LOOKUP(CP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4860722.8373690806},{"$f":"LOOKUP(CQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4773552.1919510718},{"$f":"LOOKUP(CR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4686381.5465330631},{"$f":"LOOKUP(CS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4599210.9011150543},{"$f":"LOOKUP(CT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4512040.2556970455},{"$f":"LOOKUP(CU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4424869.6102790367},{"$f":"LOOKUP(CV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4337698.9648610279},{"$f":"LOOKUP(CW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4250528.3194430191},{"$f":"LOOKUP(CX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4163357.6740250103},{"$f":"LOOKUP(CY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4076187.0286070015},{"$f":"LOOKUP(CZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3989016.3831889927},{"$f":"LOOKUP(DA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3901845.7377709839},{"$f":"LOOKUP(DB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3814675.0923529752},{"$f":"LOOKUP(DC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3727504.4469349664},{"$f":"LOOKUP(DD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3640333.8015169576},{"$f":"LOOKUP(DE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3553163.1560989488},{"$f":"LOOKUP(DF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3465992.51068094},{"$f":"LOOKUP(DG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3378821.8652629312},{"$f":"LOOKUP(DH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3291651.2198449224},{"$f":"LOOKUP(DI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3204480.5744269136},{"$f":"LOOKUP(DJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3117309.9290089048},{"$f":"LOOKUP(DK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3030139.2835908961}]
[null,null,{"$f":"Cálculos!C382","v":"Goodwill (líquido de amortização)"},null,{"$f":"Cálculos!E382","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(I$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(J$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(K$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(L$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(M$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(N$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(O$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(P$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(Q$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(R$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(S$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(T$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(U$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(V$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(W$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(X$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(Y$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(Z$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(DA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(DB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(DC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(DD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(DE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(DF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(DG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(DH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(DI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(DJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0},{"$f":"LOOKUP(DK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I382:$QJ382)","v":0}]
[null,null,{"$f":"Cálculos!C383","v":"Ativo por Impostos Diferidos"},null,{"$f":"Cálculos!E383","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":0},{"$f":"LOOKUP(I$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":0},{"$f":"LOOKUP(J$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":0},{"$f":"LOOKUP(K$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":0},{"$f":"LOOKUP(L$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":0},{"$f":"LOOKUP(M$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":0},{"$f":"LOOKUP(N$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":0},{"$f":"LOOKUP(O$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":0},{"$f":"LOOKUP(P$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":64056.887319612702},{"$f":"LOOKUP(Q$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":85925.403042210179},{"$f":"LOOKUP(R$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":94411.739930936848},{"$f":"LOOKUP(S$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":166764.87627230259},{"$f":"LOOKUP(T$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":231422.75629364641},{"$f":"LOOKUP(U$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":251652.98459773691},{"$f":"LOOKUP(V$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":260939.37429114411},{"$f":"LOOKUP(W$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":334194.20098972938},{"$f":"LOOKUP(X$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":398431.57801220269},{"$f":"LOOKUP(Y$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":417567.00337272574},{"$f":"LOOKUP(Z$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":426966.7714400299},{"$f":"LOOKUP(AA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":499844.0332938513},{"$f":"LOOKUP(AB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":563640.58624956186},{"$f":"LOOKUP(AC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":582436.65160457906},{"$f":"LOOKUP(AD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":592076.25194922695},{"$f":"LOOKUP(AE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":664531.22012640175},{"$f":"LOOKUP(AF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":728034.74830024352},{"$f":"LOOKUP(AG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":746732.05390545039},{"$f":"LOOKUP(AH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":756427.12675052322},{"$f":"LOOKUP(AI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":828279.13863259531},{"$f":"LOOKUP(AJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":891174.56236480444},{"$f":"LOOKUP(AK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":909588.85716075089},{"$f":"LOOKUP(AL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":919207.35698819777},{"$f":"LOOKUP(AM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":990327.71358976001},{"$f":"LOOKUP(AN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1052548.0638513637},{"$f":"LOOKUP(AO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1070626.4348737327},{"$f":"LOOKUP(AP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1080024.4311603815},{"$f":"LOOKUP(AQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1150272.1645548916},{"$f":"LOOKUP(AR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1211672.4065879618},{"$f":"LOOKUP(AS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1229328.8911287086},{"$f":"LOOKUP(AT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1238349.2273248907},{"$f":"LOOKUP(AU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1307569.7221467018},{"$f":"LOOKUP(AV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1368056.3047534826},{"$f":"LOOKUP(AW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1385123.7345714809},{"$f":"LOOKUP(AX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1393594.5279230634},{"$f":"LOOKUP(AY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1461617.9790270254},{"$f":"LOOKUP(AZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1520885.2889148793},{"$f":"LOOKUP(BA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1537180.5204716665},{"$f":"LOOKUP(BB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1544913.4831126197},{"$f":"LOOKUP(BC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1611553.1692335145},{"$f":"LOOKUP(BD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1597070.0905972985},{"$f":"LOOKUP(BE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1539987.5744019428},{"$f":"LOOKUP(BF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1474371.5302003145},{"$f":"LOOKUP(BG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1467017.2774364287},{"$f":"LOOKUP(BH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1450977.0545971484},{"$f":"LOOKUP(BI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1392700.5994825114},{"$f":"LOOKUP(BJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1325913.1893474935},{"$f":"LOOKUP(BK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1316743.0164344348},{"$f":"LOOKUP(BL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1298978.2074437251},{"$f":"LOOKUP(BM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1239264.8777374085},{"$f":"LOOKUP(BN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1171056.3905400489},{"$f":"LOOKUP(BO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1159820.2722322452},{"$f":"LOOKUP(BP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1139942.8483728776},{"$f":"LOOKUP(BQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1078524.9984694172},{"$f":"LOOKUP(BR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1008620.331170537},{"$f":"LOOKUP(BS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":995042.08238352858},{"$f":"LOOKUP(BT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":972833.64153967216},{"$f":"LOOKUP(BU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":909416.03610831767},{"$f":"LOOKUP(BV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":837511.73029978026},{"$f":"LOOKUP(BW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":821285.95716031629},{"$f":"LOOKUP(BX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":796432.57852635998},{"$f":"LOOKUP(BY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":730689.16326697788},{"$f":"LOOKUP(BZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":656450.0818808875},{"$f":"LOOKUP(CA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":637238.76224656648},{"$f":"LOOKUP(CB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":609458.50270272663},{"$f":"LOOKUP(CC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":541028.78221994825},{"$f":"LOOKUP(CD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":464084.38167173025},{"$f":"LOOKUP(CE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":441513.02904269524},{"$f":"LOOKUP(CF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":410289.92076810118},{"$f":"LOOKUP(CG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":338774.89467635559},{"$f":"LOOKUP(CH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":258736.820373002},{"$f":"LOOKUP(CI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":232495.87351745719},{"$f":"LOOKUP(CJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":201357.89611090513},{"$f":"LOOKUP(CK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":137548.25627194229},{"$f":"LOOKUP(CL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":65630.167613602811},{"$f":"LOOKUP(CM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":47244.50426631677},{"$f":"LOOKUP(CN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":20628.589620381797},{"$f":"LOOKUP(CO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":0},{"$f":"LOOKUP(CP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":0},{"$f":"LOOKUP(CQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":281.70589319620643},{"$f":"LOOKUP(CR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":0},{"$f":"LOOKUP(CS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":0},{"$f":"LOOKUP(CT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":0},{"$f":"LOOKUP(CU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":0},{"$f":"LOOKUP(CV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":0},{"$f":"LOOKUP(CW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":0},{"$f":"LOOKUP(CX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":0},{"$f":"LOOKUP(CY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":0},{"$f":"LOOKUP(CZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":0},{"$f":"LOOKUP(DA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":0},{"$f":"LOOKUP(DB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":0},{"$f":"LOOKUP(DC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":3007.2316768985629},{"$f":"LOOKUP(DD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":0},{"$f":"LOOKUP(DE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":0},{"$f":"LOOKUP(DF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":0},{"$f":"LOOKUP(DG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":3220.5207068623176},{"$f":"LOOKUP(DH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":0},{"$f":"LOOKUP(DI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":0},{"$f":"LOOKUP(DJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":0},{"$f":"LOOKUP(DK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":264593.56333029107}]
[null,null,{"$f":"Cálculos!C384","v":"Total do Ativo Não Corrente"},null,{"$f":"Cálculos!E384","v":"EUR"},null,null,{"$f":"SUM(H38:H40)","v":1841386.21757314},{"$f":"SUM(I38:I40)","v":6245822.4036531402},7637752.6971560968,9054194.1017701663,12425324.0141309,14709078.543744966,16932934.308758713,17239191.308758713,16978658.127661996,16675936.574968264,16359832.843440661,16107595.911365697,15847663.722970711,15543303.882858472,15228000.204135548,14976664.962417804,14716312.271023946,14410857.62796814,14095667.327619113,13843954.521056606,13583161.005595988,13277367.002534674,12962416.53446299,12710281.434223836,12449194.893981349,12143302.131170224,11828407.135598967,11575669.07906471,11319499.434380589,11018848.660760207,10709402.092171324,10461457.380356558,10204612.662201833,9903625.9648078717,9593958.8926781919,9345141.5576563738,9230684.1861342266,9072483.0571197569,8905645.7797607202,8799008.6610273141,8683637.6300788783,8524847.4463416599,8357460.626138025,8249626.4636867698,8133036.160019407,7973473.7780209761,7805459.1271067113,7696351.1996723861,7565990.6062431429,7393030.5752547607,7211537.0162601052,7088305.248703192,6956387.5110708848,6782233.5411632201,6599568.6162351752,6474520.9285290893,6340878.6047453526,6165287.7602460086,6009954.1868270468,5911592.9822976422,5804590.4722166723,5656047.5360916099,5499017.7825711276,5398314.4475625176,5288980.9204970598,{"$f":"SUM(BU38:BU40)","v":5138438.2288441034},4979408.8368139639,4876057.9774528984,4764079.5125973402,4611211.0111163566,4449846.8435086645,4343510.4376527416,4228605.0918872999,4073050.2851829194,3908980.7984130997,3799284.3595624627,3680936.1650662669,3522296.0527529195,3362865.2928519766,3249453.7005784232,5585104.6059880387,5434124.3207310671,5275035.586654719,5169479.277889424,5055692.7178254798,4947893.4827870894,4860722.8373690806,4773833.897844268,4686381.5465330631,4599210.9011150543,4512040.2556970455,4424869.6102790367,4337698.9648610279,4250528.3194430191,4163357.6740250103,4076187.0286070015,3989016.3831889927,3901845.7377709839,3814675.0923529752,3730511.6786118648,{"$f":"SUM(DD38:DD40)","v":3640333.8015169576},3553163.1560989488,3465992.51068094,3382042.3859697934,3291651.2198449224,3204480.5744269136,3117309.9290089048,3294732.8469211869]
[]
[null,"Ativo Total",null,null,{"$f":"Cálculos!E386","v":"EUR"},null,null,{"$f":"H35+H41","v":6749999.9999999991},{"$f":"I35+I41","v":6924999.9999999991},7824999.9999999991,9250000.0000000019,12925000,14950000,17300000,18000000,18054939.178720806,17912214.741407197,17879591.475830518,17529021.353520408,17215002.334505163,17119158.569807503,17075759.36846038,16713775.961090008,16394757.795740772,16297110.881351644,16245781.737599056,15878153.00435986,15553655.961439153,15449870.820359049,15389377.915891232,15015703.708626613,14684359.789935794,14572593.919367317,14503184.09010464,14123677.310555495,13791874.151264414,13677850.73254564,13604971.727339618,13225046.214145575,12886824.23296468,12764495.720407188,12682531.994677251,12296538.279974418,12094980.928156052,12107117.845583413,12159171.667601841,11910178.042139443,11701614.411498744,11704887.783174992,11747630.361286651,11492273.955829408,11277196.86748001,11271467.813502287,11304869.973308545,11043087.384768862,10808573.658666808,10781259.59875178,10792517.934883418,10511471.321149398,10269750.611342695,10233096.722870037,10234564.998542117,9946573.4144522455,9697103.7333203908,9650907.1343477666,9671132.8271715567,9404708.6992758662,9176648.4031923972,9149432.5058880243,9159431.3730446417,8885554.9853161033,8649556.3338580988,{"$f":"BU35+BU41","v":8612310.6675289012},8611821.0570258461,8330194.773183722,8085955.624916452,8038389.8804858606,8027116.9677641308,7737409.3682837691,7484268.3795561148,7426056.3463366311,7403668.3943407508,7105510.4249184132,6843740.8788940189,6774516.3676132206,6936851.1661977898,6677203.5038487874,6610945.492884703,6742524.5156964865,6909447.7637504768,6806300.340665116,6739003.6122834869,6905897.6591746183,7064107.1010839641,6914331.9746657051,6853243.1893945485,6989131.7870034147,7135967.2878133133,6978111.2447508955,6908839.5900960919,7033713.7798407981,7169351.2116901781,7003188.2872796971,6924547.3898441633,7037961.9275607895,7161875.5469318982,10949471.844098635,{"$f":"DD35+DD41","v":11032544.540125746},11309988.514565073,11599090.05021262,11596735.32208693,11674342.511366531,11945283.996901223,12227596.348093649,10928242.191715041]
[]
[null,"Passivo Corrente"]
[null,null,{"$f":"Cálculos!C389","v":"Contas a Pagar"},null,{"$f":"Cálculos!E389","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":0},{"$f":"LOOKUP(I$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":0},{"$f":"LOOKUP(J$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":0},{"$f":"LOOKUP(K$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":0},{"$f":"LOOKUP(L$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":0},{"$f":"LOOKUP(M$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":0},{"$f":"LOOKUP(N$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":0},{"$f":"LOOKUP(O$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":0},{"$f":"LOOKUP(P$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5111.0190121718751},{"$f":"LOOKUP(Q$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5111.0190121718751},{"$f":"LOOKUP(R$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5111.0190121718751},{"$f":"LOOKUP(S$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5111.0190121718751},{"$f":"LOOKUP(T$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5238.7944874761724},{"$f":"LOOKUP(U$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5238.7944874761724},{"$f":"LOOKUP(V$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5238.7944874761724},{"$f":"LOOKUP(W$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5238.7944874761724},{"$f":"LOOKUP(X$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5369.7643496630753},{"$f":"LOOKUP(Y$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5369.7643496630753},{"$f":"LOOKUP(Z$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5369.7643496630753},{"$f":"LOOKUP(AA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5369.7643496630753},{"$f":"LOOKUP(AB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5504.0084584046544},{"$f":"LOOKUP(AC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5504.0084584046544},{"$f":"LOOKUP(AD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5504.0084584046544},{"$f":"LOOKUP(AE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5504.0084584046544},{"$f":"LOOKUP(AF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5641.6086698647687},{"$f":"LOOKUP(AG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5641.6086698647687},{"$f":"LOOKUP(AH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5641.6086698647687},{"$f":"LOOKUP(AI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5641.6086698647687},{"$f":"LOOKUP(AJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5782.6488866113841},{"$f":"LOOKUP(AK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5782.6488866113841},{"$f":"LOOKUP(AL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5782.6488866113841},{"$f":"LOOKUP(AM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5782.6488866113841},{"$f":"LOOKUP(AN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5927.2151087766651},{"$f":"LOOKUP(AO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5927.2151087766651},{"$f":"LOOKUP(AP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5927.2151087766651},{"$f":"LOOKUP(AQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5927.2151087766651},{"$f":"LOOKUP(AR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6075.3954864960833},{"$f":"LOOKUP(AS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6075.3954864960833},{"$f":"LOOKUP(AT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6075.3954864960833},{"$f":"LOOKUP(AU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6075.3954864960833},{"$f":"LOOKUP(AV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6227.2803736584829},{"$f":"LOOKUP(AW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6227.2803736584829},{"$f":"LOOKUP(AX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6227.2803736584829},{"$f":"LOOKUP(AY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6227.2803736584829},{"$f":"LOOKUP(AZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6382.9623829999464},{"$f":"LOOKUP(BA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6382.9623829999464},{"$f":"LOOKUP(BB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6382.9623829999464},{"$f":"LOOKUP(BC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6382.9623829999464},{"$f":"LOOKUP(BD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6542.5364425749467},{"$f":"LOOKUP(BE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6542.5364425749467},{"$f":"LOOKUP(BF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6542.5364425749467},{"$f":"LOOKUP(BG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6542.5364425749467},{"$f":"LOOKUP(BH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6706.0998536393199},{"$f":"LOOKUP(BI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6706.0998536393199},{"$f":"LOOKUP(BJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6706.0998536393199},{"$f":"LOOKUP(BK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6706.0998536393199},{"$f":"LOOKUP(BL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6873.7523499803028},{"$f":"LOOKUP(BM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6873.7523499803028},{"$f":"LOOKUP(BN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6873.7523499803028},{"$f":"LOOKUP(BO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6873.7523499803028},{"$f":"LOOKUP(BP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7045.5961587298079},{"$f":"LOOKUP(BQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7045.5961587298079},{"$f":"LOOKUP(BR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7045.5961587298079},{"$f":"LOOKUP(BS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7045.5961587298079},{"$f":"LOOKUP(BT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7221.7360626980553},{"$f":"LOOKUP(BU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7221.7360626980553},{"$f":"LOOKUP(BV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7221.7360626980553},{"$f":"LOOKUP(BW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7221.7360626980553},{"$f":"LOOKUP(BX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7402.2794642655062},{"$f":"LOOKUP(BY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7402.2794642655062},{"$f":"LOOKUP(BZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7402.2794642655062},{"$f":"LOOKUP(CA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7402.2794642655062},{"$f":"LOOKUP(CB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7587.3364508721424},{"$f":"LOOKUP(CC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7587.3364508721424},{"$f":"LOOKUP(CD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7587.3364508721424},{"$f":"LOOKUP(CE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7587.3364508721424},{"$f":"LOOKUP(CF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7777.0198621439404},{"$f":"LOOKUP(CG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7777.0198621439404},{"$f":"LOOKUP(CH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7777.0198621439404},{"$f":"LOOKUP(CI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7777.0198621439404},{"$f":"LOOKUP(CJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7971.4453586975387},{"$f":"LOOKUP(CK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7971.4453586975387},{"$f":"LOOKUP(CL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7971.4453586975387},{"$f":"LOOKUP(CM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7971.4453586975387},{"$f":"LOOKUP(CN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":8170.7314926649769},{"$f":"LOOKUP(CO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":29043.073065411179},{"$f":"LOOKUP(CP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":34383.211500226636},{"$f":"LOOKUP(CQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":16285.377916697544},{"$f":"LOOKUP(CR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":15461.851906477659},{"$f":"LOOKUP(CS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":30722.495050080895},{"$f":"LOOKUP(CT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":35419.007754364749},{"$f":"LOOKUP(CU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":17544.769243249611},{"$f":"LOOKUP(CV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":16843.979162143783},{"$f":"LOOKUP(CW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":31931.29727434575},{"$f":"LOOKUP(CX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":36627.857147418457},{"$f":"LOOKUP(CY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":18980.414686558939},{"$f":"LOOKUP(CZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":18341.96419283095},{"$f":"LOOKUP(DA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":33328.315657725158},{"$f":"LOOKUP(DB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":38030.857341627147},{"$f":"LOOKUP(DC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":13961.887572063551},{"$f":"LOOKUP(DD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":12930.413174362548},{"$f":"LOOKUP(DE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":27348.168188919986},{"$f":"LOOKUP(DF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":31573.797179522397},{"$f":"LOOKUP(DG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":13887.900199642609},{"$f":"LOOKUP(DH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":12703.883061498826},{"$f":"LOOKUP(DI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":27144.873586655365},{"$f":"LOOKUP(DJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":31328.439425036038},{"$f":"LOOKUP(DK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":13819.248037507678}]
[null,null,{"$f":"Cálculos!C390","v":"Juros a Pagar: Dívida Subordinada"},null,{"$f":"Cálculos!E390","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":0},{"$f":"LOOKUP(I$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":0},{"$f":"LOOKUP(J$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":0},{"$f":"LOOKUP(K$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":0},{"$f":"LOOKUP(L$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":0},{"$f":"LOOKUP(M$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":0},{"$f":"LOOKUP(N$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":0},{"$f":"LOOKUP(O$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":0},{"$f":"LOOKUP(P$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":136354.5},{"$f":"LOOKUP(Q$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":90094.204516054277},{"$f":"LOOKUP(R$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":89718.401268649526},{"$f":"LOOKUP(S$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":89331.21080704515},{"$f":"LOOKUP(T$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":88932.288087263703},{"$f":"LOOKUP(U$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":88521.277610150151},{"$f":"LOOKUP(V$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":88097.813104569592},{"$f":"LOOKUP(W$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":87661.517201005423},{"$f":"LOOKUP(X$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":87212.001095267391},{"$f":"LOOKUP(Y$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":86748.864202009368},{"$f":"LOOKUP(Z$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":86271.69379774871},{"$f":"LOOKUP(AA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":85780.064653068577},{"$f":"LOOKUP(AB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":85273.53865367551},{"$f":"LOOKUP(AC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":84751.664409974808},{"$f":"LOOKUP(AD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":84213.97685481573},{"$f":"LOOKUP(AE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":83659.99682904777},{"$f":"LOOKUP(AF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":83089.230654519037},{"$f":"LOOKUP(AG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":82501.169694135897},{"$f":"LOOKUP(AH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":81895.289898592178},{"$f":"LOOKUP(AI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":81271.051339363708},{"$f":"LOOKUP(AJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":80627.897727552045},{"$f":"LOOKUP(AK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":79965.255918148876},{"$f":"LOOKUP(AL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":79282.535399278975},{"$f":"LOOKUP(AM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":78579.127765966812},{"$f":"LOOKUP(AN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":77854.406177957644},{"$f":"LOOKUP(AO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":77107.72480111022},{"$f":"LOOKUP(AP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":76338.418231862932},{"$f":"LOOKUP(AQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":75545.80090426089},{"$f":"LOOKUP(AR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":74729.166479015184},{"$f":"LOOKUP(AS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":73887.787214050113},{"$f":"LOOKUP(AT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":73020.913315977319},{"$f":"LOOKUP(AU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":72127.772271919035},{"$f":"LOOKUP(AV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":71207.568161084739},{"$f":"LOOKUP(AW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":70259.480945488045},{"$f":"LOOKUP(AX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":69282.665739171556},{"$f":"LOOKUP(AY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":68276.252055288467},{"$f":"LOOKUP(AZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":67239.343030370044},{"$f":"LOOKUP(BA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":66171.014625087555},{"$f":"LOOKUP(BB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":65070.314800796623},{"$f":"LOOKUP(BC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":63936.262671129836},{"$f":"LOOKUP(BD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":62767.847627882024},{"$f":"LOOKUP(BE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":61564.028440408758},{"$f":"LOOKUP(BF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":60323.732327735859},{"$f":"LOOKUP(BG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":59045.854002552856},{"$f":"LOOKUP(BH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":57729.254686238492},{"$f":"LOOKUP(BI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":56372.761094040492},{"$f":"LOOKUP(BJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":54975.164389505298},{"$f":"LOOKUP(BK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":53535.219107225974},{"$f":"LOOKUP(BL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":52051.642042948311},{"$f":"LOOKUP(BM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":50523.111110045968},{"$f":"LOOKUP(BN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":48948.264161345753},{"$f":"LOOKUP(BO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":47325.697775252971},{"$f":"LOOKUP(BP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":45653.966005095179},{"$f":"LOOKUP(BQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":43931.579090569852},{"$f":"LOOKUP(BR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":42157.002130147484},{"$f":"LOOKUP(BS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":40328.65371324736},{"$f":"LOOKUP(BT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":38444.90451096675},{"$f":"LOOKUP(BU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":36504.075824107829},{"$f":"LOOKUP(BV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":34504.4380872084},{"$f":"LOOKUP(BW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":32444.209327243181},{"$f":"LOOKUP(BX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":30321.55357562226},{"$f":"LOOKUP(BY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":28134.579232071472},{"$f":"LOOKUP(BZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":25881.337378936751},{"$f":"LOOKUP(CA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":23559.820044410189},{"$f":"LOOKUP(CB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":21167.958413130145},{"$f":"LOOKUP(CC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":18703.620982560682},{"$f":"LOOKUP(CD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":16164.611663507534},{"$f":"LOOKUP(CE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":13548.667823077756},{"$f":"LOOKUP(CF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":10853.458268339116},{"$f":"LOOKUP(CG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":8076.5811688823378},{"$f":"LOOKUP(CH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":5215.5619164349209},{"$f":"LOOKUP(CI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":2267.8509196190953},{"$f":"LOOKUP(CJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-769.17866811124668},{"$f":"LOOKUP(CK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-3898.233289379406},{"$f":"LOOKUP(CL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-7122.1013947266129},{"$f":"LOOKUP(CM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-10443.655927533942},{"$f":"LOOKUP(CN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-13865.856884239869},{"$f":"LOOKUP(CO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-17391.753952134946},{"$f":"LOOKUP(CP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-21024.489227084305},{"$f":"LOOKUP(CQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-24767.30001359991},{"$f":"LOOKUP(CR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-28623.521709757719},{"$f":"LOOKUP(CS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-32596.590779530812},{"$f":"LOOKUP(CT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-36690.047815187092},{"$f":"LOOKUP(CU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-40907.540692480798},{"$f":"LOOKUP(CV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-45252.827821449377},{"$f":"LOOKUP(CW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-49729.781495712843},{"$f":"LOOKUP(CX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-54342.391343260155},{"$f":"LOOKUP(CY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-59094.767881798005},{"$f":"LOOKUP(CZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-63991.146181830089},{"$f":"LOOKUP(DA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-69035.889640731431},{"$f":"LOOKUP(DB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-74233.493871180952},{"$f":"LOOKUP(DC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":0},{"$f":"LOOKUP(DD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":0},{"$f":"LOOKUP(DE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":0},{"$f":"LOOKUP(DF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":0},{"$f":"LOOKUP(DG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":0},{"$f":"LOOKUP(DH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":0},{"$f":"LOOKUP(DI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":0},{"$f":"LOOKUP(DJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":0},{"$f":"LOOKUP(DK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":0}]
[null,null,{"$f":"Cálculos!C391","v":"Juros a Pagar: Dívida Sénior"},null,{"$f":"Cálculos!E391","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(I$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(J$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(K$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(L$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(M$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(N$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(O$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(P$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":124318.05403645834},{"$f":"LOOKUP(Q$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":82368.396975530559},{"$f":"LOOKUP(R$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":81659.075469679752},{"$f":"LOOKUP(S$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":80939.956022796308},{"$f":"LOOKUP(T$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":80210.903294773278},{"$f":"LOOKUP(U$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":79471.780076034949},{"$f":"LOOKUP(V$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":78722.447261713649},{"$f":"LOOKUP(W$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":77962.763825469854},{"$f":"LOOKUP(X$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":77192.586792950809},{"$f":"LOOKUP(Y$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":76411.771214882174},{"$f":"LOOKUP(Z$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":75620.17013978833},{"$f":"LOOKUP(AA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":74817.634586335713},{"$f":"LOOKUP(AB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":74004.01351529418},{"$f":"LOOKUP(AC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":73179.153801110981},{"$f":"LOOKUP(AD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":72342.900203092213},{"$f":"LOOKUP(AE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":71495.095336186016},{"$f":"LOOKUP(AF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":70635.579641362448},{"$f":"LOOKUP(AG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":69764.191355583956},{"$f":"LOOKUP(AH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":68880.766481361235},{"$f":"LOOKUP(AI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":67985.138755888416},{"$f":"LOOKUP(AJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":67077.139619752066},{"$f":"LOOKUP(AK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":66156.598185207797},{"$f":"LOOKUP(AL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":65223.341204018805},{"$f":"LOOKUP(AM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":64277.193034850105},{"$f":"LOOKUP(AN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":63317.975610212379},{"$f":"LOOKUP(AO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":62345.508402949243},{"$f":"LOOKUP(AP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":61359.608392261514},{"$f":"LOOKUP(AQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":60360.090029262326},{"$f":"LOOKUP(AR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":59346.765202056267},{"$f":"LOOKUP(AS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":58319.443200336304},{"$f":"LOOKUP(AT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":57277.930679491612},{"$f":"LOOKUP(AU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":56222.031624219584},{"$f":"LOOKUP(AV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":55151.547311635295},{"$f":"LOOKUP(AW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":54066.276273871328},{"$f":"LOOKUP(AX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":52966.014260161042},{"$f":"LOOKUP(AY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":51850.554198398},{"$f":"LOOKUP(AZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":50719.686156164549},{"$f":"LOOKUP(BA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":49573.197301221924},{"$f":"LOOKUP(BB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":48410.871861454754},{"$f":"LOOKUP(BC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":47232.491084262147},{"$f":"LOOKUP(BD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":46037.833195387939},{"$f":"LOOKUP(BE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":44826.673357182139},{"$f":"LOOKUP(BF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":43598.783626286029},{"$f":"LOOKUP(BG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":42353.932910732547},{"$f":"LOOKUP(BH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":41091.88692645423},{"$f":"LOOKUP(BI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":39812.40815319035},{"$f":"LOOKUP(BJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":38515.25578978502},{"$f":"LOOKUP(BK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":37200.185708867764},{"$f":"LOOKUP(BL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":35866.950410908146},{"$f":"LOOKUP(BM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":34515.298977635743},{"$f":"LOOKUP(BN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":33144.977024816675},{"$f":"LOOKUP(BO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":31755.726654377839},{"$f":"LOOKUP(BP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":30347.286405869847},{"$f":"LOOKUP(BQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":28919.391207259512},{"$f":"LOOKUP(BR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":27471.772325042592},{"$f":"LOOKUP(BS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":26004.157313667485},{"$f":"LOOKUP(BT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":24516.269964260289},{"$f":"LOOKUP(BU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":23007.830252641565},{"$f":"LOOKUP(BV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":21478.554286625083},{"$f":"LOOKUP(BW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":19928.154252588622},{"$f":"LOOKUP(BX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":18356.338361306662},{"$f":"LOOKUP(BY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":16762.810793034951},{"$f":"LOOKUP(BZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":15147.27164183646},{"$f":"LOOKUP(CA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":13509.416859138335},{"$f":"LOOKUP(CB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":11848.938196509176},{"$f":"LOOKUP(CC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":10165.52314764589},{"$f":"LOOKUP(CD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":8458.8548895592303},{"$f":"LOOKUP(CE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":6728.6122229468911},{"$f":"LOOKUP(CF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":4974.4695117429837},{"$f":"LOOKUP(CG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":3196.0966218325093},{"$f":"LOOKUP(CH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":1393.1588589192729},{"$f":"LOOKUP(CI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(DA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(DB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(DC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(DD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(DE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(DF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(DG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(DH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(DI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(DJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0},{"$f":"LOOKUP(DK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":0}]
[null,null,{"$f":"Cálculos!C392","v":"Imposto a Pagar"},null,{"$f":"Cálculos!E392","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(I$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(J$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(K$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(L$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(M$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(N$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(O$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(P$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(Q$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(R$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(S$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(T$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(U$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(V$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(W$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(X$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(Y$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(Z$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(CA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(CB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(CC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(CD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(CE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(CF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(CG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(CH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(CI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(CJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(CK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(CL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(CM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(CN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(CO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":24370.777876686956},{"$f":"LOOKUP(CP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":20710.571519118977},{"$f":"LOOKUP(CQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(CR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":15881.92441516757},{"$f":"LOOKUP(CS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":25192.61636040451},{"$f":"LOOKUP(CT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":21610.790602985184},{"$f":"LOOKUP(CU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":870.03833919209319},{"$f":"LOOKUP(CV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":16914.427781589802},{"$f":"LOOKUP(CW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":26178.968880467677},{"$f":"LOOKUP(CX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":22680.063280947805},{"$f":"LOOKUP(CY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":2193.8133864253214},{"$f":"LOOKUP(CZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":18125.724234309666},{"$f":"LOOKUP(DA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":27350.392052336836},{"$f":"LOOKUP(DB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":23939.575661795607},{"$f":"LOOKUP(DC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(DD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":12353.845789049843},{"$f":"LOOKUP(DE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":21065.716033334898},{"$f":"LOOKUP(DF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":17254.448676889562},{"$f":"LOOKUP(DG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0},{"$f":"LOOKUP(DH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":11984.557743117322},{"$f":"LOOKUP(DI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":20610.362450642886},{"$f":"LOOKUP(DJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":16837.033568997049},{"$f":"LOOKUP(DK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":0}]
[null,null,{"$f":"Cálculos!C393","v":"Parcela Corrente da Dívida Subordinada"},null,{"$f":"Cálculos!E393","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":0},{"$f":"LOOKUP(I$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":0},{"$f":"LOOKUP(J$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":0},{"$f":"LOOKUP(K$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":0},{"$f":"LOOKUP(L$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":0},{"$f":"LOOKUP(M$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":0},{"$f":"LOOKUP(N$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":36397.946833357215},{"$f":"LOOKUP(O$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":55661.1538783508},{"$f":"LOOKUP(P$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":75508.055360014725},{"$f":"LOOKUP(Q$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":78255.069945478521},{"$f":"LOOKUP(R$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":80626.276819896477},{"$f":"LOOKUP(S$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":83069.333633816161},{"$f":"LOOKUP(T$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":85586.417512254469},{"$f":"LOOKUP(U$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":88179.771549293277},{"$f":"LOOKUP(V$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":90851.706807008406},{"$f":"LOOKUP(W$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":93604.604374967603},{"$f":"LOOKUP(X$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":96440.917492133478},{"$f":"LOOKUP(Y$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":99363.17373306262},{"$f":"LOOKUP(Z$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":102373.97726034815},{"$f":"LOOKUP(AA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":105476.01114531393},{"$f":"LOOKUP(AB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":108672.03975902809},{"$f":"LOOKUP(AC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":111964.91123576641},{"$f":"LOOKUP(AD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":115357.56001112137},{"$f":"LOOKUP(AE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":118853.00943701839},{"$f":"LOOKUP(AF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":122454.37447596948},{"$f":"LOOKUP(AG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":126164.86447696584},{"$f":"LOOKUP(AH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":129987.78603548241},{"$f":"LOOKUP(AI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":133926.54594014358},{"$f":"LOOKUP(AJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":137984.65420867587},{"$f":"LOOKUP(AK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":142165.727215853},{"$f":"LOOKUP(AL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":146473.49091622053},{"$f":"LOOKUP(AM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":150911.78416447295},{"$f":"LOOKUP(AN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":155484.56213644065},{"$f":"LOOKUP(AO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":160195.89985373695},{"$f":"LOOKUP(AP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":165049.99581520504},{"$f":"LOOKUP(AQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":170051.17573840157},{"$f":"LOOKUP(AR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":175203.89641445084},{"$f":"LOOKUP(AS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":180512.7496797051},{"$f":"LOOKUP(AT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":185982.46650774984},{"$f":"LOOKUP(AU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":191617.92122540114},{"$f":"LOOKUP(AV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":197424.13585645205},{"$f":"LOOKUP(AW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":203406.28459703841},{"$f":"LOOKUP(AX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":209569.69842661323},{"$f":"LOOKUP(AY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":215919.86985863809},{"$f":"LOOKUP(AZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":222462.45783522469},{"$f":"LOOKUP(BA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":229203.29277008984},{"$f":"LOOKUP(BB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":236148.38174431631},{"$f":"LOOKUP(BC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":243303.9138595509},{"$f":"LOOKUP(BD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":250676.26575340913},{"$f":"LOOKUP(BE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":258272.00728200318},{"$f":"LOOKUP(BF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":266097.90737465513},{"$f":"LOOKUP(BG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":274160.94006601459},{"$f":"LOOKUP(BH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":282468.29071095487},{"$f":"LOOKUP(BI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":291027.36238778749},{"$f":"LOOKUP(BJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":299845.78249549988},{"$f":"LOOKUP(BK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":308931.40955089603},{"$f":"LOOKUP(BL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":318292.3401916977},{"$f":"LOOKUP(BM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":327936.91639184632},{"$f":"LOOKUP(BN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":337873.73289543565},{"$f":"LOOKUP(BO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":348111.6448759003},{"$f":"LOOKUP(BP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":358659.7758272849},{"$f":"LOOKUP(BQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":369527.52569462755},{"$f":"LOOKUP(BR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":380724.57925070042},{"$f":"LOOKUP(BS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":392260.91472657589},{"$f":"LOOKUP(BT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":404146.81270370592},{"$f":"LOOKUP(BU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":416392.86527544091},{"$f":"LOOKUP(BV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":429009.985486152},{"$f":"LOOKUP(BW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":442009.41705636797},{"$f":"LOOKUP(BX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":455402.74440259294},{"$f":"LOOKUP(BY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":469201.9029607359},{"$f":"LOOKUP(BZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":483419.18982234912},{"$f":"LOOKUP(CA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":498067.27469315613},{"$f":"LOOKUP(CB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":513159.21118363342},{"$f":"LOOKUP(CC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":528708.44844170869},{"$f":"LOOKUP(CD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":544728.84313794086},{"$f":"LOOKUP(CE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":561234.67181386368},{"$f":"LOOKUP(CF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":539973.04817607533},{"$f":"LOOKUP(CG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":401819.95865086257},{"$f":"LOOKUP(CH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":259480.69235994632},{"$f":"LOOKUP(CI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":112828.40396114902},{"$f":"LOOKUP(CJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-38267.595428420231},{"$f":"LOOKUP(CK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-193941.95469549284},{"$f":"LOOKUP(CL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-354333.40272271703},{"$f":"LOOKUP(CM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-519584.87201661407},{"$f":"LOOKUP(CN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-689843.62608158553},{"$f":"LOOKUP(CO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-865261.39065347973},{"$f":"LOOKUP(CP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-1045994.4889096669},{"$f":"LOOKUP(CQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-1232203.9807761149},{"$f":"LOOKUP(CR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-1424055.806455608},{"$f":"LOOKUP(CS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-1621720.9343050155},{"$f":"LOOKUP(CT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-1825375.5131933878},{"$f":"LOOKUP(CU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-2035201.0294766566},{"$f":"LOOKUP(CV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-2251384.468728825},{"$f":"LOOKUP(CW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-2474118.4823737731},{"$f":"LOOKUP(CX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-2703601.5593661768},{"$f":"LOOKUP(CY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-2940038.2030745274},{"$f":"LOOKUP(CZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-3183639.1135238847},{"$f":"LOOKUP(DA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-3434621.3751607677},{"$f":"LOOKUP(DB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-3693208.65030751},{"$f":"LOOKUP(DC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":0},{"$f":"LOOKUP(DD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":0},{"$f":"LOOKUP(DE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":0},{"$f":"LOOKUP(DF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":0},{"$f":"LOOKUP(DG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":0},{"$f":"LOOKUP(DH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":0},{"$f":"LOOKUP(DI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":0},{"$f":"LOOKUP(DJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":0},{"$f":"LOOKUP(DK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":0}]
[null,null,{"$f":"Cálculos!C394","v":"Parcela Corrente da Dívida Sénior"},null,{"$f":"Cálculos!E394","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":0},{"$f":"LOOKUP(I$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":175000},{"$f":"LOOKUP(J$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":1075000},{"$f":"LOOKUP(K$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":2500000},{"$f":"LOOKUP(L$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":3925000},{"$f":"LOOKUP(M$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":34901.710491940525},{"$f":"LOOKUP(N$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":112105.31347942614},{"$f":"LOOKUP(O$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":190375.33887669037},{"$f":"LOOKUP(P$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":269726.51730137371},{"$f":"LOOKUP(Q$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":315272.07235492277},{"$f":"LOOKUP(R$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":319626.96241350117},{"$f":"LOOKUP(S$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":324042.0070784823},{"$f":"LOOKUP(T$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":328518.03727248951},{"$f":"LOOKUP(U$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":333055.8953957776},{"$f":"LOOKUP(V$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":337656.43548477464},{"$f":"LOOKUP(W$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":342320.52337281406},{"$f":"LOOKUP(X$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":347049.0368530862},{"$f":"LOOKUP(Y$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":351842.8658438421},{"$f":"LOOKUP(Z$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":356702.91255587741},{"$f":"LOOKUP(AA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":361630.09166233114},{"$f":"LOOKUP(AB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":366625.33047082974},{"$f":"LOOKUP(AC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":371689.56909800821},{"$f":"LOOKUP(AD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":376823.76064644312},{"$f":"LOOKUP(AE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":382028.87138402823},{"$f":"LOOKUP(AF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":387305.88092582906},{"$f":"LOOKUP(AG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":392655.78241844848},{"$f":"LOOKUP(AH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":398079.58272694011},{"$f":"LOOKUP(AI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":403578.30262430216},{"$f":"LOOKUP(AJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":409152.97698358994},{"$f":"LOOKUP(AK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":414804.65497268143},{"$f":"LOOKUP(AL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":420534.40025173349},{"$f":"LOOKUP(AM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":426343.29117336508},{"$f":"LOOKUP(AN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":432232.42098560644},{"$f":"LOOKUP(AO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":438202.89803765062},{"$f":"LOOKUP(AP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":444255.84598844807},{"$f":"LOOKUP(AQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":450392.4040181819},{"$f":"LOOKUP(AR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":456613.72704266442},{"$f":"LOOKUP(AS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":462920.98593069537},{"$f":"LOOKUP(AT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":469315.36772442237},{"$f":"LOOKUP(AU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":475798.07586274506},{"$f":"LOOKUP(AV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":482370.33040780597},{"$f":"LOOKUP(AW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":489033.36827460839},{"$f":"LOOKUP(AX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":495788.44346380769},{"$f":"LOOKUP(AY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":502636.82729771722},{"$f":"LOOKUP(AZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":509579.80865957402},{"$f":"LOOKUP(BA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":516618.69423611055},{"$f":"LOOKUP(BB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":523754.80876347609},{"$f":"LOOKUP(BC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":530989.49527655519},{"$f":"LOOKUP(BD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":538324.11536173103},{"$f":"LOOKUP(BE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":545760.04941313865},{"$f":"LOOKUP(BF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":553298.69689245895},{"$f":"LOOKUP(BG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":560941.47659230104},{"$f":"LOOKUP(BH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":568689.82690322236},{"$f":"LOOKUP(BI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":576545.20608443778},{"$f":"LOOKUP(BJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":584509.09253826737},{"$f":"LOOKUP(BK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":592582.98508837563},{"$f":"LOOKUP(BL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":600768.40326185361},{"$f":"LOOKUP(BM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":609066.88757519855},{"$f":"LOOKUP(BN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":617479.99982424197},{"$f":"LOOKUP(BO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":626009.32337808446},{"$f":"LOOKUP(BP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":634656.4634770893},{"$f":"LOOKUP(BQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":643423.04753499292},{"$f":"LOOKUP(BR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":652310.72544518823},{"$f":"LOOKUP(BS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":661321.16989123891},{"$f":"LOOKUP(BT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":670456.07666168269},{"$f":"LOOKUP(BU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":679717.16496918246},{"$f":"LOOKUP(BV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":689106.17777408764},{"$f":"LOOKUP(BW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":698624.88211246289},{"$f":"LOOKUP(BX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":708275.06942864857},{"$f":"LOOKUP(BY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":718058.55591241608},{"$f":"LOOKUP(BZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":727977.18284077838},{"$f":"LOOKUP(CA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":738032.8169245238},{"$f":"LOOKUP(CB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":748227.35065953515},{"$f":"LOOKUP(CC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":758562.70268296276},{"$f":"LOOKUP(CD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":769040.81813431636},{"$f":"LOOKUP(CE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":732352.11738580314},{"$f":"LOOKUP(CF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":541428.62734339084},{"$f":"LOOKUP(CG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":347867.88877298718},{"$f":"LOOKUP(CH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":151633.47305181331},{"$f":"LOOKUP(CI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":0},{"$f":"LOOKUP(DA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":0},{"$f":"LOOKUP(DB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":0},{"$f":"LOOKUP(DC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":0},{"$f":"LOOKUP(DD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":0},{"$f":"LOOKUP(DE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":0},{"$f":"LOOKUP(DF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":0},{"$f":"LOOKUP(DG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":0},{"$f":"LOOKUP(DH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":0},{"$f":"LOOKUP(DI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":0},{"$f":"LOOKUP(DJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":0},{"$f":"LOOKUP(DK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":0}]
[null,null,{"$f":"Cálculos!C395","v":"Total do Passivo Corrente"},null,{"$f":"Cálculos!E395","v":"EUR"},null,null,{"$f":"SUM(H46:H51)","v":0},{"$f":"SUM(I46:I51)","v":175000},1075000,2500000,3925000,34901.710491940525,148503.26031278336,246036.49275504117,611018.1457100187,571100.76280415803,576741.73498389882,582493.52655431186,588486.44065425708,594467.51911873219,600567.19714554248,606788.20326173306,613264.30658310093,619736.43934345932,626338.51810342562,633073.56639671244,640078.93085723219,647089.30700326501,654242.20617387712,661540.98144468502,669126.67436754471,676727.61661499902,684485.0338122407,692402.64732956258,700625.31742618128,708874.88517850242,717296.41665786318,725894.04502526636,734816.5800189937,743779.24620422372,752931.08353655413,762276.68579888344,771968.95062468282,781716.36151128297,791672.07371413719,801841.19647078088,812380.86211063655,822992.69046466472,833834.10226341197,844910.78378370032,856384.25806433323,867949.16131550982,879767.33955304371,891845.12527449802,904348.59838098509,916965.2949353077,929861.65666371095,943044.740014176,956685.35908050928,970463.83757309546,984551.39506669692,998955.89930900466,1013853.0882573881,1028915.9664047069,1044320.7262558204,1060076.1450335959,1076363.0878740691,1092847.1396861796,1109709.6753098085,1126960.4918034594,1144785.7999033136,{"$f":"SUM(BU46:BU51)","v":1162843.6723840707},1181320.8916967711,1200228.3988113608,1219757.9852324359,1239560.1283625239,1259827.2611481664,1280571.607985494,1301990.79490368,1323727.6317057502,1345980.464276196,1321451.4056965637,1105006.6231616922,768737.54507670854,425499.90604925778,122873.27474291205,-31065.328737833937,-189868.7426261747,-353484.05875874608,-522057.08258545049,-695538.75147316046,-829239.29366351652,-1011925.1951174056,-1240685.9028730171,-1421335.5518437205,-1598402.413674061,-1805035.7626512249,-2057693.7625866956,-2262878.8896065406,-2465737.9977146727,-2698636.0302810706,-2977958.7428833414,-3211162.5712785739,-3442978.5570914373,-3705471.7111752681,13961.887572063551,{"$f":"SUM(DD46:DD51)","v":25284.258963412391},48413.884222254885,48828.245856411959,13887.900199642609,24688.440804616148,47755.236037298251,48165.472994033087,13819.248037507678]
[]
[null,"Passivo não Corrente"]
[null,null,{"$f":"Cálculos!C398","v":"Dívida Subordinada"},null,{"$f":"Cálculos!E398","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2250000},{"$f":"LOOKUP(I$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2250000},{"$f":"LOOKUP(J$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2250000},{"$f":"LOOKUP(K$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2250000},{"$f":"LOOKUP(L$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":4500000},{"$f":"LOOKUP(M$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":4500000},{"$f":"LOOKUP(N$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":4463602.0531666428},{"$f":"LOOKUP(O$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":4444338.8461216493},{"$f":"LOOKUP(P$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":4424491.9446399854},{"$f":"LOOKUP(Q$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":4404043.6621965254},{"$f":"LOOKUP(R$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":4382975.7763467459},{"$f":"LOOKUP(S$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":4361269.5124878334},{"$f":"LOOKUP(T$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":4338905.5271277307},{"$f":"LOOKUP(U$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":4315863.8906472325},{"$f":"LOOKUP(V$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":4292124.0695397379},{"$f":"LOOKUP(W$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":4267664.9081128649},{"$f":"LOOKUP(X$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":4242464.6096355971},{"$f":"LOOKUP(Y$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":4216500.7169141686},{"$f":"LOOKUP(Z$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":4189750.0922793886},{"$f":"LOOKUP(AA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":4162188.8969675512},{"$f":"LOOKUP(AB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":4133792.5698765689},{"$f":"LOOKUP(AC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":4104535.805678403},{"$f":"LOOKUP(AD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":4074392.5322682681},{"$f":"LOOKUP(AE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":4043335.8875305327},{"$f":"LOOKUP(AF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":4011338.1954005994},{"$f":"LOOKUP(AG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3978370.9412014368},{"$f":"LOOKUP(AH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3944404.7462327853},{"$f":"LOOKUP(AI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3909409.3415903887},{"$f":"LOOKUP(AJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3873353.541191923},{"$f":"LOOKUP(AK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3836205.2139855833},{"$f":"LOOKUP(AL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3797931.2553165643},{"$f":"LOOKUP(AM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3758497.5574259153},{"$f":"LOOKUP(AN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3717868.979055482},{"$f":"LOOKUP(AO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3676009.3141318457},{"$f":"LOOKUP(AP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3632881.259501359},{"$f":"LOOKUP(AQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3588446.3816875136},{"$f":"LOOKUP(AR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3542665.0826410311},{"$f":"LOOKUP(AS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3495496.5644521411},{"$f":"LOOKUP(AT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3446898.7929936098},{"$f":"LOOKUP(AU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3396828.4604621129},{"$f":"LOOKUP(AV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3345240.9467845797},{"$f":"LOOKUP(AW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3292090.2798551032},{"$f":"LOOKUP(AX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3237329.0945669967},{"$f":"LOOKUP(AY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3180908.590603475},{"$f":"LOOKUP(AZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3122778.4889493547},{"$f":"LOOKUP(BA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3062886.9870850127},{"$f":"LOOKUP(BB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3001180.7128226799},{"$f":"LOOKUP(BC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2937604.6767439237},{"$f":"LOOKUP(BD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2872102.2231959449},{"$f":"LOOKUP(BE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2804614.9798030094},{"$f":"LOOKUP(BF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2735082.8054480245},{"$f":"LOOKUP(BG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2663443.7366779088},{"$f":"LOOKUP(BH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2589633.93248499},{"$f":"LOOKUP(BI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2513587.6174152219},{"$f":"LOOKUP(BJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2435237.0229525245},{"$f":"LOOKUP(BK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2354512.3271270134},{"$f":"LOOKUP(BL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2271341.5922932927},{"$f":"LOOKUP(BM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2185650.7010233761},{"$f":"LOOKUP(BN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2097363.2900570892},{"$f":"LOOKUP(BO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2006400.682251113},{"$f":"LOOKUP(BP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":1912681.8164660078},{"$f":"LOOKUP(BQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":1816123.1753287481},{"$f":"LOOKUP(BR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":1716638.7108063884},{"$f":"LOOKUP(BS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":1614139.7675245367},{"$f":"LOOKUP(BT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":1508535.0037623015},{"$f":"LOOKUP(BU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":1399730.3100533069},{"$f":"LOOKUP(BV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":1287628.7253202363},{"$f":"LOOKUP(BW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":1172130.3504681685},{"$f":"LOOKUP(BX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":1053132.2593597085},{"$f":"LOOKUP(BY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":930528.40709257126},{"$f":"LOOKUP(BZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":804209.53549788718},{"$f":"LOOKUP(CA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":674063.07577501261},{"$f":"LOOKUP(CB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":539973.04817607533},{"$f":"LOOKUP(CC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":401819.95865086257},{"$f":"LOOKUP(CD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":259480.69235994644},{"$f":"LOOKUP(CE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":112828.40396114904},{"$f":"LOOKUP(CF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0},{"$f":"LOOKUP(DA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0},{"$f":"LOOKUP(DB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0},{"$f":"LOOKUP(DC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0},{"$f":"LOOKUP(DD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0},{"$f":"LOOKUP(DE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0},{"$f":"LOOKUP(DF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0},{"$f":"LOOKUP(DG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0},{"$f":"LOOKUP(DH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0},{"$f":"LOOKUP(DI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0},{"$f":"LOOKUP(DJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0},{"$f":"LOOKUP(DK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":0}]
[null,null,{"$f":"Cálculos!C399","v":"Dívida Sénior de Longo Prazo"},null,{"$f":"Cálculos!E399","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(I$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(J$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(K$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(L$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(M$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":5915098.2895080596},{"$f":"LOOKUP(N$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":8187894.6865205737},{"$f":"LOOKUP(O$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":8809624.6611233093},{"$f":"LOOKUP(P$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":8730273.4826986268},{"$f":"LOOKUP(Q$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":8649826.2171531375},{"$f":"LOOKUP(R$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":8568267.7241070736},{"$f":"LOOKUP(S$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":8485582.6540448293},{"$f":"LOOKUP(T$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":8401755.44542614},{"$f":"LOOKUP(U$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":8316770.3217573622},{"$f":"LOOKUP(V$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":8230611.2886223011},{"$f":"LOOKUP(W$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":8143262.1306720152},{"$f":"LOOKUP(X$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":8054706.4085730519},{"$f":"LOOKUP(Y$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":7964927.4559135186},{"$f":"LOOKUP(Z$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":7873908.3760664221},{"$f":"LOOKUP(AA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":7781632.0390096828},{"$f":"LOOKUP(AB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":7688081.0781022217},{"$f":"LOOKUP(AC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":7593237.8868155107},{"$f":"LOOKUP(AD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":7497084.6154199792},{"$f":"LOOKUP(AE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":7399603.1676256554},{"$f":"LOOKUP(AF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":7300775.1971763931},{"$f":"LOOKUP(AG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":7200582.1043970622},{"$f":"LOOKUP(AH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":7099005.0326930387},{"$f":"LOOKUP(AI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":6996024.8650013534},{"$f":"LOOKUP(AJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":6891622.2201928031},{"$f":"LOOKUP(AK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":6785777.4494243795},{"$f":"LOOKUP(AL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":6678470.6324413056},{"$f":"LOOKUP(AM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":6569681.5738279885},{"$f":"LOOKUP(AN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":6459389.7992071966},{"$f":"LOOKUP(AO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":6347574.5513867298},{"$f":"LOOKUP(AP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":6234214.7864528578},{"$f":"LOOKUP(AQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":6119289.1698098062},{"$f":"LOOKUP(AR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":6002776.0721645327},{"$f":"LOOKUP(AS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":5884653.5654560346},{"$f":"LOOKUP(AT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":5764899.4187284354},{"$f":"LOOKUP(AU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":5643491.0939470623},{"$f":"LOOKUP(AV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":5520405.7417567279},{"$f":"LOOKUP(AW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":5395620.1971814269},{"$f":"LOOKUP(AX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":5269110.9752646284},{"$f":"LOOKUP(AY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":5140854.2666493449},{"$f":"LOOKUP(AZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":5010825.9330971539},{"$f":"LOOKUP(BA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":4879001.502945316},{"$f":"LOOKUP(BB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":4745356.1665011523},{"$f":"LOOKUP(BC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":4609864.7713727895},{"$f":"LOOKUP(BD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":4472501.8177354224},{"$f":"LOOKUP(BE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":4333241.453532178},{"$f":"LOOKUP(BF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":4192057.4696086943},{"$f":"LOOKUP(BG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":4048923.2947804895},{"$f":"LOOKUP(BH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":3903811.9908322012},{"$f":"LOOKUP(BI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":3756696.2474477412},{"$f":"LOOKUP(BJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":3607548.3770704269},{"$f":"LOOKUP(BK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":3456340.3096921137},{"$f":"LOOKUP(BL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":3303043.5875703469},{"$f":"LOOKUP(BM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":3147629.3598725419},{"$f":"LOOKUP(BN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":2990068.3772461843},{"$f":"LOOKUP(BO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":2830330.9863140294},{"$f":"LOOKUP(BP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":2668387.1240932578},{"$f":"LOOKUP(BQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":2504206.3123375489},{"$f":"LOOKUP(BR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":2337757.6518009962},{"$f":"LOOKUP(BS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":2169009.8164227903},{"$f":"LOOKUP(BT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":1997931.0474315747},{"$f":"LOOKUP(BU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":1824489.1473683659},{"$f":"LOOKUP(BV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":1648651.4740269082},{"$f":"LOOKUP(BW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":1470384.9343103268},{"$f":"LOOKUP(BX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":1289655.9780029261},{"$f":"LOOKUP(BY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":1106430.5914559499},{"$f":"LOOKUP(BZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":920674.29118612979},{"$f":"LOOKUP(CA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":732352.11738580326},{"$f":"LOOKUP(CB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":541428.62734339095},{"$f":"LOOKUP(CC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":347867.88877298718},{"$f":"LOOKUP(CD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":151633.47305181331},{"$f":"LOOKUP(CE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(DA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(DB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(DC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(DD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(DE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(DF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(DG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(DH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(DI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(DJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0},{"$f":"LOOKUP(DK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":0}]
[null,null,{"$f":"Cálculos!C400","v":"Total do Passivo Não Corrente"},null,{"$f":"Cálculos!E400","v":"EUR"},{"$f":"F47-F51-F48-F56-F54-F53","v":0},{"$f":"G47-G51-G48-G56-G54-G53","v":0},{"$f":"SUM(H55:H56)","v":2250000},{"$f":"SUM(I55:I56)","v":2250000},2250000,2250000,4500000,10415098.28950806,12651496.739687216,13253963.507244959,13154765.427338611,13053869.879349664,12951243.500453819,12846852.166532662,12740660.972553872,12632634.212404594,12522735.358162038,12410927.03878488,12297171.018208649,12181428.172827687,12063658.46834581,11943820.935977234,11821873.64797879,11697773.692493914,11571477.147688247,11442939.055156188,11312113.392576993,11178953.045598499,11043409.778925825,10905434.206591742,10764975.761384726,10621982.663409963,10476401.887757869,10328179.131253904,10177258.778262679,10023583.865518576,9867096.0459542163,9707735.5514973197,9545441.1548055634,9380150.1299081761,9211798.2117220461,9040319.5544091761,8865646.688541308,8687710.4770365302,8506440.0698316246,8321762.8572528195,8133604.4220465086,7941888.4900303287,7746536.8793238327,7547469.4481167132,7344604.0409313673,7137856.4333351869,6927140.2750567188,6712367.0314583983,6493445.9233171912,6270283.8648629636,6042785.4000229519,5810852.636819127,5574385.1798636392,5333280.0608959179,5087431.6673032735,4836731.6685651429,4581068.9405592661,4320329.4876662968,4054396.3626073846,3783149.583947327,3506466.0511938762,{"$f":"SUM(BU55:BU56)","v":3224219.4574216725},2936280.1993471445,2642515.2847784953,2342788.2373626344,2036958.9985485212,1724883.826684017,1406415.1931608159,1081401.6755194664,749687.84742384974,411114.16541175975,112828.40396114904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Passivo total",null,null,{"$f":"Cálculos!E402","v":"EUR"},null,null,{"$f":"H52+H57","v":2250000},{"$f":"I52+I57","v":2425000},3325000,4750000,8425000,10450000,12799999.999999998,13500000,13765783.573048631,13624970.642153822,13527985.235437717,13429345.693086974,13329147.413208129,13227101.731523326,13123302.55530758,13017715.242046613,12910435.32479175,12801164.612171147,12689996.986449236,12576894.502373947,12461952.578836022,12344862.999497179,12225719.353862124,12104480.036600873,11981240.066944538,11855680.662213499,11727894.812738065,11597836.853921305,11465601.078810906,11330857.548588466,11193698.304415733,11054073.17627917,10912075.358281672,10767363.111722799,10620027.12949077,10470012.237296203,10317410.105430245,10161866.491419459,10003470.285436183,9842160.7508799564,9678027.5506519452,9510703.1675011944,9340274.1720950361,9166673.6410365198,8989988.680110842,8809837.6513458379,8626304.2188768759,8439314.5733912103,8248952.6393123521,8054821.7282704944,7857001.93172043,7655411.7714725742,7450131.2823977005,7240747.7024360588,7027336.795089649,6809808.5361281317,6588238.2681210274,6362196.0273006251,6131752.3935590936,5896807.813598739,5657432.028433335,5413176.6273524761,5164106.037917193,4910110.0757507868,4651251.8510971898,{"$f":"BU52+BU57","v":4387063.1298057437},4117601.0910439156,3842743.6835898561,3562546.2225950705,3276519.1269110451,2984711.0878321836,2686986.8011463098,2383392.4704231462,2073415.4791295999,1757094.6296879556,1434279.8096577127,1105006.6231616922,768737.54507670854,425499.90604925778,122873.27474291205,-31065.328737833937,-189868.7426261747,-353484.05875874608,-522057.08258545049,-695538.75147316046,-829239.29366351652,-1011925.1951174056,-1240685.9028730171,-1421335.5518437205,-1598402.413674061,-1805035.7626512249,-2057693.7625866956,-2262878.8896065406,-2465737.9977146727,-2698636.0302810706,-2977958.7428833414,-3211162.5712785739,-3442978.5570914373,-3705471.7111752681,13961.887572063551,{"$f":"DD52+DD57","v":25284.258963412391},48413.884222254885,48828.245856411959,13887.900199642609,24688.440804616148,47755.236037298251,48165.472994033087,13819.248037507678]
[]
[null,"Capital Próprio"]
[null,null,{"$f":"Cálculos!C405","v":"Capital Social"},null,{"$f":"Cálculos!E405","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(I$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(J$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(K$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(L$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(M$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(N$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(O$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(P$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(Q$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(R$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(S$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(T$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(U$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(V$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(W$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(X$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(Y$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(Z$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(AA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(AB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(AC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(AD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(AE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(AF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(AG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(AH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(AI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(AJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(AK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(AL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(AM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(AN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(AO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(AP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(AQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(AR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(AS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(AT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(AU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(AV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(AW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(AX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(AY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(AZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(BA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(BB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(BC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(BD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(BE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(BF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(BG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(BH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(BI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(BJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(BK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(BL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(BM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(BN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(BO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(BP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(BQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(BR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(BS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(BT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(BU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(BV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(BW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(BX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(BY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(BZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(CA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(CB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(CC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(CD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(CE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(CF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(CG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(CH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(CI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(CJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(CK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(CL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(CM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(CN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(CO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(CP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(CQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(CR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(CS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(CT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(CU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(CV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(CW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(CX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(CY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(CZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(DA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(DB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(DC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(DD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(DE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(DF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(DG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(DH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(DI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(DJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000},{"$f":"LOOKUP(DK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4500000}]
[null,null,{"$f":"Cálculos!C406","v":"Resultados Transitados"},null,{"$f":"Cálculos!E406","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":0},{"$f":"LOOKUP(I$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":0},{"$f":"LOOKUP(J$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":0},{"$f":"LOOKUP(K$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":0},{"$f":"LOOKUP(L$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":0},{"$f":"LOOKUP(M$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":0},{"$f":"LOOKUP(N$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":0},{"$f":"LOOKUP(O$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":0},{"$f":"LOOKUP(P$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-210845},{"$f":"LOOKUP(Q$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-212757},{"$f":"LOOKUP(R$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-148395},{"$f":"LOOKUP(S$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-400325},{"$f":"LOOKUP(T$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-614146},{"$f":"LOOKUP(U$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-607943},{"$f":"LOOKUP(V$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-547543},{"$f":"LOOKUP(W$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-803939},{"$f":"LOOKUP(X$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1015678},{"$f":"LOOKUP(Y$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1004055},{"$f":"LOOKUP(Z$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-944216},{"$f":"LOOKUP(AA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1198742},{"$f":"LOOKUP(AB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1408296},{"$f":"LOOKUP(AC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1394991},{"$f":"LOOKUP(AD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1336340},{"$f":"LOOKUP(AE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1588776},{"$f":"LOOKUP(AF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1796880},{"$f":"LOOKUP(AG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1783087},{"$f":"LOOKUP(AH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1724710},{"$f":"LOOKUP(AI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1974159},{"$f":"LOOKUP(AJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-2173727},{"$f":"LOOKUP(AK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-2153007},{"$f":"LOOKUP(AL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-2088726},{"$f":"LOOKUP(AM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-2329026},{"$f":"LOOKUP(AN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-2525251},{"$f":"LOOKUP(AO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-2502867},{"$f":"LOOKUP(AP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-2437495},{"$f":"LOOKUP(AQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-2673474},{"$f":"LOOKUP(AR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-2722430},{"$f":"LOOKUP(AS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-2554750},{"$f":"LOOKUP(AT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-2344300},{"$f":"LOOKUP(AU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-2431984},{"$f":"LOOKUP(AV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-2476414},{"$f":"LOOKUP(AW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-2305816},{"$f":"LOOKUP(AX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-2092645},{"$f":"LOOKUP(AY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-2174400},{"$f":"LOOKUP(AZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-2212792},{"$f":"LOOKUP(BA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-2038370},{"$f":"LOOKUP(BB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1821435},{"$f":"LOOKUP(BC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1896228},{"$f":"LOOKUP(BD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1940380},{"$f":"LOOKUP(BE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1773563},{"$f":"LOOKUP(BF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1564485},{"$f":"LOOKUP(BG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1643942},{"$f":"LOOKUP(BH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1680382},{"$f":"LOOKUP(BI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1507653},{"$f":"LOOKUP(BJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1292774},{"$f":"LOOKUP(BK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1363238},{"$f":"LOOKUP(BL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1391137},{"$f":"LOOKUP(BM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1211292},{"$f":"LOOKUP(BN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-960623},{"$f":"LOOKUP(BO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-992103},{"$f":"LOOKUP(BP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-980787},{"$f":"LOOKUP(BQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-763747},{"$f":"LOOKUP(BR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-504678},{"$f":"LOOKUP(BS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-524558},{"$f":"LOOKUP(BT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-501699},{"$f":"LOOKUP(BU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-274756},{"$f":"LOOKUP(BV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-5784},{"$f":"LOOKUP(BW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-12552},{"$f":"LOOKUP(BX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":23406},{"$f":"LOOKUP(BY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":261867},{"$f":"LOOKUP(BZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":542402},{"$f":"LOOKUP(CA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":550419},{"$f":"LOOKUP(CB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":600873},{"$f":"LOOKUP(CC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":852637},{"$f":"LOOKUP(CD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":1146570},{"$f":"LOOKUP(CE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":1171227},{"$f":"LOOKUP(CF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":1238730},{"$f":"LOOKUP(CG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":1505774},{"$f":"LOOKUP(CH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":1815112},{"$f":"LOOKUP(CI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":1858092},{"$f":"LOOKUP(CJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":1945772},{"$f":"LOOKUP(CK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":2236155},{"$f":"LOOKUP(CL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":2566693},{"$f":"LOOKUP(CM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":2632119},{"$f":"LOOKUP(CN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":2738304},{"$f":"LOOKUP(CO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":3038899},{"$f":"LOOKUP(CP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":3379794},{"$f":"LOOKUP(CQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":3458779},{"$f":"LOOKUP(CR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":3578340},{"$f":"LOOKUP(CS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":3891296},{"$f":"LOOKUP(CT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":4244765},{"$f":"LOOKUP(CU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":4339567},{"$f":"LOOKUP(CV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":4475480},{"$f":"LOOKUP(CW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":4803213},{"$f":"LOOKUP(CX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":5171749},{"$f":"LOOKUP(CY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":5284909},{"$f":"LOOKUP(CZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":5439472},{"$f":"LOOKUP(DA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":5784702},{"$f":"LOOKUP(DB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":6171108},{"$f":"LOOKUP(DC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":6239271},{"$f":"LOOKUP(DD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":6311022},{"$f":"LOOKUP(DE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":6565336},{"$f":"LOOKUP(DF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":6854023},{"$f":"LOOKUP(DG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":6886608},{"$f":"LOOKUP(DH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":6953415},{"$f":"LOOKUP(DI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":7201289},{"$f":"LOOKUP(DJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":7483191},{"$f":"LOOKUP(DK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":6218183}]
[null,null,{"$f":"Cálculos!C407","v":"Ajuste de Arredondamento"},null,{"$f":"Cálculos!E407","v":0},null,null,{"$f":"LOOKUP(H$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-9.3132257461547852E-10},{"$f":"LOOKUP(I$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-9.3132257461547852E-10},{"$f":"LOOKUP(J$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-9.3132257461547852E-10},{"$f":"LOOKUP(K$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":1.862645149230957E-9},{"$f":"LOOKUP(L$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":0},{"$f":"LOOKUP(M$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":0},{"$f":"LOOKUP(N$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":1.862645149230957E-9},{"$f":"LOOKUP(O$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":0},{"$f":"LOOKUP(P$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":0.60567217506468296},{"$f":"LOOKUP(Q$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":1.0992533750832081},{"$f":"LOOKUP(R$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":1.2403928004205227},{"$f":"LOOKUP(S$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":0.66043343394994736},{"$f":"LOOKUP(T$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":0.92129703424870968},{"$f":"LOOKUP(U$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-0.16171582229435444},{"$f":"LOOKUP(V$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-0.18684720061719418},{"$f":"LOOKUP(W$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-0.28095660544931889},{"$f":"LOOKUP(X$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":0.47094902209937572},{"$f":"LOOKUP(Y$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":1.2691804971545935},{"$f":"LOOKUP(Z$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":0.75114982016384602},{"$f":"LOOKUP(AA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":0.50198591314256191},{"$f":"LOOKUP(AB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-0.61739686876535416},{"$f":"LOOKUP(AC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-1.1791381295770407},{"$f":"LOOKUP(AD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-1.4379708915948868},{"$f":"LOOKUP(AE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-0.32797425985336304},{"$f":"LOOKUP(AF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-0.27700874395668507},{"$f":"LOOKUP(AG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":0.2571538183838129},{"$f":"LOOKUP(AH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-0.72263342514634132},{"$f":"LOOKUP(AI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-0.54336581006646156},{"$f":"LOOKUP(AJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":7.2453508153557777E-2},{"$f":"LOOKUP(AK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":0.18395717442035675},{"$f":"LOOKUP(AL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-0.57707611471414566},{"$f":"LOOKUP(AM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-0.96213359571993351},{"$f":"LOOKUP(AN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-0.12531699240207672},{"$f":"LOOKUP(AO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-0.39131561107933521},{"$f":"LOOKUP(AP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-0.13481351919472218},{"$f":"LOOKUP(AQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":4.2678214609622955E-2},{"$f":"LOOKUP(AR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":0.8227258063852787},{"$f":"LOOKUP(AS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":1.3541639540344477},{"$f":"LOOKUP(AT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":1.3821656573563814},{"$f":"LOOKUP(AU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":1.2912594862282276},{"$f":"LOOKUP(AV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":0.86084679886698723},{"$f":"LOOKUP(AW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":0.61567379720509052},{"$f":"LOOKUP(AX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":1.1891916152089834},{"$f":"LOOKUP(AY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":0.31479288823902607},{"$f":"LOOKUP(AZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":0.18736916780471802},{"$f":"LOOKUP(BA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":0.16215644963085651},{"$f":"LOOKUP(BB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":0.75443166866898537},{"$f":"LOOKUP(BC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":0.81137765198945999},{"$f":"LOOKUP(BD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":1.0193544561043382},{"$f":"LOOKUP(BE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":0.8704812852665782},{"$f":"LOOKUP(BF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":1.0031629875302315},{"$f":"LOOKUP(BG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":1.5496768234297633},{"$f":"LOOKUP(BH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":1.3289449941366911},{"$f":"LOOKUP(BI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":2.0204339781776071},{"$f":"LOOKUP(BJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":2.203452467918396},{"$f":"LOOKUP(BK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":2.8783241137862206},{"$f":"LOOKUP(BL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":2.4651993634179235},{"$f":"LOOKUP(BM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":3.1070471415296197},{"$f":"LOOKUP(BN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":3.4336124630644917},{"$f":"LOOKUP(BO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":3.8856771271675825},{"$f":"LOOKUP(BP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":3.3747590621933341},{"$f":"LOOKUP(BQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":2.8785355482250452},{"$f":"LOOKUP(BR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":3.3351274486631155},{"$f":"LOOKUP(BS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":2.9095653165131807},{"$f":"LOOKUP(BT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":3.4827609090134501},{"$f":"LOOKUP(BU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":3.5377231575548649},{"$f":"LOOKUP(BV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":3.9659819304943085},{"$f":"LOOKUP(BW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":3.0895938659086823},{"$f":"LOOKUP(BX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":3.4023213814944029},{"$f":"LOOKUP(BY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":3.7535748155787587},{"$f":"LOOKUP(BZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":3.8799319472163916},{"$f":"LOOKUP(CA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":3.5671374592930079},{"$f":"LOOKUP(CB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":2.909132968634367},{"$f":"LOOKUP(CC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":3.8672070316970348},{"$f":"LOOKUP(CD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":3.7646527951583266},{"$f":"LOOKUP(CE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":3.6152607006952167},{"$f":"LOOKUP(CF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":4.2557323267683387},{"$f":"LOOKUP(CG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":4.8225365122780204},{"$f":"LOOKUP(CH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":196239.26014853176},{"$f":"LOOKUP(CI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":196238.2291058749},{"$f":"LOOKUP(CJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":196238.82162253652},{"$f":"LOOKUP(CK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":196238.25832266081},{"$f":"LOOKUP(CL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":196238.82250922266},{"$f":"LOOKUP(CM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":196238.42325056624},{"$f":"LOOKUP(CN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":196238.36375664733},{"$f":"LOOKUP(CO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":196237.95283813495},{"$f":"LOOKUP(CP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":196238.29620136973},{"$f":"LOOKUP(CQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":196238.87753872201},{"$f":"LOOKUP(CR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":196238.74123826902},{"$f":"LOOKUP(CS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":196238.20067747496},{"$f":"LOOKUP(CT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":196238.05046453886},{"$f":"LOOKUP(CU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":196238.00733759068},{"$f":"LOOKUP(CV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":196238.47970263287},{"$f":"LOOKUP(CW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":196238.77755547129},{"$f":"LOOKUP(CX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":196238.24197124876},{"$f":"LOOKUP(CY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":196238.03016303852},{"$f":"LOOKUP(CZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":196237.96112273633},{"$f":"LOOKUP(DA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":196238.48465222679},{"$f":"LOOKUP(DB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":196239.25810716674},{"$f":"LOOKUP(DC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":196238.95652657188},{"$f":"LOOKUP(DD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":196238.28116233461},{"$f":"LOOKUP(DE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":196238.6303428188},{"$f":"LOOKUP(DF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":196238.80435620807},{"$f":"LOOKUP(DG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":196239.42188728787},{"$f":"LOOKUP(DH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":196239.07056191564},{"$f":"LOOKUP(DI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":196239.7608639244},{"$f":"LOOKUP(DJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":196239.87509961613},{"$f":"LOOKUP(DK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":196239.94367753342}]
[null,null,{"$f":"Cálculos!C408","v":"Total do Capital Próprio"},null,{"$f":"Cálculos!E408","v":"EUR"},null,null,{"$f":"SUM(H62:H64)","v":4499999.9999999991},{"$f":"SUM(I62:I64)","v":4499999.9999999991},4499999.9999999991,4500000.0000000019,4500000,4500000,4500000.0000000019,4500000,4289155.6056721751,4287244.0992533751,4351606.2403928004,4099675.6604334339,3885854.9212970342,3892056.8382841777,3952456.8131527994,3696060.7190433946,3484322.4709490221,3495946.2691804972,3555784.7511498202,3301258.5019859131,3091703.3826031312,3105007.8208618704,3163658.5620291084,2911223.6720257401,2703119.722991256,2716913.2571538184,2775289.2773665749,2525840.4566341899,2326273.0724535082,2346993.1839571744,2411273.4229238853,2170973.0378664043,1974748.8746830076,1997132.6086843889,2062504.8651864808,1826526.0426782146,1777570.8227258064,1945251.354163954,2155701.3821656574,2068017.2912594862,2023586.8608467989,2194184.6156737972,2407356.1891916152,2325600.3147928882,2287208.1873691678,2461630.1621564496,2678565.7544316687,2603772.811377652,2559621.0193544561,2726437.8704812853,2935516.0031629875,2856059.5496768234,2819619.3289449941,2992349.0204339782,3207228.2034524679,3136764.8783241138,3108865.4651993634,3288711.1070471415,3539380.4336124631,3507900.8856771272,3519216.3747590622,3736255.8785355482,3995325.3351274487,3975444.9095653165,3998304.482760909,{"$f":"SUM(BU62:BU64)","v":4225247.5377231576},4494219.9659819305,4487451.0895938659,4523409.4023213815,4761870.7535748156,5042405.8799319472,5050422.5671374593,5100875.9091329686,5352640.8672070317,5646573.7646527952,5671230.6152607007,5738734.2557323268,6005778.8225365123,6511351.2601485318,6554330.2291058749,6642010.8216225365,6932393.2583226608,7262931.8225092227,7328357.4232505662,7434542.3637566473,7735136.952838135,8076032.2962013697,8155017.877538722,8274578.741238269,8587534.200677475,8941003.0504645389,9035805.0073375907,9171718.4797026329,9499451.7775554713,9867987.2419712488,9981147.0301630385,10135709.961122736,10480940.484652227,10867347.258107167,10935509.956526572,11007260.281162335,11261574.630342819,11550261.804356208,11582847.421887288,11649654.070561916,11897528.760863924,12179430.875099616,10914422.943677533]
[]
[null,"Passivo Total e Capital Próprio",null,null,{"$f":"Cálculos!E410","v":"EUR"},null,null,{"$f":"H59+H65","v":6749999.9999999991},{"$f":"I59+I65","v":6924999.9999999991},{"$f":"J59+J65","v":7824999.9999999991},{"$f":"K59+K65","v":9250000.0000000019},{"$f":"L59+L65","v":12925000},14950000,17300000,18000000,18054939.178720806,17912214.741407197,17879591.475830518,17529021.353520408,17215002.334505163,17119158.569807503,17075759.36846038,16713775.961090008,16394757.795740772,16297110.881351644,16245781.737599056,15878153.00435986,15553655.961439153,15449870.820359049,15389377.915891232,15015703.708626613,14684359.789935794,14572593.919367317,14503184.09010464,14123677.310555495,13791874.151264414,13677850.73254564,13604971.727339618,13225046.214145575,12886824.23296468,12764495.720407188,12682531.994677251,12296538.279974418,12094980.928156052,12107117.845583413,12159171.667601841,11910178.042139443,11701614.411498744,11704887.783174992,11747630.361286651,11492273.955829408,11277196.86748001,11271467.813502287,11304869.973308545,11043087.384768862,10808573.658666808,10781259.59875178,10792517.934883418,10511471.321149398,10269750.611342695,10233096.722870037,10234564.998542117,9946573.4144522455,9697103.7333203908,9650907.1343477666,9671132.8271715567,9404708.6992758662,9176648.4031923972,9149432.5058880243,9159431.3730446417,8885554.9853161033,8649556.3338580988,8612310.6675289012,8611821.0570258461,8330194.773183722,{"$f":"BX59+BX65","v":8085955.624916452},8038389.8804858606,8027116.9677641308,7737409.3682837691,7484268.3795561148,7426056.3463366311,7403668.3943407508,7105510.4249184132,6843740.8788940189,6774516.3676132206,6936851.1661977898,6677203.5038487874,6610945.492884703,6742524.5156964865,6909447.7637504768,6806300.340665116,6739003.6122834869,6905897.6591746183,7064107.1010839641,6914331.9746657051,6853243.1893945485,6989131.7870034138,7135967.2878133142,6978111.2447508946,6908839.5900960919,7033713.779840799,7169351.2116901781,7003188.2872796971,6924547.3898441624,7037961.9275607895,7161875.5469318982,10949471.844098635,{"$f":"DD59+DD65","v":11032544.540125746},11309988.514565073,11599090.05021262,11596735.32208693,11674342.511366531,11945283.996901223,12227596.348093649,10928242.191715041]
[null,null,null,null,null,null,null,{"$f":"H43-H67","v":0},{"$f":"I43-I67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU43-BU67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Verificação do Balanço",null,"Check",null,{"$f":"IF(ROUND(SUM(H43:DM43),0)-ROUND(SUM(H67:DM67), 0)<=2, \"OK\", \"NO\")","v":"OK"},{"$f":"IF(ROUND(H43-H67, 2)=0, \"OK\", \"NO\")","v":"OK"},{"$f":"IF(ROUND(I43-I67, 2)=0, \"OK\", \"NO\")","v":"OK"},{"$f":"IF(ROUND(J43-J67, 2)=0, \"OK\", \"NO\")","v":"OK"},{"$f":"IF(ROUND(K43-K67, 0)=0, \"OK\", \"NO\")","v":"OK"},{"$f":"IF(ROUND(L43-L67, 0)=0, \"OK\", \"NO\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(BX43-BX67, 0)=0, \"OK\", \"NO\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[]
["·","Demonstração de Fluxos de Caixa",null,null,"Unidade"]
[]
[null,"Atividades Operacionais"]
[null,null,{"$f":"Cálculos!C417","v":"Resultado Líquido"},null,{"$f":"Cálculos!E417","v":"EUR"},null,{"$f":"SUM(H74:FC74)","v":6218188.5279563805},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":-210844.39432782473},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":-1911.5064187970929},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":64362.141139420331},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":-251930.5799593635},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":-213820.73913639813},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":6201.9169871419872},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":60399.974868621473},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":-256396.0941094032},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":-211738.24809437251},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":11623.798231476103},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":59838.481969322151},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":-254526.24916390592},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":-209555.11938278575},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":13304.438258743248},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":58650.741167238812},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":-252434.89000337041},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":-208103.94903448364},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":13793.534162565906},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":58376.020212754287},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":-249448.82073238562},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":-199567.38418068315},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":20720.111503665757},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":64280.23896671024},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":-240300.3850574799},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":-196224.16318339988},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":22383.73400138352},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":65372.256502090968},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":-235978.82250826873},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":-48955.219952408894},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":167680.53143814631},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":210450.02800170414},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":-87684.090906172598},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":-44430.430412688955},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":170597.75482699566},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":213171.57351781713},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":-81755.874398730288},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":-38392.127423719743},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":174421.97478727804},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":216935.59227521936},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":-74792.94305401569},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":-44151.79202319678},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":166816.85112682689},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":209078.13268170325},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":-79456.45348616704},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":-36440.220731830123},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":172729.69148898427},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":214879.18301848881},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":-70463.325128357013},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":-27899.413124752842},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":179845.64184777808},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":250669.32656532235},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":-31479.547935333336},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":11315.489081935244},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":217039.50377648821},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":259069.45659190201},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":-19880.425562129625},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":22859.573195592988},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":226943.05496225043},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":268972.42825877498},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":-6768.8763880643164},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":35958.312727517681},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":238461.35125343566},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":280535.12635713367},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":8016.6872055132189},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":50453.341995511539},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":251764.9580740644},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":293932.89744576532},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":24656.850607906807},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":67503.640471627965},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":267044.56680418749},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":309338.02189084486},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":42978.968957343146},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":87680.592516663746},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":290382.43670012488},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":330538.5641865615},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":65425.600741344504},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":106184.94050608209},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":300594.58908148768},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":340895.34336323442},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":78985.581337353637},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":119560.86369954671},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":312955.45943920745},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":353468.84978706279},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":94801.956873053379},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":135913.47236504257},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":327733.29785283795},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":368535.46441577864},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":113159.7881917894},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":154562.9309597002},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":345230.52352948947},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":386406.77345494035},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":68162.698419406704},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":71750.324635762794},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":254314.34918048544},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":288687.17401338852},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":32585.617531079763},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":66806.648674629483},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":247874.69030201115},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":281902.11423569114},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":-1265007.9314220806}]
[null,null,{"$f":"Cálculos!C418","v":"Menos: Variação do Fundo de Maneio"},null,{"$f":"Cálculos!E418","v":"EUR"},null,-171639.70848813123,{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":-140687.7148117024},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":-511229.75496109773},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":483742.75392343814},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":-302073.09457280004},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":263169.49457280006},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":-103342.15321950411},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":310420.46906886605},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":-341519.17399646982},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":-175028.87316899898},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":-8194.3319454953307},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":288702.51751020231},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":-105674.73904380389},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":-173863.01152997289},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":-7086.6613895844202},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":288831.96715843037},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":-105469.59397257477},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":-172888.81972466083},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":-5005.9171583038406},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":285971.48564565333},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":-105201.60683338446},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":-172213.52342664823},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":-3123.9308508238173},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":283124.84147539013},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":-103996.05957451981},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":-170702.0921540478},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":-3043.6487535721972},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":280306.53363737999},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":-103114.45014875432},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":-168844.46576861409},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":-3013.3513798282947},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":277516.28006344766},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":-102086.24934900054},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":-167160.57767210994},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":-2983.3555950422306},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":274753.8014932081},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":-101068.16031300521},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":-165493.4514923488},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":-2953.6583971092477},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":272018.82144611562},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":-99903.194886030862},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":-163999.80479433277},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":-2924.256813807704},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":269311.0661937932},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":-99061.903541115258},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":-162208.81913178792},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":-2895.1479025029694},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":266630.26473263704},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":-98073.531187182118},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":-160590.98421108205},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":-2866.3287498514983},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":263976.14875669195},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":-97094.861338120449},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":-158989.25369440462},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":-2837.7964715113631},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":261348.45263079976},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":-95968.836020534131},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":-157560.42526450328},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":-2809.548211850808},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":258746.91336401197},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":-95166.230134120269},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":-155833.46623701486},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":-2781.5811436646618},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":256171.27058327026},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":-94216.071533323586},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":-154279.09345173941},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":-2753.8924678904004},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":253621.26650734531},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":-93275.220923367655},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":-152740.19334975455},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":-2726.4794133281102},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":251096.64592103797},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":-92186.553218220564},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":-151373.64058880863},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":-2699.339236363594},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":248597.15614963684},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":-91421.058907205646},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":-149708.19665027666},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":-2672.4692206925247},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":246122.54703362792},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":-90507.557270213088},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":-148214.79659772315},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":-2645.8666770503623},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":243672.57090365895},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":-89602.983140607976},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":-101493.14283853536},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":-939.59686569444602},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":202438.57745310332},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":-73696.016798569995},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":-120858.2072454546},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":-1478.7664355108864},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":200230.54845185045},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":-72686.021815280634},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":-119471.34124691092},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":-1369.9831120453309},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":198334.3082146883},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":-71863.048802481382},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":-118177.36210329065},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":-1250.3530754754902},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":186105.58320019676},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":-74969.716958871228},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":-117838.21966609967},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":-2102.4121398779098},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":196843.34216898176},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":-74478.56979636036},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":-116651.81550929142},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":-2081.4841118684853},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":197612.52535698545}]
[null,null,{"$f":"Cálculos!C419","v":"Menos: Variação do Ativo por Impostos Diferidos"},null,{"$f":"Cálculos!E419","v":"EUR"},null,-264593.56333029107,{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":-64056.887319612702},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":-21868.515722597476},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":-8486.3368887266697},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":-72353.136341365738},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":-64657.880021343823},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":-20230.228304090502},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":-9286.3896934071963},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":-73254.826698585268},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":-64237.377022473316},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":-19135.425360523048},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":-9399.7680673041614},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":-72877.261853821401},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":-63796.552955710562},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":-18796.065355017199},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":-9639.6003446478862},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":-72454.9681771748},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":-63503.528173841769},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":-18697.305605206871},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":-9695.0728450728348},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":-71852.011882072082},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":-62895.423732209136},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":-18414.294795946451},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":-9618.4998274468817},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":-71120.356601562235},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":-62220.350261603715},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":-18078.371022369014},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":-9397.9962866487913},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":-70247.733394510113},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":-61400.242033070186},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":-17656.48454074678},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":-9020.3361961820628},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":-69220.494821811095},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":-60486.582606780808},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":-17067.429817998316},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":-8470.7933515824843},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":-68023.451103962027},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":-59267.309887853917},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":-16295.231556787156},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":-7732.9626409532502},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":-66639.686120894738},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":14483.078636216},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":57082.516195355682},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":65616.044201628305},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":7354.2527638857719},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":16040.222839280264},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":58276.455114637036},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":66787.410135017941},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":9170.1729130586609},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":17764.808990709716},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":59713.329706316581},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":68208.487197359558},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":11236.118307803757},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":19877.423859367613},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":61417.849903460359},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":69904.667298880173},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":13578.248787008459},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":22208.440843856428},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":63417.605431354488},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":71904.305808537407},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":16225.77313946397},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":24853.378633956308},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":65743.415259382105},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":74239.081386090373},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":19211.319634321029},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":27780.259543839842},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":68429.720482778386},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":76944.400548217993},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":22571.352629035013},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":31223.108274594066},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":71515.026091745589},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":80038.074303353584},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":26240.946855544811},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":31137.977406552061},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":63809.639838962845},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":71918.088658339475},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":18385.663347286041},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":26615.914645934972},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":20628.589620381797},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":-281.70589319620643},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":281.70589319620643},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":-3007.2316768985629},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":3007.2316768985629},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":-3220.5207068623176},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":3220.5207068623176},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":-264593.56333029107}]
[null,null,{"$f":"Cálculos!C420","v":"Mais: Depreciações"},null,{"$f":"Cálculos!E420","v":"EUR"},null,16670789.513222415,{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":324590.06841632968},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":324590.06841632968},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":324590.06841632968},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":324590.06841632968},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":324590.06841632968},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":324590.06841632968},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":324590.06841632968},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":324590.06841632968},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":324590.06841632968},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":324590.06841632968},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":324590.06841632968},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":324590.06841632968},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":324590.06841632968},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":324590.06841632968},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":324590.06841632968},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":324590.06841632968},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":324590.06841632968},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":324590.06841632968},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":324590.06841632968},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":324590.06841632968},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":319065.06841632968},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":319065.06841632968},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":319065.06841632968},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":319065.06841632968},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":319065.06841632968},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":319065.06841632968},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":319065.06841632968},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":319065.06841632968},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":175857.61355521862},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":175857.61355521862},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":175857.61355521862},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":175857.61355521862},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":175857.61355521862},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":175857.61355521862},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":175857.61355521862},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":175857.61355521862},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":175857.61355521862},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":175857.61355521862},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":175747.61355521859},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":175747.61355521859},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":115877.51479302856},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":115877.51479302856},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":115877.51479302856},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":115877.51479302856},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":115877.51479302856},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":115877.51479302856},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":115877.51479302856},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":115877.51479302856},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":115877.51479302856},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":115877.51479302856},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":87125.086221600024},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":87125.086221600024},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":87125.086221600024},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":87125.086221600024},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":87125.086221600024},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":87125.086221600024},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":87125.086221600024},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":87125.086221600024},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":87125.086221600024},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":87125.086221600024},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":87125.086221600024},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":87125.086221600024},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":87125.086221600024},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":87125.086221600024},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":87125.086221600024},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":87125.086221600024},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":87125.086221600024},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":87125.086221600024},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":87125.086221600024},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":87125.086221600024},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":87170.645418008382},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":87170.645418008382},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":87170.645418008382},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":87170.645418008382},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":87170.645418008382},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":87170.645418008382},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":87170.645418008382},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":87170.645418008382},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":87170.645418008382},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":87170.645418008382},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":87170.645418008382},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":87170.645418008382},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":87170.645418008382},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":87170.645418008382},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":87170.645418008382},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":87170.645418008382},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":87170.645418008382},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":87170.645418008382},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":87170.645418008382},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":87170.645418008382},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":87170.645418008382},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":87170.645418008382},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":87170.645418008382},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":87170.645418008382},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":87170.645418008382},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":87170.645418008382},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":87170.645418008382},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":87170.645418008382},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":87170.645418008382},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":87170.645418008382}]
[null,null,{"$f":"Cálculos!C421","v":"Mais: Juros da Dívida Sénior"},null,{"$f":"Cálculos!E421","v":"EUR"},null,5226496.896631605,{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":124318.05403645834},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":124188.188056531},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":123126.63111606287},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":122050.41076525164},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":120959.32445669295},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":119853.16684517136},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":118731.72974901402},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":117594.80211091015},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":116442.16995818968},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":115273.616362553},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":114088.92139924443},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":112887.86210566194},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":111670.21243939496},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":110435.74323568257},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":109184.22216428426},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":107915.41368575463},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":106629.07900711436},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":105324.97603690875},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":104002.85933964542},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":102662.4800896029},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":101303.58602400082},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":99925.921395523474},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":98529.226924187533},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":97113.239748544962},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":95677.693376211653},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":94222.317633713072},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":92746.838615636778},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":91250.978633082836},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":89734.456161401991},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":88196.985787212048},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":86638.278154682324},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":85058.039911076194},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":83455.973651541251},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":81831.777863137104},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":80185.146868089781},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":78515.770766262402},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":76823.335376831252},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":75107.522179156018},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":73368.008252833562},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":71604.466216923363},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":69816.564168333629},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":68003.965619356284},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":66166.329434339146},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":64303.309765483311},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":62414.555987753716},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":60499.712632890631},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":58558.419322509631},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":56590.310700277456},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":54595.016363151037},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":52572.160791666654},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":50521.363279266312},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":48442.2378606477},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":46334.393239124598},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":44197.432712983842},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":42030.954100825016},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":39834.549665868944},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":37607.806039220566},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":35350.304142071851},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":33061.619106830127},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":30741.320197156885},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":28388.970726902146},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":26004.12797791899},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":23586.343116742883},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":21135.161110120083},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":18650.120639369226},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":16130.754013559967},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":13576.587081492376},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":10987.139142460466},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":8361.9228557830884},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":5700.4441490852059},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":3002.2021253121966},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":701.37206292419103},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Cálculos!C422","v":"Mais: Juros da Dívida Subordinada"},null,{"$f":"Cálculos!E422","v":"EUR"},null,5647121.0915991627,{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":136354.5},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":136457.74951605429},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":135442.33063523012},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":134864.41535139809},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":134268.98865655065},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":133655.51993742265},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":133023.46250263636},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":132372.25309551859},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":131701.31139215577},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":131010.03948423933},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":130297.82134624112},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":129564.02228644345},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":128807.98838133484},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":128029.04589286754},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":127226.50066805717},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":126399.63752038984},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":125547.71959248502},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":124669.98769944676},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":123765.65965231755},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":122833.9295610323},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":121873.96711625101},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":120884.91684943039},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":119865.89737047482},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":118816.00058228744},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":117734.2908715212},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":116619.80427480902},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":115471.54761972986},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":114288.49763974515},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":113069.60006231695},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":111813.7686693951},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":110519.88432943629},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":109186.79400009241},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":107813.30970067906},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":106398.20745350921},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":104940.22619314786},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":103438.06664261629},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":101890.39015554405},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":100295.81752323706},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":98652.927745598543},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":96960.256764807767},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":95216.296160628059},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":93419.491806181119},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":91568.24248299007},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":89660.898454057009},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":87695.75999370325},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":85671.075872862333},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":83585.041798475795},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":81435.798805601284},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":79221.431600799668},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":76939.966855325358},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":74589.371446598438},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":72167.550646391668},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":69672.346254117845},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":67101.534673553731},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":64452.82493128693},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":61723.856635119722},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":58912.197870610355},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":56015.34303387758},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":53030.710598736958},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":49955.640816179148},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":46787.393344140059},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":43523.144805450705},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":40159.986271790534},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":36694.920671401924},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":33124.860118255936},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":29446.623160289069},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":25656.931944258853},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":21752.409294691704},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":17729.575704320021},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":13584.846233326482},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":9314.5273146323707},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":4914.8134623829083},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":381.78388069643455},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":-4288.601030344721},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":-9100.5032745753342},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":-14058.210968708379},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":-19166.142163681347},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":-24428.848781793196},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":-29851.020673140454},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":-35437.48979496742},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":-41193.23451765487},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":-47123.384061184464},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":-53233.223066032559},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":-59528.196302566546},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":-66013.913523140756},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":-72696.154461215585},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":-79580.873981955025},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":-86674.207388892377},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":-93982.475891393333},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":-101512.19223778858},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":-109270.06651919594},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":-37674.421441786908},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Cálculos!C423","v":"Menos: Juros das Contas de Reserva"},null,{"$f":"Cálculos!E423","v":"EUR"},null,0,{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I423:$QJ423, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Cálculos!C424","v":"Fluxos de Caixa Operacionais"},null,{"$f":"Cálculos!E424","v":"EUR"},null,33326362.757591132,{"$f":"SUM(H74:H80)","v":-140687.7148117024},-511229.75496109773,483742.75392343814,0,-302073.09457280004,263169.49457280006,-103342.15321950411,310420.46906886605,-31157.833191119164,386427.11067852139,630840.50247282092,545923.6957424524,195665.02332802746,390207.4323520023,620372.18445360987,533738.1699732003,191288.33067725456,390473.27740941424,614409.60790552944,525609.92743636109,186514.99006517869,385349.70702195761,606888.00122043816,517140.10291731905,181163.33023308386,378979.16855599638,597995.88602240197,509092.17908988718,176665.36349493492,373337.25760038872,589108.58047042717,501089.84715156758,{"$f":"SUM(AN74:AN80)","v":171946.28987005836},367051.97563175636,580274.35927209631,493131.79027958692,167238.04748045327,360398.9634168765,571491.80944774998,485216.68318451918,162306.6890019383,353618.11908652948,562759.50996888324,477343.19165519823,157849.99823490501,347178.87735631468,554076.03128541377,469509.97209467634,153168.13054782734,340609.35532966652,545439.93484383787,461715.67104697955,148492.97154381522,334065.1962079982,536849.77259600942,453958.9247144087,143590.52260240202,327388.18872961192,528304.08649829589,446238.35846512183,139158.50852202505,321047.94105107134,519801.40800082945,438552.58633073774,{"$f":"SUM(BT74:BT80)","v":134497.03263755678},314572.30033941497,511340.25752658903,430900.21049368102,129837.92073074856,308116.93216803292,502919.14394002937,423279.82076399424,124947.115300356,301523.5013634832,494536.56400497095,415689.99404533085,120522.27462071952,295261.77284966811,486191.00183145888,408129.29378983134,115863.44195170753,288859.32432902826,477880.92831128364,400596.26944158954,111202.37526573612,282471.83249954932,397275.37124240788,332875.6085203017,92123.963694526436,232144.51355057675,385927.50570352771,322674.95444034564,84384.182444629565,222736.44756271981,374755.25273978664,311990.5344355937,{"$f":"SUM(CZ74:CZ80)","v":75888.051683833866},{"$f":"SUM(DA74:DA80)","v":212711.61460641865},{"$f":"SUM(DB74:DB80)","v":363056.99927827728},{"$f":"SUM(DC74:DC80)","v":300757.27391892637},{"$f":"SUM(DD74:DD80)","v":86958.48477179851},223646.77493239415,373755.40729151899,313379.08441120759,82719.245003139818,218393.52021072811,366991.27554183104,-1244818.323977378]
[]
[null,"Atividades de Investimento"]
[null,null,{"$f":"Cálculos!C429","v":"Fluxos de Caixa de Investimento"},null,{"$f":"Cálculos!E429","v":"EUR"},null,{"$f":"SUM(H84:FC84)","v":-19700928.796813309},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":-1841386.21757314},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":-4404436.1860800004},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":-1391930.2935029564},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":-1416441.4046140676},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":-3371129.9123607343},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":-2283754.5296140676},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":-2223855.765013746},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":-306256.99999999994},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":-7777.9598204181602},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":-2453959.5282341777},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Cálculos!C429","v":"Fluxos de Caixa de Investimento"},null,{"$f":"Cálculos!E429","v":"EUR"},null,{"$f":"SUM(H85:FC85)","v":-19700928.796813309},{"$f":"SUM(H84)","v":-1841386.21757314},{"$f":"SUM(I84)","v":-4404436.1860800004},-1391930.2935029564,-1416441.4046140676,-3371129.9123607343,-2283754.5296140676,-2223855.765013746,-306256.99999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-7777.9598204181602,0,-2453959.5282341777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DD84)","v":0},0,0,0,0,0,0,0]
[]
[null,"Atividades de Financiamento"]
[null,null,{"$f":"Cálculos!C432","v":"Entradas de Capital Próprio"},null,{"$f":"Cálculos!E432","v":"EUR"},null,{"$f":"SUM(H88:FC88)","v":4500000},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":4500000},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Cálculos!C433","v":"Utilização de Dívida Subordinada"},null,{"$f":"Cálculos!E433","v":"EUR"},null,4500000,{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":2250000},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":2250000},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Cálculos!C434","v":"Utilização do Empréstimo de Construção"},null,{"$f":"Cálculos!E434","v":"EUR"},null,9000000,{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":175000},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":900000},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":1425000},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":1425000},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":2025000},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":2350000},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":700000},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Cálculos!C435","v":"Utilização do Empréstimo Operacional"},null,{"$f":"Cálculos!E435","v":0},null,0,{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I435:$QJ435, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Cálculos!C436","v":"Reembolso de Capital – Dívida Subordinada"},null,{"$f":"Cálculos!E436","v":"EUR"},null,-4500000.0000000009,{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":-17701.267857996048},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":-18696.678975361167},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":-19263.207044993585},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":-19846.901481663925},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":-20448.282443459844},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":-21067.885849779123},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":-21706.263858913269},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":-22363.985360102233},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":-23041.636480498652},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":-23739.821107494252},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":-24459.161426872466},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":-25200.298477268108},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":-25963.892721427794},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":-26750.624634779786},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":-27561.195311838237},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":-28396.327090982275},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":-29256.764198166115},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":-30143.273410134745},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":-31056.64473773526},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":-31997.692129933363},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":-32967.254199162475},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":-33966.194968651311},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":-34995.404642396417},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":-36055.800398465668},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":-37148.327206339585},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":-38273.958669018873},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":-39433.697890648822},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":-40628.578370433388},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":-41859.664923635864},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":-43128.054630486964},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":-44434.877813845349},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":-45781.299046482658},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":-47168.518188890128},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":-48597.771458531701},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":-50070.33253149665},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":-51587.513677533556},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":-53150.666929476487},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":-54761.185288106572},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":-56420.503963521478},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":-58130.101654120153},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":-59891.501864341641},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":-61706.274262333056},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":-63576.03607875602},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":-65502.45354797841},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":-67487.243392935707},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":-69532.174354985036},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":-71639.068770115438},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":-73809.804192918702},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":-76046.31506976833},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":-78350.59446269738},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":-80724.695825511575},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":-83170.734833720402},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":-85690.891269916974},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":-88287.410966286727},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":-90962.607805976178},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":-93718.865785105067},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":-96558.641137259547},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":-99484.464522359645},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":-102498.94328185167},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":-105604.76376223506},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":-108804.69370899454},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":-112101.58473307078},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":-115498.37485206756},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":-118998.09110846005},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":-122603.8522671375},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":-126318.87159468402},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":-130146.45972287454},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":-134090.02759893736},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":-138153.08952521277},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":-142339.26629091625},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":-146652.2883987973},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":-151095.99938956925},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":-155674.35926707261},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":-160391.44802722416},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":-165251.46929389707},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":-170258.75406497146},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":-175417.76457189416},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":-180733.09825618714},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":-186209.49186644785},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":-191851.82567949308},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":-197665.12784940741},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":-203654.57888837231},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":-209825.51628326887},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":-216183.4392521682},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":-222734.01364494814},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":-229483.07699240372},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":-236436.64370835054},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":-243600.9104493573},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":-250982.26163688325},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":-258587.27514674247},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":3693208.65030751},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Cálculos!C437","v":"Reembolso do Empréstimo de Construção"},null,{"$f":"Cálculos!E437","v":"EUR"},null,0,{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I437:$QJ437, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Cálculos!C438","v":"Reembolso do Empréstimo Operacional"},null,{"$f":"Cálculos!E438","v":"EUR"},null,-8803765.5842788275,{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":-34901.710491940525},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":-77203.602987485618},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":-78270.025397264224},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":-79351.178424683341},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":-80447.265545489601},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":-81558.493046063988},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":-82685.070062245373},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":-83827.20861869058},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":-84985.123668777669},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":-86159.033135061021},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":-87349.157950284745},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":-88555.722098962811},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":-89778.952659533534},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":-91019.079847096276},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":-92276.337056738485},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":-93550.960907461384},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":-94843.191286712099},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":-96153.271395531163},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":-97481.447794323583},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":-98827.970449262153},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":-100193.09277933158},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":-101577.07170402278},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":-102980.16769168565},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":-104402.64480854993},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":-105844.7707684231},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":-107306.81698307481},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":-108789.05861331728},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":-110291.77462079126},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":-111815.2478204673},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":-113359.76493387228},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":-114925.61664305109},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":-116513.09764527377},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":-118122.50670849823},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":-119754.14672759923},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":-121408.32478137386},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":-123085.35219033461},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":-124785.54457530066},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":-126509.22191679857},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":-128256.70861528334},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":-130028.33355219147},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":-131824.43015183721},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":-133645.33644416404},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":-135491.39512836252},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":-137362.95363736729},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":-139260.3642032448},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":-141183.98392348434},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":-143134.17482820459},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":-145111.30394828867},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":-147115.74338446025},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":-149147.87037731393},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":-151208.06737831276},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":-153296.72212176671},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":-155414.22769780515},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":-157560.98262635738},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":-159737.39093215525},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":-161943.86222077155},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":-164180.81175570871},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":-166448.66053655272},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":-168747.83537820596},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":-171078.76899121521},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":-173441.9000632086},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":-175837.67334145794},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":-178266.53971658112},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":-180728.95630740092},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":-183225.38654697605},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":-185756.30026982026},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":-188322.17380032651},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":-190923.4900424123},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":-193560.73857040363},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":-151633.47305181331},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Cálculos!C439","v":"Pagamento de Juros – Dívida Sénior"},null,{"$f":"Cálculos!E439","v":"EUR"},null,-5226496.8966316078,{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":-166137.84511745878},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":-123835.95262191369},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":-122769.53021213508},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":-121688.37718471597},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":-120592.29006390971},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":-119481.06256333532},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":-118354.48554715393},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":-117212.34699070873},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":-116054.43194062164},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":-114880.52247433829},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":-113690.39765911456},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":-112483.8335104365},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":-111260.60294986577},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":-110020.47576230303},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":-108763.21855266082},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":-107488.59470193792},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":-106196.36432268721},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":-104886.28421386814},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":-103558.10781507572},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":-102211.58516013715},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":-100846.46283006773},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":-99462.483905376532},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":-98059.387917713655},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":-96636.910800849379},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":-95194.784840976208},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":-93732.738626324499},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":-92250.496996082031},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":-90747.78098860805},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":-89224.307788932012},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":-87679.790675527023},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":-86113.938966348214},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":-84526.45796412554},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":-82917.048900901078},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":-81285.408881800075},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":-79631.230828025451},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":-77954.203419064695},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":-76254.011034098643},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":-74530.333692600732},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":-72782.846994115971},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":-71011.222057207837},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":-69215.125457562099},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":-67394.219165235263},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":-65548.160481036786},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":-63676.601972032033},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":-61779.191406154503},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":-59855.571685914954},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":-57905.380781194719},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":-55928.251661110655},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":-53923.812224939058},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":-51891.68523208538},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":-49831.488231086536},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":-47742.83348763259},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":-45625.32791159417},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":-43478.572983041937},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":-41302.164677244051},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":-39095.693388627762},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":-36858.743853690583},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":-34590.895072846601},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":-32291.720231193347},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":-29960.786618184109},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":-27597.655546190701},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":-25201.882267941372},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":-22773.015892818206},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":-20310.599301998383},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":-17814.169062423254},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":-15283.255339579038},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":-12717.381809072805},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":-10116.065566986996},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":-7478.8170389956804},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":-4805.1398882254325},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":-2094.5309218434641},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Cálculos!C440","v":"Pagamento de Juros – Dívida Subordinada"},null,{"$f":"Cálculos!E440","v":"EUR"},null,-5647121.0915991636,{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":-182718.04499999998},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":-135818.13388263487},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":-135251.60581300245},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":-134667.91137633211},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":-134066.53041453619},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":-133446.92700821691},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":-132808.54899908276},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":-132150.8274978938},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":-131473.17637749738},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":-130774.99175050178},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":-130055.65143112357},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":-129314.51438072792},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":-128550.92013656824},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":-127764.18822321625},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":-126953.6175461578},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":-126118.48576701376},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":-125258.04865982992},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":-124371.53944786129},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":-123458.16812026077},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":-122517.12072806267},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":-121547.55865883356},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":-120548.61788934472},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":-119519.40821559961},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":-118459.01245953036},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":-117366.48565165645},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":-116240.85418897716},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":-115081.11496734721},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":-113886.23448756264},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":-112655.14793436017},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":-111386.75822750907},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":-110079.93504415068},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":-108733.51381151337},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":-107346.2946691059},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":-105917.04139946433},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":-104444.48032649938},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":-102927.29918046248},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":-101364.14592851955},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":-99753.627569889461},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":-98094.308894474554},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":-96384.711203875879},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":-94623.310993654391},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":-92808.538595662976},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":-90938.776779240012},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":-89012.359310017622},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":-87027.569465060325},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":-84982.638503010996},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":-82875.744087880594},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":-80705.00866507733},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":-78468.497788227702},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":-76164.218395298652},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":-73790.117032484457},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":-71344.07802427563},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":-68823.921588079058},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":-66227.401891709305},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":-63552.205052019846},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":-60795.947072890958},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":-57956.171720736493},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":-55030.348335636387},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":-52015.869576144367},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":-48910.04909576098},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":-45710.119149001497},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":-42413.228124925256},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":-39016.438005928481},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":-35516.72174953598},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":-31910.960590858536},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":-28195.941263312001},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":-24368.353135121484},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":-20424.785259058663},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":-16361.723332783262},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":-12175.546567079786},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":-7862.5244591987339},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":-3418.8134684267766},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":1159.5464090765615},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":5876.6351692281278},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":10736.65643590105},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":15743.941206975422},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":20902.951713898125},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":26218.285398191096},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":31694.679008451814},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":37337.012821497061},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":43150.314991411375},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":49139.766030376275},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":55310.703425272841},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":61668.62639417217},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":68219.200786952119},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":74968.264134407698},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":81921.830850354527},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":89086.097591361264},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":96467.448778887236},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":104072.46228874642},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":111907.91531296786},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Cálculos!C441","v":"Dividendos"},null,{"$f":"Cálculos!E441","v":"EUR"},null,0,{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I441:$QJ441, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Cálculos!C442","v":"Variação da DSRA"},null,{"$f":"Cálculos!E442","v":"EUR"},null,0,{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":-201039.55560939931},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":-201039.55560939931},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":47311.551635742537},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":201039.55560939931},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":153728.00397365677},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Cálculos!C443","v":"Variação da MMRA"},null,{"$f":"Cálculos!E443","v":"EUR"},null,0,{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I443:$QJ443, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Cálculos!C444","v":"Financiamento Inicial do Fundo de Maneio"},null,{"$f":"Cálculos!E444","v":"EUR"},null,0,{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I444:$QJ444, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Cálculos!C445","v":"Juros das Contas de Reserva"},null,{"$f":"Cálculos!E445","v":"EUR"},null,0,{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I445:$QJ445, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Cálculos!C446","v":"Fluxos de Caixa de Financiamento"},null,{"$f":"Cálculos!E446","v":"EUR"},null,-6177383.572509611,{"$f":"SUM(H88:H101)","v":6750000},175000,900000,1425000,3675000,2025000,2350000,498960.44439060066,-201039.55560939931,-401458.86846739531,-355554.36846739531,-355554.36846739531,-355554.36846739531,-355554.36846739531,-355554.36846739531,-355554.36846739531,-355554.36846739531,-355554.36846739531,-355554.36846739537,-355554.36846739531,-355554.36846739531,-355554.36846739537,-355554.36846739531,-355554.36846739531,-355554.36846739531,-355554.36846739531,-355554.36846739531,-355554.36846739531,-355554.36846739531,-355554.36846739531,-355554.36846739531,-355554.36846739531,{"$f":"SUM(AN88:AN101)","v":-355554.36846739537},-355554.36846739531,-355554.36846739537,-355554.36846739531,-355554.36846739531,-355554.36846739531,-355554.36846739531,-355554.36846739531,-355554.36846739537,-355554.36846739531,-355554.36846739531,-355554.36846739531,-355554.36846739537,-355554.36846739531,-355554.36846739537,-355554.36846739531,-355554.36846739537,-355554.36846739531,-355554.36846739537,-355554.36846739531,-355554.36846739537,-355554.36846739531,-355554.36846739531,-355554.36846739531,-355554.36846739537,-355554.36846739531,-355554.36846739537,-355554.36846739531,-355554.36846739531,-355554.36846739537,-355554.36846739537,-355554.36846739531,{"$f":"SUM(BT88:BT101)","v":-355554.36846739531},-355554.36846739531,-355554.36846739537,-355554.36846739537,-355554.36846739537,-355554.36846739531,-355554.36846739531,-355554.36846739537,-355554.36846739537,-355554.36846739531,-355554.36846739531,-355554.36846739531,-355554.36846739531,-308242.81683165283,41719.602863177832,-154514.81285799606,-154514.81285799603,-154514.81285799603,-154514.81285799603,-154514.81285799603,-154514.81285799603,-154514.81285799603,-154514.81285799603,-154514.81285799603,-154514.81285799603,-154514.81285799603,-154514.81285799603,-154514.81285799603,-154514.81285799603,-154514.81285799603,-154514.81285799603,-154514.81285799603,{"$f":"SUM(CZ88:CZ101)","v":-154514.81285799603},-154514.81285799603,-154514.81285799603,3805116.5656204778,0,0,0,0,0,0,0,0]
[]
[null,"Variação Líquida de Caixa",null,null,{"$f":"Cálculos!E448","v":"EUR"},null,{"$f":"SUM(H104:FC104)","v":7448050.3882682128},{"$f":"H81+H85+H102","v":4767926.067615157},-4740665.941041098,-8187.5395795182558,8558.5953859323636,1796.9930664654821,4414.964958732482,22802.081766749732,503123.91345946677,-232197.38880051847,-15031.757788873918,275286.13400542561,190369.32727505709,-159889.34513936786,34653.063884606992,264817.81598621455,178183.80150580499,-164266.03779014075,34918.908942018927,258855.23943813407,170055.55896896578,-169039.37840221662,29795.338554562244,251333.63275304285,161585.73444992374,-174391.03823431145,23424.80008860107,242441.51755500666,153537.81062249187,-178889.00497246039,17782.889132993412,233554.21200303186,145535.47868417227,{"$f":"AN81+AN85+AN102","v":-183608.07859733701},11497.607164361048,224719.99080470094,137577.42181219161,-188316.32098694204,4844.5949494811939,215937.44098035467,129662.31471712387,-193247.67946545707,-1936.2493808658328,207205.14150148793,121788.82318780292,-197704.37023249036,-8375.4911110806279,198521.66281801841,113955.60362728103,-202386.23791956803,-14945.013137728791,189885.5663764425,106161.30257958424,-207061.39692358015,-21489.172259397106,181295.40412861411,98404.556247013388,-211963.84586499335,-28166.179737783386,172749.71803090052,90683.989997726516,-216395.85994537026,-34506.427416324033,164247.03953343409,82998.217863342434,{"$f":"BT81+BT85+BT102","v":-221057.33582983853},-40982.068127980339,155785.88905919367,75345.842026285653,-225716.44773664681,-47437.436299362394,147364.77547263406,67725.452296598873,-230607.25316703937,-54030.867103912111,138982.19553757564,60135.625577935542,-235032.09384667579,-12981.043981984723,520132.64487421856,253614.48093183528,-2492610.8991404665,134344.51147103222,323366.11545328761,246081.45658359351,-43312.437592259914,127957.01964155328,242760.55838441185,178360.79566230567,-62390.849163469597,77629.700692580722,231412.69284553168,168160.14158234961,-70130.630413366467,68221.63470472378,220240.4398817906,157475.72157759767,{"$f":"CZ81+CZ85+CZ102","v":-78626.761174162166},58196.801748422615,208542.18642028124,4105873.839539404,86958.48477179851,223646.77493239415,373755.40729151899,313379.08441120759,82719.245003139818,218393.52021072811,366991.27554183104,-1244818.323977378]
[]
[null,"Posição de Caixa"]
[null,null,{"$f":"Cálculos!C451","v":"Início do Período"},null,{"$f":"Cálculos!E451","v":"EUR"},null,null,{"$f":"G108","v":0},{"$f":"H108","v":4767926.067615157},27260.126574059017,19072.586994540761,27631.182380473125,29428.175446938607,33843.140405671089,56645.222172420821,559769.13563188759,327571.74683136912,312539.9890424952,587826.12304792088,778195.45032297797,618306.10518361011,652959.16906821704,917776.9850544316,1095960.7865602365,931694.74877009576,966613.65771211474,1225468.8971502488,1395524.4561192147,1226485.0777169981,1256280.4162715604,1507614.0490246033,1669199.7834745271,1494808.7452402157,1518233.5453288169,1760675.0628838236,1914212.8735063155,1735323.8685338551,1753106.7576668486,1986660.9696698803,2132196.4483540524,1948588.3697567154,1960085.9769210764,2184805.9677257775,2322383.3895379691,2134067.0685510272,2138911.6635005083,2354849.1044808631,2484511.4191979868,2291263.73973253,2289327.4903516639,2496532.6318531521,2618321.455040955,2420617.0848084646,2412241.593697384,2610763.2565154023,2724718.8601426836,2522332.6222231155,2507387.6090853866,2697273.1754618292,2803434.4780414132,2596373.081117833,2574883.9088584362,2756179.31298705,2854583.8692340637,2642620.0233690701,2614453.8436312866,2787203.5616621873,2877887.5516599137,2661491.6917145434,2626985.2642982192,2791232.3038316532,2874230.5216949955,{"$f":"BT108","v":2653173.1858651568},2612191.1177371764,2767977.0067963703,2843322.8488226561,2617606.4010860091,2570168.9647866469,2717533.7402592809,2785259.1925558797,2554651.9393888405,2500621.0722849285,2639603.267822504,2699738.8934004395,2464706.7995537636,2451725.7555717789,2971858.4004459972,3225472.8813778325,732861.98223736603,867206.49370839819,1190572.6091616857,1436654.0657452792,1393341.6281530194,1521298.6477945726,1764059.2061789846,1942420.0018412904,1880029.1526778208,1957658.8533704015,2189071.5462159333,2357231.6877982831,2287101.0573849166,2355322.6920896405,2575563.131971431,2733038.8535490287,2654412.0923748664,2712608.8941232888,2921151.0805435702,{"$f":"DC108","v":7027024.9200829742},7113983.4048547726,7337630.1797871664,7711385.5870786849,8024764.6714898925,8107483.9164930321,8325877.4367037602,8692868.712245591]
[null,null,{"$f":"Cálculos!C452","v":"Fim do Período"},null,{"$f":"Cálculos!E452","v":"EUR"},null,0,{"$f":"H104+H107","v":4767926.067615157},{"$f":"I104+I107","v":27260.126574059017},19072.586994540761,27631.182380473125,29428.175446938607,33843.140405671089,56645.222172420821,559769.13563188759,327571.74683136912,312539.9890424952,587826.12304792088,778195.45032297797,618306.10518361011,652959.16906821704,917776.9850544316,1095960.7865602365,931694.74877009576,966613.65771211474,1225468.8971502488,1395524.4561192147,1226485.0777169981,1256280.4162715604,1507614.0490246033,1669199.7834745271,1494808.7452402157,1518233.5453288169,1760675.0628838236,1914212.8735063155,1735323.8685338551,1753106.7576668486,1986660.9696698803,2132196.4483540524,1948588.3697567154,1960085.9769210764,2184805.9677257775,2322383.3895379691,2134067.0685510272,2138911.6635005083,2354849.1044808631,2484511.4191979868,2291263.73973253,2289327.4903516639,2496532.6318531521,2618321.455040955,2420617.0848084646,2412241.593697384,2610763.2565154023,2724718.8601426836,2522332.6222231155,2507387.6090853866,2697273.1754618292,2803434.4780414132,2596373.081117833,2574883.9088584362,2756179.31298705,2854583.8692340637,2642620.0233690701,2614453.8436312866,2787203.5616621873,2877887.5516599137,2661491.6917145434,2626985.2642982192,2791232.3038316532,2874230.5216949955,2653173.1858651568,{"$f":"BU104+BU107","v":2612191.1177371764},2767977.0067963703,2843322.8488226561,2617606.4010860091,2570168.9647866469,2717533.7402592809,2785259.1925558797,2554651.9393888405,2500621.0722849285,2639603.267822504,2699738.8934004395,2464706.7995537636,2451725.7555717789,2971858.4004459972,3225472.8813778325,732861.98223736603,867206.49370839819,1190572.6091616857,1436654.0657452792,1393341.6281530194,1521298.6477945726,1764059.2061789846,1942420.0018412904,1880029.1526778208,1957658.8533704015,2189071.5462159333,2357231.6877982831,2287101.0573849166,2355322.6920896405,2575563.131971431,2733038.8535490287,2654412.0923748664,2712608.8941232888,2921151.0805435702,7027024.9200829742,{"$f":"DD104+DD107","v":7113983.4048547726},7337630.1797871664,7711385.5870786849,8024764.6714898925,8107483.9164930321,8325877.4367037602,8692868.712245591,7448050.3882682128]
[]
["·","Cascata de Caixa",null,null,"Unidade"]
[]
[" ",null,{"$f":"Cálculos!C458","v":"Fluxos Operacionais"},null,{"$f":"Cálculos!E458","v":"EUR"},null,{"$f":"SUM(H112:FC112)","v":33326362.757591117},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":-140687.7148117024},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":-511229.75496109773},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":483742.75392343814},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":-302073.09457280004},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":263169.49457280006},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":-103342.15321950411},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":310420.46906886605},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":-31157.833191119251},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":386427.11067852139},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":630840.50247282092},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":545923.69574245252},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":195665.02332802746},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":390207.4323520023},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":620372.18445360998},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":533738.1699732003},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":191288.33067725453},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":390473.27740941424},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":614409.60790552944},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":525609.92743636109},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":186514.99006517878},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":385349.70702195761},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":606888.00122043828},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":517140.10291731905},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":181163.33023308386},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":378979.16855599638},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":597995.88602240197},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":509092.17908988718},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":176665.36349493492},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":373337.25760038878},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":589108.58047042717},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":501089.84715156769},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":171946.28987005842},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":367051.97563175636},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":580274.35927209631},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":493131.79027958697},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":167238.04748045327},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":360398.96341687645},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":571491.80944774998},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":485216.68318451912},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":162306.6890019383},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":353618.11908652948},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":562759.50996888313},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":477343.19165519811},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":157849.99823490498},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":347178.87735631462},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":554076.03128541389},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":469509.97209467634},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":153168.13054782734},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":340609.35532966652},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":545439.93484383787},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":461715.67104697961},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":148492.97154381522},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":334065.1962079982},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":536849.77259600942},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":453958.9247144087},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":143590.52260240202},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":327388.18872961192},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":528304.08649829589},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":446238.35846512177},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":139158.50852202505},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":321047.94105107128},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":519801.40800082945},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":438552.5863307378},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":134497.03263755678},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":314572.30033941497},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":511340.25752658915},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":430900.21049368102},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":129837.92073074856},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":308116.93216803297},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":502919.14394002943},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":423279.8207639943},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":124947.115300356},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":301523.50136348326},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":494536.56400497101},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":415689.99404533091},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":120522.27462071952},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":295261.77284966817},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":486191.00183145882},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":408129.29378983134},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":115863.44195170753},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":288859.32432902826},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":477880.9283112837},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":400596.26944158948},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":111202.37526573612},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":282471.83249954926},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":397275.37124240794},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":332875.6085203017},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":92123.963694526436},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":232144.51355057675},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":385927.50570352771},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":322674.95444034564},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":84384.18244462958},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":222736.44756271981},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":374755.25273978664},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":311990.5344355937},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":75888.051683833881},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":212711.61460641862},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":363056.99927827728},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":300757.27391892637},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":86958.48477179851},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":223646.77493239415},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":373755.40729151905},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":313379.08441120759},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":82719.245003139833},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":218393.52021072811},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":366991.27554183104},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":-1244818.323977378}]
[" ",null,{"$f":"Cálculos!C459","v":"Entrada de Capital Próprio"},null,{"$f":"Cálculos!E459","v":"EUR"},null,{"$f":"SUM(H113:FC113)","v":4500000},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":4500000},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":0}]
[" ",null,{"$f":"Cálculos!C460","v":"Juros das Contas de Reserva"},null,{"$f":"Cálculos!E460","v":"EUR"},null,{"$f":"SUM(H114:FC114)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I460:$QJ460, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Cálculos!C461","v":"Caixa Disponível para Serviço da Dívida"},null,{"$f":"Cálculos!E461","v":"EUR"},{"$f":"F105-F109-F106-F114-F112-F111","v":0},{"$f":"SUM(G112:G114)","v":37826362.757591113},{"$f":"SUM(H112:H114)","v":4359312.2851882977},{"$f":"SUM(I112:I114)","v":-511229.75496109773},483742.75392343814,0,-302073.09457280004,263169.49457280006,-103342.15321950411,310420.46906886605,-31157.833191119251,386427.11067852139,630840.50247282092,545923.69574245252,195665.02332802746,390207.4323520023,620372.18445360998,533738.1699732003,191288.33067725453,390473.27740941424,614409.60790552944,525609.92743636109,186514.99006517878,385349.70702195761,606888.00122043828,517140.10291731905,181163.33023308386,378979.16855599638,597995.88602240197,509092.17908988718,176665.36349493492,373337.25760038878,589108.58047042717,501089.84715156769,171946.28987005842,367051.97563175636,580274.35927209631,493131.79027958697,167238.04748045327,360398.96341687645,571491.80944774998,485216.68318451912,162306.6890019383,353618.11908652948,562759.50996888313,477343.19165519811,157849.99823490498,347178.87735631462,554076.03128541389,469509.97209467634,153168.13054782734,340609.35532966652,545439.93484383787,461715.67104697961,148492.97154381522,334065.1962079982,536849.77259600942,453958.9247144087,143590.52260240202,327388.18872961192,528304.08649829589,446238.35846512177,139158.50852202505,321047.94105107128,519801.40800082945,438552.5863307378,134497.03263755678,{"$f":"SUM(BU112:BU114)","v":314572.30033941497},511340.25752658915,430900.21049368102,129837.92073074856,308116.93216803297,502919.14394002943,423279.8207639943,124947.115300356,301523.50136348326,494536.56400497101,415689.99404533091,120522.27462071952,295261.77284966817,486191.00183145882,408129.29378983134,115863.44195170753,288859.32432902826,477880.9283112837,400596.26944158948,111202.37526573612,282471.83249954926,397275.37124240794,332875.6085203017,92123.963694526436,232144.51355057675,385927.50570352771,322674.95444034564,84384.18244462958,222736.44756271981,374755.25273978664,311990.5344355937,75888.051683833881,212711.61460641862,363056.99927827728,300757.27391892637,86958.48477179851,223646.77493239415,373755.40729151905,313379.08441120759,82719.245003139833,218393.52021072811,366991.27554183104,-1244818.323977378]
[" ",null,{"$f":"Cálculos!C462","v":"Menos: Juros da Dívida Sénior"},null,{"$f":"Cálculos!E462","v":"EUR"},null,{"$f":"SUM(H116:FC116)","v":-5226496.8966316078},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":-166137.84511745878},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":-123835.95262191369},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":-122769.53021213508},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":-121688.37718471597},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":-120592.29006390971},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":-119481.06256333532},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":-118354.48554715393},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":-117212.34699070873},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":-116054.43194062164},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":-114880.52247433829},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":-113690.39765911456},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":-112483.8335104365},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":-111260.60294986577},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":-110020.47576230303},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":-108763.21855266082},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":-107488.59470193792},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":-106196.36432268721},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":-104886.28421386814},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":-103558.10781507572},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":-102211.58516013715},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":-100846.46283006773},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":-99462.483905376532},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":-98059.387917713655},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":-96636.910800849379},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":-95194.784840976208},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":-93732.738626324499},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":-92250.496996082031},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":-90747.78098860805},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":-89224.307788932012},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":-87679.790675527023},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":-86113.938966348214},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":-84526.45796412554},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":-82917.048900901078},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":-81285.408881800075},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":-79631.230828025451},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":-77954.203419064695},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":-76254.011034098643},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":-74530.333692600732},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":-72782.846994115971},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":-71011.222057207837},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":-69215.125457562099},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":-67394.219165235263},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":-65548.160481036786},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":-63676.601972032033},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":-61779.191406154503},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":-59855.571685914954},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":-57905.380781194719},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":-55928.251661110655},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":-53923.812224939058},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":-51891.68523208538},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":-49831.488231086536},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":-47742.83348763259},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":-45625.32791159417},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":-43478.572983041937},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":-41302.164677244051},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":-39095.693388627762},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":-36858.743853690583},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":-34590.895072846601},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":-32291.720231193347},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":-29960.786618184109},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":-27597.655546190701},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":-25201.882267941372},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":-22773.015892818206},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":-20310.599301998383},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":-17814.169062423254},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":-15283.255339579038},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":-12717.381809072805},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":-10116.065566986996},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":-7478.8170389956804},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":-4805.1398882254325},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":-2094.5309218434641},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":0}]
[" ",null,{"$f":"Cálculos!C463","v":"Mais: Utilização de Dívida Sénior"},null,{"$f":"Cálculos!E463","v":"EUR"},null,9000000,{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":175000},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":900000},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":1425000},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":1425000},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":2025000},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":2350000},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":700000},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":0}]
[" ",null,{"$f":"Cálculos!C464","v":"Menos: Reembolso de Capital – Dívida Sénior"},null,{"$f":"Cálculos!E464","v":"EUR"},null,-8803765.5842788275,{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":-34901.710491940525},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":-77203.602987485618},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":-78270.025397264224},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":-79351.178424683341},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":-80447.265545489601},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":-81558.493046063988},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":-82685.070062245373},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":-83827.20861869058},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":-84985.123668777669},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":-86159.033135061021},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":-87349.157950284745},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":-88555.722098962811},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":-89778.952659533534},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":-91019.079847096276},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":-92276.337056738485},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":-93550.960907461384},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":-94843.191286712099},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":-96153.271395531163},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":-97481.447794323583},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":-98827.970449262153},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":-100193.09277933158},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":-101577.07170402278},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":-102980.16769168565},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":-104402.64480854993},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":-105844.7707684231},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":-107306.81698307481},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":-108789.05861331728},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":-110291.77462079126},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":-111815.2478204673},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":-113359.76493387228},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":-114925.61664305109},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":-116513.09764527377},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":-118122.50670849823},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":-119754.14672759923},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":-121408.32478137386},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":-123085.35219033461},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":-124785.54457530066},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":-126509.22191679857},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":-128256.70861528334},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":-130028.33355219147},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":-131824.43015183721},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":-133645.33644416404},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":-135491.39512836252},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":-137362.95363736729},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":-139260.3642032448},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":-141183.98392348434},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":-143134.17482820459},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":-145111.30394828867},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":-147115.74338446025},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":-149147.87037731393},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":-151208.06737831276},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":-153296.72212176671},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":-155414.22769780515},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":-157560.98262635738},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":-159737.39093215525},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":-161943.86222077155},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":-164180.81175570871},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":-166448.66053655272},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":-168747.83537820596},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":-171078.76899121521},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":-173441.9000632086},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":-175837.67334145794},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":-178266.53971658112},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":-180728.95630740092},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":-183225.38654697605},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":-185756.30026982026},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":-188322.17380032651},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":-190923.4900424123},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":-193560.73857040363},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":-151633.47305181331},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Cálculos!C465","v":"Caixa Disponível para Contas de Reserva"},null,{"$f":"Cálculos!E465","v":"EUR"},null,32796100.276680704,{"$f":"SUM(H115:H118)","v":4359312.2851882977},-336229.75496109773,1383742.753923438,1425000,1122926.9054272,2288169.4945728001,2246657.8467804957,1010420.469068866,-31157.833191119251,185387.55506912209,429800.94686342159,344884.14013305324,-5374.5322813718522,189167.87674260297,419332.6288442107,332698.61436380103,-9751.2249321447744,189433.72180001493,413370.0522961301,324570.37182696175,-14524.565544220532,184310.15141255833,405848.44561103894,316100.54730791971,-19876.225376315444,177939.61294659707,396956.33041300264,308052.62348048785,-24374.192114464386,172297.70199098947,388069.02486102789,300050.29154216836,{"$f":"SUM(AN115:AN118)","v":-29093.265739340888},166012.42002235702,379234.80366269697,292092.2346701877,-33801.508128946036,159359.40780747717,370452.25383835071,284177.12757511978,-38732.866607461008,152578.56347713014,361719.95435948379,276303.63604579883,-43189.557374494325,146139.32174691535,353036.47567601461,268470.416485277,-47871.425061571965,139569.79972026721,344400.37923443853,260676.11543758033,-52546.584065584102,133025.64059859893,335810.21698661015,252919.36910500939,-57449.033006997299,126348.63312021262,327264.53088889655,245198.80285572249,-61881.04708737426,120008.38544167194,318761.85239143018,237513.03072133852,{"$f":"SUM(BT115:BT118)","v":-66542.522971842525},113532.74473001569,310300.70191718981,229860.65488428171,-71201.634878650759,107077.3765586337,301879.5883306301,222240.26515459496,-76092.440309043304,100483.94575408398,293497.00839557173,214650.4384359316,-80517.280988679791,94222.217240268859,481385.86194323341,254401.28981617454,115863.44195170753,288859.32432902826,477880.9283112837,400596.26944158948,111202.37526573612,282471.83249954926,397275.37124240794,332875.6085203017,92123.963694526436,232144.51355057675,385927.50570352771,322674.95444034564,84384.18244462958,222736.44756271981,374755.25273978664,311990.5344355937,{"$f":"SUM(CZ115:CZ118)","v":75888.051683833881},212711.61460641862,363056.99927827728,300757.27391892637,86958.48477179851,223646.77493239415,373755.40729151905,313379.08441120759,82719.245003139833,218393.52021072811,366991.27554183104,-1244818.323977378]
[" ",null,{"$f":"Cálculos!C466","v":"Menos: Variação da DSRA"},null,{"$f":"Cálculos!E466","v":"EUR"},null,0,{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":-201039.55560939931},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":-201039.55560939931},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":47311.551635742537},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":201039.55560939931},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":153728.00397365677},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Cálculos!C467","v":"Menos: Variação da MMRA"},null,{"$f":"Cálculos!E467","v":"EUR"},null,0,{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I467:$QJ467, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Cálculos!C468","v":"Caixa Disponível para Dívida Subordinada"},null,{"$f":"Cálculos!E468","v":"EUR"},null,32796100.276680704,{"$f":"SUM(H119:H121)","v":4359312.2851882977},-336229.75496109773,1383742.753923438,1425000,1122926.9054272,2288169.4945728001,2246657.8467804957,809380.91345946665,-232197.38880051856,185387.55506912209,429800.94686342159,344884.14013305324,-5374.5322813718522,189167.87674260297,419332.6288442107,332698.61436380103,-9751.2249321447744,189433.72180001493,413370.0522961301,324570.37182696175,-14524.565544220532,184310.15141255833,405848.44561103894,316100.54730791971,-19876.225376315444,177939.61294659707,396956.33041300264,308052.62348048785,-24374.192114464386,172297.70199098947,388069.02486102789,300050.29154216836,{"$f":"SUM(AN119:AN121)","v":-29093.265739340888},166012.42002235702,379234.80366269697,292092.2346701877,-33801.508128946036,159359.40780747717,370452.25383835071,284177.12757511978,-38732.866607461008,152578.56347713014,361719.95435948379,276303.63604579883,-43189.557374494325,146139.32174691535,353036.47567601461,268470.416485277,-47871.425061571965,139569.79972026721,344400.37923443853,260676.11543758033,-52546.584065584102,133025.64059859893,335810.21698661015,252919.36910500939,-57449.033006997299,126348.63312021262,327264.53088889655,245198.80285572249,-61881.04708737426,120008.38544167194,318761.85239143018,237513.03072133852,{"$f":"SUM(BT119:BT121)","v":-66542.522971842525},113532.74473001569,310300.70191718981,229860.65488428171,-71201.634878650759,107077.3765586337,301879.5883306301,222240.26515459496,-76092.440309043304,100483.94575408398,293497.00839557173,214650.4384359316,-80517.280988679791,141533.7688760114,682425.41755263275,408129.29378983134,115863.44195170753,288859.32432902826,477880.9283112837,400596.26944158948,111202.37526573612,282471.83249954926,397275.37124240794,332875.6085203017,92123.963694526436,232144.51355057675,385927.50570352771,322674.95444034564,84384.18244462958,222736.44756271981,374755.25273978664,311990.5344355937,{"$f":"SUM(CZ119:CZ121)","v":75888.051683833881},212711.61460641862,363056.99927827728,300757.27391892637,86958.48477179851,223646.77493239415,373755.40729151905,313379.08441120759,82719.245003139833,218393.52021072811,366991.27554183104,-1244818.323977378]
[null,null,{"$f":"Cálculos!C469","v":"Menos: Juros da Dívida Subordinada"},null,{"$f":"Cálculos!E469","v":"EUR"},null,-5647121.0915991636,{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":-182718.04499999998},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":-135818.13388263487},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":-135251.60581300245},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":-134667.91137633211},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":-134066.53041453619},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":-133446.92700821691},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":-132808.54899908276},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":-132150.8274978938},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":-131473.17637749738},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":-130774.99175050178},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":-130055.65143112357},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":-129314.51438072792},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":-128550.92013656824},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":-127764.18822321625},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":-126953.6175461578},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":-126118.48576701376},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":-125258.04865982992},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":-124371.53944786129},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":-123458.16812026077},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":-122517.12072806267},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":-121547.55865883356},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":-120548.61788934472},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":-119519.40821559961},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":-118459.01245953036},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":-117366.48565165645},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":-116240.85418897716},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":-115081.11496734721},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":-113886.23448756264},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":-112655.14793436017},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":-111386.75822750907},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":-110079.93504415068},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":-108733.51381151337},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":-107346.2946691059},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":-105917.04139946433},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":-104444.48032649938},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":-102927.29918046248},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":-101364.14592851955},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":-99753.627569889461},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":-98094.308894474554},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":-96384.711203875879},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":-94623.310993654391},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":-92808.538595662976},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":-90938.776779240012},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":-89012.359310017622},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":-87027.569465060325},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":-84982.638503010996},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":-82875.744087880594},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":-80705.00866507733},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":-78468.497788227702},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":-76164.218395298652},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":-73790.117032484457},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":-71344.07802427563},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":-68823.921588079058},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":-66227.401891709305},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":-63552.205052019846},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":-60795.947072890958},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":-57956.171720736493},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":-55030.348335636387},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":-52015.869576144367},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":-48910.04909576098},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":-45710.119149001497},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":-42413.228124925256},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":-39016.438005928481},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":-35516.72174953598},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":-31910.960590858536},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":-28195.941263312001},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":-24368.353135121484},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":-20424.785259058663},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":-16361.723332783262},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":-12175.546567079786},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":-7862.5244591987339},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":-3418.8134684267766},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":1159.5464090765615},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":5876.6351692281278},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":10736.65643590105},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":15743.941206975422},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":20902.951713898125},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":26218.285398191096},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":31694.679008451814},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":37337.012821497061},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":43150.314991411375},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":49139.766030376275},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":55310.703425272841},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":61668.62639417217},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":68219.200786952119},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":74968.264134407698},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":81921.830850354527},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":89086.097591361264},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":96467.448778887236},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":104072.46228874642},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":111907.91531296786},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Cálculos!C470","v":"Mais: Utilização de Dívida Subordinada"},null,{"$f":"Cálculos!E470","v":"EUR"},null,4500000,{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":2250000},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":2250000},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Cálculos!C471","v":"Menos: Reembolso de Capital – Dívida Subordinada"},null,{"$f":"Cálculos!E471","v":"EUR"},null,-4500000.0000000009,{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":-17701.267857996048},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":-18696.678975361167},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":-19263.207044993585},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":-19846.901481663925},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":-20448.282443459844},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":-21067.885849779123},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":-21706.263858913269},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":-22363.985360102233},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":-23041.636480498652},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":-23739.821107494252},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":-24459.161426872466},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":-25200.298477268108},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":-25963.892721427794},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":-26750.624634779786},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":-27561.195311838237},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":-28396.327090982275},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":-29256.764198166115},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":-30143.273410134745},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":-31056.64473773526},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":-31997.692129933363},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":-32967.254199162475},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":-33966.194968651311},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":-34995.404642396417},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":-36055.800398465668},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":-37148.327206339585},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":-38273.958669018873},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":-39433.697890648822},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":-40628.578370433388},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":-41859.664923635864},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":-43128.054630486964},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":-44434.877813845349},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":-45781.299046482658},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":-47168.518188890128},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":-48597.771458531701},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":-50070.33253149665},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":-51587.513677533556},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":-53150.666929476487},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":-54761.185288106572},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":-56420.503963521478},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":-58130.101654120153},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":-59891.501864341641},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":-61706.274262333056},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":-63576.03607875602},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":-65502.45354797841},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":-67487.243392935707},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":-69532.174354985036},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":-71639.068770115438},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":-73809.804192918702},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":-76046.31506976833},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":-78350.59446269738},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":-80724.695825511575},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":-83170.734833720402},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":-85690.891269916974},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":-88287.410966286727},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":-90962.607805976178},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":-93718.865785105067},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":-96558.641137259547},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":-99484.464522359645},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":-102498.94328185167},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":-105604.76376223506},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":-108804.69370899454},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":-112101.58473307078},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":-115498.37485206756},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":-118998.09110846005},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":-122603.8522671375},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":-126318.87159468402},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":-130146.45972287454},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":-134090.02759893736},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":-138153.08952521277},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":-142339.26629091625},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":-146652.2883987973},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":-151095.99938956925},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":-155674.35926707261},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":-160391.44802722416},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":-165251.46929389707},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":-170258.75406497146},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":-175417.76457189416},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":-180733.09825618714},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":-186209.49186644785},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":-191851.82567949308},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":-197665.12784940741},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":-203654.57888837231},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":-209825.51628326887},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":-216183.4392521682},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":-222734.01364494814},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":-229483.07699240372},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":-236436.64370835054},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":-243600.9104493573},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":-250982.26163688325},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":-258587.27514674247},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":3693208.65030751},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Cálculos!C472","v":"Menos: Investimento"},null,{"$f":"Cálculos!E472","v":"EUR"},null,-19700928.796813309,{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":-1841386.21757314},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":-4404436.1860800004},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":-1391930.2935029564},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":-1416441.4046140676},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":-3371129.9123607343},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":-2283754.5296140676},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":-2223855.765013746},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":-306256.99999999994},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":-7777.9598204181602},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":-2453959.5282341777},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Cálculos!C473","v":"Caixa Disponível para Dividendos"},null,{"$f":"Cálculos!E473","v":"EUR"},null,7448050.3882682147,{"$f":"SUM(H122:H126)","v":4767926.0676151579},{"$f":"SUM(I122:I126)","v":-4740665.941041098},-8187.5395795183722,8558.5953859323636,1796.9930664654821,4414.964958732482,22802.081766749732,503123.91345946671,-232197.38880051856,-15031.757788873947,275286.13400542556,190369.32727505721,-159889.34513936788,34653.063884606934,264817.81598621467,178183.80150580499,-164266.03779014081,34918.908942018898,258855.23943813407,170055.55896896572,-169039.37840221656,29795.338554562302,251333.63275304294,161585.73444992368,-174391.03823431151,23424.800088601041,242441.51755500663,153537.81062249182,-178889.00497246042,17782.889132993441,233554.21200303183,145535.47868417233,-183608.07859733689,11497.60716436099,224719.99080470094,137577.42181219166,-188316.32098694207,4844.5949494811357,215937.44098035467,129662.31471712375,-193247.67946545704,-1936.249380865891,207205.14150148776,121788.8231878028,-197704.37023249036,-8375.4911110806861,198521.66281801858,113955.60362728097,-202386.23791956797,-14945.01313772882,189885.5663764425,106161.30257958431,-207061.39692358015,-21489.172259397106,181295.40412861411,98404.556247013359,-211963.84586499335,-28166.179737783415,172749.71803090052,90683.989997726472,-216395.85994537029,-34506.427416324092,164247.03953343414,82998.217863342492,-221057.33582983856,{"$f":"SUM(BU122:BU126)","v":-40982.068127980347},155785.88905919378,75345.842026285696,-225716.44773664681,-47437.436299362344,147364.77547263406,67725.452296598931,-230607.25316703934,-54030.867103912053,138982.1955375757,60135.625577935571,-235032.09384667582,-12981.043981984636,520132.6448742185,253614.48093183528,-2492610.899140466,134344.51147103219,323366.11545328767,246081.45658359348,-43312.437592259928,127957.0196415532,242760.55838441188,178360.79566230567,-62390.849163469582,77629.700692580751,231412.69284553165,168160.14158234961,-70130.630413366453,68221.63470472378,220240.4398817906,157475.72157759767,-78626.761174162151,58196.801748422615,208542.18642028124,4105873.839539404,86958.48477179851,223646.77493239415,373755.40729151905,313379.08441120759,82719.245003139833,218393.52021072811,366991.27554183104,-1244818.323977378]
[null,null,{"$f":"Cálculos!C474","v":"Dividendo"},null,{"$f":"Cálculos!E474","v":"EUR"},null,0,{"$f":"H97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CZ97","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Cálculos!C475","v":"Variação Líquida de Caixa"},null,{"$f":"Cálculos!E475","v":"EUR"},null,7448050.3882682147,{"$f":"SUM(H127:H128)","v":4767926.0676151579},-4740665.941041098,-8187.5395795183722,8558.5953859323636,1796.9930664654821,4414.964958732482,22802.081766749732,503123.91345946671,-232197.38880051856,-15031.757788873947,275286.13400542556,190369.32727505721,-159889.34513936788,34653.063884606934,264817.81598621467,178183.80150580499,-164266.03779014081,34918.908942018898,258855.23943813407,170055.55896896572,-169039.37840221656,29795.338554562302,251333.63275304294,161585.73444992368,-174391.03823431151,23424.800088601041,242441.51755500663,153537.81062249182,-178889.00497246042,17782.889132993441,233554.21200303183,145535.47868417233,{"$f":"SUM(AN127:AN128)","v":-183608.07859733689},11497.60716436099,224719.99080470094,137577.42181219166,-188316.32098694207,4844.5949494811357,215937.44098035467,129662.31471712375,-193247.67946545704,-1936.249380865891,207205.14150148776,121788.8231878028,-197704.37023249036,-8375.4911110806861,198521.66281801858,113955.60362728097,-202386.23791956797,-14945.01313772882,189885.5663764425,106161.30257958431,-207061.39692358015,-21489.172259397106,181295.40412861411,98404.556247013359,-211963.84586499335,-28166.179737783415,172749.71803090052,90683.989997726472,-216395.85994537029,-34506.427416324092,164247.03953343414,82998.217863342492,{"$f":"SUM(BT127:BT128)","v":-221057.33582983856},-40982.068127980347,155785.88905919378,75345.842026285696,-225716.44773664681,-47437.436299362344,147364.77547263406,67725.452296598931,-230607.25316703934,-54030.867103912053,138982.1955375757,60135.625577935571,-235032.09384667582,-12981.043981984636,520132.6448742185,253614.48093183528,-2492610.899140466,134344.51147103219,323366.11545328767,246081.45658359348,-43312.437592259928,127957.0196415532,242760.55838441188,178360.79566230567,-62390.849163469582,77629.700692580751,231412.69284553165,168160.14158234961,-70130.630413366453,68221.63470472378,220240.4398817906,157475.72157759767,{"$f":"SUM(CZ127:CZ128)","v":-78626.761174162151},58196.801748422615,208542.18642028124,4105873.839539404,86958.48477179851,223646.77493239415,373755.40729151905,313379.08441120759,82719.245003139833,218393.52021072811,366991.27554183104,-1244818.323977378]
[]
[null,null,{"$f":"Cálculos!C477","v":"Saldo Inicial de Caixa"},null,{"$f":"Cálculos!E477","v":"EUR"},null,null,{"$f":"G132","v":0},{"$f":"H132","v":4767926.0676151579},27260.126574059948,19072.586994541576,27631.18238047394,29428.175446939422,33843.140405671904,56645.222172421636,559769.13563188841,327571.74683136982,312539.98904249584,587826.12304792134,778195.45032297855,618306.10518361069,652959.16906821763,917776.9850544323,1095960.7865602374,931694.74877009657,966613.65771211544,1225468.8971502495,1395524.4561192151,1226485.0777169985,1256280.4162715608,1507614.0490246038,1669199.7834745275,1494808.7452402161,1518233.5453288171,1760675.0628838236,1914212.8735063155,1735323.8685338551,1753106.7576668486,1986660.9696698803,2132196.4483540528,1948588.3697567158,1960085.9769210769,2184805.967725778,2322383.3895379696,2134067.0685510277,2138911.6635005088,2354849.1044808635,2484511.4191979873,2291263.7397325304,2289327.4903516644,2496532.6318531521,2618321.455040955,2420617.0848084646,2412241.593697384,2610763.2565154023,2724718.8601426831,2522332.6222231151,2507387.6090853862,2697273.1754618287,2803434.4780414132,2596373.081117833,2574883.9088584362,2756179.31298705,2854583.8692340632,2642620.0233690697,2614453.8436312862,2787203.5616621869,2877887.5516599133,2661491.6917145429,2626985.2642982188,2791232.3038316527,2874230.5216949955,{"$f":"BT132","v":2653173.1858651568},2612191.1177371764,2767977.0067963703,2843322.8488226561,2617606.4010860091,2570168.9647866469,2717533.7402592809,2785259.1925558797,2554651.9393888405,2500621.0722849285,2639603.267822504,2699738.8934004395,2464706.7995537636,2451725.7555717789,2971858.4004459972,3225472.8813778325,732861.98223736649,867206.49370839866,1190572.6091616864,1436654.0657452799,1393341.6281530201,1521298.6477945733,1764059.2061789853,1942420.0018412909,1880029.1526778212,1957658.853370402,2189071.5462159337,2357231.6877982835,2287101.057384917,2355322.692089641,2575563.1319714314,2733038.8535490292,2654412.0923748668,2712608.8941232893,2921151.0805435707,{"$f":"DC132","v":7027024.9200829752},7113983.4048547735,7337630.1797871673,7711385.5870786868,8024764.6714898944,8107483.916493034,8325877.436703762,8692868.7122455928]
[null,null,{"$f":"Cálculos!C478","v":"Saldo Final de Caixa"},null,{"$f":"Cálculos!E478","v":"EUR"},null,0,{"$f":"H129+H131","v":4767926.0676151579},27260.126574059948,19072.586994541576,27631.18238047394,29428.175446939422,33843.140405671904,56645.222172421636,559769.13563188841,327571.74683136982,312539.98904249584,587826.12304792134,778195.45032297855,618306.10518361069,652959.16906821763,917776.9850544323,1095960.7865602374,931694.74877009657,966613.65771211544,1225468.8971502495,1395524.4561192151,1226485.0777169985,1256280.4162715608,1507614.0490246038,1669199.7834745275,1494808.7452402161,1518233.5453288171,1760675.0628838236,1914212.8735063155,1735323.8685338551,1753106.7576668486,1986660.9696698803,2132196.4483540528,{"$f":"AN129+AN131","v":1948588.3697567158},1960085.9769210769,2184805.967725778,2322383.3895379696,2134067.0685510277,2138911.6635005088,2354849.1044808635,2484511.4191979873,2291263.7397325304,2289327.4903516644,2496532.6318531521,2618321.455040955,2420617.0848084646,2412241.593697384,2610763.2565154023,2724718.8601426831,2522332.6222231151,2507387.6090853862,2697273.1754618287,2803434.4780414132,2596373.081117833,2574883.9088584362,2756179.31298705,2854583.8692340632,2642620.0233690697,2614453.8436312862,2787203.5616621869,2877887.5516599133,2661491.6917145429,2626985.2642982188,2791232.3038316527,2874230.5216949955,{"$f":"BT129+BT131","v":2653173.1858651568},2612191.1177371764,2767977.0067963703,2843322.8488226561,2617606.4010860091,2570168.9647866469,2717533.7402592809,2785259.1925558797,2554651.9393888405,2500621.0722849285,2639603.267822504,2699738.8934004395,2464706.7995537636,2451725.7555717789,2971858.4004459972,3225472.8813778325,732861.98223736649,867206.49370839866,1190572.6091616864,1436654.0657452799,1393341.6281530201,1521298.6477945733,1764059.2061789853,1942420.0018412909,1880029.1526778212,1957658.853370402,2189071.5462159337,2357231.6877982835,2287101.057384917,2355322.692089641,2575563.1319714314,2733038.8535490292,{"$f":"CZ129+CZ131","v":2654412.0923748668},{"$f":"DA129+DA131","v":2712608.8941232893},{"$f":"DB129+DB131","v":2921151.0805435707},{"$f":"DC129+DC131","v":7027024.9200829752},{"$f":"DD129+DD131","v":7113983.4048547735},7337630.1797871673,7711385.5870786868,8024764.6714898944,8107483.916493034,8325877.436703762,8692868.7122455928,7448050.3882682147]
[]
[null,null,"Verificação Trimestral = Mensal",null,"Verificação",{"$f":"IF(ROUND($G$26-Cálculos!$H$369+$G$104-Cálculos!$H$448, 2)=0, \"OK\", \"NO\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PMT(Entradas!F189/12,65,NT111)*-1","v":0}]

{"sheet":"Entradas","index":3,"n_rows":236,"n_cols":31,"rows_kept":236,"cut":false,"hidden":false,"merged":[[6,3,6,5],[176,10,177,10],[56,11,56,12],[162,5,162,7],[201,4,201,5],[176,5,177,5],[176,6,177,6],[176,8,177,8],[176,4,177,4],[176,7,177,7]]}
[{"$f":"Entradas!$D$6&\" - Inputs\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (São Miguel Nascente) - Inputs"}]
[]
[]
[null,null,"Geral"]
[]
[null,null,"Nome do Projeto","Força Açoreana, S.A.:  Azores PV & BESS (São Miguel Nascente)"]
[null,null,"Localização","Lagoa, São Miguel, Açores, Portugal"]
[]
[null,null,null,null,"Variáveis de Input Principais"]
[null,null,"Capacidade de Produção","MWp",{"$f":"E31","v":15.523199999999999}]
[null,null,"Locais / Instalações","Número",1]
[]
[null,null,"Calendário"]
[]
[null,null,"Desenvolvimento e Construção"]
[null,null,"Data de Início do Modelo","Data","2026-01-01"]
[null,null,"Data de Início da Construção","Data","2026-01-01"]
[null,null,"Período de Construção","Meses",24]
[]
[null,null,"Operação Comercial"]
[null,null,"Vida Útil do Projeto","Anos",25]
[null,null,"Data de Início da Operação Comercial (COD)","Data","2028-01-01"]
[null,null,"Data de Fim da Operação Comercial","Data",{"$f":"EDATE(E22, E21*12)-1","v":"2052-12-31"}]
[null,null,"Custo de Desmantelamento por Watt",null,0.1]
[]
[null,null,"Produção e Armazenamento de Eletricidade"]
[]
[null,null,"Painéis e Terreno"]
[null,null,"Parcelas de Terreno",null,3]
[null,null,"Hectares",null,16]
[null,null,"Capacidade (MW DC)",null,{"$f":"E33*E36/1000000","v":15.523199999999999}]
[null,null,"Capacidade (MW AC)",null,12]
[null,null,"Número de Painéis em Produção","#",{"$f":"11*28*72","v":22176}]
[null,null,"Reserva para Reparações","%",5.0000000000000001E-3]
[null,null,"Total de Painéis","#",{"$f":"E33*(1+E34)","v":22286.879999999997}]
[null,null,"Capacidade por Painel","W",700]
[null,null,"Dimensão do Painel","m2",{"$f":"3.102666","v":3.1026660000000001}]
[null,null,"Degradação Anual dos Painéis","%",0.01]
[]
[null,null,"Fator de Produção",null,885.65,"Fator utilizado para converter a irradiação em produção horária\n"]
[null,null,"Produção Anual","GWh",{"$f":"'Previsão de Produção'!G19/1000000","v":18.763530725073952},"Relatório 16 - P90"]
[]
[null,null,"Outras Fontes de Produção Fotovoltaica","MW",37]
[]
[null,null,"Produção Mínima de Turbinas a Combustíveis Fósseis","Noite",{"$f":"7700*0.4","v":3080}]
[null,null,null,"Dia",{"$f":"7700*0.4","v":3080}]
[null,null,"Perdas de Conversão e Transmissão (Sem Armazenamento)"]
[null,null,"Perdas no Transformador",null,0.02]
[null,null,"Perdas na Linha AC",null,1.43E-2]
[null,null,"Perdas de Eficiência do Inversor",null,0,"Já contabilizado no relatório PVSyst"]
[null,null,null,null,{"$f":"1-((1-E48)*(1-E50)*(1-E49))","v":3.4013999999999989E-2}]
[]
[null,null,"BESS"]
[null,null,"Capacidade do BESS (Ano 1)","kWh",{"$f":"4073*3","v":12219}]
[null,null,"Degradação Anual das Baterias","%",0.01]
[null,null,"Utilização do Armazenamento"]
[null,null,"Mínimo",null,0.3]
[null,null,"Máximo",null,0.95]
[null,null,"Utilização no Ano 1",null,0.68200000000000005]
[null,null,"Aumento Anual da Utilização do BESS",null,0]
[]
[null,null,"Perdas do Sistema de Armazenamento"]
[null,null,"Perdas no Inversor (sentido único)",null,1.2500000000000001E-2,"Especificações do Fabricante"]
[null,null,"Perdas no Transformador",null,1.0999999999999999E-2,"Estimado"]
[null,null,"Perdas de Eficiência da Bateria (sentido único)",null,0.05]
[null,null,"Perdas Acumuladas do Sistema de Armazenamento (sentido único)",null,{"$f":"1-((1-E63)*(1-E65)*(1-E64))","v":7.2194375000000033E-2}]
[]
[null,null,"Eletricidade Comprada e Vendida"]
[]
[null,null,"Crescimento Anual Projetado da Procura"]
[null,null,"2024 a 2028","%",2.3E-2]
[null,null,"2028+","%",1.7500000000000002E-2]
[null,null,"Procura da Estação de Aterragem da Google","kW",4000]
[]
[null,null,"Eletricidade Vendida"]
[null,null,"Armazenamento (Preço PPA)","EUR / kWh",0.13730000000000001,{"$f":"Cálculos!H557","v":137.32960787394566}]
[null,null,"Produção Vendida Diretamente (Preço PPA)","EUR / kWh",{"$f":"E76","v":0.13730000000000001}]
[null,null,"Atualização Anual do PPA","%",0]
[]
[null,null,"Eletricidade Comprada"]
[null,null,"Taxa de Autoconsumo","kw/h",{"$f":"ROUND(E54/2*0.0125+50,0)","v":126}]
[null,null,"Custo Médio Ponderado","EUR/kwh",0.1171]
[null,null,"Aumento Anual do Custo de Carregamento Noturno","%",0]
[]
[null,null,"Investimento em Capital (CapEx)"]
[null,null,"Contingência (incluindo provisão para aumento de tarifas)","%",0.1]
[null,null,"Comissão do Promotor (cêntimos por watt)","EUR",0.15]
[null,null,"Taxa de Inflação dos Custos Operacionais",null,1.7500000000000002E-2]
[null,null,"Custos de Transporte: Materiais exceto BESS",null,7.0000000000000007E-2]
[null,null,"Custos de Transporte: BESS",null,0.08]
[null,null,"Comissão do Fornecedor EPC: Materiais, Armazenagem, Transporte e Logística",null,0.1]
[null,null,"Comissão do Fornecedor EPC: Mão de Obra",null,0.25]
[null,null,"Comissão do Integrador de Sistemas (% da comissão EPC)",null,0.1]
[null,null,null,null,null,null,"Despesa Mensal durante a Fase de Construção (%)"]
[null,null,"Detalhe de CapEx",null,null,null,"Total",1,{"$f":"H95+1","v":2},{"$f":"I95+1","v":3},4,5,6,7,8,{"$f":"O95+1","v":9},10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,"Preparação do Terreno, Betão e Vedações",null,{"$f":"Capex!F9","v":1526375},null,{"$f":"SUM(H96:AE96)","v":1},0,0,0,0,0,0,{"$f":"1/12+25%","v":0.33333333333333331},{"$f":"1/12","v":8.3333333333333329E-2},{"$f":"1/12","v":8.3333333333333329E-2},{"$f":"N96","v":0.33333333333333331},8.3333333333333329E-2,8.3333333333333329E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Mão de Obra e Engenharia",null,{"$f":"Capex!F32","v":2399203.9504876006},null,{"$f":"SUM(H97:AE97)","v":1},0.15,0,0,{"$f":"J97","v":0},0,0,0.04,{"$f":"N97","v":0.04},{"$f":"O97","v":0.04},{"$f":"P97","v":0.04},{"$f":"Q97","v":0.04},{"$f":"R97","v":0.04},{"$f":"S97","v":0.04},{"$f":"T97","v":0.04},{"$f":"U97","v":0.04},{"$f":"V97","v":0.04},{"$f":"W97","v":0.04},{"$f":"X97","v":0.04},3.5000000000000003E-2,3.5000000000000003E-2,0.3,0,0,0]
[null,null,"Equipamento e Infraestruturas de Geração",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"Painéis Fotovoltaicos",null,{"$f":"Capex!F42","v":2387080.8561600004},null,{"$f":"SUM(H99:AE99)","v":1},0,0,0,0,0,0.5,0,0,0,0,0,0,0.5,0,0,0,0,0,null,0]
[null,null,"Estruturas para Painéis PV",null,{"$f":"Capex!F44","v":1644372.5760000001},null,{"$f":"SUM(H100:AE100)","v":1},0,0,0,0,0,0.5,0,0,0,0,0,0,0.5,0,0,0,0,0,null,0]
[null,null,"Estacas para Estruturas",null,{"$f":"Capex!F46","v":0},null,{"$f":"SUM(H101:AE101)","v":1},0,0,0,0,0,0.5,0,0,0,0,0,0,0.5,0,0,0,0,0,null,0]
[null,null,"Infraestrutura Elétrica e Interligação",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inversores e Transformadores",null,{"$f":"+Capex!F52+Capex!F58+Capex!F60+Capex!F54","v":2012670.0000000002},null,{"$f":"SUM(H103:AE103)","v":1},0,0,0,0,0,0.5,0,0,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0]
[" ",null,"Baterias",null,{"$f":"Capex!F75","v":2104844.9400000004},null,1,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0.5,0,0,0,0,0]
[null,null,"Linha de Transmissão",null,{"$f":"Capex!F77","v":450000},null,{"$f":"SUM(H105:AE105)","v":1},0.5,0,0,0,0,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cablagem e Outras Infraestruturas Elétricas",null,{"$f":"(SUM(Capex!F78:'Capex'!F82)+Capex!F62)","v":588835.25},null,1,0,0,0,0,0,0.5,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Infraestrutura Informática"]
[null,null,"Infraestrutura de Rede",null,{"$f":"Capex!F86","v":5500},null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,"Servidores e Software",null,{"$f":"Capex!F89+Capex!F88","v":55500},null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,"Ferramentas e Consumíveis",null,{"$f":"Capex!F91","v":55000.000000000007},null,{"$f":"SUM(H110:AE110)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(H111:AE111)","v":1},1]
[null,null,"Total de Investimentos Tangíveis Depreciáveis",null,{"$f":"SUM(E96:E111)","v":13229382.572647601},null,{"$f":"SUM(H112:AE112)","v":13229382.572647598},{"$f":"H96*$E96+H97*$E97+H99*$E99+$E103*H103+H104*$E104+H106*$E106+H107*$E107+$E108*H108+$E100*H100+$E110*H110+$E101*H101+$E109*H109+$E105*H105","v":584880.59257314005},{"$f":"I96*$E96+I97*$E97+I99*$E99+$E103*I103+I104*$E104+I106*$E106+I107*$E107+$E108*I108+$E100*I100+$E110*I110+$E101*I101+$E109*I109+$E105*I105","v":0},0,0,0,4368901.8110800004,604759.82468617067,223166.07468617067,223166.07468617067,604759.82468617067,223166.07468617067,223166.07468617067,2631112.4990995042,211968.15801950404,95968.15801950403,1102303.158019504,95968.15801950403,95968.15801950403,1136394.6082670663,83972.138267066024,719761.18514628022,0,0,0]
[]
[null,null,"Outros Custos Amortizáveis",null,null,null,"Total",1,{"$f":"H114+1","v":2},{"$f":"I114+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,"Honorários Jurídicos",null,{"$f":"Capex!F103","v":25000},null,{"$f":"SUM(H115:AE115)","v":1},0,0,0,0.5,0,0,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Comissão de Empréstimo",null,{"$f":"Capex!F99","v":135000},null,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Licença de Produção",null,{"$f":"Capex!F107","v":0},null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0]
[null,null,"Comissão do Promotor",null,{"$f":"Capex!F105","v":2328480},null,1,0.25,{"$f":"0.5/16","v":3.125E-2},{"$f":"I118","v":3.125E-2},{"$f":"J118","v":3.125E-2},3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,0.25,0,0,{"$f":"AA118","v":0},0,0,0]
[null,null,"Custos da Fase de Desenvolvimento",null,{"$f":"Capex!F109","v":0},null,{"$f":"SUM(H119:AE119)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Custos Operacionais Durante a Construção",null,{"$f":"Cálculos!H71","v":388461.99999999994},null,1.0000000000000002,{"$f":"1/18","v":5.5555555555555552E-2},{"$f":"1/18","v":5.5555555555555552E-2},5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,0,0,0,0,0,0]
[null,null,"Juros do Empréstimo de Construção",null,{"$f":"Capex!F101","v":1132866.736111111},null,1.0000000000000002,{"$f":"1/18","v":5.5555555555555552E-2},5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,0,0,0,0,0,0]
[null,null,"Total de Custos Amortizáveis",null,{"$f":"SUM(E115:E121)","v":4009808.736111111},null,{"$f":"SUM(H122:AE122)","v":4009808.7361111124},{"$f":"+$E115*H115+$E117*H117+$E118*H118+$E120*H120+$E121*H121+H119*$E119+$E116*H116","v":801638.26311728393},{"$f":"+$E115*I115+$E117*I117+$E118*I118+$E120*I120+$E121*I121+I119*$E119+$E116*I116","v":157283.26311728393},157283.26311728393,169783.26311728393,157283.26311728393,157283.26311728393,169783.26311728393,157283.26311728393,157283.26311728393,157283.26311728393,157283.26311728393,157283.26311728393,157283.26311728393,157283.26311728393,157283.26311728393,157283.26311728393,157283.26311728393,666638.26311728393,0,0,0,0,0,0]
[]
[null,null,"Total de Custos Depreciáveis e Amortizáveis",null,{"$f":"E112+E122","v":17239191.308758713},null,{"$f":"G112+G122","v":17239191.30875871},1386518.8556904239,157283.26311728393,157283.26311728393,169783.26311728393,157283.26311728393,4526185.0741972839,774543.0878034546,380449.3378034546,380449.3378034546,762043.0878034546,380449.3378034546,380449.3378034546,2788395.7622167883,369251.42113678798,253251.42113678798,1259586.4211367881,253251.42113678798,762606.42113678798,1136394.6082670663,83972.138267066024,719761.18514628022,0,0,0]
[]
[null,null,"Custos de Capital Não Amortizáveis",null," "]
[null,null,"Reserva do Serviço da Dívida",null,{"$f":"Capex!F116","v":423493.41},null,{"$f":"SUM(H127:AE127)","v":1},1]
[null,null,"Fundo de Maneio",null,{"$f":"Capex!F118","v":337315.29},null,{"$f":"SUM(H128:AE128)","v":1},1]
[]
[null,null,"Total de Custos de Capital Não Amortizáveis",null,{"$f":"SUM(E126:E129)","v":760808.7},null,{"$f":"SUM(H130:AE130)","v":760808.7},{"$f":"$E127*H127+$E128*H128","v":760808.7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Custo Total do Projeto",null,{"$f":"E124+E130","v":18000000.008758713},null,{"$f":"SUM(H132:AE132)","v":18000000.008758709},{"$f":"H124+H130","v":2147327.5556904236},157283.26311728393,157283.26311728393,169783.26311728393,157283.26311728393,4526185.0741972839,774543.0878034546,380449.3378034546,380449.3378034546,762043.0878034546,380449.3378034546,380449.3378034546,2788395.7622167883,369251.42113678798,253251.42113678798,1259586.4211367881,253251.42113678798,762606.42113678798,1136394.6082670663,83972.138267066024,719761.18514628022,0,0,0]
[]
[]
[null,null,"Contas de Reserva"]
[]
[null,null,"Fundo de Maneio"]
[null,null,"Prazo de Contas a Receber","meses",2]
[null,null,"Prazo de Contas a Pagar","meses",2]
[]
[null,null,"Fundo de Maneio Pré-Financiado","EUR",337315.29,{"$f":"E141/Capex!F120","v":1.8739738324214668E-2}]
[null,null,"Conta de Reserva do Serviço da Dívida (DSRA)","EUR",423493.41]
[]
[null,null,"Conta de Reserva de Manutenção (MMRA)"]
[null,null,"Financiamento Inicial da MMRA","EUR",0]
[null,null,"Financiamento Anual da MMRA","EUR",{"$f":"Cálculos!G80/25","v":0}]
[]
[null,null,"Outros"]
[null,null,"Saldo Mínimo de Caixa","EUR",0]
[]
[null,null,"Financiamento"]
[]
[null,null,"Totais do Projeto"]
[null,null,"Investimentos Elegíveis",null,{"$f":"Capex!F93","v":13229382.572647601}]
[null,null,"Total de Dívida e Subsídio",null,{"$f":"E165+E173+G179","v":18000000.009999998}]
[null,null,"Custos Totais do Projeto",null,{"$f":"Capex!F120-Capex!F116","v":17576506.598758712}]
[null,null,"Capital Total Necessário Durante a Fase de Construção",null,{"$f":"Capex!F120","v":18000000.008758713}]
[null,null,"Total de Fontes de Capital",null,{"$f":"F179+E165+F165+G165+G179","v":18000000.009999998}]
[null,null,"Fundo de Maneio Líquido Necessário",null,{"$f":"ROUND(E157-E158,2)","v":0}]
[]
[null,null,"Financiamento da EU",null,"Yes"]
[]
[null,null,"Capital Próprio",null,"EU Equity Funding","Equity Investors"]
[null,null,"Taxa de Subsídio da EU",null,0,"Development","Construction Phase"]
[null,null,"Contribuição Total de Capital Próprio","EUR",0.01,0,{"$f":"G179","v":4500000}]
[null,null,"Comissão de Sucesso","%",0.01,0,0]
[null,null,"Rentabilidade Alvo",null,null,null,0.12]
[null,null,"Rentabilidade Projetada"]
[null,null,"Resultados Transitados Positivos Necessários para Dividendos?","A/N","No","No","No"]
[null,null,"Participação no Capital"]
[]
[null,null,"Dívida"]
[null,null,"Contribuição Total da Dívida","EUR",{"$f":"E179+G179","v":13500000},null,null,null,null,{"$f":"J172/(E10*1000000)","v":0}]
[null,null,"Alavancagem sobre o CapEx",null,{"$f":"E179/Capex!F93","v":0.68030385776339575},{"$f":"Resumo!H19","v":8.7499999999999994E-2}]
[null,null,"Alavancagem do Projeto",null,{"$f":"F179/E156","v":0.51204714369325233}]
[null,null,"Rácio de Cobertura da Vida do Empréstimo (LLCR)","Rácio"]
[null,null,null,null,"Construction Loan","Operating Loan","Subordinated Debt"]
[]
[null,null,"Montante do Empréstimo",null,9000000,{"$f":"E179","v":9000000},{"$f":"0.5*E179","v":4500000}]
[null,null,"Data de Celebração do Empréstimo",null,{"$f":"E17","v":"2026-01-01"},"2027-07-01",{"$f":"E180","v":"2026-01-01"}]
[null,null,"Prazo","Anos",1.5,17.5,17.5]
[null,null,"Data do Primeiro Desembolso","Data",{"$f":"E180","v":"2026-01-01"},"2028-01-01",{"$f":"F182","v":"2028-01-01"}]
[null,null,"Data do Primeiro Pagamento de Juros","Data",{"$f":"E182+31","v":"2026-02-01"},"2028-02-01",{"$f":"F183","v":"2028-02-01"}]
[null,null,"Data do Primeiro Reembolso de Capital","Data","2028-01-01","2028-04-01",{"$f":"F184","v":"2028-04-01"}]
[null,null,"Data de Maturidade Final","Data","2028-01-01",{"$f":"G185","v":"1945-07-01"},"1945-07-01"]
[null,null,"Alavancagem Máxima","%",0.5,1,1]
[null,null,"Taxa Base","%",2.9000000000000001E-2,2.9000000000000001E-2,0]
[null,null,"Margem do Financiador","%",0.03,2.5999999999999999E-2,0.12]
[null,null,"Taxa Total",null,{"$f":"E187+E188","v":5.8999999999999997E-2},{"$f":"F187+F188","v":5.5E-2},{"$f":"G187+G188","v":0.12}]
[null,null,"Comissão de Originação","%",1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[null,null,"Taxa Durante a Construção",null,{"$f":"E189","v":5.8999999999999997E-2},null,0.12]
[null,null,"Comissão de Sucesso","%",0,0,0]
[null,null,"Base de Cálculo Anual","Dias",360,360,360]
[null,null,"Prazo Máximo","Anos",{"$f":"E181","v":1.5},17.5,17.5]
[null,null,"Período de Carência","Meses",11,0,0]
[null,null,"DSCR Mínimo","Rácio",0,0,0]
[null,null,"DSCR Mínimo para Distribuição de Dividendos","Rácio",1,1,1]
[null,null,"Pagamentos por Ano","#",1,12,12]
[null,null,"Total de Reembolsos de Capital","#",1,70,{"$f":"17.5*4","v":70}]
[null,null,"Montante do Pagamento","EUR",null,{"$f":"PMT(F189/4,F199,F179)","v":-201039.55560939931},{"$f":"PMT(G189/4,G199,G179)","v":-154514.81285799603}]
[null,null,null,null,null,null,{"$f":"G179*G189/12","v":45000}]
[null,null,null,null,"Total"]
[null,null,null,null,"Begin Date","Begin Date","Begin Date","Begin Date"]
[null,null,"Conta de Reserva do Serviço da Dívida (DSRA)",null,{"$f":"F182","v":"2028-01-01"},{"$f":"F184","v":"2028-04-01"},{"$f":"G182","v":"2028-01-01"},{"$f":"F184","v":"2028-04-01"}]
[null,null,"Meses Exigidos de Serviço da Dívida","Meses",6,6,6,6]
[null,null,"Financiamento Inicial / Ajuste do Primeiro Ano","EUR",{"$f":"G206","v":-927088.87714797619},{"$f":"G206+H206","v":-927088.87714797619},{"$f":"G200*G205","v":-927088.87714797619},{"$f":"H200*H205","v":0}]
[]
[null,null,"Juros das Contas de Reserva"]
[null,null,"Taxa de Juro das Contas de Reserva","%",0.01]
[null,null,"Base Anual de Cálculo","Dias",365]
[]
[null,null,"Depreciação e Impostos"]
[]
[null,null,"Período de Depreciação Contabilística (Linha Reta)",null,null,"Percentage"]
[null,null,"Painéis Fotovoltaicos","Anos",25,{"$f":"1/(12*E215)","v":3.3333333333333335E-3}]
[null,null,"Melhorias do Terreno",null,25,{"$f":"1/(12*E216)","v":3.3333333333333335E-3}]
[null,null,"Investimentos de Capital Gerais",null,10,{"$f":"1/(12*E217)","v":8.3333333333333332E-3}]
[null,null,"Inversores",null,17.5,{"$f":"1/(12*E218)","v":4.7619047619047623E-3}]
[null,null,"Estruturas e Estacas para Painéis Solares",null,25,3.3333333333333335E-3]
[null,null,"Infraestrutura de Rede",null,12.5,6.6666666666666671E-3]
[null,null,"Cablagem e Infraestrutura Elétrica",null,25,3.3333333333333335E-3]
[null,null,"Motores de Inclinação dos Painéis Solares",null,10,8.3333333333333332E-3]
[null,null,"Baterias",null,25,3.3333333333333335E-3]
[null,null,"Contingência",null,17.5,4.7619047619047623E-3]
[null,null,"Servidores",null,5,1.6666666666666666E-2]
[]
[null,null,"Período de Amortização Contabilística (Linha Reta)"]
[null,null,"Custos de Financiamento Inicial",null,7,{"$f":"1/(12*E228)","v":1.1904761904761904E-2}]
[null,null,"Goodwill",null,7,{"$f":"1/(12*E229)","v":1.1904761904761904E-2}]
[]
[null,null,"Depreciação Fiscal (Linha Reta)",null,null,null,"Final Period"]
[null,null,"Ativos Tangíveis (Depreciação)","Anos",10,{"$f":"1/(E232*12)","v":8.3333333333333332E-3},{"$f":"E232*12","v":120}]
[null,null,"Ativos Intangíveis (Amortização)",null,10,null,{"$f":"E233*12","v":120}]
[]
[null,null,"Taxas de Imposto"]
[null,null,"Taxa de IRC","%",0.16800000000000001]

{"sheet":"Resumo","index":4,"n_rows":60,"n_cols":48,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Entradas!$D$6&\" - Resumo Financeiro\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (São Miguel Nascente) - Resumo Financeiro"}]
[]
[]
[null,"Origens e Aplicações",null,null,null,null,"Informação Principal do Projeto",null,null,"Resumo Financeiro",{"$f":"DFA!G2","v":2026},{"$f":"DFA!H2","v":2027},{"$f":"DFA!I2","v":2028},{"$f":"DFA!J2","v":2029},{"$f":"DFA!K2","v":2030},{"$f":"DFA!L2","v":2031},{"$f":"DFA!M2","v":2032},{"$f":"DFA!N2","v":2033},{"$f":"DFA!O2","v":2034},{"$f":"DFA!P2","v":2035},{"$f":"DFA!Q2","v":2036},{"$f":"DFA!R2","v":2037},{"$f":"DFA!S2","v":2038},{"$f":"DFA!T2","v":2039},{"$f":"DFA!U2","v":2040},{"$f":"DFA!V2","v":2041},{"$f":"DFA!W2","v":2042},{"$f":"DFA!X2","v":2043},{"$f":"DFA!Y2","v":2044},{"$f":"DFA!Z2","v":2045},{"$f":"DFA!AA2","v":2046},{"$f":"DFA!AB2","v":2047},{"$f":"DFA!AC2","v":2048},{"$f":"DFA!AD2","v":2049},{"$f":"DFA!AE2","v":2050},{"$f":"DFA!AF2","v":2051},{"$f":"DFA!AG2","v":2052},{"$f":"DFA!AH2","v":0},{"$f":"DFA!AI2","v":0},{"$f":"DFA!AJ2","v":0},{"$f":"DFA!AK2","v":0},{"$f":"DFA!AL2","v":0},{"$f":"DFA!AM2","v":0},{"$f":"DFA!AN2","v":0},{"$f":"DFA!AO2","v":0},{"$f":"DFA!AP2","v":0},{"$f":"DFA!AQ2","v":0},{"$f":"DFA!AR2","v":0}]
[null,null,null,null,null,null,"Capacidade de Geração de Eletricidade (MWp)",{"$f":"Entradas!$E$10","v":15.523199999999999},null,"Demonstração de Resultados"]
[null,"Origens","Euros","%",null,null,"Produção Anual (GWh)",{"$f":"'Previsão de Produção'!N17/1000000","v":18.763530725073952},null,"Eletricidade Injetada na Rede (kWh)",null,null,{"$f":"DFA!I8*DFA!I13/(DFA!I13-DFA!I12)","v":18882738.869041543},{"$f":"DFA!J8*DFA!J13/(DFA!J13-DFA!J12)","v":19086551.045846723},{"$f":"DFA!K8*DFA!K13/(DFA!K13-DFA!K12)","v":19118777.085119851},{"$f":"DFA!L8*DFA!L13/(DFA!L13-DFA!L12)","v":19084182.128511436},{"$f":"DFA!M8*DFA!M13/(DFA!M13-DFA!M12)","v":18933728.170275815},{"$f":"DFA!N8*DFA!N13/(DFA!N13-DFA!N12)","v":18778374.523517359},{"$f":"DFA!O8*DFA!O13/(DFA!O13-DFA!O12)","v":18602824.348010797},{"$f":"DFA!P8*DFA!P13/(DFA!P13-DFA!P12)","v":18410321.602491781},{"$f":"DFA!Q8*DFA!Q13/(DFA!Q13-DFA!Q12)","v":18221993.629695266},{"$f":"DFA!R8*DFA!R13/(DFA!R13-DFA!R12)","v":18031045.723374397},{"$f":"DFA!S8*DFA!S13/(DFA!S13-DFA!S12)","v":17844234.630241033},{"$f":"DFA!T8*DFA!T13/(DFA!T13-DFA!T12)","v":17659283.109603178},{"$f":"DFA!U8*DFA!U13/(DFA!U13-DFA!U12)","v":17478263.518829197},{"$f":"DFA!V8*DFA!V13/(DFA!V13-DFA!V12)","v":17294884.927151848},{"$f":"DFA!W8*DFA!W13/(DFA!W13-DFA!W12)","v":17115401.794826221},{"$f":"DFA!X8*DFA!X13/(DFA!X13-DFA!X12)","v":16937705.290321697},{"$f":"DFA!Y8*DFA!Y13/(DFA!Y13-DFA!Y12)","v":16763707.398717908},{"$f":"DFA!Z8*DFA!Z13/(DFA!Z13-DFA!Z12)","v":16587601.203336695},{"$f":"DFA!AA8*DFA!AA13/(DFA!AA13-DFA!AA12)","v":16415158.580957627},{"$f":"DFA!AB8*DFA!AB13/(DFA!AB13-DFA!AB12)","v":16244432.503095545},{"$f":"DFA!AC8*DFA!AC13/(DFA!AC13-DFA!AC12)","v":16077180.873398241},{"$f":"DFA!AD8*DFA!AD13/(DFA!AD13-DFA!AD12)","v":15908061.803057887},{"$f":"DFA!AE8*DFA!AE13/(DFA!AE13-DFA!AE12)","v":15742383.515479198},{"$f":"DFA!AF8*DFA!AF13/(DFA!AF13-DFA!AF12)","v":15578354.438241918},{"$f":"DFA!AG8*DFA!AG13/(DFA!AG13-DFA!AG12)","v":15395932.241395805},{"$f":"DFA!AH8*DFA!AH13/(DFA!AH13-DFA!AH12)","v":{"$error":"#DIV/0!"}},{"$f":"DFA!AI8*DFA!AI13/(DFA!AI13-DFA!AI12)","v":{"$error":"#DIV/0!"}},{"$f":"DFA!AJ8*DFA!AJ13/(DFA!AJ13-DFA!AJ12)","v":{"$error":"#DIV/0!"}},{"$f":"DFA!AK8*DFA!AK13/(DFA!AK13-DFA!AK12)","v":{"$error":"#DIV/0!"}},{"$f":"DFA!AL8*DFA!AL13/(DFA!AL13-DFA!AL12)","v":{"$error":"#DIV/0!"}},{"$f":"DFA!AM8*DFA!AM13/(DFA!AM13-DFA!AM12)","v":{"$error":"#DIV/0!"}},{"$f":"DFA!AN8*DFA!AN13/(DFA!AN13-DFA!AN12)","v":{"$error":"#DIV/0!"}},{"$f":"DFA!AO8*DFA!AO13/(DFA!AO13-DFA!AO12)","v":{"$error":"#DIV/0!"}},{"$f":"DFA!AP8*DFA!AP13/(DFA!AP13-DFA!AP12)","v":{"$error":"#DIV/0!"}},{"$f":"DFA!AQ8*DFA!AQ13/(DFA!AQ13-DFA!AQ12)","v":{"$error":"#DIV/0!"}},{"$f":"DFA!AR8*DFA!AR13/(DFA!AR13-DFA!AR12)","v":{"$error":"#DIV/0!"}}]
[null,"Investimento em Capital Próprio",{"$f":"Entradas!G165","v":4500000},{"$f":"C7/$C$10","v":0.25},null,null,"Capacidade de Produção (MW)",12,null,"Tarifa Média do PPA",null,null,{"$f":"DFA!I9","v":0.13730000000000003},{"$f":"DFA!J9","v":0.13729999999999998},{"$f":"DFA!K9","v":0.13730000000000001},{"$f":"DFA!L9","v":0.13729999999999998},{"$f":"DFA!M9","v":0.13729999999999995},{"$f":"DFA!N9","v":0.13730000000000003},{"$f":"DFA!O9","v":0.13730000000000001},{"$f":"DFA!P9","v":0.13730000000000001},{"$f":"DFA!Q9","v":0.13730000000000003},{"$f":"DFA!R9","v":0.13730000000000001},{"$f":"DFA!S9","v":0.13729999999999998},{"$f":"DFA!T9","v":0.13730000000000001},{"$f":"DFA!U9","v":0.13730000000000001},{"$f":"DFA!V9","v":0.13730000000000001},{"$f":"DFA!W9","v":0.13730000000000001},{"$f":"DFA!X9","v":0.13730000000000003},{"$f":"DFA!Y9","v":0.13730000000000001},{"$f":"DFA!Z9","v":0.13729999999999998},{"$f":"DFA!AA9","v":0.13730000000000001},{"$f":"DFA!AB9","v":0.13730000000000001},{"$f":"DFA!AC9","v":0.13730000000000003},{"$f":"DFA!AD9","v":0.13729999999999998},{"$f":"DFA!AE9","v":0.13730000000000001},{"$f":"DFA!AF9","v":0.13730000000000001},{"$f":"DFA!AG9","v":0.13730000000000001},{"$f":"DFA!AH9","v":0},{"$f":"DFA!AI9","v":0},{"$f":"DFA!AJ9","v":0},{"$f":"DFA!AK9","v":0},{"$f":"DFA!AL9","v":0},{"$f":"DFA!AM9","v":0},{"$f":"DFA!AN9","v":0},{"$f":"DFA!AO9","v":0},{"$f":"DFA!AP9","v":0},{"$f":"DFA!AQ9","v":0},{"$f":"DFA!AR9","v":0}]
[null,"Dívida Sénior",{"$f":"Cálculos!H95","v":9000000},{"$f":"C8/$C$10","v":0.5},null,null,"Percentagem da Procura Total",{"$f":"'Previsão de Demanda'!E12","v":3.4002738523009654E-2},null,"Receitas de Geração de Eletricidade",{"$f":"DFA!G10","v":0},{"$f":"DFA!H10","v":0},{"$f":"DFA!I10","v":2402261.9350229842},{"$f":"DFA!J10","v":2435667.3748175651},{"$f":"DFA!K10","v":2446437.2531649931},{"$f":"DFA!L10","v":2445441.5805140752},{"$f":"DFA!M10","v":2426956.2319152961},{"$f":"DFA!N10","v":2408702.6888540308},{"$f":"DFA!O10","v":2386959.4638956292},{"$f":"DFA!P10","v":2362696.1229497585},{"$f":"DFA!Q10","v":2338535.9080268526},{"$f":"DFA!R10","v":2314891.6101218574},{"$f":"DFA!S10","v":2291345.6537618847},{"$f":"DFA!T10","v":2268034.0807679808},{"$f":"DFA!U10","v":2244816.1596192713},{"$f":"DFA!V10","v":2222104.7756194528},{"$f":"DFA!W10","v":2199482.4466656079},{"$f":"DFA!X10","v":2177085.3070193226},{"$f":"DFA!Y10","v":2154772.7166800811},{"$f":"DFA!Z10","v":2132957.651560918},{"$f":"DFA!AA10","v":2111222.7192663033},{"$f":"DFA!AB10","v":2089704.1428722343},{"$f":"DFA!AC10","v":2068261.3703085261},{"$f":"DFA!AD10","v":2047307.4645432555},{"$f":"DFA!AE10","v":2026425.1193693648},{"$f":"DFA!AF10","v":2005750.643193379},{"$f":"DFA!AG10","v":1982874.2590324506},{"$f":"DFA!AH10","v":0},{"$f":"DFA!AI10","v":0},{"$f":"DFA!AJ10","v":0},{"$f":"DFA!AK10","v":0},{"$f":"DFA!AL10","v":0},{"$f":"DFA!AM10","v":0},{"$f":"DFA!AN10","v":0},{"$f":"DFA!AO10","v":0},{"$f":"DFA!AP10","v":0},{"$f":"DFA!AQ10","v":0},{"$f":"DFA!AR10","v":0}]
[null,"Dívida Subordinada",{"$f":"Cálculos!H96","v":4500000},{"$f":"C9/$C$10","v":0.25},null,null,"Número de Hectares",{"$f":"Entradas!E30","v":16},null,"Receitas de Armazenamento",null,null,{"$f":"DFA!I11","v":190338.11169642003},{"$f":"DFA!J11","v":184916.0837771899},{"$f":"DFA!K11","v":178570.84062196265},{"$f":"DFA!L11","v":174816.62573054456},{"$f":"DFA!M11","v":172644.64586357202},{"$f":"DFA!N11","v":169568.13322490308},{"$f":"DFA!O11","v":167208.31908625318},{"$f":"DFA!P11","v":165041.03307236315},{"$f":"DFA!Q11","v":163343.8173303084},{"$f":"DFA!R11","v":160770.96769744731},{"$f":"DFA!S11","v":158667.76097020891},{"$f":"DFA!T11","v":156585.49018053582},{"$f":"DFA!U11","v":154949.42151597736},{"$f":"DFA!V11","v":152482.92487849586},{"$f":"DFA!W11","v":150462.21976403255},{"$f":"DFA!X11","v":148461.62934184674},{"$f":"DFA!Y11","v":146884.30916388796},{"$f":"DFA!Z11","v":144519.99365720965},{"$f":"DFA!AA11","v":142578.55389917895},{"$f":"DFA!AB11","v":140656.43980278424},{"$f":"DFA!AC11","v":139135.56360905271},{"$f":"DFA!AD11","v":136869.4210165923},{"$f":"DFA!AE11","v":135004.13730592915},{"$f":"DFA!AF11","v":133157.42117723613},{"$f":"DFA!AG11","v":130987.23771119368},{"$f":"DFA!AH11","v":0},{"$f":"DFA!AI11","v":0},{"$f":"DFA!AJ11","v":0},{"$f":"DFA!AK11","v":0},{"$f":"DFA!AL11","v":0},{"$f":"DFA!AM11","v":0},{"$f":"DFA!AN11","v":0},{"$f":"DFA!AO11","v":0},{"$f":"DFA!AP11","v":0},{"$f":"DFA!AQ11","v":0},{"$f":"DFA!AR11","v":0}]
[null,"Total de Origens",{"$f":"SUM(C7:C9)","v":18000000},{"$f":"C10/$C$10","v":1},null,null,"Número de Painéis Solares",{"$f":"Entradas!E33","v":22176},null,"Receitas Totais",{"$f":"K8","v":0},{"$f":"L8","v":0},{"$f":"DFA!I13","v":2592600.0467194044},{"$f":"DFA!J13","v":2620583.4585947548},{"$f":"DFA!K13","v":2625008.0937869558},{"$f":"DFA!L13","v":2620258.2062446196},{"$f":"DFA!M13","v":2599600.8777788682},{"$f":"DFA!N13","v":2578270.8220789339},{"$f":"DFA!O13","v":2554167.7829818823},{"$f":"DFA!P13","v":2527737.1560221217},{"$f":"DFA!Q13","v":2501879.7253571609},{"$f":"DFA!R13","v":2475662.5778193045},{"$f":"DFA!S13","v":2450013.4147320935},{"$f":"DFA!T13","v":2424619.5709485165},{"$f":"DFA!U13","v":2399765.5811352488},{"$f":"DFA!V13","v":2374587.7004979486},{"$f":"DFA!W13","v":2349944.6664296403},{"$f":"DFA!X13","v":2325546.9363611694},{"$f":"DFA!Y13","v":2301657.0258439691},{"$f":"DFA!Z13","v":2277477.6452181274},{"$f":"DFA!AA13","v":2253801.2731654821},{"$f":"DFA!AB13","v":2230360.5826750183},{"$f":"DFA!AC13","v":2207396.9339175788},{"$f":"DFA!AD13","v":2184176.8855598476},{"$f":"DFA!AE13","v":2161429.2566752941},{"$f":"DFA!AF13","v":2138908.0643706154},{"$f":"DFA!AG13","v":2113861.4967436441},{"$f":"DFA!AH13","v":0},{"$f":"DFA!AI13","v":0},{"$f":"DFA!AJ13","v":0},{"$f":"DFA!AK13","v":0},{"$f":"DFA!AL13","v":0},{"$f":"DFA!AM13","v":0},{"$f":"DFA!AN13","v":0},{"$f":"DFA!AO13","v":0},{"$f":"DFA!AP13","v":0},{"$f":"DFA!AQ13","v":0},{"$f":"DFA!AR13","v":0}]
[null,"Aplicações","Euros","%",null,null,"Capacidade de Armazenamento (kWh)",{"$f":"Entradas!E54","v":12219}]
[null,null,null,null,null,null,"Potência de Armazenamento Disponível (MW)",{"$f":"'Previsão de Produção'!N28","v":6.1094999999999997},null,"Despesas Operacionais",{"$f":"DFA!G15","v":0},{"$f":"DFA!H15","v":0},{"$f":"DFA!I15","v":-723958.25204134558},{"$f":"DFA!J15","v":-751255.35430200677},{"$f":"DFA!K15","v":-754712.36963302386},{"$f":"DFA!L15","v":-758882.3272891955},{"$f":"DFA!M15","v":-763334.87331245106},{"$f":"DFA!N15","v":-766674.41611020686},{"$f":"DFA!O15","v":-770342.47904709668},{"$f":"DFA!P15","v":-774111.05584064324},{"$f":"DFA!Q15","v":-778223.74996657425},{"$f":"DFA!R15","v":-781984.36433098},{"$f":"DFA!S15","v":-786094.38425703626},{"$f":"DFA!T15","v":-790323.62002555886},{"$f":"DFA!U15","v":-794907.8225719214},{"$f":"DFA!V15","v":-799151.07711465168},{"$f":"DFA!W15","v":-803755.14934214542},{"$f":"DFA!X15","v":-808490.14284045005},{"$f":"DFA!Y15","v":-813592.10619618522},{"$f":"DFA!Z15","v":-818365.43534668419},{"$f":"DFA!AA15","v":-823512.20581532689},{"$f":"DFA!AB15","v":-828802.8444672511},{"$f":"DFA!AC15","v":-834473.72838068369},{"$f":"DFA!AD15","v":-839829.59560243355},{"$f":"DFA!AE15","v":-845572.86400568113},{"$f":"DFA!AF15","v":-851474.31683882058},{"$f":"DFA!AG15","v":-2409804.9740079902},{"$f":"DFA!AH15","v":0},{"$f":"DFA!AI15","v":0},{"$f":"DFA!AJ15","v":0},{"$f":"DFA!AK15","v":0},{"$f":"DFA!AL15","v":0},{"$f":"DFA!AM15","v":0},{"$f":"DFA!AN15","v":0},{"$f":"DFA!AO15","v":0},{"$f":"DFA!AP15","v":0},{"$f":"DFA!AQ15","v":0},{"$f":"DFA!AR15","v":0}]
[null,"Investimentos em Capital (CAPEX)",null,null,"€ /watt",null,"Autonomia de Armazenamento em Minutos (Ano 1)",{"$f":"'Previsão de Produção'!N30","v":30.547499999999996},null,"EBITDA",{"$f":"DFA!G16","v":0},{"$f":"DFA!H16","v":0},{"$f":"DFA!I16","v":1768073.3373034382},{"$f":"DFA!J16","v":1737775.2549117701},{"$f":"DFA!K16","v":1719173.9886384455},{"$f":"DFA!L16","v":1693307.0208603593},{"$f":"DFA!M16","v":1664665.8307461287},{"$f":"DFA!N16","v":1637657.0359510677},{"$f":"DFA!O16","v":1609880.7961764429},{"$f":"DFA!P16","v":1581841.9522859463},{"$f":"DFA!Q16","v":1553543.7000129274},{"$f":"DFA!R16","v":1526150.484814079},{"$f":"DFA!S16","v":1498487.7871597353},{"$f":"DFA!T16","v":1470940.3239354682},{"$f":"DFA!U16","v":1443113.0524283077},{"$f":"DFA!V16","v":1416170.450836193},{"$f":"DFA!W16","v":1388937.59194285},{"$f":"DFA!X16","v":1361799.0653682179},{"$f":"DFA!Y16","v":1334359.551607897},{"$f":"DFA!Z16","v":1307783.5208362241},{"$f":"DFA!AA16","v":1280895.6136749368},{"$f":"DFA!AB16","v":1254080.2559913141},{"$f":"DFA!AC16","v":1226941.8198309108},{"$f":"DFA!AD16","v":1200644.7240800904},{"$f":"DFA!AE16","v":1174013.1494822553},{"$f":"DFA!AF16","v":1147431.3187901839},{"$f":"DFA!AG16","v":-434013.32492431812},{"$f":"DFA!AH16","v":0},{"$f":"DFA!AI16","v":0},{"$f":"DFA!AJ16","v":0},{"$f":"DFA!AK16","v":0},{"$f":"DFA!AL16","v":0},{"$f":"DFA!AM16","v":0},{"$f":"DFA!AN16","v":0},{"$f":"DFA!AO16","v":0},{"$f":"DFA!AP16","v":0},{"$f":"DFA!AQ16","v":0},{"$f":"DFA!AR16","v":0}]
[null,{"$f":"Cálculos!C47","v":"Preparação do Terreno, Betão e Vedações"},{"$f":"Cálculos!H47","v":1526375},{"$f":"C14/C$39","v":8.4798611069848526E-2},{"$f":"C14/(Entradas!$E$10*1000000)","v":9.8328630694702129E-2},null,"Autonomia de Armazenamento em Minutos (Ano 25)",{"$f":"'Previsão de Produção'!N31","v":23.82705},null,"Margem de EBITDA (%)",{"$f":"IFERROR(K13/K8, \"-     \")","v":"-     "},{"$f":"IFERROR(L13/L8, \"-     \")","v":"-     "},{"$f":"IFERROR(M13/M10, \"-     \")","v":0.68196918361576953},0.66312532394737156,0.65492140489299866,0.64623670172079106,0.64035438862001004,0.63517649966289336,0.63029563167419467,0.62579368607109354,0.62095059337480663,0.61646142672576709,0.61162431934014272,0.60666850237459446,0.60135584232590722,0.59638582754354519,0.59105119017679486,0.58558227489446102,0.57973865637892574,0.57422452579593597,0.568326777043616,0.56227690972157207,0.55583198516697907,0.54970123162545126,0.54316519768411009,0.53645658637872373,-0.20531776826102649,"-     ","-     ","-     ","-     ","-     ","-     ","-     ","-     ","-     ","-     ","-     "]
[null,{"$f":"Cálculos!C48","v":"Mão de Obra e Engenharia"},{"$f":"Cálculos!H48","v":2399203.9504876011},0.13328910829556445,{"$f":"C15/(Entradas!$E$10*1000000)","v":0.15455601618787371},null,null,null,null,"Resultado Líquido",{"$f":"DFA!G28","v":0},{"$f":"DFA!H28","v":0},{"$f":"DFA!I28","v":-400324.33956656419},{"$f":"DFA!J28","v":-403614.94139003858},{"$f":"DFA!K28","v":-394802.21705748001},{"$f":"DFA!L28","v":-390034.82996017486},{"$f":"DFA!M28","v":-385383.21539154951},{"$f":"DFA!N28","v":-354867.41876778705},{"$f":"DFA!O28","v":-344446.99518819409},{"$f":"DFA!P28","v":241491.24858126894},{"$f":"DFA!Q28","v":257583.02353339375},{"$f":"DFA!R28","v":278172.496584762},{"$f":"DFA!S28","v":252286.73829916655},{"$f":"DFA!T28","v":280705.32864728593},{"$f":"DFA!U28","v":371136.00735301385},{"$f":"DFA!V28","v":467544.02388819563},{"$f":"DFA!W28","v":512006.18002855405},{"$f":"DFA!X28","v":562971.47754360049},{"$f":"DFA!Y28","v":620808.04812324792},{"$f":"DFA!Z28","v":686865.19812400278},{"$f":"DFA!AA28","v":774027.19414469495},{"$f":"DFA!AB28","v":826660.4542881574},{"$f":"DFA!AC28","v":880787.12979887018},{"$f":"DFA!AD28","v":945342.02282544831},{"$f":"DFA!AE28","v":954362.92636353732},{"$f":"DFA!AF28","v":647337.46536071668},{"$f":"DFA!AG28","v":-668424.47820974898},{"$f":"DFA!AH28","v":0},{"$f":"DFA!AI28","v":0},{"$f":"DFA!AJ28","v":0},{"$f":"DFA!AK28","v":0},{"$f":"DFA!AL28","v":0},{"$f":"DFA!AM28","v":0},{"$f":"DFA!AN28","v":0},{"$f":"DFA!AO28","v":0},{"$f":"DFA!AP28","v":0},{"$f":"DFA!AQ28","v":0},{"$f":"DFA!AR28","v":0}]
[null,{"$f":"Cálculos!C50","v":"Painéis Fotovoltaicos"},{"$f":"Cálculos!H50","v":2387080.8561600004},0.13261560305546991,{"$f":"C16/(Entradas!$E$10*1000000)","v":0.15377505000000002},null,"Métricas Financeiras",null,null,"Margem de Resultado Líquido (%)",{"$f":"IFERROR(K15/K8, \"-     \")","v":"-     "},{"$f":"IFERROR(L15/L8, \"-     \")","v":"-     "},{"$f":"IFERROR(M15/M10, \"-     \")","v":-0.15441037273493927},-0.15401720562125143,-0.15040038085670068,-0.14885358589113121,-0.14824707080450972,-0.13763775927993757,-0.13485683966542983,9.5536534724718625E-2,0.10295579796371784,0.11236284745629235,0.10297361507579902,0.11577293692200685,0.15465510892836534,0.19689482253704596,0.21788010047337172,0.24208132235098784,0.26972222236091442,0.30159031398888558,0.34343187367960243,0.37063982421025798,0.39901619698079982,0.43281385728204819,0.44154252257672144,0.30264856921337524,-0.31621015815815834,"-     ","-     ","-     ","-     ","-     ","-     ","-     ","-     ","-     ","-     ","-     "]
[null,{"$f":"Cálculos!C51","v":"Estruturas para Painéis PV"},{"$f":"Cálculos!H51","v":1644372.5760000001},9.1354031955547574E-2,{"$f":"C17/(Entradas!$E$10*1000000)","v":0.10593000000000001}]
[null,{"$f":"Cálculos!C54","v":"Inversores e Transformadores"},{"$f":"Cálculos!H54","v":2012670.0000000002},0.11181499994559138,{"$f":"C18/(Entradas!$E$10*1000000)","v":0.12965561224489797},null,"Custo de Capital e LCOE",null,null,"Balanço Patrimonial"]
[null,{"$f":"Cálculos!C55","v":"Baterias"},{"$f":"Cálculos!H55","v":2104844.9400000004},0.11693582994309962,{"$f":"C19/(Entradas!$E$10*1000000)","v":0.13559349489795922},null,"Custo Médio Ponderado de Capital (WACC) Nominal Pré-Fiscal ",{"$f":"D7*Entradas!G167+D8*Entradas!F189+D9*Entradas!G189","v":8.7499999999999994E-2},null,"Ativo Total",{"$f":"DFA!G45","v":9250000.0000000019},{"$f":"DFA!H45","v":18000000},{"$f":"DFA!I45","v":17571662.278781198},{"$f":"DFA!J45","v":16713775.961090008},{"$f":"DFA!K45","v":15878153.00435986},{"$f":"DFA!L45","v":15015703.708626613},{"$f":"DFA!M45","v":14174436.583351504},{"$f":"DFA!N45","v":13225046.214145575},{"$f":"DFA!O45","v":12296538.279974418},{"$f":"DFA!P45","v":11910178.042139443},{"$f":"DFA!Q45","v":11499994.819498317},{"$f":"DFA!R45","v":11043087.384768862},{"$f":"DFA!S45","v":10511471.321149398},{"$f":"DFA!T45","v":9946573.4144522455},{"$f":"DFA!U45","v":9414537.5846596826},{"$f":"DFA!V45","v":8885554.9853161033},{"$f":"DFA!W45","v":8330194.773183722},{"$f":"DFA!X45","v":7737409.3682837691},{"$f":"DFA!Y45","v":7124411.6281124922},{"$f":"DFA!Z45","v":6677203.5038487874},{"$f":"DFA!AA45","v":6806300.340665116},{"$f":"DFA!AB45","v":6914331.9746657051},{"$f":"DFA!AC45","v":7016307.9980131723},{"$f":"DFA!AD45","v":7003188.2872796971},{"$f":"DFA!AE45","v":10949471.844098635},{"$f":"DFA!AF45","v":11596735.32208693},{"$f":"DFA!AG45","v":12256911.896513578},{"$f":"DFA!AH45","v":0},{"$f":"DFA!AI45","v":0},{"$f":"DFA!AJ45","v":0},{"$f":"DFA!AK45","v":0},{"$f":"DFA!AL45","v":0},{"$f":"DFA!AM45","v":0},{"$f":"DFA!AN45","v":0},{"$f":"DFA!AO45","v":0},{"$f":"DFA!AP45","v":0},{"$f":"DFA!AQ45","v":0},{"$f":"DFA!AR45","v":0}]
[null,{"$f":"Cálculos!C56","v":"Cablagem e Outras Infraestruturas Elétricas"},{"$f":"Cálculos!H56","v":588835.25},3.2713069428526427E-2,{"$f":"C20/(Entradas!$E$10*1000000)","v":3.7932594439290868E-2},null,"Custo Médio Ponderado de Capital (WACC) Real Pré-Impostos",{"$f":"H19-Entradas!E88","v":6.9999999999999993E-2},null,"Ativo Corrente",{"$f":"DFA!G37","v":195805.89822983515},{"$f":"DFA!H37","v":760808.69124128728},{"$f":"DFA!I37","v":1388895.1048924597},{"$f":"DFA!J37","v":1737110.9986722043},{"$f":"DFA!K37","v":2034198.4833032554},{"$f":"DFA!L37","v":2305422.2744027763},{"$f":"DFA!M37","v":2523106.7800028524},{"$f":"DFA!N37","v":2763588.8337890171},{"$f":"DFA!O37","v":2951396.7223180435},{"$f":"DFA!P37","v":3111169.3811121285},{"$f":"DFA!Q37","v":3222654.3076203661},{"$f":"DFA!R37","v":3346736.1850964762},{"$f":"DFA!S37","v":3423166.0724462047},{"$f":"DFA!T37","v":3472052.4859231557},{"$f":"DFA!U37","v":3478038.6815608656},{"$f":"DFA!V37","v":3487240.5377535857},{"$f":"DFA!W37","v":3454136.7957308232},{"$f":"DFA!X37","v":3393898.9306310271},{"$f":"DFA!Y37","v":3296093.5578282122},{"$f":"DFA!Z37","v":3427749.8032703637},{"$f":"DFA!AA37","v":1636821.0627756917},{"$f":"DFA!AB37","v":2140498.0768214376},{"$f":"DFA!AC37","v":2562381.5059281322},{"$f":"DFA!AD37","v":2927001.2586726951},{"$f":"DFA!AE37","v":7218960.1654867707},{"$f":"DFA!AF37","v":8214692.9361171359},{"$f":"DFA!AG37","v":9197715.7311166786},{"$f":"DFA!AH37","v":0},{"$f":"DFA!AI37","v":0},{"$f":"DFA!AJ37","v":0},{"$f":"DFA!AK37","v":0},{"$f":"DFA!AL37","v":0},{"$f":"DFA!AM37","v":0},{"$f":"DFA!AN37","v":0},{"$f":"DFA!AO37","v":0},{"$f":"DFA!AP37","v":0},{"$f":"DFA!AQ37","v":0},{"$f":"DFA!AR37","v":0}]
[null,"Infraestrutura de Rede, Servidores e Software",{"$f":"Cálculos!H59+Cálculos!H60","v":61000},3.3888888872398719E-3,{"$f":"C21/(Entradas!$E$10*1000000)","v":3.9296021438878581E-3},null,"LCOE",{"$f":"Cálculos!H557","v":137.32960787394566},null,"Caixa Não Restrita",{"$f":"DFA!G33","v":27631.182380473183},{"$f":"DFA!H33","v":559769.13563188794},{"$f":"DFA!I33","v":644267.07087188447},{"$f":"DFA!J33","v":1095960.7865602369},{"$f":"DFA!K33","v":1395524.4561192149},{"$f":"DFA!L33","v":1669199.7834745278},{"$f":"DFA!M33","v":1791422.2226924326},{"$f":"DFA!N33","v":2132196.4483540533},{"$f":"DFA!O33","v":2322383.3895379696},{"$f":"DFA!P33","v":2484511.4191979878},{"$f":"DFA!Q33","v":2504278.9299726919},{"$f":"DFA!R33","v":2724718.8601426841},{"$f":"DFA!S33","v":2803434.4780414142},{"$f":"DFA!T33","v":2854583.8692340641},{"$f":"DFA!U33","v":2772450.4099382535},{"$f":"DFA!V33","v":2874230.5216949978},{"$f":"DFA!W33","v":2843322.8488226589},{"$f":"DFA!X33","v":2785259.192555883},{"$f":"DFA!Y33","v":2602790.7977577401},{"$f":"DFA!Z33","v":3225472.8813778367},{"$f":"DFA!AA33","v":1436654.0657452836},{"$f":"DFA!AB33","v":1942420.0018412948},{"$f":"DFA!AC33","v":2282961.449992788},{"$f":"DFA!AD33","v":2733038.853549032},{"$f":"DFA!AE33","v":7027024.920082978},{"$f":"DFA!AF33","v":8024764.6714898972},{"$f":"DFA!AG33","v":8929636.253483111},{"$f":"DFA!AH33","v":0},{"$f":"DFA!AI33","v":0},{"$f":"DFA!AJ33","v":0},{"$f":"DFA!AK33","v":0},{"$f":"DFA!AL33","v":0},{"$f":"DFA!AM33","v":0},{"$f":"DFA!AN33","v":0},{"$f":"DFA!AO33","v":0},{"$f":"DFA!AP33","v":0},{"$f":"DFA!AQ33","v":0},{"$f":"DFA!AR33","v":0}]
[null,{"$f":"Cálculos!C57","v":"Linha de Transmissão"},{"$f":"Cálculos!H57","v":450000},2.4999999987835121E-2,{"$f":"C22/(Entradas!$E$10*1000000)","v":2.8988868274582559E-2},null,null,null,null,"Contas a Receber",{"$f":"DFA!G36","v":168174.71584936196},{"$f":"DFA!H36","v":0},{"$f":"DFA!I36","v":342548.92280177644},{"$f":"DFA!J36","v":239071.1008931688},{"$f":"DFA!K36","v":236594.91596524185},{"$f":"DFA!L36","v":234143.3797094498},{"$f":"DFA!M36","v":329605.44609162107},{"$f":"DFA!N36","v":229313.27421616539},{"$f":"DFA!O36","v":226934.22156127528},{"$f":"DFA!P36","v":224578.85069534235},{"$f":"DFA!Q36","v":316296.26642887562},{"$f":"DFA!R36","v":219938.21373499348},{"$f":"DFA!S36","v":217652.48318599217},{"$f":"DFA!T36","v":215389.5054702932},{"$f":"DFA!U36","v":303509.16040381376},{"$f":"DFA!V36","v":210930.90483978947},{"$f":"DFA!W36","v":208734.83568936581},{"$f":"DFA!X36","v":206560.6268563456},{"$f":"DFA!Y36","v":291223.64885167347},{"$f":"DFA!Z36","v":202276.92189252688},{"$f":"DFA!AA36","v":200166.99703040812},{"$f":"DFA!AB36","v":198078.07498014261},{"$f":"DFA!AC36","v":279420.05593534408},{"$f":"DFA!AD36","v":193962.40512366293},{"$f":"DFA!AE36","v":191935.24540379297},{"$f":"DFA!AF36","v":189928.26462723908},{"$f":"DFA!AG36","v":268079.47763356799},{"$f":"DFA!AH36","v":0},{"$f":"DFA!AI36","v":0},{"$f":"DFA!AJ36","v":0},{"$f":"DFA!AK36","v":0},{"$f":"DFA!AL36","v":0},{"$f":"DFA!AM36","v":0},{"$f":"DFA!AN36","v":0},{"$f":"DFA!AO36","v":0},{"$f":"DFA!AP36","v":0},{"$f":"DFA!AQ36","v":0},{"$f":"DFA!AR36","v":0}]
[null,{"$f":"Cálculos!C61","v":"Ferramentas e Consumíveis"},{"$f":"Cálculos!H61","v":55000.000000000007},3.0555555540687377E-3,{"$f":"C23/(Entradas!$E$10*1000000)","v":3.543083900226758E-3},null,"Outras Métricas Principais",null,null,"Ativo Não Corrente",{"$f":"DFA!G43","v":9054194.1017701663},{"$f":"DFA!H43","v":17239191.308758713},{"$f":"DFA!I43","v":16182767.173888739},{"$f":"DFA!J43","v":14976664.962417804},{"$f":"DFA!K43","v":13843954.521056606},{"$f":"DFA!L43","v":12710281.434223836},{"$f":"DFA!M43","v":11651329.803348651},{"$f":"DFA!N43","v":10461457.380356558},{"$f":"DFA!O43","v":9345141.5576563738},{"$f":"DFA!P43","v":8799008.6610273141},{"$f":"DFA!Q43","v":8277340.5118779512},{"$f":"DFA!R43","v":7696351.1996723861},{"$f":"DFA!S43","v":7088305.248703192},{"$f":"DFA!T43","v":6474520.9285290893},{"$f":"DFA!U43","v":5936498.903098817},{"$f":"DFA!V43","v":5398314.4475625176},{"$f":"DFA!W43","v":4876057.9774528984},{"$f":"DFA!X43","v":4343510.4376527416},{"$f":"DFA!Y43","v":3828318.07028428},{"$f":"DFA!Z43","v":3249453.7005784232},{"$f":"DFA!AA43","v":5169479.277889424},{"$f":"DFA!AB43","v":4773833.897844268},{"$f":"DFA!AC43","v":4453926.4920850396},{"$f":"DFA!AD43","v":4076187.0286070015},{"$f":"DFA!AE43","v":3730511.6786118648},{"$f":"DFA!AF43","v":3382042.3859697934},{"$f":"DFA!AG43","v":3059196.165396899},{"$f":"DFA!AH43","v":0},{"$f":"DFA!AI43","v":0},{"$f":"DFA!AJ43","v":0},{"$f":"DFA!AK43","v":0},{"$f":"DFA!AL43","v":0},{"$f":"DFA!AM43","v":0},{"$f":"DFA!AN43","v":0},{"$f":"DFA!AO43","v":0},{"$f":"DFA!AP43","v":0},{"$f":"DFA!AQ43","v":0},{"$f":"DFA!AR43","v":0}]
[null,"Total de Investimentos em Capital ",{"$f":"SUM(C14:C23)","v":13229382.572647601},{"$f":"SUM(D14:D23)","v":0.73496569812279167},{"$f":"C24/(Entradas!$E$10*1000000)","v":0.85223295278342104},null,"Duração do Projeto (em anos)",{"$f":"Entradas!E21","v":25}]
[null,null,null,null,null,null,"Emprego (Período de Construção)",{"$f":"MAX('Tabalhadores de Construção'!J87:AY87)","v":26.56},null,"Passivo Total",{"$f":"DFA!G61","v":4750000},{"$f":"DFA!H61","v":13500000},{"$f":"DFA!I61","v":13343895.361081831},{"$f":"DFA!J61","v":13017715.242046613},{"$f":"DFA!K61","v":12576894.502373947},{"$f":"DFA!L61","v":12104480.036600873},{"$f":"DFA!M61","v":11522928.870552976},{"$f":"DFA!N61","v":11054073.17627917},{"$f":"DFA!O61","v":10470012.237296203},{"$f":"DFA!P61","v":9842160.7508799564},{"$f":"DFA!Q61","v":9106381.1202347111},{"$f":"DFA!R61","v":8439314.5733912103},{"$f":"DFA!S61","v":7655411.7714725742},{"$f":"DFA!T61","v":6809808.5361281317},{"$f":"DFA!U61","v":5857113.0721931336},{"$f":"DFA!V61","v":4910110.0757507868},{"$f":"DFA!W61","v":3842743.6835898561},{"$f":"DFA!X61","v":2686986.8011463098},{"$f":"DFA!Y61","v":1424099.7742407897},{"$f":"DFA!Z61","v":122873.27474291205},{"$f":"DFA!AA61","v":-522057.08258545049},{"$f":"DFA!AB61","v":-1240685.9028730171},{"$f":"DFA!AC61","v":-2023730.6507644448},{"$f":"DFA!AD61","v":-2977958.7428833414},{"$f":"DFA!AE61","v":13961.887572063551},{"$f":"DFA!AF61","v":13887.900199642609},{"$f":"DFA!AG61","v":23578.426937626082},{"$f":"DFA!AH61","v":0},{"$f":"DFA!AI61","v":0},{"$f":"DFA!AJ61","v":0},{"$f":"DFA!AK61","v":0},{"$f":"DFA!AL61","v":0},{"$f":"DFA!AM61","v":0},{"$f":"DFA!AN61","v":0},{"$f":"DFA!AO61","v":0},{"$f":"DFA!AP61","v":0},{"$f":"DFA!AQ61","v":0},{"$f":"DFA!AR61","v":0}]
[null,"Infraestrutura de Rede, Servidores e Software",null,null,null,null,"Emprego (Período de Operação)",3,null,"Passivo Corrente",{"$f":"DFA!G54","v":2500000},{"$f":"DFA!H54","v":246036.49275504117},{"$f":"DFA!I54","v":497043.19454916869},{"$f":"DFA!J54","v":606788.20326173306},{"$f":"DFA!K54","v":633073.56639671244},{"$f":"DFA!L54","v":661540.98144468502},{"$f":"DFA!M54","v":617494.66396123345},{"$f":"DFA!N54","v":725894.04502526636},{"$f":"DFA!O54","v":762276.68579888344},{"$f":"DFA!P54","v":801841.19647078088},{"$f":"DFA!Q54","v":784618.26298189233},{"$f":"DFA!R54","v":891845.12527449802},{"$f":"DFA!S54","v":943044.740014176},{"$f":"DFA!T54","v":998955.89930900466},{"$f":"DFA!U54","v":1020381.4036279907},{"$f":"DFA!V54","v":1126960.4918034594},{"$f":"DFA!W54","v":1200228.3988113608},{"$f":"DFA!X54","v":1280571.607985494},{"$f":"DFA!Y54","v":1311271.3702796407},{"$f":"DFA!Z54","v":122873.27474291205},{"$f":"DFA!AA54","v":-522057.08258545049},{"$f":"DFA!AB54","v":-1240685.9028730171},{"$f":"DFA!AC54","v":-2023730.6507644448},{"$f":"DFA!AD54","v":-2977958.7428833414},{"$f":"DFA!AE54","v":13961.887572063551},{"$f":"DFA!AF54","v":13887.900199642609},{"$f":"DFA!AG54","v":23578.426937626082},{"$f":"DFA!AH54","v":0},{"$f":"DFA!AI54","v":0},{"$f":"DFA!AJ54","v":0},{"$f":"DFA!AK54","v":0},{"$f":"DFA!AL54","v":0},{"$f":"DFA!AM54","v":0},{"$f":"DFA!AN54","v":0},{"$f":"DFA!AO54","v":0},{"$f":"DFA!AP54","v":0},{"$f":"DFA!AQ54","v":0},{"$f":"DFA!AR54","v":0}]
[null,{"$f":"Cálculos!C69","v":"Comissão do Promotor"},{"$f":"Cálculos!H69","v":2328480},{"$f":"C27/C$39","v":0.12935999993705405},{"$f":"C27/(Entradas!$E$10*1000000)","v":0.15},null,null,null,null,"Passivo Não Corrente",{"$f":"DFA!G59","v":2250000},{"$f":"DFA!H59","v":13253963.507244959},{"$f":"DFA!I59","v":12846852.166532662},{"$f":"DFA!J59","v":12410927.03878488},{"$f":"DFA!K59","v":11943820.935977234},{"$f":"DFA!L59","v":11442939.055156188},{"$f":"DFA!M59","v":10905434.206591742},{"$f":"DFA!N59","v":10328179.131253904},{"$f":"DFA!O59","v":9707735.5514973197},{"$f":"DFA!P59","v":9040319.5544091761},{"$f":"DFA!Q59","v":8321762.8572528195},{"$f":"DFA!R59","v":7547469.4481167132},{"$f":"DFA!S59","v":6712367.0314583983},{"$f":"DFA!T59","v":5810852.636819127},{"$f":"DFA!U59","v":4836731.6685651429},{"$f":"DFA!V59","v":3783149.583947327},{"$f":"DFA!W59","v":2642515.2847784953},{"$f":"DFA!X59","v":1406415.1931608159},{"$f":"DFA!Y59","v":112828.40396114904},{"$f":"DFA!Z59","v":0},{"$f":"DFA!AA59","v":0},{"$f":"DFA!AB59","v":0},{"$f":"DFA!AC59","v":0},{"$f":"DFA!AD59","v":0},{"$f":"DFA!AE59","v":0},{"$f":"DFA!AF59","v":0},{"$f":"DFA!AG59","v":0},{"$f":"DFA!AH59","v":0},{"$f":"DFA!AI59","v":0},{"$f":"DFA!AJ59","v":0},{"$f":"DFA!AK59","v":0},{"$f":"DFA!AL59","v":0},{"$f":"DFA!AM59","v":0},{"$f":"DFA!AN59","v":0},{"$f":"DFA!AO59","v":0},{"$f":"DFA!AP59","v":0},{"$f":"DFA!AQ59","v":0},{"$f":"DFA!AR59","v":0}]
[null,{"$f":"Cálculos!C72","v":"Juros Durante a Construção"},{"$f":"Cálculos!H72","v":1132866.736111111},6.2937040864436869E-2,{"$f":"C28/(Entradas!$E$10*1000000)","v":7.2978943523958395E-2},null,"Datas Principais"]
[null,{"$f":"Cálculos!C71","v":"Custos Operacionais Durante a Construção"},{"$f":"Capex!F111","v":388461.99999999994},2.1581222211720902E-2,{"$f":"C29/(Entradas!$E$10*1000000)","v":2.5024608328179754E-2},null,{"$f":"Entradas!$C$180","v":"Data de Celebração do Empréstimo"},{"$f":"Entradas!$E$180","v":"2026-01-01"},null,"Capital Próprio",{"$f":"DFA!G67","v":4500000.0000000019},{"$f":"DFA!H67","v":4500000},{"$f":"DFA!I67","v":4227766.9176993668},{"$f":"DFA!J67","v":3696060.7190433946},{"$f":"DFA!K67","v":3301258.5019859131},{"$f":"DFA!L67","v":2911223.6720257401},{"$f":"DFA!M67","v":2651507.7127985284},{"$f":"DFA!N67","v":2170973.0378664043},{"$f":"DFA!O67","v":1826526.0426782146},{"$f":"DFA!P67","v":2068017.2912594862},{"$f":"DFA!Q67","v":2393613.6992636062},{"$f":"DFA!R67","v":2603772.811377652},{"$f":"DFA!S67","v":2856059.5496768234},{"$f":"DFA!T67","v":3136764.8783241138},{"$f":"DFA!U67","v":3557424.5124665489},{"$f":"DFA!V67","v":3975444.9095653165},{"$f":"DFA!W67","v":4487451.0895938659},{"$f":"DFA!X67","v":5050422.5671374593},{"$f":"DFA!Y67","v":5700311.8538717022},{"$f":"DFA!Z67","v":6554330.2291058749},{"$f":"DFA!AA67","v":7328357.4232505662},{"$f":"DFA!AB67","v":8155017.877538722},{"$f":"DFA!AC67","v":9040038.6487776171},{"$f":"DFA!AD67","v":9981147.0301630385},{"$f":"DFA!AE67","v":10935509.956526572},{"$f":"DFA!AF67","v":11582847.421887288},{"$f":"DFA!AG67","v":12233333.469575951},{"$f":"DFA!AH67","v":0},{"$f":"DFA!AI67","v":0},{"$f":"DFA!AJ67","v":0},{"$f":"DFA!AK67","v":0},{"$f":"DFA!AL67","v":0},{"$f":"DFA!AM67","v":0},{"$f":"DFA!AN67","v":0},{"$f":"DFA!AO67","v":0},{"$f":"DFA!AP67","v":0},{"$f":"DFA!AQ67","v":0},{"$f":"DFA!AR67","v":0}]
[null,{"$f":"Cálculos!C66","v":"Comissão do Empréstimo"},{"$f":"Cálculos!H66","v":135000},7.4999999963505362E-3,{"$f":"C30/(Entradas!$E$10*1000000)","v":8.6966604823747688E-3},null,{"$f":"Entradas!$C$182","v":"Data do Primeiro Desembolso"},{"$f":"Entradas!$E$182","v":"2026-01-01"}]
[null,{"$f":"Cálculos!C67","v":"Honorários Legais"},{"$f":"Cálculos!H67","v":25000},1.3888888882130624E-3,{"$f":"C31/(Entradas!$E$10*1000000)","v":1.6104926819212534E-3},null,{"$f":"Entradas!$C$17","v":"Data de Início da Construção"},{"$f":"Entradas!$E$17","v":"2026-01-01"},null,"Demonstração de Fluxos de Caixa"]
[null,"Total de Custos Financeiros e Operacionais Durante a Construção",{"$f":"SUM(C27:C31)","v":4009808.736111111},0.22276715189777541,{"$f":"SUM(E27:E31)","v":0.25831070501643416},null,{"$f":"Entradas!$C$22","v":"Data de Início da Operação Comercial (COD)"},{"$f":"Entradas!$E$22","v":"2028-01-01"},null,"Fluxos de Caixa das Atividades Operacionais",{"$f":"DFA!G83","v":-168174.71584936196},{"$f":"DFA!H83","v":168174.71584936196},{"$f":"DFA!I83","v":1532033.4757026755},{"$f":"DFA!J83","v":1739982.81010684},{"$f":"DFA!K83","v":1721781.1434285592},{"$f":"DFA!L83","v":1695892.8012248937},{"$f":"DFA!M83","v":1667230.5639013695},{"$f":"DFA!N83","v":1640201.0487173186},{"$f":"DFA!O83","v":1612404.4150534982},{"$f":"DFA!P83","v":1584345.5035295987},{"$f":"DFA!Q83","v":1556027.5097125489},{"$f":"DFA!R83","v":1528614.8789713099},{"$f":"DFA!S83","v":1500933.0917683113},{"$f":"DFA!T83","v":1473366.8650622314},{"$f":"DFA!U83","v":1445521.1562954318},{"$f":"DFA!V83","v":1418560.4439046637},{"$f":"DFA!W83","v":1391309.8009972421},{"$f":"DFA!X83","v":1364153.8176028053},{"$f":"DFA!Y83","v":1336697.1747141411},{"$f":"DFA!Z83","v":1310104.3430916779},{"$f":"DFA!AA83","v":1283199.9640336088},{"$f":"DFA!AB83","v":1123825.1875279951},{"$f":"DFA!AC83","v":1032870.9373889766},{"$f":"DFA!AD83","v":993866.4171827297},{"$f":"DFA!AE83","v":952413.93948745611},{"$f":"DFA!AF83","v":997739.75140691944},{"$f":"DFA!AG83","v":-576714.28322167892},{"$f":"DFA!AH83","v":0},{"$f":"DFA!AI83","v":0},{"$f":"DFA!AJ83","v":0},{"$f":"DFA!AK83","v":0},{"$f":"DFA!AL83","v":0},{"$f":"DFA!AM83","v":0},{"$f":"DFA!AN83","v":0},{"$f":"DFA!AO83","v":0},{"$f":"DFA!AP83","v":0},{"$f":"DFA!AQ83","v":0},{"$f":"DFA!AR83","v":0}]
[null,null,null,null,null,null,{"$f":"Entradas!$C$23","v":"Data de Fim da Operação Comercial"},{"$f":"Entradas!$E$23","v":"2052-12-31"},null,"Fluxos de Caixa das Atividades de Investimento",{"$f":"DFA!G87","v":-9054194.1017701663},{"$f":"DFA!H87","v":-8184997.2069885479},{"$f":"DFA!I87","v":0},{"$f":"DFA!J87","v":0},{"$f":"DFA!K87","v":0},{"$f":"DFA!L87","v":0},{"$f":"DFA!M87","v":0},{"$f":"DFA!N87","v":0},{"$f":"DFA!O87","v":0},{"$f":"DFA!P87","v":0},{"$f":"DFA!Q87","v":0},{"$f":"DFA!R87","v":0},{"$f":"DFA!S87","v":0},{"$f":"DFA!T87","v":0},{"$f":"DFA!U87","v":0},{"$f":"DFA!V87","v":0},{"$f":"DFA!W87","v":0},{"$f":"DFA!X87","v":0},{"$f":"DFA!Y87","v":0},{"$f":"DFA!Z87","v":-7777.9598204181602},{"$f":"DFA!AA87","v":-2453959.5282341777},{"$f":"DFA!AB87","v":0},{"$f":"DFA!AC87","v":0},{"$f":"DFA!AD87","v":0},{"$f":"DFA!AE87","v":0},{"$f":"DFA!AF87","v":0},{"$f":"DFA!AG87","v":0},{"$f":"DFA!AH87","v":0},{"$f":"DFA!AI87","v":0},{"$f":"DFA!AJ87","v":0},{"$f":"DFA!AK87","v":0},{"$f":"DFA!AL87","v":0},{"$f":"DFA!AM87","v":0},{"$f":"DFA!AN87","v":0},{"$f":"DFA!AO87","v":0},{"$f":"DFA!AP87","v":0},{"$f":"DFA!AQ87","v":0},{"$f":"DFA!AR87","v":0}]
[null,"Custos do Projeto Não Amortizáveis",null,null,null,null,null,null,null,"Fluxos de Caixa das Atividades de Financiamento",{"$f":"DFA!G104","v":9250000},{"$f":"DFA!H104","v":8548960.4443906005},{"$f":"DFA!I104","v":-1313607.1610115853},{"$f":"DFA!J104","v":-1422217.4738695812},{"$f":"DFA!K104","v":-1422217.4738695815},{"$f":"DFA!L104","v":-1422217.4738695812},{"$f":"DFA!M104","v":-1422217.4738695815},{"$f":"DFA!N104","v":-1422217.4738695815},{"$f":"DFA!O104","v":-1422217.4738695812},{"$f":"DFA!P104","v":-1422217.4738695812},{"$f":"DFA!Q104","v":-1422217.4738695812},{"$f":"DFA!R104","v":-1422217.4738695812},{"$f":"DFA!S104","v":-1422217.4738695812},{"$f":"DFA!T104","v":-1422217.4738695812},{"$f":"DFA!U104","v":-1422217.4738695812},{"$f":"DFA!V104","v":-1422217.4738695812},{"$f":"DFA!W104","v":-1422217.4738695812},{"$f":"DFA!X104","v":-1422217.4738695812},{"$f":"DFA!Y104","v":-1422217.4738695815},{"$f":"DFA!Z104","v":-776592.39529386628},{"$f":"DFA!AA104","v":-618059.25143198413},{"$f":"DFA!AB104","v":-618059.25143198424},{"$f":"DFA!AC104","v":-618059.25143198413},{"$f":"DFA!AD104","v":-618059.25143198413},{"$f":"DFA!AE104","v":3341572.1270464896},{"$f":"DFA!AF104","v":0},{"$f":"DFA!AG104","v":0},{"$f":"DFA!AH104","v":0},{"$f":"DFA!AI104","v":0},{"$f":"DFA!AJ104","v":0},{"$f":"DFA!AK104","v":0},{"$f":"DFA!AL104","v":0},{"$f":"DFA!AM104","v":0},{"$f":"DFA!AN104","v":0},{"$f":"DFA!AO104","v":0},{"$f":"DFA!AP104","v":0},{"$f":"DFA!AQ104","v":0},{"$f":"DFA!AR104","v":0}]
[null,{"$f":"Cálculos!C79","v":"Fundo de Maneio"},{"$f":"Cálculos!H79","v":337315.29},{"$f":"C35/C$39","v":1.8739738324214668E-2},{"$f":"C35/(Entradas!$E$10*1000000)","v":2.1729752241805813E-2},null,null,null,null,"Variação Líquida de Caixa",{"$f":"DFA!G106","v":27631.182380471379},{"$f":"DFA!H106","v":532137.95325141493},{"$f":"DFA!I106","v":218426.31469109026},{"$f":"DFA!J106","v":317765.33623725874},{"$f":"DFA!K106","v":299563.66955897771},{"$f":"DFA!L106","v":273675.32735531242},{"$f":"DFA!M106","v":245013.09003178799},{"$f":"DFA!N106","v":217983.57484773709},{"$f":"DFA!O106","v":190186.94118391699},{"$f":"DFA!P106","v":162128.02966001746},{"$f":"DFA!Q106","v":133810.03584296769},{"$f":"DFA!R106","v":106397.40510172863},{"$f":"DFA!S106","v":78715.617898730095},{"$f":"DFA!T106","v":51149.39119265019},{"$f":"DFA!U106","v":23303.682425850537},{"$f":"DFA!V106","v":-3657.0299649175722},{"$f":"DFA!W106","v":-30907.672872339142},{"$f":"DFA!X106","v":-58063.656266775914},{"$f":"DFA!Y106","v":-85520.299155440414},{"$f":"DFA!Z106","v":525733.98797739344},{"$f":"DFA!AA106","v":-1788818.8156325531},{"$f":"DFA!AB106","v":505765.93609601085},{"$f":"DFA!AC106","v":414811.68595699244},{"$f":"DFA!AD106","v":375807.16575074557},{"$f":"DFA!AE106","v":4293986.0665339455},{"$f":"DFA!AF106","v":997739.75140691944},{"$f":"DFA!AG106","v":-576714.28322167892},{"$f":"DFA!AH106","v":0},{"$f":"DFA!AI106","v":0},{"$f":"DFA!AJ106","v":0},{"$f":"DFA!AK106","v":0},{"$f":"DFA!AL106","v":0},{"$f":"DFA!AM106","v":0},{"$f":"DFA!AN106","v":0},{"$f":"DFA!AO106","v":0},{"$f":"DFA!AP106","v":0},{"$f":"DFA!AQ106","v":0},{"$f":"DFA!AR106","v":0}]
[null,{"$f":"Cálculos!C80","v":"Conta de Reserva do Serviço da Dívida"},{"$f":"Cálculos!H80","v":423493.41},{"$f":"C36/C$39","v":2.3527411655218339E-2},{"$f":"C36/(Entradas!$E$10*1000000)","v":2.7281321505875075E-2}]
[null,"Total de Custos do Projeto Não Amortizáveis",{"$f":"SUM(C35:C36)","v":760808.7},{"$f":"C37/C$39","v":4.2267149979433011E-2},{"$f":"SUM(E35:E36)","v":4.9011073747680892E-2},null,null,null,null,"Rácios Principais"]
[null,null,null,null,null,null,null,null,null,"CFADS",{"$f":"DFA!G117","v":0},{"$f":"DFA!H117","v":0},0,{"$f":"DFA!J116","v":1739982.8101068402},{"$f":"DFA!K116","v":1721781.1434285594},{"$f":"DFA!L116","v":1695892.8012248934},{"$f":"DFA!M116","v":1667230.5639013695},{"$f":"DFA!N116","v":1640201.0487173186},{"$f":"DFA!O116","v":1612404.415053498},{"$f":"DFA!P116","v":1584345.5035295989},{"$f":"DFA!Q116","v":1556027.5097125489},{"$f":"DFA!R116","v":1528614.8789713099},{"$f":"DFA!S116","v":1500933.0917683113},{"$f":"DFA!T116","v":1473366.8650622317},{"$f":"DFA!U116","v":1445521.1562954315},{"$f":"DFA!V116","v":1418560.4439046634},{"$f":"DFA!W116","v":1391309.8009972419},{"$f":"DFA!X116","v":1364153.8176028053},{"$f":"DFA!Y116","v":1336697.1747141411},{"$f":"DFA!Z116","v":1310104.3430916781},{"$f":"DFA!AA116","v":1283199.964033609},{"$f":"DFA!AB116","v":1123825.1875279951},{"$f":"DFA!AC116","v":1032870.9373889766},{"$f":"DFA!AD116","v":993866.41718272958},{"$f":"DFA!AE116","v":952413.93948745611},{"$f":"DFA!AF116","v":997739.75140691933},{"$f":"DFA!AG116","v":-576714.28322167904},{"$f":"DFA!AH116","v":0},{"$f":"DFA!AI116","v":0},{"$f":"DFA!AJ116","v":0},{"$f":"DFA!AK116","v":0},{"$f":"DFA!AL116","v":0},{"$f":"DFA!AM116","v":0},{"$f":"DFA!AN116","v":0},{"$f":"DFA!AO116","v":0},{"$f":"DFA!AP116","v":0},{"$f":"DFA!AQ116","v":0},{"$f":"DFA!AR116","v":0}]
[null,"Total de Aplicações de Fundos",{"$f":"C24+C32+C37","v":18000000.008758713},{"$f":"D24+D32+D37","v":1},{"$f":"C39/(Entradas!$E$10*1000000)","v":1.1595547315475361},null,null,null,null,"Serviço Total da Dívida",{"$f":"SUM(K40:K41)","v":-5000000},0,0,804158.22243759711,804158.22243759735,804158.22243759735,804158.22243759723,804158.22243759723,804158.22243759711,804158.22243759711,804158.22243759711,804158.22243759723,804158.22243759711,804158.22243759723,804158.22243759723,804158.22243759723,804158.22243759723,804158.22243759723,804158.22243759723,560612.25508068083,0,{"$f":"SUM(AF40:AF41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Juros",{"$f":"DFA!G118*-1","v":-2500000},{"$f":"DFA!H117*-1","v":0},0,{"$f":"DFA!J117*-1","v":480116.21535911487},{"$f":"DFA!K117*-1","v":461837.69906478323},{"$f":"DFA!L117*-1","v":442528.13077526615},{"$f":"DFA!M117*-1","v":422129.351053569},{"$f":"DFA!N117*-1","v":400579.91981329507},{"$f":"DFA!O117*-1","v":377814.93126423209},{"$f":"DFA!P117*-1","v":353765.81841941527},{"$f":"DFA!Q117*-1","v":328360.14657485212},{"$f":"DFA!R117*-1","v":301521.39513988001},{"$f":"DFA!S117*-1","v":273168.72716104198},{"$f":"DFA!T117*-1","v":243216.74584529619},{"$f":"DFA!U117*-1","v":211575.2373492216},{"$f":"DFA!V117*-1","v":178148.89905951274},{"$f":"DFA!W117*-1","v":142837.05254635829},{"$f":"DFA!X117*-1","v":105533.34032513438},{"$f":"DFA!Y117*-1","v":66125.405513073478},{"$f":"DFA!Z117*-1","v":24494.553416051571},{"$f":"DFA!AA117*-1","v":0},{"$f":"DFA!AB117*-1","v":0},{"$f":"DFA!AC117*-1","v":0},{"$f":"DFA!AD117*-1","v":0},{"$f":"DFA!AE117*-1","v":0},{"$f":"DFA!AF117*-1","v":0},{"$f":"DFA!AG117*-1","v":0},{"$f":"DFA!AH117*-1","v":0},{"$f":"DFA!AI117*-1","v":0},{"$f":"DFA!AJ117*-1","v":0},{"$f":"DFA!AK117*-1","v":0},{"$f":"DFA!AL117*-1","v":0},{"$f":"DFA!AM117*-1","v":0},{"$f":"DFA!AN117*-1","v":0},{"$f":"DFA!AO117*-1","v":0},{"$f":"DFA!AP117*-1","v":0},{"$f":"DFA!AQ117*-1","v":0},{"$f":"DFA!AR117*-1","v":0}]
[null,null,null,null,null,null,null,null,null,"Amortização de Capital",{"$f":"DFA!G118*-1","v":-2500000},{"$f":"DFA!H119*-1","v":0},0,{"$f":"DFA!J119*-1","v":324042.0070784823},{"$f":"DFA!K119*-1","v":342320.52337281406},{"$f":"DFA!L119*-1","v":361630.09166233114},{"$f":"DFA!M119*-1","v":382028.87138402823},{"$f":"DFA!N119*-1","v":403578.30262430216},{"$f":"DFA!O119*-1","v":426343.29117336508},{"$f":"DFA!P119*-1","v":450392.4040181819},{"$f":"DFA!Q119*-1","v":475798.07586274506},{"$f":"DFA!R119*-1","v":502636.82729771722},{"$f":"DFA!S119*-1","v":530989.49527655519},{"$f":"DFA!T119*-1","v":560941.47659230104},{"$f":"DFA!U119*-1","v":592582.98508837563},{"$f":"DFA!V119*-1","v":626009.32337808446},{"$f":"DFA!W119*-1","v":661321.16989123891},{"$f":"DFA!X119*-1","v":698624.88211246289},{"$f":"DFA!Y119*-1","v":738032.8169245238},{"$f":"DFA!Z119*-1","v":536117.70166462928},{"$f":"DFA!AA119*-1","v":0},{"$f":"DFA!AB119*-1","v":0},{"$f":"DFA!AC119*-1","v":0},{"$f":"DFA!AD119*-1","v":0},{"$f":"DFA!AE119*-1","v":0},{"$f":"DFA!AF119*-1","v":0},{"$f":"DFA!AG119*-1","v":0},{"$f":"DFA!AH119*-1","v":0},{"$f":"DFA!AI119*-1","v":0},{"$f":"DFA!AJ119*-1","v":0},{"$f":"DFA!AK119*-1","v":0},{"$f":"DFA!AL119*-1","v":0},{"$f":"DFA!AM119*-1","v":0},{"$f":"DFA!AN119*-1","v":0},{"$f":"DFA!AO119*-1","v":0},{"$f":"DFA!AP119*-1","v":0},{"$f":"DFA!AQ119*-1","v":0},{"$f":"DFA!AR119*-1","v":0}]
[null,null,null,null,null,null,null,null,null,"DSCR Anual",{"$f":"IFERROR(K38/K39,\"-     \")","v":0},"-     ","-     ",2.1637319143893516,2.1410974798086699,2.1089043846175368,2.0732618499473801,2.0396496646461864,2.0050835396122819,1.9701912625192919,1.9349768071709259,1.9008882037389483,1.8664648944564937,1.8321852888553471,1.7975581371458329,1.7640315106207147,1.7301443449522245,1.69637489183127,1.6622315576930744,2.336917060265002,"-     ","-     ","-     ","-     ","-     ","-     ","-     ","-     ","-     ","-     ","-     ","-     ","-     ","-     ","-     ","-     ","-     ","-     "]
[]
[null,null,null,null,null,null,null,null,null,"Rácio de Liquidez Corrente",null,null,null,{"$f":"IFERROR(N20/N26, \"-     \")","v":2.8627962596084222},3.2132102669858353,3.4849273727050951,4.0860381915158603,3.8071518188206439,3.8718181695730496,3.8800318502037698,4.1072894420949,3.7525979458220347,3.6299084520579026,3.4756814473239865,3.4085672957137545,3.0943769219211958,2.8778995724077245,2.6502999984281024,2.5136624138490036,27.896626100689918,-3.1353296744284207,-1.7252538066764149,-1.2661672663603811,-0.98288845191948238,517.04757886256323,591.49999769789054,390.09030396506682,"-     ","-     ","-     ","-     ","-     ","-     ","-     ","-     ","-     ","-     ","-     "]
[null,null,null,null,null,null,null,null,null,"EBITDA / Juros",null,null,{"$f":"IFERROR(M13/M40, \"-     \")","v":"-     "},3.6194887806735663,3.7224635237005463,3.8264392771909224,3.9434970029716778,4.0882154969584041,4.2610301048439556,4.4714380811391932,4.7312188041638166,5.0614998119986687,5.4855759029705009,6.0478579253383105,6.8208031833438802,7.9493640337519267,9.7239306411203437,12.903970074032467,20.179226747336685,53.390788499912723,"-     ","-     ","-     ","-     ","-     ","-     ","-     ","-     ","-     ","-     ","-     ","-     ","-     ","-     ","-     ","-     ","-     ","-     "]
[" "]
[]
[null,"Verificações do Modelo"]
[null,"Verificação Geral do Modelo",{"$f":"IF(COUNTIF(C50:C60, \"NO\")=0, \"OK\", \"NO\")","v":"OK"}]
[null,"Fontes = Aplicações",{"$f":"Cálculos!$F$98","v":"OK"}]
[null,"Verificação do Balanço",{"$f":"Cálculos!$H$412","v":"OK"}]
[null,"Dívida Subordinada Totalmente Reembolsada",{"$f":"Cálculos!$F$151","v":"OK"}]
[null,"Dívida Sénior Totalmente Reembolsada",{"$f":"Cálculos!$F$115","v":"OK"}]
[null,"Verificação da Alavancagem Máxima",{"$f":"Cálculos!$F$98","v":"OK"}]
[null,"Verificação de Caixa Negativa (DFC)",{"$f":"Cálculos!$F$452","v":"OK"}]
[null,"Verificação de Caixa Negativa na Cascata de Caixa",{"$f":"Cálculos!$F$478","v":"OK"}]
[null,"Verificação de Saldo Mínimo",{"$f":"Cálculos!$F$454","v":"OK"}]
[null,"DSCR Mínimo Cumpre o Covenant"]
[null,"AFS/QFS Coincidem com os Financeiros Mensais",{"$f":"IF(AND(DFT!$F$134=\"OK\", DFA!$E$135=\"OK\"), \"OK\", \"NO\")","v":"OK"}]
[null,"Cascata de Caixa = Fluxo de Caixa",{"$f":"Cálculos!F475","v":"OK"}]

{"sheet":"Cálculos","index":5,"n_rows":558,"n_cols":332,"rows_kept":281,"cut":true,"hidden":false,"merged":[[292,3,292,7],[546,5,546,6]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[{"$f":"Entradas!$D$6&\" - Cálculos\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (São Miguel Nascente) - Cálculos"}]
[]
[null,null,"Início do Período",null,null,null,null,null,{"$f":"Entradas!E16","v":"2026-01-01"},{"$f":"I4+1","v":"2026-02-01"},"2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01",{"$f":"BU4+1","v":"2031-06-01"},"2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01",{"$f":"EG4+1","v":"2036-10-01"},"2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01",{"$f":"GS4+1","v":"2042-02-01"},"2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01",{"$f":"JE4+1","v":"2047-06-01"},"2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01","2051-10-01","2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01",{"$f":"LQ4+1","v":"2052-10-01"},"2052-11-01","2052-12-01"]
[null,null,"Fim do Período",null,null,null,null,null,{"$f":"EOMONTH(I3, 0)","v":"2026-01-31"},"2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30",{"$f":"EOMONTH(BU3, 0)","v":"2031-05-31"},"2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31",{"$f":"EOMONTH(EG3, 0)","v":"2036-09-30"},"2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31",{"$f":"EOMONTH(GS3, 0)","v":"2042-01-31"},"2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30",{"$f":"EOMONTH(JE3, 0)","v":"2047-05-31"},"2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30","2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31",{"$f":"EOMONTH(LQ3, 0)","v":"2052-09-30"},"2052-10-31","2052-11-30","2052-12-31"]
["·","Indicadores e Calendário"]
[{"$f":"Resumo!$C$49","v":"OK"}]
[null,"Calendário"]
[null,null,"Ano",null,null,null,null,null,{"$f":"YEAR(I4)","v":2026},2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,{"$f":"YEAR(BU4)","v":2031},2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,{"$f":"YEAR(EG4)","v":2036},2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,{"$f":"YEAR(GS4)","v":2042},2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,{"$f":"YEAR(JE4)","v":2047},2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,{"$f":"YEAR(LQ4)","v":2052},2052,2052,2052]
[null,null,"Dias do Período",null,null,null,null,null,{"$f":"_xlfn.DAYS(I4,I3)+1","v":31},28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,{"$f":"_xlfn.DAYS(BU4,BU3)+1","v":31},30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,{"$f":"_xlfn.DAYS(EG4,EG3)+1","v":30},31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,{"$f":"_xlfn.DAYS(GS4,GS3)+1","v":31},28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,{"$f":"_xlfn.DAYS(JE4,JE3)+1","v":31},30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,{"$f":"_xlfn.DAYS(LQ4,LQ3)+1","v":30},31,30,31]
[null,null,"Trimestre",null,null,null,null,null,{"$f":"ROUNDUP(MONTH(I3)/3,0)","v":1},1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,{"$f":"ROUNDUP(MONTH(BU3)/3,0)","v":2},2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,{"$f":"ROUNDUP(MONTH(EG3)/3,0)","v":3},4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,{"$f":"ROUNDUP(MONTH(GS3)/3,0)","v":1},1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,{"$f":"ROUNDUP(MONTH(JE3)/3,0)","v":2},2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,{"$f":"ROUNDUP(MONTH(LQ3)/3,0)","v":3},4,4,4]
[]
[null,"Construção"]
[null,null,"Indicador de Operação",null,null,null,null,null,{"$f":"IF(AND(I3<Entradas!$E$22, I4>=Entradas!$E$17),1,0)","v":1},{"$f":"IF(AND(J3<Entradas!$E$22, J4>=Entradas!$E$17),1,0)","v":1},{"$f":"IF(AND(K3<Entradas!$E$22, K4>=Entradas!$E$17),1,0)","v":1},{"$f":"IF(AND(L3<Entradas!$E$22, L4>=Entradas!$E$17),1,0)","v":1},{"$f":"IF(AND(M3<Entradas!$E$22, M4>=Entradas!$E$17),1,0)","v":1},{"$f":"IF(AND(N3<Entradas!$E$22, N4>=Entradas!$E$17),1,0)","v":1},{"$f":"IF(AND(O3<Entradas!$E$22, O4>=Entradas!$E$17),1,0)","v":1},{"$f":"IF(AND(P3<Entradas!$E$22, P4>=Entradas!$E$17),1,0)","v":1},{"$f":"IF(AND(Q3<Entradas!$E$22, Q4>=Entradas!$E$17),1,0)","v":1},{"$f":"IF(AND(R3<Entradas!$E$22, R4>=Entradas!$E$17),1,0)","v":1},{"$f":"IF(AND(S3<Entradas!$E$22, S4>=Entradas!$E$17),1,0)","v":1},{"$f":"IF(AND(T3<Entradas!$E$22, T4>=Entradas!$E$17),1,0)","v":1},{"$f":"IF(AND(U3<Entradas!$E$22, U4>=Entradas!$E$17),1,0)","v":1},{"$f":"IF(AND(V3<Entradas!$E$22, V4>=Entradas!$E$17),1,0)","v":1},{"$f":"IF(AND(W3<Entradas!$E$22, W4>=Entradas!$E$17),1,0)","v":1},{"$f":"IF(AND(X3<Entradas!$E$22, X4>=Entradas!$E$17),1,0)","v":1},{"$f":"IF(AND(Y3<Entradas!$E$22, Y4>=Entradas!$E$17),1,0)","v":1},{"$f":"IF(AND(Z3<Entradas!$E$22, Z4>=Entradas!$E$17),1,0)","v":1},{"$f":"IF(AND(AA3<Entradas!$E$22, AA4>=Entradas!$E$17),1,0)","v":1},{"$f":"IF(AND(AB3<Entradas!$E$22, AB4>=Entradas!$E$17),1,0)","v":1},{"$f":"IF(AND(AC3<Entradas!$E$22, AC4>=Entradas!$E$17),1,0)","v":1},{"$f":"IF(AND(AD3<Entradas!$E$22, AD4>=Entradas!$E$17),1,0)","v":1},{"$f":"IF(AND(AE3<Entradas!$E$22, AE4>=Entradas!$E$17),1,0)","v":1},{"$f":"IF(AND(AF3<Entradas!$E$22, AF4>=Entradas!$E$17),1,0)","v":1},{"$f":"IF(AND(AG3<Entradas!$E$22, AG4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(AH3<Entradas!$E$22, AH4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(AI3<Entradas!$E$22, AI4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(AJ3<Entradas!$E$22, AJ4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(AK3<Entradas!$E$22, AK4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(AL3<Entradas!$E$22, AL4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(AM3<Entradas!$E$22, AM4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(AN3<Entradas!$E$22, AN4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(AO3<Entradas!$E$22, AO4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(AP3<Entradas!$E$22, AP4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(AQ3<Entradas!$E$22, AQ4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(AR3<Entradas!$E$22, AR4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(AS3<Entradas!$E$22, AS4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(AT3<Entradas!$E$22, AT4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(AU3<Entradas!$E$22, AU4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(AV3<Entradas!$E$22, AV4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(AW3<Entradas!$E$22, AW4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(AX3<Entradas!$E$22, AX4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(AY3<Entradas!$E$22, AY4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(AZ3<Entradas!$E$22, AZ4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(BA3<Entradas!$E$22, BA4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(BB3<Entradas!$E$22, BB4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(BC3<Entradas!$E$22, BC4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(BD3<Entradas!$E$22, BD4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(BE3<Entradas!$E$22, BE4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(BF3<Entradas!$E$22, BF4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(BG3<Entradas!$E$22, BG4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(BH3<Entradas!$E$22, BH4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(BI3<Entradas!$E$22, BI4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(BJ3<Entradas!$E$22, BJ4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(BK3<Entradas!$E$22, BK4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(BL3<Entradas!$E$22, BL4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(BM3<Entradas!$E$22, BM4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(BN3<Entradas!$E$22, BN4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(BO3<Entradas!$E$22, BO4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(BP3<Entradas!$E$22, BP4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(BQ3<Entradas!$E$22, BQ4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(BR3<Entradas!$E$22, BR4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(BS3<Entradas!$E$22, BS4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(BT3<Entradas!$E$22, BT4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(BU3<Entradas!$E$22, BU4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(BV3<Entradas!$E$22, BV4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(BW3<Entradas!$E$22, BW4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(BX3<Entradas!$E$22, BX4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(BY3<Entradas!$E$22, BY4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(BZ3<Entradas!$E$22, BZ4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(CA3<Entradas!$E$22, CA4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(CB3<Entradas!$E$22, CB4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(CC3<Entradas!$E$22, CC4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(CD3<Entradas!$E$22, CD4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(CE3<Entradas!$E$22, CE4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(CF3<Entradas!$E$22, CF4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(CG3<Entradas!$E$22, CG4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(CH3<Entradas!$E$22, CH4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(CI3<Entradas!$E$22, CI4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(CJ3<Entradas!$E$22, CJ4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(CK3<Entradas!$E$22, CK4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(CL3<Entradas!$E$22, CL4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(CM3<Entradas!$E$22, CM4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(CN3<Entradas!$E$22, CN4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(CO3<Entradas!$E$22, CO4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(CP3<Entradas!$E$22, CP4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(CQ3<Entradas!$E$22, CQ4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(CR3<Entradas!$E$22, CR4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(CS3<Entradas!$E$22, CS4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(CT3<Entradas!$E$22, CT4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(CU3<Entradas!$E$22, CU4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(CV3<Entradas!$E$22, CV4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(CW3<Entradas!$E$22, CW4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(CX3<Entradas!$E$22, CX4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(CY3<Entradas!$E$22, CY4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(CZ3<Entradas!$E$22, CZ4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(DA3<Entradas!$E$22, DA4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(DB3<Entradas!$E$22, DB4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(DC3<Entradas!$E$22, DC4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(DD3<Entradas!$E$22, DD4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(DE3<Entradas!$E$22, DE4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(DF3<Entradas!$E$22, DF4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(DG3<Entradas!$E$22, DG4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(DH3<Entradas!$E$22, DH4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(DI3<Entradas!$E$22, DI4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(DJ3<Entradas!$E$22, DJ4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(DK3<Entradas!$E$22, DK4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(DL3<Entradas!$E$22, DL4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(DM3<Entradas!$E$22, DM4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(DN3<Entradas!$E$22, DN4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(DO3<Entradas!$E$22, DO4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(DP3<Entradas!$E$22, DP4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(DQ3<Entradas!$E$22, DQ4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(DR3<Entradas!$E$22, DR4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(DS3<Entradas!$E$22, DS4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(DT3<Entradas!$E$22, DT4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(DU3<Entradas!$E$22, DU4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(DV3<Entradas!$E$22, DV4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(DW3<Entradas!$E$22, DW4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(DX3<Entradas!$E$22, DX4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(DY3<Entradas!$E$22, DY4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(DZ3<Entradas!$E$22, DZ4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(EA3<Entradas!$E$22, EA4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(EB3<Entradas!$E$22, EB4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(EC3<Entradas!$E$22, EC4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(ED3<Entradas!$E$22, ED4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(EE3<Entradas!$E$22, EE4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(EF3<Entradas!$E$22, EF4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(EG3<Entradas!$E$22, EG4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(EH3<Entradas!$E$22, EH4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(EI3<Entradas!$E$22, EI4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(EJ3<Entradas!$E$22, EJ4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(EK3<Entradas!$E$22, EK4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(EL3<Entradas!$E$22, EL4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(EM3<Entradas!$E$22, EM4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(EN3<Entradas!$E$22, EN4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(EO3<Entradas!$E$22, EO4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(EP3<Entradas!$E$22, EP4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(EQ3<Entradas!$E$22, EQ4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(ER3<Entradas!$E$22, ER4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(ES3<Entradas!$E$22, ES4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(ET3<Entradas!$E$22, ET4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(EU3<Entradas!$E$22, EU4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(EV3<Entradas!$E$22, EV4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(EW3<Entradas!$E$22, EW4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(EX3<Entradas!$E$22, EX4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(EY3<Entradas!$E$22, EY4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(EZ3<Entradas!$E$22, EZ4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(FA3<Entradas!$E$22, FA4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(FB3<Entradas!$E$22, FB4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(FC3<Entradas!$E$22, FC4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(FD3<Entradas!$E$22, FD4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(FE3<Entradas!$E$22, FE4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(FF3<Entradas!$E$22, FF4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(FG3<Entradas!$E$22, FG4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(FH3<Entradas!$E$22, FH4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(FI3<Entradas!$E$22, FI4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(FJ3<Entradas!$E$22, FJ4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(FK3<Entradas!$E$22, FK4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(FL3<Entradas!$E$22, FL4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(FM3<Entradas!$E$22, FM4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(FN3<Entradas!$E$22, FN4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(FO3<Entradas!$E$22, FO4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(FP3<Entradas!$E$22, FP4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(FQ3<Entradas!$E$22, FQ4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(FR3<Entradas!$E$22, FR4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(FS3<Entradas!$E$22, FS4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(FT3<Entradas!$E$22, FT4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(FU3<Entradas!$E$22, FU4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(FV3<Entradas!$E$22, FV4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(FW3<Entradas!$E$22, FW4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(FX3<Entradas!$E$22, FX4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(FY3<Entradas!$E$22, FY4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(FZ3<Entradas!$E$22, FZ4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(GA3<Entradas!$E$22, GA4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(GB3<Entradas!$E$22, GB4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(GC3<Entradas!$E$22, GC4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(GD3<Entradas!$E$22, GD4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(GE3<Entradas!$E$22, GE4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(GF3<Entradas!$E$22, GF4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(GG3<Entradas!$E$22, GG4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(GH3<Entradas!$E$22, GH4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(GI3<Entradas!$E$22, GI4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(GJ3<Entradas!$E$22, GJ4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(GK3<Entradas!$E$22, GK4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(GL3<Entradas!$E$22, GL4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(GM3<Entradas!$E$22, GM4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(GN3<Entradas!$E$22, GN4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(GO3<Entradas!$E$22, GO4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(GP3<Entradas!$E$22, GP4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(GQ3<Entradas!$E$22, GQ4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(GR3<Entradas!$E$22, GR4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(GS3<Entradas!$E$22, GS4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(GT3<Entradas!$E$22, GT4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(GU3<Entradas!$E$22, GU4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(GV3<Entradas!$E$22, GV4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(GW3<Entradas!$E$22, GW4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(GX3<Entradas!$E$22, GX4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(GY3<Entradas!$E$22, GY4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(GZ3<Entradas!$E$22, GZ4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(HA3<Entradas!$E$22, HA4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(HB3<Entradas!$E$22, HB4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(HC3<Entradas!$E$22, HC4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(HD3<Entradas!$E$22, HD4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(HE3<Entradas!$E$22, HE4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(HF3<Entradas!$E$22, HF4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(HG3<Entradas!$E$22, HG4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(HH3<Entradas!$E$22, HH4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(HI3<Entradas!$E$22, HI4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(HJ3<Entradas!$E$22, HJ4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(HK3<Entradas!$E$22, HK4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(HL3<Entradas!$E$22, HL4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(HM3<Entradas!$E$22, HM4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(HN3<Entradas!$E$22, HN4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(HO3<Entradas!$E$22, HO4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(HP3<Entradas!$E$22, HP4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(HQ3<Entradas!$E$22, HQ4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(HR3<Entradas!$E$22, HR4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(HS3<Entradas!$E$22, HS4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(HT3<Entradas!$E$22, HT4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(HU3<Entradas!$E$22, HU4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(HV3<Entradas!$E$22, HV4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(HW3<Entradas!$E$22, HW4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(HX3<Entradas!$E$22, HX4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(HY3<Entradas!$E$22, HY4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(HZ3<Entradas!$E$22, HZ4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(IA3<Entradas!$E$22, IA4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(IB3<Entradas!$E$22, IB4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(IC3<Entradas!$E$22, IC4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(ID3<Entradas!$E$22, ID4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(IE3<Entradas!$E$22, IE4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(IF3<Entradas!$E$22, IF4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(IG3<Entradas!$E$22, IG4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(IH3<Entradas!$E$22, IH4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(II3<Entradas!$E$22, II4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(IJ3<Entradas!$E$22, IJ4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(IK3<Entradas!$E$22, IK4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(IL3<Entradas!$E$22, IL4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(IM3<Entradas!$E$22, IM4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(IN3<Entradas!$E$22, IN4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(IO3<Entradas!$E$22, IO4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(IP3<Entradas!$E$22, IP4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(IQ3<Entradas!$E$22, IQ4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(IR3<Entradas!$E$22, IR4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(IS3<Entradas!$E$22, IS4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(IT3<Entradas!$E$22, IT4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(IU3<Entradas!$E$22, IU4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(IV3<Entradas!$E$22, IV4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(IW3<Entradas!$E$22, IW4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(IX3<Entradas!$E$22, IX4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(IY3<Entradas!$E$22, IY4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(IZ3<Entradas!$E$22, IZ4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(JA3<Entradas!$E$22, JA4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(JB3<Entradas!$E$22, JB4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(JC3<Entradas!$E$22, JC4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(JD3<Entradas!$E$22, JD4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(JE3<Entradas!$E$22, JE4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(JF3<Entradas!$E$22, JF4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(JG3<Entradas!$E$22, JG4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(JH3<Entradas!$E$22, JH4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(JI3<Entradas!$E$22, JI4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(JJ3<Entradas!$E$22, JJ4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(JK3<Entradas!$E$22, JK4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(JL3<Entradas!$E$22, JL4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(JM3<Entradas!$E$22, JM4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(JN3<Entradas!$E$22, JN4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(JO3<Entradas!$E$22, JO4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(JP3<Entradas!$E$22, JP4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(JQ3<Entradas!$E$22, JQ4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(JR3<Entradas!$E$22, JR4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(JS3<Entradas!$E$22, JS4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(JT3<Entradas!$E$22, JT4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(JU3<Entradas!$E$22, JU4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(JV3<Entradas!$E$22, JV4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(JW3<Entradas!$E$22, JW4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(JX3<Entradas!$E$22, JX4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(JY3<Entradas!$E$22, JY4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(JZ3<Entradas!$E$22, JZ4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(KA3<Entradas!$E$22, KA4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(KB3<Entradas!$E$22, KB4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(KC3<Entradas!$E$22, KC4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(KD3<Entradas!$E$22, KD4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(KE3<Entradas!$E$22, KE4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(KF3<Entradas!$E$22, KF4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(KG3<Entradas!$E$22, KG4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(KH3<Entradas!$E$22, KH4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(KI3<Entradas!$E$22, KI4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(KJ3<Entradas!$E$22, KJ4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(KK3<Entradas!$E$22, KK4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(KL3<Entradas!$E$22, KL4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(KM3<Entradas!$E$22, KM4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(KN3<Entradas!$E$22, KN4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(KO3<Entradas!$E$22, KO4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(KP3<Entradas!$E$22, KP4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(KQ3<Entradas!$E$22, KQ4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(KR3<Entradas!$E$22, KR4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(KS3<Entradas!$E$22, KS4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(KT3<Entradas!$E$22, KT4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(KU3<Entradas!$E$22, KU4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(KV3<Entradas!$E$22, KV4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(KW3<Entradas!$E$22, KW4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(KX3<Entradas!$E$22, KX4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(KY3<Entradas!$E$22, KY4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(KZ3<Entradas!$E$22, KZ4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(LA3<Entradas!$E$22, LA4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(LB3<Entradas!$E$22, LB4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(LC3<Entradas!$E$22, LC4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(LD3<Entradas!$E$22, LD4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(LE3<Entradas!$E$22, LE4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(LF3<Entradas!$E$22, LF4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(LG3<Entradas!$E$22, LG4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(LH3<Entradas!$E$22, LH4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(LI3<Entradas!$E$22, LI4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(LJ3<Entradas!$E$22, LJ4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(LK3<Entradas!$E$22, LK4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(LL3<Entradas!$E$22, LL4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(LM3<Entradas!$E$22, LM4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(LN3<Entradas!$E$22, LN4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(LO3<Entradas!$E$22, LO4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(LP3<Entradas!$E$22, LP4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(LQ3<Entradas!$E$22, LQ4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(LR3<Entradas!$E$22, LR4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(LS3<Entradas!$E$22, LS4>=Entradas!$E$17),1,0)","v":0},{"$f":"IF(AND(LT3<Entradas!$E$22, LT4>=Entradas!$E$17),1,0)","v":0}]
[null,null,"Mês de Operação",null,null,null,null,null,{"$f":"IF(AND(I3<=Entradas!$E$17, Cálculos!I4>=Entradas!$E$17), 1,#REF!+ 1)*I13","v":1},{"$f":"IF(AND(J3<=Entradas!$E$17, Cálculos!J4>=Entradas!$E$17), 1, I14+1)*J13","v":2},{"$f":"IF(AND(K3<=Entradas!$E$17, Cálculos!K4>=Entradas!$E$17), 1, J14+1)*K13","v":3},{"$f":"IF(AND(L3<=Entradas!$E$17, Cálculos!L4>=Entradas!$E$17), 1, K14+1)*L13","v":4},{"$f":"IF(AND(M3<=Entradas!$E$17, Cálculos!M4>=Entradas!$E$17), 1, L14+1)*M13","v":5},{"$f":"IF(AND(N3<=Entradas!$E$17, Cálculos!N4>=Entradas!$E$17), 1, M14+1)*N13","v":6},{"$f":"IF(AND(O3<=Entradas!$E$17, Cálculos!O4>=Entradas!$E$17), 1, N14+1)*O13","v":7},{"$f":"IF(AND(P3<=Entradas!$E$17, Cálculos!P4>=Entradas!$E$17), 1, O14+1)*P13","v":8},{"$f":"IF(AND(Q3<=Entradas!$E$17, Cálculos!Q4>=Entradas!$E$17), 1, P14+1)*Q13","v":9},{"$f":"IF(AND(R3<=Entradas!$E$17, Cálculos!R4>=Entradas!$E$17), 1, Q14+1)*R13","v":10},{"$f":"IF(AND(S3<=Entradas!$E$17, Cálculos!S4>=Entradas!$E$17), 1, R14+1)*S13","v":11},{"$f":"IF(AND(T3<=Entradas!$E$17, Cálculos!T4>=Entradas!$E$17), 1, S14+1)*T13","v":12},{"$f":"IF(AND(U3<=Entradas!$E$17, Cálculos!U4>=Entradas!$E$17), 1, T14+1)*U13","v":13},{"$f":"IF(AND(V3<=Entradas!$E$17, Cálculos!V4>=Entradas!$E$17), 1, U14+1)*V13","v":14},{"$f":"IF(AND(W3<=Entradas!$E$17, Cálculos!W4>=Entradas!$E$17), 1, V14+1)*W13","v":15},{"$f":"IF(AND(X3<=Entradas!$E$17, Cálculos!X4>=Entradas!$E$17), 1, W14+1)*X13","v":16},{"$f":"IF(AND(Y3<=Entradas!$E$17, Cálculos!Y4>=Entradas!$E$17), 1, X14+1)*Y13","v":17},{"$f":"IF(AND(Z3<=Entradas!$E$17, Cálculos!Z4>=Entradas!$E$17), 1, Y14+1)*Z13","v":18},{"$f":"IF(AND(AA3<=Entradas!$E$17, Cálculos!AA4>=Entradas!$E$17), 1, Z14+1)*AA13","v":19},{"$f":"IF(AND(AB3<=Entradas!$E$17, Cálculos!AB4>=Entradas!$E$17), 1, AA14+1)*AB13","v":20},{"$f":"IF(AND(AC3<=Entradas!$E$17, Cálculos!AC4>=Entradas!$E$17), 1, AB14+1)*AC13","v":21},{"$f":"IF(AND(AD3<=Entradas!$E$17, Cálculos!AD4>=Entradas!$E$17), 1, AC14+1)*AD13","v":22},{"$f":"IF(AND(AE3<=Entradas!$E$17, Cálculos!AE4>=Entradas!$E$17), 1, AD14+1)*AE13","v":23},{"$f":"IF(AND(AF3<=Entradas!$E$17, Cálculos!AF4>=Entradas!$E$17), 1, AE14+1)*AF13","v":24},{"$f":"IF(AND(AG3<=Entradas!$E$17, Cálculos!AG4>=Entradas!$E$17), 1, AF14+1)*AG13","v":0},{"$f":"IF(AND(AH3<=Entradas!$E$17, Cálculos!AH4>=Entradas!$E$17), 1, AG14+1)*AH13","v":0},{"$f":"IF(AND(AI3<=Entradas!$E$17, Cálculos!AI4>=Entradas!$E$17), 1, AH14+1)*AI13","v":0},{"$f":"IF(AND(AJ3<=Entradas!$E$17, Cálculos!AJ4>=Entradas!$E$17), 1, AI14+1)*AJ13","v":0},{"$f":"IF(AND(AK3<=Entradas!$E$17, Cálculos!AK4>=Entradas!$E$17), 1, AJ14+1)*AK13","v":0},{"$f":"IF(AND(AL3<=Entradas!$E$17, Cálculos!AL4>=Entradas!$E$17), 1, AK14+1)*AL13","v":0},{"$f":"IF(AND(AM3<=Entradas!$E$17, Cálculos!AM4>=Entradas!$E$17), 1, AL14+1)*AM13","v":0},{"$f":"IF(AND(AN3<=Entradas!$E$17, Cálculos!AN4>=Entradas!$E$17), 1, AM14+1)*AN13","v":0},{"$f":"IF(AND(AO3<=Entradas!$E$17, Cálculos!AO4>=Entradas!$E$17), 1, AN14+1)*AO13","v":0},{"$f":"IF(AND(AP3<=Entradas!$E$17, Cálculos!AP4>=Entradas!$E$17), 1, AO14+1)*AP13","v":0},{"$f":"IF(AND(AQ3<=Entradas!$E$17, Cálculos!AQ4>=Entradas!$E$17), 1, AP14+1)*AQ13","v":0},{"$f":"IF(AND(AR3<=Entradas!$E$17, Cálculos!AR4>=Entradas!$E$17), 1, AQ14+1)*AR13","v":0},{"$f":"IF(AND(AS3<=Entradas!$E$17, Cálculos!AS4>=Entradas!$E$17), 1, AR14+1)*AS13","v":0},{"$f":"IF(AND(AT3<=Entradas!$E$17, Cálculos!AT4>=Entradas!$E$17), 1, AS14+1)*AT13","v":0},{"$f":"IF(AND(AU3<=Entradas!$E$17, Cálculos!AU4>=Entradas!$E$17), 1, AT14+1)*AU13","v":0},{"$f":"IF(AND(AV3<=Entradas!$E$17, Cálculos!AV4>=Entradas!$E$17), 1, AU14+1)*AV13","v":0},{"$f":"IF(AND(AW3<=Entradas!$E$17, Cálculos!AW4>=Entradas!$E$17), 1, AV14+1)*AW13","v":0},{"$f":"IF(AND(AX3<=Entradas!$E$17, Cálculos!AX4>=Entradas!$E$17), 1, AW14+1)*AX13","v":0},{"$f":"IF(AND(AY3<=Entradas!$E$17, Cálculos!AY4>=Entradas!$E$17), 1, AX14+1)*AY13","v":0},{"$f":"IF(AND(AZ3<=Entradas!$E$17, Cálculos!AZ4>=Entradas!$E$17), 1, AY14+1)*AZ13","v":0},{"$f":"IF(AND(BA3<=Entradas!$E$17, Cálculos!BA4>=Entradas!$E$17), 1, AZ14+1)*BA13","v":0},{"$f":"IF(AND(BB3<=Entradas!$E$17, Cálculos!BB4>=Entradas!$E$17), 1, BA14+1)*BB13","v":0},{"$f":"IF(AND(BC3<=Entradas!$E$17, Cálculos!BC4>=Entradas!$E$17), 1, BB14+1)*BC13","v":0},{"$f":"IF(AND(BD3<=Entradas!$E$17, Cálculos!BD4>=Entradas!$E$17), 1, BC14+1)*BD13","v":0},{"$f":"IF(AND(BE3<=Entradas!$E$17, Cálculos!BE4>=Entradas!$E$17), 1, BD14+1)*BE13","v":0},{"$f":"IF(AND(BF3<=Entradas!$E$17, Cálculos!BF4>=Entradas!$E$17), 1, BE14+1)*BF13","v":0},{"$f":"IF(AND(BG3<=Entradas!$E$17, Cálculos!BG4>=Entradas!$E$17), 1, BF14+1)*BG13","v":0},{"$f":"IF(AND(BH3<=Entradas!$E$17, Cálculos!BH4>=Entradas!$E$17), 1, BG14+1)*BH13","v":0},{"$f":"IF(AND(BI3<=Entradas!$E$17, Cálculos!BI4>=Entradas!$E$17), 1, BH14+1)*BI13","v":0},{"$f":"IF(AND(BJ3<=Entradas!$E$17, Cálculos!BJ4>=Entradas!$E$17), 1, BI14+1)*BJ13","v":0},{"$f":"IF(AND(BK3<=Entradas!$E$17, Cálculos!BK4>=Entradas!$E$17), 1, BJ14+1)*BK13","v":0},{"$f":"IF(AND(BL3<=Entradas!$E$17, Cálculos!BL4>=Entradas!$E$17), 1, BK14+1)*BL13","v":0},{"$f":"IF(AND(BM3<=Entradas!$E$17, Cálculos!BM4>=Entradas!$E$17), 1, BL14+1)*BM13","v":0},{"$f":"IF(AND(BN3<=Entradas!$E$17, Cálculos!BN4>=Entradas!$E$17), 1, BM14+1)*BN13","v":0},{"$f":"IF(AND(BO3<=Entradas!$E$17, Cálculos!BO4>=Entradas!$E$17), 1, BN14+1)*BO13","v":0},{"$f":"IF(AND(BP3<=Entradas!$E$17, Cálculos!BP4>=Entradas!$E$17), 1, BO14+1)*BP13","v":0},{"$f":"IF(AND(BQ3<=Entradas!$E$17, Cálculos!BQ4>=Entradas!$E$17), 1, BP14+1)*BQ13","v":0},{"$f":"IF(AND(BR3<=Entradas!$E$17, Cálculos!BR4>=Entradas!$E$17), 1, BQ14+1)*BR13","v":0},{"$f":"IF(AND(BS3<=Entradas!$E$17, Cálculos!BS4>=Entradas!$E$17), 1, BR14+1)*BS13","v":0},{"$f":"IF(AND(BT3<=Entradas!$E$17, Cálculos!BT4>=Entradas!$E$17), 1, BS14+1)*BT13","v":0},{"$f":"IF(AND(BU3<=Entradas!$E$17, Cálculos!BU4>=Entradas!$E$17), 1, BT14+1)*BU13","v":0},{"$f":"IF(AND(BV3<=Entradas!$E$17, Cálculos!BV4>=Entradas!$E$17), 1, BU14+1)*BV13","v":0},{"$f":"IF(AND(BW3<=Entradas!$E$17, Cálculos!BW4>=Entradas!$E$17), 1, BV14+1)*BW13","v":0},{"$f":"IF(AND(BX3<=Entradas!$E$17, Cálculos!BX4>=Entradas!$E$17), 1, BW14+1)*BX13","v":0},{"$f":"IF(AND(BY3<=Entradas!$E$17, Cálculos!BY4>=Entradas!$E$17), 1, BX14+1)*BY13","v":0},{"$f":"IF(AND(BZ3<=Entradas!$E$17, Cálculos!BZ4>=Entradas!$E$17), 1, BY14+1)*BZ13","v":0},{"$f":"IF(AND(CA3<=Entradas!$E$17, Cálculos!CA4>=Entradas!$E$17), 1, BZ14+1)*CA13","v":0},{"$f":"IF(AND(CB3<=Entradas!$E$17, Cálculos!CB4>=Entradas!$E$17), 1, CA14+1)*CB13","v":0},{"$f":"IF(AND(CC3<=Entradas!$E$17, Cálculos!CC4>=Entradas!$E$17), 1, CB14+1)*CC13","v":0},{"$f":"IF(AND(CD3<=Entradas!$E$17, Cálculos!CD4>=Entradas!$E$17), 1, CC14+1)*CD13","v":0},{"$f":"IF(AND(CE3<=Entradas!$E$17, Cálculos!CE4>=Entradas!$E$17), 1, CD14+1)*CE13","v":0},{"$f":"IF(AND(CF3<=Entradas!$E$17, Cálculos!CF4>=Entradas!$E$17), 1, CE14+1)*CF13","v":0},{"$f":"IF(AND(CG3<=Entradas!$E$17, Cálculos!CG4>=Entradas!$E$17), 1, CF14+1)*CG13","v":0},{"$f":"IF(AND(CH3<=Entradas!$E$17, Cálculos!CH4>=Entradas!$E$17), 1, CG14+1)*CH13","v":0},{"$f":"IF(AND(CI3<=Entradas!$E$17, Cálculos!CI4>=Entradas!$E$17), 1, CH14+1)*CI13","v":0},{"$f":"IF(AND(CJ3<=Entradas!$E$17, Cálculos!CJ4>=Entradas!$E$17), 1, CI14+1)*CJ13","v":0},{"$f":"IF(AND(CK3<=Entradas!$E$17, Cálculos!CK4>=Entradas!$E$17), 1, CJ14+1)*CK13","v":0},{"$f":"IF(AND(CL3<=Entradas!$E$17, Cálculos!CL4>=Entradas!$E$17), 1, CK14+1)*CL13","v":0},{"$f":"IF(AND(CM3<=Entradas!$E$17, Cálculos!CM4>=Entradas!$E$17), 1, CL14+1)*CM13","v":0},{"$f":"IF(AND(CN3<=Entradas!$E$17, Cálculos!CN4>=Entradas!$E$17), 1, CM14+1)*CN13","v":0},{"$f":"IF(AND(CO3<=Entradas!$E$17, Cálculos!CO4>=Entradas!$E$17), 1, CN14+1)*CO13","v":0},{"$f":"IF(AND(CP3<=Entradas!$E$17, Cálculos!CP4>=Entradas!$E$17), 1, CO14+1)*CP13","v":0},{"$f":"IF(AND(CQ3<=Entradas!$E$17, Cálculos!CQ4>=Entradas!$E$17), 1, CP14+1)*CQ13","v":0},{"$f":"IF(AND(CR3<=Entradas!$E$17, Cálculos!CR4>=Entradas!$E$17), 1, CQ14+1)*CR13","v":0},{"$f":"IF(AND(CS3<=Entradas!$E$17, Cálculos!CS4>=Entradas!$E$17), 1, CR14+1)*CS13","v":0},{"$f":"IF(AND(CT3<=Entradas!$E$17, Cálculos!CT4>=Entradas!$E$17), 1, CS14+1)*CT13","v":0},{"$f":"IF(AND(CU3<=Entradas!$E$17, Cálculos!CU4>=Entradas!$E$17), 1, CT14+1)*CU13","v":0},{"$f":"IF(AND(CV3<=Entradas!$E$17, Cálculos!CV4>=Entradas!$E$17), 1, CU14+1)*CV13","v":0},{"$f":"IF(AND(CW3<=Entradas!$E$17, Cálculos!CW4>=Entradas!$E$17), 1, CV14+1)*CW13","v":0},{"$f":"IF(AND(CX3<=Entradas!$E$17, Cálculos!CX4>=Entradas!$E$17), 1, CW14+1)*CX13","v":0},{"$f":"IF(AND(CY3<=Entradas!$E$17, Cálculos!CY4>=Entradas!$E$17), 1, CX14+1)*CY13","v":0},{"$f":"IF(AND(CZ3<=Entradas!$E$17, Cálculos!CZ4>=Entradas!$E$17), 1, CY14+1)*CZ13","v":0},{"$f":"IF(AND(DA3<=Entradas!$E$17, Cálculos!DA4>=Entradas!$E$17), 1, CZ14+1)*DA13","v":0},{"$f":"IF(AND(DB3<=Entradas!$E$17, Cálculos!DB4>=Entradas!$E$17), 1, DA14+1)*DB13","v":0},{"$f":"IF(AND(DC3<=Entradas!$E$17, Cálculos!DC4>=Entradas!$E$17), 1, DB14+1)*DC13","v":0},{"$f":"IF(AND(DD3<=Entradas!$E$17, Cálculos!DD4>=Entradas!$E$17), 1, DC14+1)*DD13","v":0},{"$f":"IF(AND(DE3<=Entradas!$E$17, Cálculos!DE4>=Entradas!$E$17), 1, DD14+1)*DE13","v":0},{"$f":"IF(AND(DF3<=Entradas!$E$17, Cálculos!DF4>=Entradas!$E$17), 1, DE14+1)*DF13","v":0},{"$f":"IF(AND(DG3<=Entradas!$E$17, Cálculos!DG4>=Entradas!$E$17), 1, DF14+1)*DG13","v":0},{"$f":"IF(AND(DH3<=Entradas!$E$17, Cálculos!DH4>=Entradas!$E$17), 1, DG14+1)*DH13","v":0},{"$f":"IF(AND(DI3<=Entradas!$E$17, Cálculos!DI4>=Entradas!$E$17), 1, DH14+1)*DI13","v":0},{"$f":"IF(AND(DJ3<=Entradas!$E$17, Cálculos!DJ4>=Entradas!$E$17), 1, DI14+1)*DJ13","v":0},{"$f":"IF(AND(DK3<=Entradas!$E$17, Cálculos!DK4>=Entradas!$E$17), 1, DJ14+1)*DK13","v":0},{"$f":"IF(AND(DL3<=Entradas!$E$17, Cálculos!DL4>=Entradas!$E$17), 1, DK14+1)*DL13","v":0},{"$f":"IF(AND(DM3<=Entradas!$E$17, Cálculos!DM4>=Entradas!$E$17), 1, DL14+1)*DM13","v":0},{"$f":"IF(AND(DN3<=Entradas!$E$17, Cálculos!DN4>=Entradas!$E$17), 1, DM14+1)*DN13","v":0},{"$f":"IF(AND(DO3<=Entradas!$E$17, Cálculos!DO4>=Entradas!$E$17), 1, DN14+1)*DO13","v":0},{"$f":"IF(AND(DP3<=Entradas!$E$17, Cálculos!DP4>=Entradas!$E$17), 1, DO14+1)*DP13","v":0},{"$f":"IF(AND(DQ3<=Entradas!$E$17, Cálculos!DQ4>=Entradas!$E$17), 1, DP14+1)*DQ13","v":0},{"$f":"IF(AND(DR3<=Entradas!$E$17, Cálculos!DR4>=Entradas!$E$17), 1, DQ14+1)*DR13","v":0},{"$f":"IF(AND(DS3<=Entradas!$E$17, Cálculos!DS4>=Entradas!$E$17), 1, DR14+1)*DS13","v":0},{"$f":"IF(AND(DT3<=Entradas!$E$17, Cálculos!DT4>=Entradas!$E$17), 1, DS14+1)*DT13","v":0},{"$f":"IF(AND(DU3<=Entradas!$E$17, Cálculos!DU4>=Entradas!$E$17), 1, DT14+1)*DU13","v":0},{"$f":"IF(AND(DV3<=Entradas!$E$17, Cálculos!DV4>=Entradas!$E$17), 1, DU14+1)*DV13","v":0},{"$f":"IF(AND(DW3<=Entradas!$E$17, Cálculos!DW4>=Entradas!$E$17), 1, DV14+1)*DW13","v":0},{"$f":"IF(AND(DX3<=Entradas!$E$17, Cálculos!DX4>=Entradas!$E$17), 1, DW14+1)*DX13","v":0},{"$f":"IF(AND(DY3<=Entradas!$E$17, Cálculos!DY4>=Entradas!$E$17), 1, DX14+1)*DY13","v":0},{"$f":"IF(AND(DZ3<=Entradas!$E$17, Cálculos!DZ4>=Entradas!$E$17), 1, DY14+1)*DZ13","v":0},{"$f":"IF(AND(EA3<=Entradas!$E$17, Cálculos!EA4>=Entradas!$E$17), 1, DZ14+1)*EA13","v":0},{"$f":"IF(AND(EB3<=Entradas!$E$17, Cálculos!EB4>=Entradas!$E$17), 1, EA14+1)*EB13","v":0},{"$f":"IF(AND(EC3<=Entradas!$E$17, Cálculos!EC4>=Entradas!$E$17), 1, EB14+1)*EC13","v":0},{"$f":"IF(AND(ED3<=Entradas!$E$17, Cálculos!ED4>=Entradas!$E$17), 1, EC14+1)*ED13","v":0},{"$f":"IF(AND(EE3<=Entradas!$E$17, Cálculos!EE4>=Entradas!$E$17), 1, ED14+1)*EE13","v":0},{"$f":"IF(AND(EF3<=Entradas!$E$17, Cálculos!EF4>=Entradas!$E$17), 1, EE14+1)*EF13","v":0},{"$f":"IF(AND(EG3<=Entradas!$E$17, Cálculos!EG4>=Entradas!$E$17), 1, EF14+1)*EG13","v":0},{"$f":"IF(AND(EH3<=Entradas!$E$17, Cálculos!EH4>=Entradas!$E$17), 1, EG14+1)*EH13","v":0},{"$f":"IF(AND(EI3<=Entradas!$E$17, Cálculos!EI4>=Entradas!$E$17), 1, EH14+1)*EI13","v":0},{"$f":"IF(AND(EJ3<=Entradas!$E$17, Cálculos!EJ4>=Entradas!$E$17), 1, EI14+1)*EJ13","v":0},{"$f":"IF(AND(EK3<=Entradas!$E$17, Cálculos!EK4>=Entradas!$E$17), 1, EJ14+1)*EK13","v":0},{"$f":"IF(AND(EL3<=Entradas!$E$17, Cálculos!EL4>=Entradas!$E$17), 1, EK14+1)*EL13","v":0},{"$f":"IF(AND(EM3<=Entradas!$E$17, Cálculos!EM4>=Entradas!$E$17), 1, EL14+1)*EM13","v":0},{"$f":"IF(AND(EN3<=Entradas!$E$17, Cálculos!EN4>=Entradas!$E$17), 1, EM14+1)*EN13","v":0},{"$f":"IF(AND(EO3<=Entradas!$E$17, Cálculos!EO4>=Entradas!$E$17), 1, EN14+1)*EO13","v":0},{"$f":"IF(AND(EP3<=Entradas!$E$17, Cálculos!EP4>=Entradas!$E$17), 1, EO14+1)*EP13","v":0},{"$f":"IF(AND(EQ3<=Entradas!$E$17, Cálculos!EQ4>=Entradas!$E$17), 1, EP14+1)*EQ13","v":0},{"$f":"IF(AND(ER3<=Entradas!$E$17, Cálculos!ER4>=Entradas!$E$17), 1, EQ14+1)*ER13","v":0},{"$f":"IF(AND(ES3<=Entradas!$E$17, Cálculos!ES4>=Entradas!$E$17), 1, ER14+1)*ES13","v":0},{"$f":"IF(AND(ET3<=Entradas!$E$17, Cálculos!ET4>=Entradas!$E$17), 1, ES14+1)*ET13","v":0},{"$f":"IF(AND(EU3<=Entradas!$E$17, Cálculos!EU4>=Entradas!$E$17), 1, ET14+1)*EU13","v":0},{"$f":"IF(AND(EV3<=Entradas!$E$17, Cálculos!EV4>=Entradas!$E$17), 1, EU14+1)*EV13","v":0},{"$f":"IF(AND(EW3<=Entradas!$E$17, Cálculos!EW4>=Entradas!$E$17), 1, EV14+1)*EW13","v":0},{"$f":"IF(AND(EX3<=Entradas!$E$17, Cálculos!EX4>=Entradas!$E$17), 1, EW14+1)*EX13","v":0},{"$f":"IF(AND(EY3<=Entradas!$E$17, Cálculos!EY4>=Entradas!$E$17), 1, EX14+1)*EY13","v":0},{"$f":"IF(AND(EZ3<=Entradas!$E$17, Cálculos!EZ4>=Entradas!$E$17), 1, EY14+1)*EZ13","v":0},{"$f":"IF(AND(FA3<=Entradas!$E$17, Cálculos!FA4>=Entradas!$E$17), 1, EZ14+1)*FA13","v":0},{"$f":"IF(AND(FB3<=Entradas!$E$17, Cálculos!FB4>=Entradas!$E$17), 1, FA14+1)*FB13","v":0},{"$f":"IF(AND(FC3<=Entradas!$E$17, Cálculos!FC4>=Entradas!$E$17), 1, FB14+1)*FC13","v":0},{"$f":"IF(AND(FD3<=Entradas!$E$17, Cálculos!FD4>=Entradas!$E$17), 1, FC14+1)*FD13","v":0},{"$f":"IF(AND(FE3<=Entradas!$E$17, Cálculos!FE4>=Entradas!$E$17), 1, FD14+1)*FE13","v":0},{"$f":"IF(AND(FF3<=Entradas!$E$17, Cálculos!FF4>=Entradas!$E$17), 1, FE14+1)*FF13","v":0},{"$f":"IF(AND(FG3<=Entradas!$E$17, Cálculos!FG4>=Entradas!$E$17), 1, FF14+1)*FG13","v":0},{"$f":"IF(AND(FH3<=Entradas!$E$17, Cálculos!FH4>=Entradas!$E$17), 1, FG14+1)*FH13","v":0},{"$f":"IF(AND(FI3<=Entradas!$E$17, Cálculos!FI4>=Entradas!$E$17), 1, FH14+1)*FI13","v":0},{"$f":"IF(AND(FJ3<=Entradas!$E$17, Cálculos!FJ4>=Entradas!$E$17), 1, FI14+1)*FJ13","v":0},{"$f":"IF(AND(FK3<=Entradas!$E$17, Cálculos!FK4>=Entradas!$E$17), 1, FJ14+1)*FK13","v":0},{"$f":"IF(AND(FL3<=Entradas!$E$17, Cálculos!FL4>=Entradas!$E$17), 1, FK14+1)*FL13","v":0},{"$f":"IF(AND(FM3<=Entradas!$E$17, Cálculos!FM4>=Entradas!$E$17), 1, FL14+1)*FM13","v":0},{"$f":"IF(AND(FN3<=Entradas!$E$17, Cálculos!FN4>=Entradas!$E$17), 1, FM14+1)*FN13","v":0},{"$f":"IF(AND(FO3<=Entradas!$E$17, Cálculos!FO4>=Entradas!$E$17), 1, FN14+1)*FO13","v":0},{"$f":"IF(AND(FP3<=Entradas!$E$17, Cálculos!FP4>=Entradas!$E$17), 1, FO14+1)*FP13","v":0},{"$f":"IF(AND(FQ3<=Entradas!$E$17, Cálculos!FQ4>=Entradas!$E$17), 1, FP14+1)*FQ13","v":0},{"$f":"IF(AND(FR3<=Entradas!$E$17, Cálculos!FR4>=Entradas!$E$17), 1, FQ14+1)*FR13","v":0},{"$f":"IF(AND(FS3<=Entradas!$E$17, Cálculos!FS4>=Entradas!$E$17), 1, FR14+1)*FS13","v":0},{"$f":"IF(AND(FT3<=Entradas!$E$17, Cálculos!FT4>=Entradas!$E$17), 1, FS14+1)*FT13","v":0},{"$f":"IF(AND(FU3<=Entradas!$E$17, Cálculos!FU4>=Entradas!$E$17), 1, FT14+1)*FU13","v":0},{"$f":"IF(AND(FV3<=Entradas!$E$17, Cálculos!FV4>=Entradas!$E$17), 1, FU14+1)*FV13","v":0},{"$f":"IF(AND(FW3<=Entradas!$E$17, Cálculos!FW4>=Entradas!$E$17), 1, FV14+1)*FW13","v":0},{"$f":"IF(AND(FX3<=Entradas!$E$17, Cálculos!FX4>=Entradas!$E$17), 1, FW14+1)*FX13","v":0},{"$f":"IF(AND(FY3<=Entradas!$E$17, Cálculos!FY4>=Entradas!$E$17), 1, FX14+1)*FY13","v":0},{"$f":"IF(AND(FZ3<=Entradas!$E$17, Cálculos!FZ4>=Entradas!$E$17), 1, FY14+1)*FZ13","v":0},{"$f":"IF(AND(GA3<=Entradas!$E$17, Cálculos!GA4>=Entradas!$E$17), 1, FZ14+1)*GA13","v":0},{"$f":"IF(AND(GB3<=Entradas!$E$17, Cálculos!GB4>=Entradas!$E$17), 1, GA14+1)*GB13","v":0},{"$f":"IF(AND(GC3<=Entradas!$E$17, Cálculos!GC4>=Entradas!$E$17), 1, GB14+1)*GC13","v":0},{"$f":"IF(AND(GD3<=Entradas!$E$17, Cálculos!GD4>=Entradas!$E$17), 1, GC14+1)*GD13","v":0},{"$f":"IF(AND(GE3<=Entradas!$E$17, Cálculos!GE4>=Entradas!$E$17), 1, GD14+1)*GE13","v":0},{"$f":"IF(AND(GF3<=Entradas!$E$17, Cálculos!GF4>=Entradas!$E$17), 1, GE14+1)*GF13","v":0},{"$f":"IF(AND(GG3<=Entradas!$E$17, Cálculos!GG4>=Entradas!$E$17), 1, GF14+1)*GG13","v":0},{"$f":"IF(AND(GH3<=Entradas!$E$17, Cálculos!GH4>=Entradas!$E$17), 1, GG14+1)*GH13","v":0},{"$f":"IF(AND(GI3<=Entradas!$E$17, Cálculos!GI4>=Entradas!$E$17), 1, GH14+1)*GI13","v":0},{"$f":"IF(AND(GJ3<=Entradas!$E$17, Cálculos!GJ4>=Entradas!$E$17), 1, GI14+1)*GJ13","v":0},{"$f":"IF(AND(GK3<=Entradas!$E$17, Cálculos!GK4>=Entradas!$E$17), 1, GJ14+1)*GK13","v":0},{"$f":"IF(AND(GL3<=Entradas!$E$17, Cálculos!GL4>=Entradas!$E$17), 1, GK14+1)*GL13","v":0},{"$f":"IF(AND(GM3<=Entradas!$E$17, Cálculos!GM4>=Entradas!$E$17), 1, GL14+1)*GM13","v":0},{"$f":"IF(AND(GN3<=Entradas!$E$17, Cálculos!GN4>=Entradas!$E$17), 1, GM14+1)*GN13","v":0},{"$f":"IF(AND(GO3<=Entradas!$E$17, Cálculos!GO4>=Entradas!$E$17), 1, GN14+1)*GO13","v":0},{"$f":"IF(AND(GP3<=Entradas!$E$17, Cálculos!GP4>=Entradas!$E$17), 1, GO14+1)*GP13","v":0},{"$f":"IF(AND(GQ3<=Entradas!$E$17, Cálculos!GQ4>=Entradas!$E$17), 1, GP14+1)*GQ13","v":0},{"$f":"IF(AND(GR3<=Entradas!$E$17, Cálculos!GR4>=Entradas!$E$17), 1, GQ14+1)*GR13","v":0},{"$f":"IF(AND(GS3<=Entradas!$E$17, Cálculos!GS4>=Entradas!$E$17), 1, GR14+1)*GS13","v":0},{"$f":"IF(AND(GT3<=Entradas!$E$17, Cálculos!GT4>=Entradas!$E$17), 1, GS14+1)*GT13","v":0},{"$f":"IF(AND(GU3<=Entradas!$E$17, Cálculos!GU4>=Entradas!$E$17), 1, GT14+1)*GU13","v":0},{"$f":"IF(AND(GV3<=Entradas!$E$17, Cálculos!GV4>=Entradas!$E$17), 1, GU14+1)*GV13","v":0},{"$f":"IF(AND(GW3<=Entradas!$E$17, Cálculos!GW4>=Entradas!$E$17), 1, GV14+1)*GW13","v":0},{"$f":"IF(AND(GX3<=Entradas!$E$17, Cálculos!GX4>=Entradas!$E$17), 1, GW14+1)*GX13","v":0},{"$f":"IF(AND(GY3<=Entradas!$E$17, Cálculos!GY4>=Entradas!$E$17), 1, GX14+1)*GY13","v":0},{"$f":"IF(AND(GZ3<=Entradas!$E$17, Cálculos!GZ4>=Entradas!$E$17), 1, GY14+1)*GZ13","v":0},{"$f":"IF(AND(HA3<=Entradas!$E$17, Cálculos!HA4>=Entradas!$E$17), 1, GZ14+1)*HA13","v":0},{"$f":"IF(AND(HB3<=Entradas!$E$17, Cálculos!HB4>=Entradas!$E$17), 1, HA14+1)*HB13","v":0},{"$f":"IF(AND(HC3<=Entradas!$E$17, Cálculos!HC4>=Entradas!$E$17), 1, HB14+1)*HC13","v":0},{"$f":"IF(AND(HD3<=Entradas!$E$17, Cálculos!HD4>=Entradas!$E$17), 1, HC14+1)*HD13","v":0},{"$f":"IF(AND(HE3<=Entradas!$E$17, Cálculos!HE4>=Entradas!$E$17), 1, HD14+1)*HE13","v":0},{"$f":"IF(AND(HF3<=Entradas!$E$17, Cálculos!HF4>=Entradas!$E$17), 1, HE14+1)*HF13","v":0},{"$f":"IF(AND(HG3<=Entradas!$E$17, Cálculos!HG4>=Entradas!$E$17), 1, HF14+1)*HG13","v":0},{"$f":"IF(AND(HH3<=Entradas!$E$17, Cálculos!HH4>=Entradas!$E$17), 1, HG14+1)*HH13","v":0},{"$f":"IF(AND(HI3<=Entradas!$E$17, Cálculos!HI4>=Entradas!$E$17), 1, HH14+1)*HI13","v":0},{"$f":"IF(AND(HJ3<=Entradas!$E$17, Cálculos!HJ4>=Entradas!$E$17), 1, HI14+1)*HJ13","v":0},{"$f":"IF(AND(HK3<=Entradas!$E$17, Cálculos!HK4>=Entradas!$E$17), 1, HJ14+1)*HK13","v":0},{"$f":"IF(AND(HL3<=Entradas!$E$17, Cálculos!HL4>=Entradas!$E$17), 1, HK14+1)*HL13","v":0},{"$f":"IF(AND(HM3<=Entradas!$E$17, Cálculos!HM4>=Entradas!$E$17), 1, HL14+1)*HM13","v":0},{"$f":"IF(AND(HN3<=Entradas!$E$17, Cálculos!HN4>=Entradas!$E$17), 1, HM14+1)*HN13","v":0},{"$f":"IF(AND(HO3<=Entradas!$E$17, Cálculos!HO4>=Entradas!$E$17), 1, HN14+1)*HO13","v":0},{"$f":"IF(AND(HP3<=Entradas!$E$17, Cálculos!HP4>=Entradas!$E$17), 1, HO14+1)*HP13","v":0},{"$f":"IF(AND(HQ3<=Entradas!$E$17, Cálculos!HQ4>=Entradas!$E$17), 1, HP14+1)*HQ13","v":0},{"$f":"IF(AND(HR3<=Entradas!$E$17, Cálculos!HR4>=Entradas!$E$17), 1, HQ14+1)*HR13","v":0},{"$f":"IF(AND(HS3<=Entradas!$E$17, Cálculos!HS4>=Entradas!$E$17), 1, HR14+1)*HS13","v":0},{"$f":"IF(AND(HT3<=Entradas!$E$17, Cálculos!HT4>=Entradas!$E$17), 1, HS14+1)*HT13","v":0},{"$f":"IF(AND(HU3<=Entradas!$E$17, Cálculos!HU4>=Entradas!$E$17), 1, HT14+1)*HU13","v":0},{"$f":"IF(AND(HV3<=Entradas!$E$17, Cálculos!HV4>=Entradas!$E$17), 1, HU14+1)*HV13","v":0},{"$f":"IF(AND(HW3<=Entradas!$E$17, Cálculos!HW4>=Entradas!$E$17), 1, HV14+1)*HW13","v":0},{"$f":"IF(AND(HX3<=Entradas!$E$17, Cálculos!HX4>=Entradas!$E$17), 1, HW14+1)*HX13","v":0},{"$f":"IF(AND(HY3<=Entradas!$E$17, Cálculos!HY4>=Entradas!$E$17), 1, HX14+1)*HY13","v":0},{"$f":"IF(AND(HZ3<=Entradas!$E$17, Cálculos!HZ4>=Entradas!$E$17), 1, HY14+1)*HZ13","v":0},{"$f":"IF(AND(IA3<=Entradas!$E$17, Cálculos!IA4>=Entradas!$E$17), 1, HZ14+1)*IA13","v":0},{"$f":"IF(AND(IB3<=Entradas!$E$17, Cálculos!IB4>=Entradas!$E$17), 1, IA14+1)*IB13","v":0},{"$f":"IF(AND(IC3<=Entradas!$E$17, Cálculos!IC4>=Entradas!$E$17), 1, IB14+1)*IC13","v":0},{"$f":"IF(AND(ID3<=Entradas!$E$17, Cálculos!ID4>=Entradas!$E$17), 1, IC14+1)*ID13","v":0},{"$f":"IF(AND(IE3<=Entradas!$E$17, Cálculos!IE4>=Entradas!$E$17), 1, ID14+1)*IE13","v":0},{"$f":"IF(AND(IF3<=Entradas!$E$17, Cálculos!IF4>=Entradas!$E$17), 1, IE14+1)*IF13","v":0},{"$f":"IF(AND(IG3<=Entradas!$E$17, Cálculos!IG4>=Entradas!$E$17), 1, IF14+1)*IG13","v":0},{"$f":"IF(AND(IH3<=Entradas!$E$17, Cálculos!IH4>=Entradas!$E$17), 1, IG14+1)*IH13","v":0},{"$f":"IF(AND(II3<=Entradas!$E$17, Cálculos!II4>=Entradas!$E$17), 1, IH14+1)*II13","v":0},{"$f":"IF(AND(IJ3<=Entradas!$E$17, Cálculos!IJ4>=Entradas!$E$17), 1, II14+1)*IJ13","v":0},{"$f":"IF(AND(IK3<=Entradas!$E$17, Cálculos!IK4>=Entradas!$E$17), 1, IJ14+1)*IK13","v":0},{"$f":"IF(AND(IL3<=Entradas!$E$17, Cálculos!IL4>=Entradas!$E$17), 1, IK14+1)*IL13","v":0},{"$f":"IF(AND(IM3<=Entradas!$E$17, Cálculos!IM4>=Entradas!$E$17), 1, IL14+1)*IM13","v":0},{"$f":"IF(AND(IN3<=Entradas!$E$17, Cálculos!IN4>=Entradas!$E$17), 1, IM14+1)*IN13","v":0},{"$f":"IF(AND(IO3<=Entradas!$E$17, Cálculos!IO4>=Entradas!$E$17), 1, IN14+1)*IO13","v":0},{"$f":"IF(AND(IP3<=Entradas!$E$17, Cálculos!IP4>=Entradas!$E$17), 1, IO14+1)*IP13","v":0},{"$f":"IF(AND(IQ3<=Entradas!$E$17, Cálculos!IQ4>=Entradas!$E$17), 1, IP14+1)*IQ13","v":0},{"$f":"IF(AND(IR3<=Entradas!$E$17, Cálculos!IR4>=Entradas!$E$17), 1, IQ14+1)*IR13","v":0},{"$f":"IF(AND(IS3<=Entradas!$E$17, Cálculos!IS4>=Entradas!$E$17), 1, IR14+1)*IS13","v":0},{"$f":"IF(AND(IT3<=Entradas!$E$17, Cálculos!IT4>=Entradas!$E$17), 1, IS14+1)*IT13","v":0},{"$f":"IF(AND(IU3<=Entradas!$E$17, Cálculos!IU4>=Entradas!$E$17), 1, IT14+1)*IU13","v":0},{"$f":"IF(AND(IV3<=Entradas!$E$17, Cálculos!IV4>=Entradas!$E$17), 1, IU14+1)*IV13","v":0},{"$f":"IF(AND(IW3<=Entradas!$E$17, Cálculos!IW4>=Entradas!$E$17), 1, IV14+1)*IW13","v":0},{"$f":"IF(AND(IX3<=Entradas!$E$17, Cálculos!IX4>=Entradas!$E$17), 1, IW14+1)*IX13","v":0},{"$f":"IF(AND(IY3<=Entradas!$E$17, Cálculos!IY4>=Entradas!$E$17), 1, IX14+1)*IY13","v":0},{"$f":"IF(AND(IZ3<=Entradas!$E$17, Cálculos!IZ4>=Entradas!$E$17), 1, IY14+1)*IZ13","v":0},{"$f":"IF(AND(JA3<=Entradas!$E$17, Cálculos!JA4>=Entradas!$E$17), 1, IZ14+1)*JA13","v":0},{"$f":"IF(AND(JB3<=Entradas!$E$17, Cálculos!JB4>=Entradas!$E$17), 1, JA14+1)*JB13","v":0},{"$f":"IF(AND(JC3<=Entradas!$E$17, Cálculos!JC4>=Entradas!$E$17), 1, JB14+1)*JC13","v":0},{"$f":"IF(AND(JD3<=Entradas!$E$17, Cálculos!JD4>=Entradas!$E$17), 1, JC14+1)*JD13","v":0},{"$f":"IF(AND(JE3<=Entradas!$E$17, Cálculos!JE4>=Entradas!$E$17), 1, JD14+1)*JE13","v":0},{"$f":"IF(AND(JF3<=Entradas!$E$17, Cálculos!JF4>=Entradas!$E$17), 1, JE14+1)*JF13","v":0},{"$f":"IF(AND(JG3<=Entradas!$E$17, Cálculos!JG4>=Entradas!$E$17), 1, JF14+1)*JG13","v":0},{"$f":"IF(AND(JH3<=Entradas!$E$17, Cálculos!JH4>=Entradas!$E$17), 1, JG14+1)*JH13","v":0},{"$f":"IF(AND(JI3<=Entradas!$E$17, Cálculos!JI4>=Entradas!$E$17), 1, JH14+1)*JI13","v":0},{"$f":"IF(AND(JJ3<=Entradas!$E$17, Cálculos!JJ4>=Entradas!$E$17), 1, JI14+1)*JJ13","v":0},{"$f":"IF(AND(JK3<=Entradas!$E$17, Cálculos!JK4>=Entradas!$E$17), 1, JJ14+1)*JK13","v":0},{"$f":"IF(AND(JL3<=Entradas!$E$17, Cálculos!JL4>=Entradas!$E$17), 1, JK14+1)*JL13","v":0},{"$f":"IF(AND(JM3<=Entradas!$E$17, Cálculos!JM4>=Entradas!$E$17), 1, JL14+1)*JM13","v":0},{"$f":"IF(AND(JN3<=Entradas!$E$17, Cálculos!JN4>=Entradas!$E$17), 1, JM14+1)*JN13","v":0},{"$f":"IF(AND(JO3<=Entradas!$E$17, Cálculos!JO4>=Entradas!$E$17), 1, JN14+1)*JO13","v":0},{"$f":"IF(AND(JP3<=Entradas!$E$17, Cálculos!JP4>=Entradas!$E$17), 1, JO14+1)*JP13","v":0},{"$f":"IF(AND(JQ3<=Entradas!$E$17, Cálculos!JQ4>=Entradas!$E$17), 1, JP14+1)*JQ13","v":0},{"$f":"IF(AND(JR3<=Entradas!$E$17, Cálculos!JR4>=Entradas!$E$17), 1, JQ14+1)*JR13","v":0},{"$f":"IF(AND(JS3<=Entradas!$E$17, Cálculos!JS4>=Entradas!$E$17), 1, JR14+1)*JS13","v":0},{"$f":"IF(AND(JT3<=Entradas!$E$17, Cálculos!JT4>=Entradas!$E$17), 1, JS14+1)*JT13","v":0},{"$f":"IF(AND(JU3<=Entradas!$E$17, Cálculos!JU4>=Entradas!$E$17), 1, JT14+1)*JU13","v":0},{"$f":"IF(AND(JV3<=Entradas!$E$17, Cálculos!JV4>=Entradas!$E$17), 1, JU14+1)*JV13","v":0},{"$f":"IF(AND(JW3<=Entradas!$E$17, Cálculos!JW4>=Entradas!$E$17), 1, JV14+1)*JW13","v":0},{"$f":"IF(AND(JX3<=Entradas!$E$17, Cálculos!JX4>=Entradas!$E$17), 1, JW14+1)*JX13","v":0},{"$f":"IF(AND(JY3<=Entradas!$E$17, Cálculos!JY4>=Entradas!$E$17), 1, JX14+1)*JY13","v":0},{"$f":"IF(AND(JZ3<=Entradas!$E$17, Cálculos!JZ4>=Entradas!$E$17), 1, JY14+1)*JZ13","v":0},{"$f":"IF(AND(KA3<=Entradas!$E$17, Cálculos!KA4>=Entradas!$E$17), 1, JZ14+1)*KA13","v":0},{"$f":"IF(AND(KB3<=Entradas!$E$17, Cálculos!KB4>=Entradas!$E$17), 1, KA14+1)*KB13","v":0},{"$f":"IF(AND(KC3<=Entradas!$E$17, Cálculos!KC4>=Entradas!$E$17), 1, KB14+1)*KC13","v":0},{"$f":"IF(AND(KD3<=Entradas!$E$17, Cálculos!KD4>=Entradas!$E$17), 1, KC14+1)*KD13","v":0},{"$f":"IF(AND(KE3<=Entradas!$E$17, Cálculos!KE4>=Entradas!$E$17), 1, KD14+1)*KE13","v":0},{"$f":"IF(AND(KF3<=Entradas!$E$17, Cálculos!KF4>=Entradas!$E$17), 1, KE14+1)*KF13","v":0},{"$f":"IF(AND(KG3<=Entradas!$E$17, Cálculos!KG4>=Entradas!$E$17), 1, KF14+1)*KG13","v":0},{"$f":"IF(AND(KH3<=Entradas!$E$17, Cálculos!KH4>=Entradas!$E$17), 1, KG14+1)*KH13","v":0},{"$f":"IF(AND(KI3<=Entradas!$E$17, Cálculos!KI4>=Entradas!$E$17), 1, KH14+1)*KI13","v":0},{"$f":"IF(AND(KJ3<=Entradas!$E$17, Cálculos!KJ4>=Entradas!$E$17), 1, KI14+1)*KJ13","v":0},{"$f":"IF(AND(KK3<=Entradas!$E$17, Cálculos!KK4>=Entradas!$E$17), 1, KJ14+1)*KK13","v":0},{"$f":"IF(AND(KL3<=Entradas!$E$17, Cálculos!KL4>=Entradas!$E$17), 1, KK14+1)*KL13","v":0},{"$f":"IF(AND(KM3<=Entradas!$E$17, Cálculos!KM4>=Entradas!$E$17), 1, KL14+1)*KM13","v":0},{"$f":"IF(AND(KN3<=Entradas!$E$17, Cálculos!KN4>=Entradas!$E$17), 1, KM14+1)*KN13","v":0},{"$f":"IF(AND(KO3<=Entradas!$E$17, Cálculos!KO4>=Entradas!$E$17), 1, KN14+1)*KO13","v":0},{"$f":"IF(AND(KP3<=Entradas!$E$17, Cálculos!KP4>=Entradas!$E$17), 1, KO14+1)*KP13","v":0},{"$f":"IF(AND(KQ3<=Entradas!$E$17, Cálculos!KQ4>=Entradas!$E$17), 1, KP14+1)*KQ13","v":0},{"$f":"IF(AND(KR3<=Entradas!$E$17, Cálculos!KR4>=Entradas!$E$17), 1, KQ14+1)*KR13","v":0},{"$f":"IF(AND(KS3<=Entradas!$E$17, Cálculos!KS4>=Entradas!$E$17), 1, KR14+1)*KS13","v":0},{"$f":"IF(AND(KT3<=Entradas!$E$17, Cálculos!KT4>=Entradas!$E$17), 1, KS14+1)*KT13","v":0},{"$f":"IF(AND(KU3<=Entradas!$E$17, Cálculos!KU4>=Entradas!$E$17), 1, KT14+1)*KU13","v":0},{"$f":"IF(AND(KV3<=Entradas!$E$17, Cálculos!KV4>=Entradas!$E$17), 1, KU14+1)*KV13","v":0},{"$f":"IF(AND(KW3<=Entradas!$E$17, Cálculos!KW4>=Entradas!$E$17), 1, KV14+1)*KW13","v":0},{"$f":"IF(AND(KX3<=Entradas!$E$17, Cálculos!KX4>=Entradas!$E$17), 1, KW14+1)*KX13","v":0},{"$f":"IF(AND(KY3<=Entradas!$E$17, Cálculos!KY4>=Entradas!$E$17), 1, KX14+1)*KY13","v":0},{"$f":"IF(AND(KZ3<=Entradas!$E$17, Cálculos!KZ4>=Entradas!$E$17), 1, KY14+1)*KZ13","v":0},{"$f":"IF(AND(LA3<=Entradas!$E$17, Cálculos!LA4>=Entradas!$E$17), 1, KZ14+1)*LA13","v":0},{"$f":"IF(AND(LB3<=Entradas!$E$17, Cálculos!LB4>=Entradas!$E$17), 1, LA14+1)*LB13","v":0},{"$f":"IF(AND(LC3<=Entradas!$E$17, Cálculos!LC4>=Entradas!$E$17), 1, LB14+1)*LC13","v":0},{"$f":"IF(AND(LD3<=Entradas!$E$17, Cálculos!LD4>=Entradas!$E$17), 1, LC14+1)*LD13","v":0},{"$f":"IF(AND(LE3<=Entradas!$E$17, Cálculos!LE4>=Entradas!$E$17), 1, LD14+1)*LE13","v":0},{"$f":"IF(AND(LF3<=Entradas!$E$17, Cálculos!LF4>=Entradas!$E$17), 1, LE14+1)*LF13","v":0},{"$f":"IF(AND(LG3<=Entradas!$E$17, Cálculos!LG4>=Entradas!$E$17), 1, LF14+1)*LG13","v":0},{"$f":"IF(AND(LH3<=Entradas!$E$17, Cálculos!LH4>=Entradas!$E$17), 1, LG14+1)*LH13","v":0},{"$f":"IF(AND(LI3<=Entradas!$E$17, Cálculos!LI4>=Entradas!$E$17), 1, LH14+1)*LI13","v":0},{"$f":"IF(AND(LJ3<=Entradas!$E$17, Cálculos!LJ4>=Entradas!$E$17), 1, LI14+1)*LJ13","v":0},{"$f":"IF(AND(LK3<=Entradas!$E$17, Cálculos!LK4>=Entradas!$E$17), 1, LJ14+1)*LK13","v":0},{"$f":"IF(AND(LL3<=Entradas!$E$17, Cálculos!LL4>=Entradas!$E$17), 1, LK14+1)*LL13","v":0},{"$f":"IF(AND(LM3<=Entradas!$E$17, Cálculos!LM4>=Entradas!$E$17), 1, LL14+1)*LM13","v":0},{"$f":"IF(AND(LN3<=Entradas!$E$17, Cálculos!LN4>=Entradas!$E$17), 1, LM14+1)*LN13","v":0},{"$f":"IF(AND(LO3<=Entradas!$E$17, Cálculos!LO4>=Entradas!$E$17), 1, LN14+1)*LO13","v":0},{"$f":"IF(AND(LP3<=Entradas!$E$17, Cálculos!LP4>=Entradas!$E$17), 1, LO14+1)*LP13","v":0},{"$f":"IF(AND(LQ3<=Entradas!$E$17, Cálculos!LQ4>=Entradas!$E$17), 1, LP14+1)*LQ13","v":0},{"$f":"IF(AND(LR3<=Entradas!$E$17, Cálculos!LR4>=Entradas!$E$17), 1, LQ14+1)*LR13","v":0},{"$f":"IF(AND(LS3<=Entradas!$E$17, Cálculos!LS4>=Entradas!$E$17), 1, LR14+1)*LS13","v":0},{"$f":"IF(AND(LT3<=Entradas!$E$17, Cálculos!LT4>=Entradas!$E$17), 1, LS14+1)*LT13","v":0}]
[]
[null,"Operação"]
[null,null,"Indicador de Operação",null,null,null,null,null,{"$f":"IF(AND(I4>=Entradas!$E$22, I3<Entradas!$E$23), 1, 0)","v":0},{"$f":"IF(AND(J4>=Entradas!$E$22, J3<Entradas!$E$23), 1, 0)","v":0},{"$f":"IF(AND(K4>=Entradas!$E$22, K3<Entradas!$E$23), 1, 0)","v":0},{"$f":"IF(AND(L4>=Entradas!$E$22, L3<Entradas!$E$23), 1, 0)","v":0},{"$f":"IF(AND(M4>=Entradas!$E$22, M3<Entradas!$E$23), 1, 0)","v":0},{"$f":"IF(AND(N4>=Entradas!$E$22, N3<Entradas!$E$23), 1, 0)","v":0},{"$f":"IF(AND(O4>=Entradas!$E$22, O3<Entradas!$E$23), 1, 0)","v":0},{"$f":"IF(AND(P4>=Entradas!$E$22, P3<Entradas!$E$23), 1, 0)","v":0},{"$f":"IF(AND(Q4>=Entradas!$E$22, Q3<Entradas!$E$23), 1, 0)","v":0},{"$f":"IF(AND(R4>=Entradas!$E$22, R3<Entradas!$E$23), 1, 0)","v":0},{"$f":"IF(AND(S4>=Entradas!$E$22, S3<Entradas!$E$23), 1, 0)","v":0},{"$f":"IF(AND(T4>=Entradas!$E$22, T3<Entradas!$E$23), 1, 0)","v":0},{"$f":"IF(AND(U4>=Entradas!$E$22, U3<Entradas!$E$23), 1, 0)","v":0},{"$f":"IF(AND(V4>=Entradas!$E$22, V3<Entradas!$E$23), 1, 0)","v":0},{"$f":"IF(AND(W4>=Entradas!$E$22, W3<Entradas!$E$23), 1, 0)","v":0},{"$f":"IF(AND(X4>=Entradas!$E$22, X3<Entradas!$E$23), 1, 0)","v":0},{"$f":"IF(AND(Y4>=Entradas!$E$22, Y3<Entradas!$E$23), 1, 0)","v":0},{"$f":"IF(AND(Z4>=Entradas!$E$22, Z3<Entradas!$E$23), 1, 0)","v":0},{"$f":"IF(AND(AA4>=Entradas!$E$22, AA3<Entradas!$E$23), 1, 0)","v":0},{"$f":"IF(AND(AB4>=Entradas!$E$22, AB3<Entradas!$E$23), 1, 0)","v":0},{"$f":"IF(AND(AC4>=Entradas!$E$22, AC3<Entradas!$E$23), 1, 0)","v":0},{"$f":"IF(AND(AD4>=Entradas!$E$22, AD3<Entradas!$E$23), 1, 0)","v":0},{"$f":"IF(AND(AE4>=Entradas!$E$22, AE3<Entradas!$E$23), 1, 0)","v":0},{"$f":"IF(AND(AF4>=Entradas!$E$22, AF3<Entradas!$E$23), 1, 0)","v":0},{"$f":"IF(AND(AG4>=Entradas!$E$22, AG3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(AH4>=Entradas!$E$22, AH3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(AI4>=Entradas!$E$22, AI3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(AJ4>=Entradas!$E$22, AJ3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(AK4>=Entradas!$E$22, AK3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(AL4>=Entradas!$E$22, AL3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(AM4>=Entradas!$E$22, AM3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(AN4>=Entradas!$E$22, AN3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(AO4>=Entradas!$E$22, AO3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(AP4>=Entradas!$E$22, AP3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(AQ4>=Entradas!$E$22, AQ3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(AR4>=Entradas!$E$22, AR3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(AS4>=Entradas!$E$22, AS3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(AT4>=Entradas!$E$22, AT3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(AU4>=Entradas!$E$22, AU3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(AV4>=Entradas!$E$22, AV3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(AW4>=Entradas!$E$22, AW3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(AX4>=Entradas!$E$22, AX3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(AY4>=Entradas!$E$22, AY3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(AZ4>=Entradas!$E$22, AZ3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BA4>=Entradas!$E$22, BA3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BB4>=Entradas!$E$22, BB3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BC4>=Entradas!$E$22, BC3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BD4>=Entradas!$E$22, BD3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BE4>=Entradas!$E$22, BE3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BF4>=Entradas!$E$22, BF3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BG4>=Entradas!$E$22, BG3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BH4>=Entradas!$E$22, BH3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BI4>=Entradas!$E$22, BI3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BJ4>=Entradas!$E$22, BJ3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BK4>=Entradas!$E$22, BK3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BL4>=Entradas!$E$22, BL3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BM4>=Entradas!$E$22, BM3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BN4>=Entradas!$E$22, BN3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BO4>=Entradas!$E$22, BO3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BP4>=Entradas!$E$22, BP3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BQ4>=Entradas!$E$22, BQ3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BR4>=Entradas!$E$22, BR3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BS4>=Entradas!$E$22, BS3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BT4>=Entradas!$E$22, BT3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BU4>=Entradas!$E$22, BU3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BV4>=Entradas!$E$22, BV3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BW4>=Entradas!$E$22, BW3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BX4>=Entradas!$E$22, BX3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BY4>=Entradas!$E$22, BY3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BZ4>=Entradas!$E$22, BZ3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CA4>=Entradas!$E$22, CA3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CB4>=Entradas!$E$22, CB3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CC4>=Entradas!$E$22, CC3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CD4>=Entradas!$E$22, CD3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CE4>=Entradas!$E$22, CE3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CF4>=Entradas!$E$22, CF3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CG4>=Entradas!$E$22, CG3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CH4>=Entradas!$E$22, CH3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CI4>=Entradas!$E$22, CI3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CJ4>=Entradas!$E$22, CJ3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CK4>=Entradas!$E$22, CK3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CL4>=Entradas!$E$22, CL3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CM4>=Entradas!$E$22, CM3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CN4>=Entradas!$E$22, CN3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CO4>=Entradas!$E$22, CO3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CP4>=Entradas!$E$22, CP3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CQ4>=Entradas!$E$22, CQ3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CR4>=Entradas!$E$22, CR3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CS4>=Entradas!$E$22, CS3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CT4>=Entradas!$E$22, CT3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CU4>=Entradas!$E$22, CU3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CV4>=Entradas!$E$22, CV3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CW4>=Entradas!$E$22, CW3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CX4>=Entradas!$E$22, CX3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CY4>=Entradas!$E$22, CY3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CZ4>=Entradas!$E$22, CZ3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DA4>=Entradas!$E$22, DA3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DB4>=Entradas!$E$22, DB3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DC4>=Entradas!$E$22, DC3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DD4>=Entradas!$E$22, DD3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DE4>=Entradas!$E$22, DE3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DF4>=Entradas!$E$22, DF3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DG4>=Entradas!$E$22, DG3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DH4>=Entradas!$E$22, DH3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DI4>=Entradas!$E$22, DI3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DJ4>=Entradas!$E$22, DJ3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DK4>=Entradas!$E$22, DK3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DL4>=Entradas!$E$22, DL3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DM4>=Entradas!$E$22, DM3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DN4>=Entradas!$E$22, DN3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DO4>=Entradas!$E$22, DO3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DP4>=Entradas!$E$22, DP3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DQ4>=Entradas!$E$22, DQ3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DR4>=Entradas!$E$22, DR3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DS4>=Entradas!$E$22, DS3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DT4>=Entradas!$E$22, DT3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DU4>=Entradas!$E$22, DU3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DV4>=Entradas!$E$22, DV3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DW4>=Entradas!$E$22, DW3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DX4>=Entradas!$E$22, DX3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DY4>=Entradas!$E$22, DY3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DZ4>=Entradas!$E$22, DZ3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EA4>=Entradas!$E$22, EA3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EB4>=Entradas!$E$22, EB3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EC4>=Entradas!$E$22, EC3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(ED4>=Entradas!$E$22, ED3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EE4>=Entradas!$E$22, EE3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EF4>=Entradas!$E$22, EF3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EG4>=Entradas!$E$22, EG3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EH4>=Entradas!$E$22, EH3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EI4>=Entradas!$E$22, EI3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EJ4>=Entradas!$E$22, EJ3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EK4>=Entradas!$E$22, EK3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EL4>=Entradas!$E$22, EL3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EM4>=Entradas!$E$22, EM3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EN4>=Entradas!$E$22, EN3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EO4>=Entradas!$E$22, EO3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EP4>=Entradas!$E$22, EP3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EQ4>=Entradas!$E$22, EQ3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(ER4>=Entradas!$E$22, ER3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(ES4>=Entradas!$E$22, ES3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(ET4>=Entradas!$E$22, ET3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EU4>=Entradas!$E$22, EU3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EV4>=Entradas!$E$22, EV3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EW4>=Entradas!$E$22, EW3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EX4>=Entradas!$E$22, EX3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EY4>=Entradas!$E$22, EY3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EZ4>=Entradas!$E$22, EZ3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FA4>=Entradas!$E$22, FA3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FB4>=Entradas!$E$22, FB3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FC4>=Entradas!$E$22, FC3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FD4>=Entradas!$E$22, FD3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FE4>=Entradas!$E$22, FE3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FF4>=Entradas!$E$22, FF3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FG4>=Entradas!$E$22, FG3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FH4>=Entradas!$E$22, FH3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FI4>=Entradas!$E$22, FI3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FJ4>=Entradas!$E$22, FJ3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FK4>=Entradas!$E$22, FK3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FL4>=Entradas!$E$22, FL3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FM4>=Entradas!$E$22, FM3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FN4>=Entradas!$E$22, FN3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FO4>=Entradas!$E$22, FO3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FP4>=Entradas!$E$22, FP3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FQ4>=Entradas!$E$22, FQ3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FR4>=Entradas!$E$22, FR3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FS4>=Entradas!$E$22, FS3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FT4>=Entradas!$E$22, FT3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FU4>=Entradas!$E$22, FU3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FV4>=Entradas!$E$22, FV3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FW4>=Entradas!$E$22, FW3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FX4>=Entradas!$E$22, FX3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FY4>=Entradas!$E$22, FY3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FZ4>=Entradas!$E$22, FZ3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GA4>=Entradas!$E$22, GA3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GB4>=Entradas!$E$22, GB3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GC4>=Entradas!$E$22, GC3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GD4>=Entradas!$E$22, GD3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GE4>=Entradas!$E$22, GE3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GF4>=Entradas!$E$22, GF3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GG4>=Entradas!$E$22, GG3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GH4>=Entradas!$E$22, GH3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GI4>=Entradas!$E$22, GI3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GJ4>=Entradas!$E$22, GJ3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GK4>=Entradas!$E$22, GK3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GL4>=Entradas!$E$22, GL3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GM4>=Entradas!$E$22, GM3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GN4>=Entradas!$E$22, GN3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GO4>=Entradas!$E$22, GO3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GP4>=Entradas!$E$22, GP3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GQ4>=Entradas!$E$22, GQ3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GR4>=Entradas!$E$22, GR3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GS4>=Entradas!$E$22, GS3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GT4>=Entradas!$E$22, GT3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GU4>=Entradas!$E$22, GU3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GV4>=Entradas!$E$22, GV3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GW4>=Entradas!$E$22, GW3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GX4>=Entradas!$E$22, GX3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GY4>=Entradas!$E$22, GY3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GZ4>=Entradas!$E$22, GZ3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HA4>=Entradas!$E$22, HA3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HB4>=Entradas!$E$22, HB3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HC4>=Entradas!$E$22, HC3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HD4>=Entradas!$E$22, HD3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HE4>=Entradas!$E$22, HE3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HF4>=Entradas!$E$22, HF3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HG4>=Entradas!$E$22, HG3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HH4>=Entradas!$E$22, HH3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HI4>=Entradas!$E$22, HI3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HJ4>=Entradas!$E$22, HJ3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HK4>=Entradas!$E$22, HK3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HL4>=Entradas!$E$22, HL3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HM4>=Entradas!$E$22, HM3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HN4>=Entradas!$E$22, HN3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HO4>=Entradas!$E$22, HO3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HP4>=Entradas!$E$22, HP3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HQ4>=Entradas!$E$22, HQ3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HR4>=Entradas!$E$22, HR3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HS4>=Entradas!$E$22, HS3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HT4>=Entradas!$E$22, HT3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HU4>=Entradas!$E$22, HU3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HV4>=Entradas!$E$22, HV3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HW4>=Entradas!$E$22, HW3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HX4>=Entradas!$E$22, HX3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HY4>=Entradas!$E$22, HY3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HZ4>=Entradas!$E$22, HZ3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IA4>=Entradas!$E$22, IA3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IB4>=Entradas!$E$22, IB3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IC4>=Entradas!$E$22, IC3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(ID4>=Entradas!$E$22, ID3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IE4>=Entradas!$E$22, IE3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IF4>=Entradas!$E$22, IF3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IG4>=Entradas!$E$22, IG3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IH4>=Entradas!$E$22, IH3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(II4>=Entradas!$E$22, II3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IJ4>=Entradas!$E$22, IJ3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IK4>=Entradas!$E$22, IK3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IL4>=Entradas!$E$22, IL3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IM4>=Entradas!$E$22, IM3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IN4>=Entradas!$E$22, IN3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IO4>=Entradas!$E$22, IO3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IP4>=Entradas!$E$22, IP3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IQ4>=Entradas!$E$22, IQ3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IR4>=Entradas!$E$22, IR3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IS4>=Entradas!$E$22, IS3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IT4>=Entradas!$E$22, IT3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IU4>=Entradas!$E$22, IU3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IV4>=Entradas!$E$22, IV3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IW4>=Entradas!$E$22, IW3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IX4>=Entradas!$E$22, IX3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IY4>=Entradas!$E$22, IY3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IZ4>=Entradas!$E$22, IZ3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JA4>=Entradas!$E$22, JA3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JB4>=Entradas!$E$22, JB3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JC4>=Entradas!$E$22, JC3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JD4>=Entradas!$E$22, JD3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JE4>=Entradas!$E$22, JE3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JF4>=Entradas!$E$22, JF3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JG4>=Entradas!$E$22, JG3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JH4>=Entradas!$E$22, JH3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JI4>=Entradas!$E$22, JI3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JJ4>=Entradas!$E$22, JJ3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JK4>=Entradas!$E$22, JK3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JL4>=Entradas!$E$22, JL3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JM4>=Entradas!$E$22, JM3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JN4>=Entradas!$E$22, JN3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JO4>=Entradas!$E$22, JO3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JP4>=Entradas!$E$22, JP3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JQ4>=Entradas!$E$22, JQ3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JR4>=Entradas!$E$22, JR3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JS4>=Entradas!$E$22, JS3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JT4>=Entradas!$E$22, JT3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JU4>=Entradas!$E$22, JU3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JV4>=Entradas!$E$22, JV3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JW4>=Entradas!$E$22, JW3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JX4>=Entradas!$E$22, JX3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JY4>=Entradas!$E$22, JY3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JZ4>=Entradas!$E$22, JZ3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KA4>=Entradas!$E$22, KA3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KB4>=Entradas!$E$22, KB3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KC4>=Entradas!$E$22, KC3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KD4>=Entradas!$E$22, KD3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KE4>=Entradas!$E$22, KE3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KF4>=Entradas!$E$22, KF3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KG4>=Entradas!$E$22, KG3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KH4>=Entradas!$E$22, KH3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KI4>=Entradas!$E$22, KI3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KJ4>=Entradas!$E$22, KJ3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KK4>=Entradas!$E$22, KK3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KL4>=Entradas!$E$22, KL3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KM4>=Entradas!$E$22, KM3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KN4>=Entradas!$E$22, KN3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KO4>=Entradas!$E$22, KO3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KP4>=Entradas!$E$22, KP3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KQ4>=Entradas!$E$22, KQ3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KR4>=Entradas!$E$22, KR3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KS4>=Entradas!$E$22, KS3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KT4>=Entradas!$E$22, KT3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KU4>=Entradas!$E$22, KU3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KV4>=Entradas!$E$22, KV3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KW4>=Entradas!$E$22, KW3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KX4>=Entradas!$E$22, KX3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KY4>=Entradas!$E$22, KY3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KZ4>=Entradas!$E$22, KZ3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LA4>=Entradas!$E$22, LA3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LB4>=Entradas!$E$22, LB3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LC4>=Entradas!$E$22, LC3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LD4>=Entradas!$E$22, LD3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LE4>=Entradas!$E$22, LE3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LF4>=Entradas!$E$22, LF3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LG4>=Entradas!$E$22, LG3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LH4>=Entradas!$E$22, LH3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LI4>=Entradas!$E$22, LI3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LJ4>=Entradas!$E$22, LJ3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LK4>=Entradas!$E$22, LK3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LL4>=Entradas!$E$22, LL3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LM4>=Entradas!$E$22, LM3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LN4>=Entradas!$E$22, LN3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LO4>=Entradas!$E$22, LO3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LP4>=Entradas!$E$22, LP3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LQ4>=Entradas!$E$22, LQ3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LR4>=Entradas!$E$22, LR3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LS4>=Entradas!$E$22, LS3<Entradas!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LT4>=Entradas!$E$22, LT3<Entradas!$E$23), 1, 0)","v":1}]
[null,null,"Mês de Operação",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AG3<=Entradas!$E$22, AG4>=Entradas!$E$22), 1, AF18+1)*AG17","v":1},{"$f":"IF(AND(AH3<=Entradas!$E$22, AH4>=Entradas!$E$22), 1, AG18+1)*AH17","v":2},{"$f":"IF(AND(AI3<=Entradas!$E$22, AI4>=Entradas!$E$22), 1, AH18+1)*AI17","v":3},{"$f":"IF(AND(AJ3<=Entradas!$E$22, AJ4>=Entradas!$E$22), 1, AI18+1)*AJ17","v":4},{"$f":"IF(AND(AK3<=Entradas!$E$22, AK4>=Entradas!$E$22), 1, AJ18+1)*AK17","v":5},{"$f":"IF(AND(AL3<=Entradas!$E$22, AL4>=Entradas!$E$22), 1, AK18+1)*AL17","v":6},{"$f":"IF(AND(AM3<=Entradas!$E$22, AM4>=Entradas!$E$22), 1, AL18+1)*AM17","v":7},{"$f":"IF(AND(AN3<=Entradas!$E$22, AN4>=Entradas!$E$22), 1, AM18+1)*AN17","v":8},{"$f":"IF(AND(AO3<=Entradas!$E$22, AO4>=Entradas!$E$22), 1, AN18+1)*AO17","v":9},{"$f":"IF(AND(AP3<=Entradas!$E$22, AP4>=Entradas!$E$22), 1, AO18+1)*AP17","v":10},{"$f":"IF(AND(AQ3<=Entradas!$E$22, AQ4>=Entradas!$E$22), 1, AP18+1)*AQ17","v":11},{"$f":"IF(AND(AR3<=Entradas!$E$22, AR4>=Entradas!$E$22), 1, AQ18+1)*AR17","v":12},{"$f":"IF(AND(AS3<=Entradas!$E$22, AS4>=Entradas!$E$22), 1, AR18+1)*AS17","v":13},{"$f":"IF(AND(AT3<=Entradas!$E$22, AT4>=Entradas!$E$22), 1, AS18+1)*AT17","v":14},{"$f":"IF(AND(AU3<=Entradas!$E$22, AU4>=Entradas!$E$22), 1, AT18+1)*AU17","v":15},{"$f":"IF(AND(AV3<=Entradas!$E$22, AV4>=Entradas!$E$22), 1, AU18+1)*AV17","v":16},{"$f":"IF(AND(AW3<=Entradas!$E$22, AW4>=Entradas!$E$22), 1, AV18+1)*AW17","v":17},{"$f":"IF(AND(AX3<=Entradas!$E$22, AX4>=Entradas!$E$22), 1, AW18+1)*AX17","v":18},{"$f":"IF(AND(AY3<=Entradas!$E$22, AY4>=Entradas!$E$22), 1, AX18+1)*AY17","v":19},{"$f":"IF(AND(AZ3<=Entradas!$E$22, AZ4>=Entradas!$E$22), 1, AY18+1)*AZ17","v":20},{"$f":"IF(AND(BA3<=Entradas!$E$22, BA4>=Entradas!$E$22), 1, AZ18+1)*BA17","v":21},{"$f":"IF(AND(BB3<=Entradas!$E$22, BB4>=Entradas!$E$22), 1, BA18+1)*BB17","v":22},{"$f":"IF(AND(BC3<=Entradas!$E$22, BC4>=Entradas!$E$22), 1, BB18+1)*BC17","v":23},{"$f":"IF(AND(BD3<=Entradas!$E$22, BD4>=Entradas!$E$22), 1, BC18+1)*BD17","v":24},{"$f":"IF(AND(BE3<=Entradas!$E$22, BE4>=Entradas!$E$22), 1, BD18+1)*BE17","v":25},{"$f":"IF(AND(BF3<=Entradas!$E$22, BF4>=Entradas!$E$22), 1, BE18+1)*BF17","v":26},{"$f":"IF(AND(BG3<=Entradas!$E$22, BG4>=Entradas!$E$22), 1, BF18+1)*BG17","v":27},{"$f":"IF(AND(BH3<=Entradas!$E$22, BH4>=Entradas!$E$22), 1, BG18+1)*BH17","v":28},{"$f":"IF(AND(BI3<=Entradas!$E$22, BI4>=Entradas!$E$22), 1, BH18+1)*BI17","v":29},{"$f":"IF(AND(BJ3<=Entradas!$E$22, BJ4>=Entradas!$E$22), 1, BI18+1)*BJ17","v":30},{"$f":"IF(AND(BK3<=Entradas!$E$22, BK4>=Entradas!$E$22), 1, BJ18+1)*BK17","v":31},{"$f":"IF(AND(BL3<=Entradas!$E$22, BL4>=Entradas!$E$22), 1, BK18+1)*BL17","v":32},{"$f":"IF(AND(BM3<=Entradas!$E$22, BM4>=Entradas!$E$22), 1, BL18+1)*BM17","v":33},{"$f":"IF(AND(BN3<=Entradas!$E$22, BN4>=Entradas!$E$22), 1, BM18+1)*BN17","v":34},{"$f":"IF(AND(BO3<=Entradas!$E$22, BO4>=Entradas!$E$22), 1, BN18+1)*BO17","v":35},{"$f":"IF(AND(BP3<=Entradas!$E$22, BP4>=Entradas!$E$22), 1, BO18+1)*BP17","v":36},{"$f":"IF(AND(BQ3<=Entradas!$E$22, BQ4>=Entradas!$E$22), 1, BP18+1)*BQ17","v":37},{"$f":"IF(AND(BR3<=Entradas!$E$22, BR4>=Entradas!$E$22), 1, BQ18+1)*BR17","v":38},{"$f":"IF(AND(BS3<=Entradas!$E$22, BS4>=Entradas!$E$22), 1, BR18+1)*BS17","v":39},{"$f":"IF(AND(BT3<=Entradas!$E$22, BT4>=Entradas!$E$22), 1, BS18+1)*BT17","v":40},{"$f":"IF(AND(BU3<=Entradas!$E$22, BU4>=Entradas!$E$22), 1, BT18+1)*BU17","v":41},{"$f":"IF(AND(BV3<=Entradas!$E$22, BV4>=Entradas!$E$22), 1, BU18+1)*BV17","v":42},{"$f":"IF(AND(BW3<=Entradas!$E$22, BW4>=Entradas!$E$22), 1, BV18+1)*BW17","v":43},{"$f":"IF(AND(BX3<=Entradas!$E$22, BX4>=Entradas!$E$22), 1, BW18+1)*BX17","v":44},{"$f":"IF(AND(BY3<=Entradas!$E$22, BY4>=Entradas!$E$22), 1, BX18+1)*BY17","v":45},{"$f":"IF(AND(BZ3<=Entradas!$E$22, BZ4>=Entradas!$E$22), 1, BY18+1)*BZ17","v":46},{"$f":"IF(AND(CA3<=Entradas!$E$22, CA4>=Entradas!$E$22), 1, BZ18+1)*CA17","v":47},{"$f":"IF(AND(CB3<=Entradas!$E$22, CB4>=Entradas!$E$22), 1, CA18+1)*CB17","v":48},{"$f":"IF(AND(CC3<=Entradas!$E$22, CC4>=Entradas!$E$22), 1, CB18+1)*CC17","v":49},{"$f":"IF(AND(CD3<=Entradas!$E$22, CD4>=Entradas!$E$22), 1, CC18+1)*CD17","v":50},{"$f":"IF(AND(CE3<=Entradas!$E$22, CE4>=Entradas!$E$22), 1, CD18+1)*CE17","v":51},{"$f":"IF(AND(CF3<=Entradas!$E$22, CF4>=Entradas!$E$22), 1, CE18+1)*CF17","v":52},{"$f":"IF(AND(CG3<=Entradas!$E$22, CG4>=Entradas!$E$22), 1, CF18+1)*CG17","v":53},{"$f":"IF(AND(CH3<=Entradas!$E$22, CH4>=Entradas!$E$22), 1, CG18+1)*CH17","v":54},{"$f":"IF(AND(CI3<=Entradas!$E$22, CI4>=Entradas!$E$22), 1, CH18+1)*CI17","v":55},{"$f":"IF(AND(CJ3<=Entradas!$E$22, CJ4>=Entradas!$E$22), 1, CI18+1)*CJ17","v":56},{"$f":"IF(AND(CK3<=Entradas!$E$22, CK4>=Entradas!$E$22), 1, CJ18+1)*CK17","v":57},{"$f":"IF(AND(CL3<=Entradas!$E$22, CL4>=Entradas!$E$22), 1, CK18+1)*CL17","v":58},{"$f":"IF(AND(CM3<=Entradas!$E$22, CM4>=Entradas!$E$22), 1, CL18+1)*CM17","v":59},{"$f":"IF(AND(CN3<=Entradas!$E$22, CN4>=Entradas!$E$22), 1, CM18+1)*CN17","v":60},{"$f":"IF(AND(CO3<=Entradas!$E$22, CO4>=Entradas!$E$22), 1, CN18+1)*CO17","v":61},{"$f":"IF(AND(CP3<=Entradas!$E$22, CP4>=Entradas!$E$22), 1, CO18+1)*CP17","v":62},{"$f":"IF(AND(CQ3<=Entradas!$E$22, CQ4>=Entradas!$E$22), 1, CP18+1)*CQ17","v":63},{"$f":"IF(AND(CR3<=Entradas!$E$22, CR4>=Entradas!$E$22), 1, CQ18+1)*CR17","v":64},{"$f":"IF(AND(CS3<=Entradas!$E$22, CS4>=Entradas!$E$22), 1, CR18+1)*CS17","v":65},{"$f":"IF(AND(CT3<=Entradas!$E$22, CT4>=Entradas!$E$22), 1, CS18+1)*CT17","v":66},{"$f":"IF(AND(CU3<=Entradas!$E$22, CU4>=Entradas!$E$22), 1, CT18+1)*CU17","v":67},{"$f":"IF(AND(CV3<=Entradas!$E$22, CV4>=Entradas!$E$22), 1, CU18+1)*CV17","v":68},{"$f":"IF(AND(CW3<=Entradas!$E$22, CW4>=Entradas!$E$22), 1, CV18+1)*CW17","v":69},{"$f":"IF(AND(CX3<=Entradas!$E$22, CX4>=Entradas!$E$22), 1, CW18+1)*CX17","v":70},{"$f":"IF(AND(CY3<=Entradas!$E$22, CY4>=Entradas!$E$22), 1, CX18+1)*CY17","v":71},{"$f":"IF(AND(CZ3<=Entradas!$E$22, CZ4>=Entradas!$E$22), 1, CY18+1)*CZ17","v":72},{"$f":"IF(AND(DA3<=Entradas!$E$22, DA4>=Entradas!$E$22), 1, CZ18+1)*DA17","v":73},{"$f":"IF(AND(DB3<=Entradas!$E$22, DB4>=Entradas!$E$22), 1, DA18+1)*DB17","v":74},{"$f":"IF(AND(DC3<=Entradas!$E$22, DC4>=Entradas!$E$22), 1, DB18+1)*DC17","v":75},{"$f":"IF(AND(DD3<=Entradas!$E$22, DD4>=Entradas!$E$22), 1, DC18+1)*DD17","v":76},{"$f":"IF(AND(DE3<=Entradas!$E$22, DE4>=Entradas!$E$22), 1, DD18+1)*DE17","v":77},{"$f":"IF(AND(DF3<=Entradas!$E$22, DF4>=Entradas!$E$22), 1, DE18+1)*DF17","v":78},{"$f":"IF(AND(DG3<=Entradas!$E$22, DG4>=Entradas!$E$22), 1, DF18+1)*DG17","v":79},{"$f":"IF(AND(DH3<=Entradas!$E$22, DH4>=Entradas!$E$22), 1, DG18+1)*DH17","v":80},{"$f":"IF(AND(DI3<=Entradas!$E$22, DI4>=Entradas!$E$22), 1, DH18+1)*DI17","v":81},{"$f":"IF(AND(DJ3<=Entradas!$E$22, DJ4>=Entradas!$E$22), 1, DI18+1)*DJ17","v":82},{"$f":"IF(AND(DK3<=Entradas!$E$22, DK4>=Entradas!$E$22), 1, DJ18+1)*DK17","v":83},{"$f":"IF(AND(DL3<=Entradas!$E$22, DL4>=Entradas!$E$22), 1, DK18+1)*DL17","v":84},{"$f":"IF(AND(DM3<=Entradas!$E$22, DM4>=Entradas!$E$22), 1, DL18+1)*DM17","v":85},{"$f":"IF(AND(DN3<=Entradas!$E$22, DN4>=Entradas!$E$22), 1, DM18+1)*DN17","v":86},{"$f":"IF(AND(DO3<=Entradas!$E$22, DO4>=Entradas!$E$22), 1, DN18+1)*DO17","v":87},{"$f":"IF(AND(DP3<=Entradas!$E$22, DP4>=Entradas!$E$22), 1, DO18+1)*DP17","v":88},{"$f":"IF(AND(DQ3<=Entradas!$E$22, DQ4>=Entradas!$E$22), 1, DP18+1)*DQ17","v":89},{"$f":"IF(AND(DR3<=Entradas!$E$22, DR4>=Entradas!$E$22), 1, DQ18+1)*DR17","v":90},{"$f":"IF(AND(DS3<=Entradas!$E$22, DS4>=Entradas!$E$22), 1, DR18+1)*DS17","v":91},{"$f":"IF(AND(DT3<=Entradas!$E$22, DT4>=Entradas!$E$22), 1, DS18+1)*DT17","v":92},{"$f":"IF(AND(DU3<=Entradas!$E$22, DU4>=Entradas!$E$22), 1, DT18+1)*DU17","v":93},{"$f":"IF(AND(DV3<=Entradas!$E$22, DV4>=Entradas!$E$22), 1, DU18+1)*DV17","v":94},{"$f":"IF(AND(DW3<=Entradas!$E$22, DW4>=Entradas!$E$22), 1, DV18+1)*DW17","v":95},{"$f":"IF(AND(DX3<=Entradas!$E$22, DX4>=Entradas!$E$22), 1, DW18+1)*DX17","v":96},{"$f":"IF(AND(DY3<=Entradas!$E$22, DY4>=Entradas!$E$22), 1, DX18+1)*DY17","v":97},{"$f":"IF(AND(DZ3<=Entradas!$E$22, DZ4>=Entradas!$E$22), 1, DY18+1)*DZ17","v":98},{"$f":"IF(AND(EA3<=Entradas!$E$22, EA4>=Entradas!$E$22), 1, DZ18+1)*EA17","v":99},{"$f":"IF(AND(EB3<=Entradas!$E$22, EB4>=Entradas!$E$22), 1, EA18+1)*EB17","v":100},{"$f":"IF(AND(EC3<=Entradas!$E$22, EC4>=Entradas!$E$22), 1, EB18+1)*EC17","v":101},{"$f":"IF(AND(ED3<=Entradas!$E$22, ED4>=Entradas!$E$22), 1, EC18+1)*ED17","v":102},{"$f":"IF(AND(EE3<=Entradas!$E$22, EE4>=Entradas!$E$22), 1, ED18+1)*EE17","v":103},{"$f":"IF(AND(EF3<=Entradas!$E$22, EF4>=Entradas!$E$22), 1, EE18+1)*EF17","v":104},{"$f":"IF(AND(EG3<=Entradas!$E$22, EG4>=Entradas!$E$22), 1, EF18+1)*EG17","v":105},{"$f":"IF(AND(EH3<=Entradas!$E$22, EH4>=Entradas!$E$22), 1, EG18+1)*EH17","v":106},{"$f":"IF(AND(EI3<=Entradas!$E$22, EI4>=Entradas!$E$22), 1, EH18+1)*EI17","v":107},{"$f":"IF(AND(EJ3<=Entradas!$E$22, EJ4>=Entradas!$E$22), 1, EI18+1)*EJ17","v":108},{"$f":"IF(AND(EK3<=Entradas!$E$22, EK4>=Entradas!$E$22), 1, EJ18+1)*EK17","v":109},{"$f":"IF(AND(EL3<=Entradas!$E$22, EL4>=Entradas!$E$22), 1, EK18+1)*EL17","v":110},{"$f":"IF(AND(EM3<=Entradas!$E$22, EM4>=Entradas!$E$22), 1, EL18+1)*EM17","v":111},{"$f":"IF(AND(EN3<=Entradas!$E$22, EN4>=Entradas!$E$22), 1, EM18+1)*EN17","v":112},{"$f":"IF(AND(EO3<=Entradas!$E$22, EO4>=Entradas!$E$22), 1, EN18+1)*EO17","v":113},{"$f":"IF(AND(EP3<=Entradas!$E$22, EP4>=Entradas!$E$22), 1, EO18+1)*EP17","v":114},{"$f":"IF(AND(EQ3<=Entradas!$E$22, EQ4>=Entradas!$E$22), 1, EP18+1)*EQ17","v":115},{"$f":"IF(AND(ER3<=Entradas!$E$22, ER4>=Entradas!$E$22), 1, EQ18+1)*ER17","v":116},{"$f":"IF(AND(ES3<=Entradas!$E$22, ES4>=Entradas!$E$22), 1, ER18+1)*ES17","v":117},{"$f":"IF(AND(ET3<=Entradas!$E$22, ET4>=Entradas!$E$22), 1, ES18+1)*ET17","v":118},{"$f":"IF(AND(EU3<=Entradas!$E$22, EU4>=Entradas!$E$22), 1, ET18+1)*EU17","v":119},{"$f":"IF(AND(EV3<=Entradas!$E$22, EV4>=Entradas!$E$22), 1, EU18+1)*EV17","v":120},{"$f":"IF(AND(EW3<=Entradas!$E$22, EW4>=Entradas!$E$22), 1, EV18+1)*EW17","v":121},{"$f":"IF(AND(EX3<=Entradas!$E$22, EX4>=Entradas!$E$22), 1, EW18+1)*EX17","v":122},{"$f":"IF(AND(EY3<=Entradas!$E$22, EY4>=Entradas!$E$22), 1, EX18+1)*EY17","v":123},{"$f":"IF(AND(EZ3<=Entradas!$E$22, EZ4>=Entradas!$E$22), 1, EY18+1)*EZ17","v":124},{"$f":"IF(AND(FA3<=Entradas!$E$22, FA4>=Entradas!$E$22), 1, EZ18+1)*FA17","v":125},{"$f":"IF(AND(FB3<=Entradas!$E$22, FB4>=Entradas!$E$22), 1, FA18+1)*FB17","v":126},{"$f":"IF(AND(FC3<=Entradas!$E$22, FC4>=Entradas!$E$22), 1, FB18+1)*FC17","v":127},{"$f":"IF(AND(FD3<=Entradas!$E$22, FD4>=Entradas!$E$22), 1, FC18+1)*FD17","v":128},{"$f":"IF(AND(FE3<=Entradas!$E$22, FE4>=Entradas!$E$22), 1, FD18+1)*FE17","v":129},{"$f":"IF(AND(FF3<=Entradas!$E$22, FF4>=Entradas!$E$22), 1, FE18+1)*FF17","v":130},{"$f":"IF(AND(FG3<=Entradas!$E$22, FG4>=Entradas!$E$22), 1, FF18+1)*FG17","v":131},{"$f":"IF(AND(FH3<=Entradas!$E$22, FH4>=Entradas!$E$22), 1, FG18+1)*FH17","v":132},{"$f":"IF(AND(FI3<=Entradas!$E$22, FI4>=Entradas!$E$22), 1, FH18+1)*FI17","v":133},{"$f":"IF(AND(FJ3<=Entradas!$E$22, FJ4>=Entradas!$E$22), 1, FI18+1)*FJ17","v":134},{"$f":"IF(AND(FK3<=Entradas!$E$22, FK4>=Entradas!$E$22), 1, FJ18+1)*FK17","v":135},{"$f":"IF(AND(FL3<=Entradas!$E$22, FL4>=Entradas!$E$22), 1, FK18+1)*FL17","v":136},{"$f":"IF(AND(FM3<=Entradas!$E$22, FM4>=Entradas!$E$22), 1, FL18+1)*FM17","v":137},{"$f":"IF(AND(FN3<=Entradas!$E$22, FN4>=Entradas!$E$22), 1, FM18+1)*FN17","v":138},{"$f":"IF(AND(FO3<=Entradas!$E$22, FO4>=Entradas!$E$22), 1, FN18+1)*FO17","v":139},{"$f":"IF(AND(FP3<=Entradas!$E$22, FP4>=Entradas!$E$22), 1, FO18+1)*FP17","v":140},{"$f":"IF(AND(FQ3<=Entradas!$E$22, FQ4>=Entradas!$E$22), 1, FP18+1)*FQ17","v":141},{"$f":"IF(AND(FR3<=Entradas!$E$22, FR4>=Entradas!$E$22), 1, FQ18+1)*FR17","v":142},{"$f":"IF(AND(FS3<=Entradas!$E$22, FS4>=Entradas!$E$22), 1, FR18+1)*FS17","v":143},{"$f":"IF(AND(FT3<=Entradas!$E$22, FT4>=Entradas!$E$22), 1, FS18+1)*FT17","v":144},{"$f":"IF(AND(FU3<=Entradas!$E$22, FU4>=Entradas!$E$22), 1, FT18+1)*FU17","v":145},{"$f":"IF(AND(FV3<=Entradas!$E$22, FV4>=Entradas!$E$22), 1, FU18+1)*FV17","v":146},{"$f":"IF(AND(FW3<=Entradas!$E$22, FW4>=Entradas!$E$22), 1, FV18+1)*FW17","v":147},{"$f":"IF(AND(FX3<=Entradas!$E$22, FX4>=Entradas!$E$22), 1, FW18+1)*FX17","v":148},{"$f":"IF(AND(FY3<=Entradas!$E$22, FY4>=Entradas!$E$22), 1, FX18+1)*FY17","v":149},{"$f":"IF(AND(FZ3<=Entradas!$E$22, FZ4>=Entradas!$E$22), 1, FY18+1)*FZ17","v":150},{"$f":"IF(AND(GA3<=Entradas!$E$22, GA4>=Entradas!$E$22), 1, FZ18+1)*GA17","v":151},{"$f":"IF(AND(GB3<=Entradas!$E$22, GB4>=Entradas!$E$22), 1, GA18+1)*GB17","v":152},{"$f":"IF(AND(GC3<=Entradas!$E$22, GC4>=Entradas!$E$22), 1, GB18+1)*GC17","v":153},{"$f":"IF(AND(GD3<=Entradas!$E$22, GD4>=Entradas!$E$22), 1, GC18+1)*GD17","v":154},{"$f":"IF(AND(GE3<=Entradas!$E$22, GE4>=Entradas!$E$22), 1, GD18+1)*GE17","v":155},{"$f":"IF(AND(GF3<=Entradas!$E$22, GF4>=Entradas!$E$22), 1, GE18+1)*GF17","v":156},{"$f":"IF(AND(GG3<=Entradas!$E$22, GG4>=Entradas!$E$22), 1, GF18+1)*GG17","v":157},{"$f":"IF(AND(GH3<=Entradas!$E$22, GH4>=Entradas!$E$22), 1, GG18+1)*GH17","v":158},{"$f":"IF(AND(GI3<=Entradas!$E$22, GI4>=Entradas!$E$22), 1, GH18+1)*GI17","v":159},{"$f":"IF(AND(GJ3<=Entradas!$E$22, GJ4>=Entradas!$E$22), 1, GI18+1)*GJ17","v":160},{"$f":"IF(AND(GK3<=Entradas!$E$22, GK4>=Entradas!$E$22), 1, GJ18+1)*GK17","v":161},{"$f":"IF(AND(GL3<=Entradas!$E$22, GL4>=Entradas!$E$22), 1, GK18+1)*GL17","v":162},{"$f":"IF(AND(GM3<=Entradas!$E$22, GM4>=Entradas!$E$22), 1, GL18+1)*GM17","v":163},{"$f":"IF(AND(GN3<=Entradas!$E$22, GN4>=Entradas!$E$22), 1, GM18+1)*GN17","v":164},{"$f":"IF(AND(GO3<=Entradas!$E$22, GO4>=Entradas!$E$22), 1, GN18+1)*GO17","v":165},{"$f":"IF(AND(GP3<=Entradas!$E$22, GP4>=Entradas!$E$22), 1, GO18+1)*GP17","v":166},{"$f":"IF(AND(GQ3<=Entradas!$E$22, GQ4>=Entradas!$E$22), 1, GP18+1)*GQ17","v":167},{"$f":"IF(AND(GR3<=Entradas!$E$22, GR4>=Entradas!$E$22), 1, GQ18+1)*GR17","v":168},{"$f":"IF(AND(GS3<=Entradas!$E$22, GS4>=Entradas!$E$22), 1, GR18+1)*GS17","v":169},{"$f":"IF(AND(GT3<=Entradas!$E$22, GT4>=Entradas!$E$22), 1, GS18+1)*GT17","v":170},{"$f":"IF(AND(GU3<=Entradas!$E$22, GU4>=Entradas!$E$22), 1, GT18+1)*GU17","v":171},{"$f":"IF(AND(GV3<=Entradas!$E$22, GV4>=Entradas!$E$22), 1, GU18+1)*GV17","v":172},{"$f":"IF(AND(GW3<=Entradas!$E$22, GW4>=Entradas!$E$22), 1, GV18+1)*GW17","v":173},{"$f":"IF(AND(GX3<=Entradas!$E$22, GX4>=Entradas!$E$22), 1, GW18+1)*GX17","v":174},{"$f":"IF(AND(GY3<=Entradas!$E$22, GY4>=Entradas!$E$22), 1, GX18+1)*GY17","v":175},{"$f":"IF(AND(GZ3<=Entradas!$E$22, GZ4>=Entradas!$E$22), 1, GY18+1)*GZ17","v":176},{"$f":"IF(AND(HA3<=Entradas!$E$22, HA4>=Entradas!$E$22), 1, GZ18+1)*HA17","v":177},{"$f":"IF(AND(HB3<=Entradas!$E$22, HB4>=Entradas!$E$22), 1, HA18+1)*HB17","v":178},{"$f":"IF(AND(HC3<=Entradas!$E$22, HC4>=Entradas!$E$22), 1, HB18+1)*HC17","v":179},{"$f":"IF(AND(HD3<=Entradas!$E$22, HD4>=Entradas!$E$22), 1, HC18+1)*HD17","v":180},{"$f":"IF(AND(HE3<=Entradas!$E$22, HE4>=Entradas!$E$22), 1, HD18+1)*HE17","v":181},{"$f":"IF(AND(HF3<=Entradas!$E$22, HF4>=Entradas!$E$22), 1, HE18+1)*HF17","v":182},{"$f":"IF(AND(HG3<=Entradas!$E$22, HG4>=Entradas!$E$22), 1, HF18+1)*HG17","v":183},{"$f":"IF(AND(HH3<=Entradas!$E$22, HH4>=Entradas!$E$22), 1, HG18+1)*HH17","v":184},{"$f":"IF(AND(HI3<=Entradas!$E$22, HI4>=Entradas!$E$22), 1, HH18+1)*HI17","v":185},{"$f":"IF(AND(HJ3<=Entradas!$E$22, HJ4>=Entradas!$E$22), 1, HI18+1)*HJ17","v":186},{"$f":"IF(AND(HK3<=Entradas!$E$22, HK4>=Entradas!$E$22), 1, HJ18+1)*HK17","v":187},{"$f":"IF(AND(HL3<=Entradas!$E$22, HL4>=Entradas!$E$22), 1, HK18+1)*HL17","v":188},{"$f":"IF(AND(HM3<=Entradas!$E$22, HM4>=Entradas!$E$22), 1, HL18+1)*HM17","v":189},{"$f":"IF(AND(HN3<=Entradas!$E$22, HN4>=Entradas!$E$22), 1, HM18+1)*HN17","v":190},{"$f":"IF(AND(HO3<=Entradas!$E$22, HO4>=Entradas!$E$22), 1, HN18+1)*HO17","v":191},{"$f":"IF(AND(HP3<=Entradas!$E$22, HP4>=Entradas!$E$22), 1, HO18+1)*HP17","v":192},{"$f":"IF(AND(HQ3<=Entradas!$E$22, HQ4>=Entradas!$E$22), 1, HP18+1)*HQ17","v":193},{"$f":"IF(AND(HR3<=Entradas!$E$22, HR4>=Entradas!$E$22), 1, HQ18+1)*HR17","v":194},{"$f":"IF(AND(HS3<=Entradas!$E$22, HS4>=Entradas!$E$22), 1, HR18+1)*HS17","v":195},{"$f":"IF(AND(HT3<=Entradas!$E$22, HT4>=Entradas!$E$22), 1, HS18+1)*HT17","v":196},{"$f":"IF(AND(HU3<=Entradas!$E$22, HU4>=Entradas!$E$22), 1, HT18+1)*HU17","v":197},{"$f":"IF(AND(HV3<=Entradas!$E$22, HV4>=Entradas!$E$22), 1, HU18+1)*HV17","v":198},{"$f":"IF(AND(HW3<=Entradas!$E$22, HW4>=Entradas!$E$22), 1, HV18+1)*HW17","v":199},{"$f":"IF(AND(HX3<=Entradas!$E$22, HX4>=Entradas!$E$22), 1, HW18+1)*HX17","v":200},{"$f":"IF(AND(HY3<=Entradas!$E$22, HY4>=Entradas!$E$22), 1, HX18+1)*HY17","v":201},{"$f":"IF(AND(HZ3<=Entradas!$E$22, HZ4>=Entradas!$E$22), 1, HY18+1)*HZ17","v":202},{"$f":"IF(AND(IA3<=Entradas!$E$22, IA4>=Entradas!$E$22), 1, HZ18+1)*IA17","v":203},{"$f":"IF(AND(IB3<=Entradas!$E$22, IB4>=Entradas!$E$22), 1, IA18+1)*IB17","v":204},{"$f":"IF(AND(IC3<=Entradas!$E$22, IC4>=Entradas!$E$22), 1, IB18+1)*IC17","v":205},{"$f":"IF(AND(ID3<=Entradas!$E$22, ID4>=Entradas!$E$22), 1, IC18+1)*ID17","v":206},{"$f":"IF(AND(IE3<=Entradas!$E$22, IE4>=Entradas!$E$22), 1, ID18+1)*IE17","v":207},{"$f":"IF(AND(IF3<=Entradas!$E$22, IF4>=Entradas!$E$22), 1, IE18+1)*IF17","v":208},{"$f":"IF(AND(IG3<=Entradas!$E$22, IG4>=Entradas!$E$22), 1, IF18+1)*IG17","v":209},{"$f":"IF(AND(IH3<=Entradas!$E$22, IH4>=Entradas!$E$22), 1, IG18+1)*IH17","v":210},{"$f":"IF(AND(II3<=Entradas!$E$22, II4>=Entradas!$E$22), 1, IH18+1)*II17","v":211},{"$f":"IF(AND(IJ3<=Entradas!$E$22, IJ4>=Entradas!$E$22), 1, II18+1)*IJ17","v":212},{"$f":"IF(AND(IK3<=Entradas!$E$22, IK4>=Entradas!$E$22), 1, IJ18+1)*IK17","v":213},{"$f":"IF(AND(IL3<=Entradas!$E$22, IL4>=Entradas!$E$22), 1, IK18+1)*IL17","v":214},{"$f":"IF(AND(IM3<=Entradas!$E$22, IM4>=Entradas!$E$22), 1, IL18+1)*IM17","v":215},{"$f":"IF(AND(IN3<=Entradas!$E$22, IN4>=Entradas!$E$22), 1, IM18+1)*IN17","v":216},{"$f":"IF(AND(IO3<=Entradas!$E$22, IO4>=Entradas!$E$22), 1, IN18+1)*IO17","v":217},{"$f":"IF(AND(IP3<=Entradas!$E$22, IP4>=Entradas!$E$22), 1, IO18+1)*IP17","v":218},{"$f":"IF(AND(IQ3<=Entradas!$E$22, IQ4>=Entradas!$E$22), 1, IP18+1)*IQ17","v":219},{"$f":"IF(AND(IR3<=Entradas!$E$22, IR4>=Entradas!$E$22), 1, IQ18+1)*IR17","v":220},{"$f":"IF(AND(IS3<=Entradas!$E$22, IS4>=Entradas!$E$22), 1, IR18+1)*IS17","v":221},{"$f":"IF(AND(IT3<=Entradas!$E$22, IT4>=Entradas!$E$22), 1, IS18+1)*IT17","v":222},{"$f":"IF(AND(IU3<=Entradas!$E$22, IU4>=Entradas!$E$22), 1, IT18+1)*IU17","v":223},{"$f":"IF(AND(IV3<=Entradas!$E$22, IV4>=Entradas!$E$22), 1, IU18+1)*IV17","v":224},{"$f":"IF(AND(IW3<=Entradas!$E$22, IW4>=Entradas!$E$22), 1, IV18+1)*IW17","v":225},{"$f":"IF(AND(IX3<=Entradas!$E$22, IX4>=Entradas!$E$22), 1, IW18+1)*IX17","v":226},{"$f":"IF(AND(IY3<=Entradas!$E$22, IY4>=Entradas!$E$22), 1, IX18+1)*IY17","v":227},{"$f":"IF(AND(IZ3<=Entradas!$E$22, IZ4>=Entradas!$E$22), 1, IY18+1)*IZ17","v":228},{"$f":"IF(AND(JA3<=Entradas!$E$22, JA4>=Entradas!$E$22), 1, IZ18+1)*JA17","v":229},{"$f":"IF(AND(JB3<=Entradas!$E$22, JB4>=Entradas!$E$22), 1, JA18+1)*JB17","v":230},{"$f":"IF(AND(JC3<=Entradas!$E$22, JC4>=Entradas!$E$22), 1, JB18+1)*JC17","v":231},{"$f":"IF(AND(JD3<=Entradas!$E$22, JD4>=Entradas!$E$22), 1, JC18+1)*JD17","v":232},{"$f":"IF(AND(JE3<=Entradas!$E$22, JE4>=Entradas!$E$22), 1, JD18+1)*JE17","v":233},{"$f":"IF(AND(JF3<=Entradas!$E$22, JF4>=Entradas!$E$22), 1, JE18+1)*JF17","v":234},{"$f":"IF(AND(JG3<=Entradas!$E$22, JG4>=Entradas!$E$22), 1, JF18+1)*JG17","v":235},{"$f":"IF(AND(JH3<=Entradas!$E$22, JH4>=Entradas!$E$22), 1, JG18+1)*JH17","v":236},{"$f":"IF(AND(JI3<=Entradas!$E$22, JI4>=Entradas!$E$22), 1, JH18+1)*JI17","v":237},{"$f":"IF(AND(JJ3<=Entradas!$E$22, JJ4>=Entradas!$E$22), 1, JI18+1)*JJ17","v":238},{"$f":"IF(AND(JK3<=Entradas!$E$22, JK4>=Entradas!$E$22), 1, JJ18+1)*JK17","v":239},{"$f":"IF(AND(JL3<=Entradas!$E$22, JL4>=Entradas!$E$22), 1, JK18+1)*JL17","v":240},{"$f":"IF(AND(JM3<=Entradas!$E$22, JM4>=Entradas!$E$22), 1, JL18+1)*JM17","v":241},{"$f":"IF(AND(JN3<=Entradas!$E$22, JN4>=Entradas!$E$22), 1, JM18+1)*JN17","v":242},{"$f":"IF(AND(JO3<=Entradas!$E$22, JO4>=Entradas!$E$22), 1, JN18+1)*JO17","v":243},{"$f":"IF(AND(JP3<=Entradas!$E$22, JP4>=Entradas!$E$22), 1, JO18+1)*JP17","v":244},{"$f":"IF(AND(JQ3<=Entradas!$E$22, JQ4>=Entradas!$E$22), 1, JP18+1)*JQ17","v":245},{"$f":"IF(AND(JR3<=Entradas!$E$22, JR4>=Entradas!$E$22), 1, JQ18+1)*JR17","v":246},{"$f":"IF(AND(JS3<=Entradas!$E$22, JS4>=Entradas!$E$22), 1, JR18+1)*JS17","v":247},{"$f":"IF(AND(JT3<=Entradas!$E$22, JT4>=Entradas!$E$22), 1, JS18+1)*JT17","v":248},{"$f":"IF(AND(JU3<=Entradas!$E$22, JU4>=Entradas!$E$22), 1, JT18+1)*JU17","v":249},{"$f":"IF(AND(JV3<=Entradas!$E$22, JV4>=Entradas!$E$22), 1, JU18+1)*JV17","v":250},{"$f":"IF(AND(JW3<=Entradas!$E$22, JW4>=Entradas!$E$22), 1, JV18+1)*JW17","v":251},{"$f":"IF(AND(JX3<=Entradas!$E$22, JX4>=Entradas!$E$22), 1, JW18+1)*JX17","v":252},{"$f":"IF(AND(JY3<=Entradas!$E$22, JY4>=Entradas!$E$22), 1, JX18+1)*JY17","v":253},{"$f":"IF(AND(JZ3<=Entradas!$E$22, JZ4>=Entradas!$E$22), 1, JY18+1)*JZ17","v":254},{"$f":"IF(AND(KA3<=Entradas!$E$22, KA4>=Entradas!$E$22), 1, JZ18+1)*KA17","v":255},{"$f":"IF(AND(KB3<=Entradas!$E$22, KB4>=Entradas!$E$22), 1, KA18+1)*KB17","v":256},{"$f":"IF(AND(KC3<=Entradas!$E$22, KC4>=Entradas!$E$22), 1, KB18+1)*KC17","v":257},{"$f":"IF(AND(KD3<=Entradas!$E$22, KD4>=Entradas!$E$22), 1, KC18+1)*KD17","v":258},{"$f":"IF(AND(KE3<=Entradas!$E$22, KE4>=Entradas!$E$22), 1, KD18+1)*KE17","v":259},{"$f":"IF(AND(KF3<=Entradas!$E$22, KF4>=Entradas!$E$22), 1, KE18+1)*KF17","v":260},{"$f":"IF(AND(KG3<=Entradas!$E$22, KG4>=Entradas!$E$22), 1, KF18+1)*KG17","v":261},{"$f":"IF(AND(KH3<=Entradas!$E$22, KH4>=Entradas!$E$22), 1, KG18+1)*KH17","v":262},{"$f":"IF(AND(KI3<=Entradas!$E$22, KI4>=Entradas!$E$22), 1, KH18+1)*KI17","v":263},{"$f":"IF(AND(KJ3<=Entradas!$E$22, KJ4>=Entradas!$E$22), 1, KI18+1)*KJ17","v":264},{"$f":"IF(AND(KK3<=Entradas!$E$22, KK4>=Entradas!$E$22), 1, KJ18+1)*KK17","v":265},{"$f":"IF(AND(KL3<=Entradas!$E$22, KL4>=Entradas!$E$22), 1, KK18+1)*KL17","v":266},{"$f":"IF(AND(KM3<=Entradas!$E$22, KM4>=Entradas!$E$22), 1, KL18+1)*KM17","v":267},{"$f":"IF(AND(KN3<=Entradas!$E$22, KN4>=Entradas!$E$22), 1, KM18+1)*KN17","v":268},{"$f":"IF(AND(KO3<=Entradas!$E$22, KO4>=Entradas!$E$22), 1, KN18+1)*KO17","v":269},{"$f":"IF(AND(KP3<=Entradas!$E$22, KP4>=Entradas!$E$22), 1, KO18+1)*KP17","v":270},{"$f":"IF(AND(KQ3<=Entradas!$E$22, KQ4>=Entradas!$E$22), 1, KP18+1)*KQ17","v":271},{"$f":"IF(AND(KR3<=Entradas!$E$22, KR4>=Entradas!$E$22), 1, KQ18+1)*KR17","v":272},{"$f":"IF(AND(KS3<=Entradas!$E$22, KS4>=Entradas!$E$22), 1, KR18+1)*KS17","v":273},{"$f":"IF(AND(KT3<=Entradas!$E$22, KT4>=Entradas!$E$22), 1, KS18+1)*KT17","v":274},{"$f":"IF(AND(KU3<=Entradas!$E$22, KU4>=Entradas!$E$22), 1, KT18+1)*KU17","v":275},{"$f":"IF(AND(KV3<=Entradas!$E$22, KV4>=Entradas!$E$22), 1, KU18+1)*KV17","v":276},{"$f":"IF(AND(KW3<=Entradas!$E$22, KW4>=Entradas!$E$22), 1, KV18+1)*KW17","v":277},{"$f":"IF(AND(KX3<=Entradas!$E$22, KX4>=Entradas!$E$22), 1, KW18+1)*KX17","v":278},{"$f":"IF(AND(KY3<=Entradas!$E$22, KY4>=Entradas!$E$22), 1, KX18+1)*KY17","v":279},{"$f":"IF(AND(KZ3<=Entradas!$E$22, KZ4>=Entradas!$E$22), 1, KY18+1)*KZ17","v":280},{"$f":"IF(AND(LA3<=Entradas!$E$22, LA4>=Entradas!$E$22), 1, KZ18+1)*LA17","v":281},{"$f":"IF(AND(LB3<=Entradas!$E$22, LB4>=Entradas!$E$22), 1, LA18+1)*LB17","v":282},{"$f":"IF(AND(LC3<=Entradas!$E$22, LC4>=Entradas!$E$22), 1, LB18+1)*LC17","v":283},{"$f":"IF(AND(LD3<=Entradas!$E$22, LD4>=Entradas!$E$22), 1, LC18+1)*LD17","v":284},{"$f":"IF(AND(LE3<=Entradas!$E$22, LE4>=Entradas!$E$22), 1, LD18+1)*LE17","v":285},{"$f":"IF(AND(LF3<=Entradas!$E$22, LF4>=Entradas!$E$22), 1, LE18+1)*LF17","v":286},{"$f":"IF(AND(LG3<=Entradas!$E$22, LG4>=Entradas!$E$22), 1, LF18+1)*LG17","v":287},{"$f":"IF(AND(LH3<=Entradas!$E$22, LH4>=Entradas!$E$22), 1, LG18+1)*LH17","v":288},{"$f":"IF(AND(LI3<=Entradas!$E$22, LI4>=Entradas!$E$22), 1, LH18+1)*LI17","v":289},{"$f":"IF(AND(LJ3<=Entradas!$E$22, LJ4>=Entradas!$E$22), 1, LI18+1)*LJ17","v":290},{"$f":"IF(AND(LK3<=Entradas!$E$22, LK4>=Entradas!$E$22), 1, LJ18+1)*LK17","v":291},{"$f":"IF(AND(LL3<=Entradas!$E$22, LL4>=Entradas!$E$22), 1, LK18+1)*LL17","v":292},{"$f":"IF(AND(LM3<=Entradas!$E$22, LM4>=Entradas!$E$22), 1, LL18+1)*LM17","v":293},{"$f":"IF(AND(LN3<=Entradas!$E$22, LN4>=Entradas!$E$22), 1, LM18+1)*LN17","v":294},{"$f":"IF(AND(LO3<=Entradas!$E$22, LO4>=Entradas!$E$22), 1, LN18+1)*LO17","v":295},{"$f":"IF(AND(LP3<=Entradas!$E$22, LP4>=Entradas!$E$22), 1, LO18+1)*LP17","v":296},{"$f":"IF(AND(LQ3<=Entradas!$E$22, LQ4>=Entradas!$E$22), 1, LP18+1)*LQ17","v":297},{"$f":"IF(AND(LR3<=Entradas!$E$22, LR4>=Entradas!$E$22), 1, LQ18+1)*LR17","v":298},{"$f":"IF(AND(LS3<=Entradas!$E$22, LS4>=Entradas!$E$22), 1, LR18+1)*LS17","v":299},{"$f":"IF(AND(LT3<=Entradas!$E$22, LT4>=Entradas!$E$22), 1, LS18+1)*LT17","v":300}]
[null,null,"Percentagem de Operação",null,null,null,null,null,{"$f":"I17*IF(I4=EOMONTH(Entradas!$E$22, 0),(I4-Entradas!$E$22+1)/I9, IF(I4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-I3)/I9,100%))","v":0},{"$f":"J17*IF(J4=EOMONTH(Entradas!$E$22, 0),(J4-Entradas!$E$22+1)/J9, IF(J4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-J3)/J9,100%))","v":0},{"$f":"K17*IF(K4=EOMONTH(Entradas!$E$22, 0),(K4-Entradas!$E$22+1)/K9, IF(K4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-K3)/K9,100%))","v":0},{"$f":"L17*IF(L4=EOMONTH(Entradas!$E$22, 0),(L4-Entradas!$E$22+1)/L9, IF(L4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-L3)/L9,100%))","v":0},{"$f":"M17*IF(M4=EOMONTH(Entradas!$E$22, 0),(M4-Entradas!$E$22+1)/M9, IF(M4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-M3)/M9,100%))","v":0},{"$f":"N17*IF(N4=EOMONTH(Entradas!$E$22, 0),(N4-Entradas!$E$22+1)/N9, IF(N4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-N3)/N9,100%))","v":0},{"$f":"O17*IF(O4=EOMONTH(Entradas!$E$22, 0),(O4-Entradas!$E$22+1)/O9, IF(O4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-O3)/O9,100%))","v":0},{"$f":"P17*IF(P4=EOMONTH(Entradas!$E$22, 0),(P4-Entradas!$E$22+1)/P9, IF(P4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-P3)/P9,100%))","v":0},{"$f":"Q17*IF(Q4=EOMONTH(Entradas!$E$22, 0),(Q4-Entradas!$E$22+1)/Q9, IF(Q4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-Q3)/Q9,100%))","v":0},{"$f":"R17*IF(R4=EOMONTH(Entradas!$E$22, 0),(R4-Entradas!$E$22+1)/R9, IF(R4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-R3)/R9,100%))","v":0},{"$f":"S17*IF(S4=EOMONTH(Entradas!$E$22, 0),(S4-Entradas!$E$22+1)/S9, IF(S4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-S3)/S9,100%))","v":0},1,1,{"$f":"V17*IF(V4=EOMONTH(Entradas!$E$22, 0),(V4-Entradas!$E$22+1)/V9, IF(V4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-V3)/V9,100%))","v":0},{"$f":"W17*IF(W4=EOMONTH(Entradas!$E$22, 0),(W4-Entradas!$E$22+1)/W9, IF(W4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-W3)/W9,100%))","v":0},{"$f":"X17*IF(X4=EOMONTH(Entradas!$E$22, 0),(X4-Entradas!$E$22+1)/X9, IF(X4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-X3)/X9,100%))","v":0},{"$f":"Y17*IF(Y4=EOMONTH(Entradas!$E$22, 0),(Y4-Entradas!$E$22+1)/Y9, IF(Y4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-Y3)/Y9,100%))","v":0},{"$f":"Z17*IF(Z4=EOMONTH(Entradas!$E$22, 0),(Z4-Entradas!$E$22+1)/Z9, IF(Z4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-Z3)/Z9,100%))","v":0},{"$f":"AA17*IF(AA4=EOMONTH(Entradas!$E$22, 0),(AA4-Entradas!$E$22+1)/AA9, IF(AA4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-AA3)/AA9,100%))","v":0},{"$f":"AB17*IF(AB4=EOMONTH(Entradas!$E$22, 0),(AB4-Entradas!$E$22+1)/AB9, IF(AB4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-AB3)/AB9,100%))","v":0},{"$f":"AC17*IF(AC4=EOMONTH(Entradas!$E$22, 0),(AC4-Entradas!$E$22+1)/AC9, IF(AC4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-AC3)/AC9,100%))","v":0},0,0,0,{"$f":"AG17*IF(AG4=EOMONTH(Entradas!$E$22, 0),(AG4-Entradas!$E$22+1)/AG9, IF(AG4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-AG3)/AG9,100%))","v":1},{"$f":"AH17*IF(AH4=EOMONTH(Entradas!$E$22, 0),(AH4-Entradas!$E$22+1)/AH9, IF(AH4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-AH3)/AH9,100%))","v":1},{"$f":"AI17*IF(AI4=EOMONTH(Entradas!$E$22, 0),(AI4-Entradas!$E$22+1)/AI9, IF(AI4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-AI3)/AI9,100%))","v":1},{"$f":"AJ17*IF(AJ4=EOMONTH(Entradas!$E$22, 0),(AJ4-Entradas!$E$22+1)/AJ9, IF(AJ4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-AJ3)/AJ9,100%))","v":1},{"$f":"AK17*IF(AK4=EOMONTH(Entradas!$E$22, 0),(AK4-Entradas!$E$22+1)/AK9, IF(AK4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-AK3)/AK9,100%))","v":1},{"$f":"AL17*IF(AL4=EOMONTH(Entradas!$E$22, 0),(AL4-Entradas!$E$22+1)/AL9, IF(AL4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-AL3)/AL9,100%))","v":1},{"$f":"AM17*IF(AM4=EOMONTH(Entradas!$E$22, 0),(AM4-Entradas!$E$22+1)/AM9, IF(AM4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-AM3)/AM9,100%))","v":1},{"$f":"AN17*IF(AN4=EOMONTH(Entradas!$E$22, 0),(AN4-Entradas!$E$22+1)/AN9, IF(AN4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-AN3)/AN9,100%))","v":1},{"$f":"AO17*IF(AO4=EOMONTH(Entradas!$E$22, 0),(AO4-Entradas!$E$22+1)/AO9, IF(AO4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-AO3)/AO9,100%))","v":1},{"$f":"AP17*IF(AP4=EOMONTH(Entradas!$E$22, 0),(AP4-Entradas!$E$22+1)/AP9, IF(AP4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-AP3)/AP9,100%))","v":1},{"$f":"AQ17*IF(AQ4=EOMONTH(Entradas!$E$22, 0),(AQ4-Entradas!$E$22+1)/AQ9, IF(AQ4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-AQ3)/AQ9,100%))","v":1},{"$f":"AR17*IF(AR4=EOMONTH(Entradas!$E$22, 0),(AR4-Entradas!$E$22+1)/AR9, IF(AR4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-AR3)/AR9,100%))","v":1},{"$f":"AS17*IF(AS4=EOMONTH(Entradas!$E$22, 0),(AS4-Entradas!$E$22+1)/AS9, IF(AS4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-AS3)/AS9,100%))","v":1},{"$f":"AT17*IF(AT4=EOMONTH(Entradas!$E$22, 0),(AT4-Entradas!$E$22+1)/AT9, IF(AT4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-AT3)/AT9,100%))","v":1},{"$f":"AU17*IF(AU4=EOMONTH(Entradas!$E$22, 0),(AU4-Entradas!$E$22+1)/AU9, IF(AU4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-AU3)/AU9,100%))","v":1},{"$f":"AV17*IF(AV4=EOMONTH(Entradas!$E$22, 0),(AV4-Entradas!$E$22+1)/AV9, IF(AV4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-AV3)/AV9,100%))","v":1},{"$f":"AW17*IF(AW4=EOMONTH(Entradas!$E$22, 0),(AW4-Entradas!$E$22+1)/AW9, IF(AW4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-AW3)/AW9,100%))","v":1},{"$f":"AX17*IF(AX4=EOMONTH(Entradas!$E$22, 0),(AX4-Entradas!$E$22+1)/AX9, IF(AX4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-AX3)/AX9,100%))","v":1},{"$f":"AY17*IF(AY4=EOMONTH(Entradas!$E$22, 0),(AY4-Entradas!$E$22+1)/AY9, IF(AY4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-AY3)/AY9,100%))","v":1},{"$f":"AZ17*IF(AZ4=EOMONTH(Entradas!$E$22, 0),(AZ4-Entradas!$E$22+1)/AZ9, IF(AZ4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-AZ3)/AZ9,100%))","v":1},{"$f":"BA17*IF(BA4=EOMONTH(Entradas!$E$22, 0),(BA4-Entradas!$E$22+1)/BA9, IF(BA4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-BA3)/BA9,100%))","v":1},{"$f":"BB17*IF(BB4=EOMONTH(Entradas!$E$22, 0),(BB4-Entradas!$E$22+1)/BB9, IF(BB4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-BB3)/BB9,100%))","v":1},{"$f":"BC17*IF(BC4=EOMONTH(Entradas!$E$22, 0),(BC4-Entradas!$E$22+1)/BC9, IF(BC4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-BC3)/BC9,100%))","v":1},{"$f":"BD17*IF(BD4=EOMONTH(Entradas!$E$22, 0),(BD4-Entradas!$E$22+1)/BD9, IF(BD4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-BD3)/BD9,100%))","v":1},{"$f":"BE17*IF(BE4=EOMONTH(Entradas!$E$22, 0),(BE4-Entradas!$E$22+1)/BE9, IF(BE4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-BE3)/BE9,100%))","v":1},{"$f":"BF17*IF(BF4=EOMONTH(Entradas!$E$22, 0),(BF4-Entradas!$E$22+1)/BF9, IF(BF4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-BF3)/BF9,100%))","v":1},{"$f":"BG17*IF(BG4=EOMONTH(Entradas!$E$22, 0),(BG4-Entradas!$E$22+1)/BG9, IF(BG4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-BG3)/BG9,100%))","v":1},{"$f":"BH17*IF(BH4=EOMONTH(Entradas!$E$22, 0),(BH4-Entradas!$E$22+1)/BH9, IF(BH4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-BH3)/BH9,100%))","v":1},{"$f":"BI17*IF(BI4=EOMONTH(Entradas!$E$22, 0),(BI4-Entradas!$E$22+1)/BI9, IF(BI4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-BI3)/BI9,100%))","v":1},{"$f":"BJ17*IF(BJ4=EOMONTH(Entradas!$E$22, 0),(BJ4-Entradas!$E$22+1)/BJ9, IF(BJ4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-BJ3)/BJ9,100%))","v":1},{"$f":"BK17*IF(BK4=EOMONTH(Entradas!$E$22, 0),(BK4-Entradas!$E$22+1)/BK9, IF(BK4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-BK3)/BK9,100%))","v":1},{"$f":"BL17*IF(BL4=EOMONTH(Entradas!$E$22, 0),(BL4-Entradas!$E$22+1)/BL9, IF(BL4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-BL3)/BL9,100%))","v":1},{"$f":"BM17*IF(BM4=EOMONTH(Entradas!$E$22, 0),(BM4-Entradas!$E$22+1)/BM9, IF(BM4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-BM3)/BM9,100%))","v":1},{"$f":"BN17*IF(BN4=EOMONTH(Entradas!$E$22, 0),(BN4-Entradas!$E$22+1)/BN9, IF(BN4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-BN3)/BN9,100%))","v":1},{"$f":"BO17*IF(BO4=EOMONTH(Entradas!$E$22, 0),(BO4-Entradas!$E$22+1)/BO9, IF(BO4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-BO3)/BO9,100%))","v":1},{"$f":"BP17*IF(BP4=EOMONTH(Entradas!$E$22, 0),(BP4-Entradas!$E$22+1)/BP9, IF(BP4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-BP3)/BP9,100%))","v":1},{"$f":"BQ17*IF(BQ4=EOMONTH(Entradas!$E$22, 0),(BQ4-Entradas!$E$22+1)/BQ9, IF(BQ4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-BQ3)/BQ9,100%))","v":1},{"$f":"BR17*IF(BR4=EOMONTH(Entradas!$E$22, 0),(BR4-Entradas!$E$22+1)/BR9, IF(BR4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-BR3)/BR9,100%))","v":1},{"$f":"BS17*IF(BS4=EOMONTH(Entradas!$E$22, 0),(BS4-Entradas!$E$22+1)/BS9, IF(BS4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-BS3)/BS9,100%))","v":1},{"$f":"BT17*IF(BT4=EOMONTH(Entradas!$E$22, 0),(BT4-Entradas!$E$22+1)/BT9, IF(BT4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-BT3)/BT9,100%))","v":1},{"$f":"BU17*IF(BU4=EOMONTH(Entradas!$E$22, 0),(BU4-Entradas!$E$22+1)/BU9, IF(BU4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-BU3)/BU9,100%))","v":1},{"$f":"BV17*IF(BV4=EOMONTH(Entradas!$E$22, 0),(BV4-Entradas!$E$22+1)/BV9, IF(BV4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-BV3)/BV9,100%))","v":1},{"$f":"BW17*IF(BW4=EOMONTH(Entradas!$E$22, 0),(BW4-Entradas!$E$22+1)/BW9, IF(BW4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-BW3)/BW9,100%))","v":1},{"$f":"BX17*IF(BX4=EOMONTH(Entradas!$E$22, 0),(BX4-Entradas!$E$22+1)/BX9, IF(BX4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-BX3)/BX9,100%))","v":1},{"$f":"BY17*IF(BY4=EOMONTH(Entradas!$E$22, 0),(BY4-Entradas!$E$22+1)/BY9, IF(BY4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-BY3)/BY9,100%))","v":1},{"$f":"BZ17*IF(BZ4=EOMONTH(Entradas!$E$22, 0),(BZ4-Entradas!$E$22+1)/BZ9, IF(BZ4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-BZ3)/BZ9,100%))","v":1},{"$f":"CA17*IF(CA4=EOMONTH(Entradas!$E$22, 0),(CA4-Entradas!$E$22+1)/CA9, IF(CA4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-CA3)/CA9,100%))","v":1},{"$f":"CB17*IF(CB4=EOMONTH(Entradas!$E$22, 0),(CB4-Entradas!$E$22+1)/CB9, IF(CB4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-CB3)/CB9,100%))","v":1},{"$f":"CC17*IF(CC4=EOMONTH(Entradas!$E$22, 0),(CC4-Entradas!$E$22+1)/CC9, IF(CC4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-CC3)/CC9,100%))","v":1},{"$f":"CD17*IF(CD4=EOMONTH(Entradas!$E$22, 0),(CD4-Entradas!$E$22+1)/CD9, IF(CD4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-CD3)/CD9,100%))","v":1},{"$f":"CE17*IF(CE4=EOMONTH(Entradas!$E$22, 0),(CE4-Entradas!$E$22+1)/CE9, IF(CE4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-CE3)/CE9,100%))","v":1},{"$f":"CF17*IF(CF4=EOMONTH(Entradas!$E$22, 0),(CF4-Entradas!$E$22+1)/CF9, IF(CF4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-CF3)/CF9,100%))","v":1},{"$f":"CG17*IF(CG4=EOMONTH(Entradas!$E$22, 0),(CG4-Entradas!$E$22+1)/CG9, IF(CG4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-CG3)/CG9,100%))","v":1},{"$f":"CH17*IF(CH4=EOMONTH(Entradas!$E$22, 0),(CH4-Entradas!$E$22+1)/CH9, IF(CH4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-CH3)/CH9,100%))","v":1},{"$f":"CI17*IF(CI4=EOMONTH(Entradas!$E$22, 0),(CI4-Entradas!$E$22+1)/CI9, IF(CI4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-CI3)/CI9,100%))","v":1},{"$f":"CJ17*IF(CJ4=EOMONTH(Entradas!$E$22, 0),(CJ4-Entradas!$E$22+1)/CJ9, IF(CJ4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-CJ3)/CJ9,100%))","v":1},{"$f":"CK17*IF(CK4=EOMONTH(Entradas!$E$22, 0),(CK4-Entradas!$E$22+1)/CK9, IF(CK4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-CK3)/CK9,100%))","v":1},{"$f":"CL17*IF(CL4=EOMONTH(Entradas!$E$22, 0),(CL4-Entradas!$E$22+1)/CL9, IF(CL4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-CL3)/CL9,100%))","v":1},{"$f":"CM17*IF(CM4=EOMONTH(Entradas!$E$22, 0),(CM4-Entradas!$E$22+1)/CM9, IF(CM4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-CM3)/CM9,100%))","v":1},{"$f":"CN17*IF(CN4=EOMONTH(Entradas!$E$22, 0),(CN4-Entradas!$E$22+1)/CN9, IF(CN4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-CN3)/CN9,100%))","v":1},{"$f":"CO17*IF(CO4=EOMONTH(Entradas!$E$22, 0),(CO4-Entradas!$E$22+1)/CO9, IF(CO4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-CO3)/CO9,100%))","v":1},{"$f":"CP17*IF(CP4=EOMONTH(Entradas!$E$22, 0),(CP4-Entradas!$E$22+1)/CP9, IF(CP4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-CP3)/CP9,100%))","v":1},{"$f":"CQ17*IF(CQ4=EOMONTH(Entradas!$E$22, 0),(CQ4-Entradas!$E$22+1)/CQ9, IF(CQ4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-CQ3)/CQ9,100%))","v":1},{"$f":"CR17*IF(CR4=EOMONTH(Entradas!$E$22, 0),(CR4-Entradas!$E$22+1)/CR9, IF(CR4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-CR3)/CR9,100%))","v":1},{"$f":"CS17*IF(CS4=EOMONTH(Entradas!$E$22, 0),(CS4-Entradas!$E$22+1)/CS9, IF(CS4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-CS3)/CS9,100%))","v":1},{"$f":"CT17*IF(CT4=EOMONTH(Entradas!$E$22, 0),(CT4-Entradas!$E$22+1)/CT9, IF(CT4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-CT3)/CT9,100%))","v":1},{"$f":"CU17*IF(CU4=EOMONTH(Entradas!$E$22, 0),(CU4-Entradas!$E$22+1)/CU9, IF(CU4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-CU3)/CU9,100%))","v":1},{"$f":"CV17*IF(CV4=EOMONTH(Entradas!$E$22, 0),(CV4-Entradas!$E$22+1)/CV9, IF(CV4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-CV3)/CV9,100%))","v":1},{"$f":"CW17*IF(CW4=EOMONTH(Entradas!$E$22, 0),(CW4-Entradas!$E$22+1)/CW9, IF(CW4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-CW3)/CW9,100%))","v":1},{"$f":"CX17*IF(CX4=EOMONTH(Entradas!$E$22, 0),(CX4-Entradas!$E$22+1)/CX9, IF(CX4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-CX3)/CX9,100%))","v":1},{"$f":"CY17*IF(CY4=EOMONTH(Entradas!$E$22, 0),(CY4-Entradas!$E$22+1)/CY9, IF(CY4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-CY3)/CY9,100%))","v":1},{"$f":"CZ17*IF(CZ4=EOMONTH(Entradas!$E$22, 0),(CZ4-Entradas!$E$22+1)/CZ9, IF(CZ4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-CZ3)/CZ9,100%))","v":1},{"$f":"DA17*IF(DA4=EOMONTH(Entradas!$E$22, 0),(DA4-Entradas!$E$22+1)/DA9, IF(DA4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-DA3)/DA9,100%))","v":1},{"$f":"DB17*IF(DB4=EOMONTH(Entradas!$E$22, 0),(DB4-Entradas!$E$22+1)/DB9, IF(DB4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-DB3)/DB9,100%))","v":1},{"$f":"DC17*IF(DC4=EOMONTH(Entradas!$E$22, 0),(DC4-Entradas!$E$22+1)/DC9, IF(DC4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-DC3)/DC9,100%))","v":1},{"$f":"DD17*IF(DD4=EOMONTH(Entradas!$E$22, 0),(DD4-Entradas!$E$22+1)/DD9, IF(DD4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-DD3)/DD9,100%))","v":1},{"$f":"DE17*IF(DE4=EOMONTH(Entradas!$E$22, 0),(DE4-Entradas!$E$22+1)/DE9, IF(DE4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-DE3)/DE9,100%))","v":1},{"$f":"DF17*IF(DF4=EOMONTH(Entradas!$E$22, 0),(DF4-Entradas!$E$22+1)/DF9, IF(DF4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-DF3)/DF9,100%))","v":1},{"$f":"DG17*IF(DG4=EOMONTH(Entradas!$E$22, 0),(DG4-Entradas!$E$22+1)/DG9, IF(DG4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-DG3)/DG9,100%))","v":1},{"$f":"DH17*IF(DH4=EOMONTH(Entradas!$E$22, 0),(DH4-Entradas!$E$22+1)/DH9, IF(DH4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-DH3)/DH9,100%))","v":1},{"$f":"DI17*IF(DI4=EOMONTH(Entradas!$E$22, 0),(DI4-Entradas!$E$22+1)/DI9, IF(DI4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-DI3)/DI9,100%))","v":1},{"$f":"DJ17*IF(DJ4=EOMONTH(Entradas!$E$22, 0),(DJ4-Entradas!$E$22+1)/DJ9, IF(DJ4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-DJ3)/DJ9,100%))","v":1},{"$f":"DK17*IF(DK4=EOMONTH(Entradas!$E$22, 0),(DK4-Entradas!$E$22+1)/DK9, IF(DK4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-DK3)/DK9,100%))","v":1},{"$f":"DL17*IF(DL4=EOMONTH(Entradas!$E$22, 0),(DL4-Entradas!$E$22+1)/DL9, IF(DL4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-DL3)/DL9,100%))","v":1},{"$f":"DM17*IF(DM4=EOMONTH(Entradas!$E$22, 0),(DM4-Entradas!$E$22+1)/DM9, IF(DM4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-DM3)/DM9,100%))","v":1},{"$f":"DN17*IF(DN4=EOMONTH(Entradas!$E$22, 0),(DN4-Entradas!$E$22+1)/DN9, IF(DN4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-DN3)/DN9,100%))","v":1},{"$f":"DO17*IF(DO4=EOMONTH(Entradas!$E$22, 0),(DO4-Entradas!$E$22+1)/DO9, IF(DO4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-DO3)/DO9,100%))","v":1},{"$f":"DP17*IF(DP4=EOMONTH(Entradas!$E$22, 0),(DP4-Entradas!$E$22+1)/DP9, IF(DP4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-DP3)/DP9,100%))","v":1},{"$f":"DQ17*IF(DQ4=EOMONTH(Entradas!$E$22, 0),(DQ4-Entradas!$E$22+1)/DQ9, IF(DQ4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-DQ3)/DQ9,100%))","v":1},{"$f":"DR17*IF(DR4=EOMONTH(Entradas!$E$22, 0),(DR4-Entradas!$E$22+1)/DR9, IF(DR4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-DR3)/DR9,100%))","v":1},{"$f":"DS17*IF(DS4=EOMONTH(Entradas!$E$22, 0),(DS4-Entradas!$E$22+1)/DS9, IF(DS4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-DS3)/DS9,100%))","v":1},{"$f":"DT17*IF(DT4=EOMONTH(Entradas!$E$22, 0),(DT4-Entradas!$E$22+1)/DT9, IF(DT4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-DT3)/DT9,100%))","v":1},{"$f":"DU17*IF(DU4=EOMONTH(Entradas!$E$22, 0),(DU4-Entradas!$E$22+1)/DU9, IF(DU4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-DU3)/DU9,100%))","v":1},{"$f":"DV17*IF(DV4=EOMONTH(Entradas!$E$22, 0),(DV4-Entradas!$E$22+1)/DV9, IF(DV4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-DV3)/DV9,100%))","v":1},{"$f":"DW17*IF(DW4=EOMONTH(Entradas!$E$22, 0),(DW4-Entradas!$E$22+1)/DW9, IF(DW4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-DW3)/DW9,100%))","v":1},{"$f":"DX17*IF(DX4=EOMONTH(Entradas!$E$22, 0),(DX4-Entradas!$E$22+1)/DX9, IF(DX4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-DX3)/DX9,100%))","v":1},{"$f":"DY17*IF(DY4=EOMONTH(Entradas!$E$22, 0),(DY4-Entradas!$E$22+1)/DY9, IF(DY4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-DY3)/DY9,100%))","v":1},{"$f":"DZ17*IF(DZ4=EOMONTH(Entradas!$E$22, 0),(DZ4-Entradas!$E$22+1)/DZ9, IF(DZ4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-DZ3)/DZ9,100%))","v":1},{"$f":"EA17*IF(EA4=EOMONTH(Entradas!$E$22, 0),(EA4-Entradas!$E$22+1)/EA9, IF(EA4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-EA3)/EA9,100%))","v":1},{"$f":"EB17*IF(EB4=EOMONTH(Entradas!$E$22, 0),(EB4-Entradas!$E$22+1)/EB9, IF(EB4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-EB3)/EB9,100%))","v":1},{"$f":"EC17*IF(EC4=EOMONTH(Entradas!$E$22, 0),(EC4-Entradas!$E$22+1)/EC9, IF(EC4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-EC3)/EC9,100%))","v":1},{"$f":"ED17*IF(ED4=EOMONTH(Entradas!$E$22, 0),(ED4-Entradas!$E$22+1)/ED9, IF(ED4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-ED3)/ED9,100%))","v":1},{"$f":"EE17*IF(EE4=EOMONTH(Entradas!$E$22, 0),(EE4-Entradas!$E$22+1)/EE9, IF(EE4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-EE3)/EE9,100%))","v":1},{"$f":"EF17*IF(EF4=EOMONTH(Entradas!$E$22, 0),(EF4-Entradas!$E$22+1)/EF9, IF(EF4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-EF3)/EF9,100%))","v":1},{"$f":"EG17*IF(EG4=EOMONTH(Entradas!$E$22, 0),(EG4-Entradas!$E$22+1)/EG9, IF(EG4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-EG3)/EG9,100%))","v":1},{"$f":"EH17*IF(EH4=EOMONTH(Entradas!$E$22, 0),(EH4-Entradas!$E$22+1)/EH9, IF(EH4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-EH3)/EH9,100%))","v":1},{"$f":"EI17*IF(EI4=EOMONTH(Entradas!$E$22, 0),(EI4-Entradas!$E$22+1)/EI9, IF(EI4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-EI3)/EI9,100%))","v":1},{"$f":"EJ17*IF(EJ4=EOMONTH(Entradas!$E$22, 0),(EJ4-Entradas!$E$22+1)/EJ9, IF(EJ4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-EJ3)/EJ9,100%))","v":1},{"$f":"EK17*IF(EK4=EOMONTH(Entradas!$E$22, 0),(EK4-Entradas!$E$22+1)/EK9, IF(EK4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-EK3)/EK9,100%))","v":1},{"$f":"EL17*IF(EL4=EOMONTH(Entradas!$E$22, 0),(EL4-Entradas!$E$22+1)/EL9, IF(EL4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-EL3)/EL9,100%))","v":1},{"$f":"EM17*IF(EM4=EOMONTH(Entradas!$E$22, 0),(EM4-Entradas!$E$22+1)/EM9, IF(EM4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-EM3)/EM9,100%))","v":1},{"$f":"EN17*IF(EN4=EOMONTH(Entradas!$E$22, 0),(EN4-Entradas!$E$22+1)/EN9, IF(EN4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-EN3)/EN9,100%))","v":1},{"$f":"EO17*IF(EO4=EOMONTH(Entradas!$E$22, 0),(EO4-Entradas!$E$22+1)/EO9, IF(EO4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-EO3)/EO9,100%))","v":1},{"$f":"EP17*IF(EP4=EOMONTH(Entradas!$E$22, 0),(EP4-Entradas!$E$22+1)/EP9, IF(EP4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-EP3)/EP9,100%))","v":1},{"$f":"EQ17*IF(EQ4=EOMONTH(Entradas!$E$22, 0),(EQ4-Entradas!$E$22+1)/EQ9, IF(EQ4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-EQ3)/EQ9,100%))","v":1},{"$f":"ER17*IF(ER4=EOMONTH(Entradas!$E$22, 0),(ER4-Entradas!$E$22+1)/ER9, IF(ER4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-ER3)/ER9,100%))","v":1},{"$f":"ES17*IF(ES4=EOMONTH(Entradas!$E$22, 0),(ES4-Entradas!$E$22+1)/ES9, IF(ES4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-ES3)/ES9,100%))","v":1},{"$f":"ET17*IF(ET4=EOMONTH(Entradas!$E$22, 0),(ET4-Entradas!$E$22+1)/ET9, IF(ET4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-ET3)/ET9,100%))","v":1},{"$f":"EU17*IF(EU4=EOMONTH(Entradas!$E$22, 0),(EU4-Entradas!$E$22+1)/EU9, IF(EU4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-EU3)/EU9,100%))","v":1},{"$f":"EV17*IF(EV4=EOMONTH(Entradas!$E$22, 0),(EV4-Entradas!$E$22+1)/EV9, IF(EV4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-EV3)/EV9,100%))","v":1},{"$f":"EW17*IF(EW4=EOMONTH(Entradas!$E$22, 0),(EW4-Entradas!$E$22+1)/EW9, IF(EW4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-EW3)/EW9,100%))","v":1},{"$f":"EX17*IF(EX4=EOMONTH(Entradas!$E$22, 0),(EX4-Entradas!$E$22+1)/EX9, IF(EX4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-EX3)/EX9,100%))","v":1},{"$f":"EY17*IF(EY4=EOMONTH(Entradas!$E$22, 0),(EY4-Entradas!$E$22+1)/EY9, IF(EY4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-EY3)/EY9,100%))","v":1},{"$f":"EZ17*IF(EZ4=EOMONTH(Entradas!$E$22, 0),(EZ4-Entradas!$E$22+1)/EZ9, IF(EZ4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-EZ3)/EZ9,100%))","v":1},{"$f":"FA17*IF(FA4=EOMONTH(Entradas!$E$22, 0),(FA4-Entradas!$E$22+1)/FA9, IF(FA4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-FA3)/FA9,100%))","v":1},{"$f":"FB17*IF(FB4=EOMONTH(Entradas!$E$22, 0),(FB4-Entradas!$E$22+1)/FB9, IF(FB4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-FB3)/FB9,100%))","v":1},{"$f":"FC17*IF(FC4=EOMONTH(Entradas!$E$22, 0),(FC4-Entradas!$E$22+1)/FC9, IF(FC4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-FC3)/FC9,100%))","v":1},{"$f":"FD17*IF(FD4=EOMONTH(Entradas!$E$22, 0),(FD4-Entradas!$E$22+1)/FD9, IF(FD4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-FD3)/FD9,100%))","v":1},{"$f":"FE17*IF(FE4=EOMONTH(Entradas!$E$22, 0),(FE4-Entradas!$E$22+1)/FE9, IF(FE4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-FE3)/FE9,100%))","v":1},{"$f":"FF17*IF(FF4=EOMONTH(Entradas!$E$22, 0),(FF4-Entradas!$E$22+1)/FF9, IF(FF4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-FF3)/FF9,100%))","v":1},{"$f":"FG17*IF(FG4=EOMONTH(Entradas!$E$22, 0),(FG4-Entradas!$E$22+1)/FG9, IF(FG4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-FG3)/FG9,100%))","v":1},{"$f":"FH17*IF(FH4=EOMONTH(Entradas!$E$22, 0),(FH4-Entradas!$E$22+1)/FH9, IF(FH4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-FH3)/FH9,100%))","v":1},{"$f":"FI17*IF(FI4=EOMONTH(Entradas!$E$22, 0),(FI4-Entradas!$E$22+1)/FI9, IF(FI4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-FI3)/FI9,100%))","v":1},{"$f":"FJ17*IF(FJ4=EOMONTH(Entradas!$E$22, 0),(FJ4-Entradas!$E$22+1)/FJ9, IF(FJ4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-FJ3)/FJ9,100%))","v":1},{"$f":"FK17*IF(FK4=EOMONTH(Entradas!$E$22, 0),(FK4-Entradas!$E$22+1)/FK9, IF(FK4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-FK3)/FK9,100%))","v":1},{"$f":"FL17*IF(FL4=EOMONTH(Entradas!$E$22, 0),(FL4-Entradas!$E$22+1)/FL9, IF(FL4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-FL3)/FL9,100%))","v":1},{"$f":"FM17*IF(FM4=EOMONTH(Entradas!$E$22, 0),(FM4-Entradas!$E$22+1)/FM9, IF(FM4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-FM3)/FM9,100%))","v":1},{"$f":"FN17*IF(FN4=EOMONTH(Entradas!$E$22, 0),(FN4-Entradas!$E$22+1)/FN9, IF(FN4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-FN3)/FN9,100%))","v":1},{"$f":"FO17*IF(FO4=EOMONTH(Entradas!$E$22, 0),(FO4-Entradas!$E$22+1)/FO9, IF(FO4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-FO3)/FO9,100%))","v":1},{"$f":"FP17*IF(FP4=EOMONTH(Entradas!$E$22, 0),(FP4-Entradas!$E$22+1)/FP9, IF(FP4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-FP3)/FP9,100%))","v":1},{"$f":"FQ17*IF(FQ4=EOMONTH(Entradas!$E$22, 0),(FQ4-Entradas!$E$22+1)/FQ9, IF(FQ4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-FQ3)/FQ9,100%))","v":1},{"$f":"FR17*IF(FR4=EOMONTH(Entradas!$E$22, 0),(FR4-Entradas!$E$22+1)/FR9, IF(FR4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-FR3)/FR9,100%))","v":1},{"$f":"FS17*IF(FS4=EOMONTH(Entradas!$E$22, 0),(FS4-Entradas!$E$22+1)/FS9, IF(FS4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-FS3)/FS9,100%))","v":1},{"$f":"FT17*IF(FT4=EOMONTH(Entradas!$E$22, 0),(FT4-Entradas!$E$22+1)/FT9, IF(FT4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-FT3)/FT9,100%))","v":1},{"$f":"FU17*IF(FU4=EOMONTH(Entradas!$E$22, 0),(FU4-Entradas!$E$22+1)/FU9, IF(FU4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-FU3)/FU9,100%))","v":1},{"$f":"FV17*IF(FV4=EOMONTH(Entradas!$E$22, 0),(FV4-Entradas!$E$22+1)/FV9, IF(FV4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-FV3)/FV9,100%))","v":1},{"$f":"FW17*IF(FW4=EOMONTH(Entradas!$E$22, 0),(FW4-Entradas!$E$22+1)/FW9, IF(FW4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-FW3)/FW9,100%))","v":1},{"$f":"FX17*IF(FX4=EOMONTH(Entradas!$E$22, 0),(FX4-Entradas!$E$22+1)/FX9, IF(FX4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-FX3)/FX9,100%))","v":1},{"$f":"FY17*IF(FY4=EOMONTH(Entradas!$E$22, 0),(FY4-Entradas!$E$22+1)/FY9, IF(FY4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-FY3)/FY9,100%))","v":1},{"$f":"FZ17*IF(FZ4=EOMONTH(Entradas!$E$22, 0),(FZ4-Entradas!$E$22+1)/FZ9, IF(FZ4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-FZ3)/FZ9,100%))","v":1},{"$f":"GA17*IF(GA4=EOMONTH(Entradas!$E$22, 0),(GA4-Entradas!$E$22+1)/GA9, IF(GA4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-GA3)/GA9,100%))","v":1},{"$f":"GB17*IF(GB4=EOMONTH(Entradas!$E$22, 0),(GB4-Entradas!$E$22+1)/GB9, IF(GB4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-GB3)/GB9,100%))","v":1},{"$f":"GC17*IF(GC4=EOMONTH(Entradas!$E$22, 0),(GC4-Entradas!$E$22+1)/GC9, IF(GC4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-GC3)/GC9,100%))","v":1},{"$f":"GD17*IF(GD4=EOMONTH(Entradas!$E$22, 0),(GD4-Entradas!$E$22+1)/GD9, IF(GD4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-GD3)/GD9,100%))","v":1},{"$f":"GE17*IF(GE4=EOMONTH(Entradas!$E$22, 0),(GE4-Entradas!$E$22+1)/GE9, IF(GE4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-GE3)/GE9,100%))","v":1},{"$f":"GF17*IF(GF4=EOMONTH(Entradas!$E$22, 0),(GF4-Entradas!$E$22+1)/GF9, IF(GF4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-GF3)/GF9,100%))","v":1},{"$f":"GG17*IF(GG4=EOMONTH(Entradas!$E$22, 0),(GG4-Entradas!$E$22+1)/GG9, IF(GG4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-GG3)/GG9,100%))","v":1},{"$f":"GH17*IF(GH4=EOMONTH(Entradas!$E$22, 0),(GH4-Entradas!$E$22+1)/GH9, IF(GH4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-GH3)/GH9,100%))","v":1},{"$f":"GI17*IF(GI4=EOMONTH(Entradas!$E$22, 0),(GI4-Entradas!$E$22+1)/GI9, IF(GI4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-GI3)/GI9,100%))","v":1},{"$f":"GJ17*IF(GJ4=EOMONTH(Entradas!$E$22, 0),(GJ4-Entradas!$E$22+1)/GJ9, IF(GJ4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-GJ3)/GJ9,100%))","v":1},{"$f":"GK17*IF(GK4=EOMONTH(Entradas!$E$22, 0),(GK4-Entradas!$E$22+1)/GK9, IF(GK4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-GK3)/GK9,100%))","v":1},{"$f":"GL17*IF(GL4=EOMONTH(Entradas!$E$22, 0),(GL4-Entradas!$E$22+1)/GL9, IF(GL4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-GL3)/GL9,100%))","v":1},{"$f":"GM17*IF(GM4=EOMONTH(Entradas!$E$22, 0),(GM4-Entradas!$E$22+1)/GM9, IF(GM4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-GM3)/GM9,100%))","v":1},{"$f":"GN17*IF(GN4=EOMONTH(Entradas!$E$22, 0),(GN4-Entradas!$E$22+1)/GN9, IF(GN4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-GN3)/GN9,100%))","v":1},{"$f":"GO17*IF(GO4=EOMONTH(Entradas!$E$22, 0),(GO4-Entradas!$E$22+1)/GO9, IF(GO4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-GO3)/GO9,100%))","v":1},{"$f":"GP17*IF(GP4=EOMONTH(Entradas!$E$22, 0),(GP4-Entradas!$E$22+1)/GP9, IF(GP4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-GP3)/GP9,100%))","v":1},{"$f":"GQ17*IF(GQ4=EOMONTH(Entradas!$E$22, 0),(GQ4-Entradas!$E$22+1)/GQ9, IF(GQ4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-GQ3)/GQ9,100%))","v":1},{"$f":"GR17*IF(GR4=EOMONTH(Entradas!$E$22, 0),(GR4-Entradas!$E$22+1)/GR9, IF(GR4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-GR3)/GR9,100%))","v":1},{"$f":"GS17*IF(GS4=EOMONTH(Entradas!$E$22, 0),(GS4-Entradas!$E$22+1)/GS9, IF(GS4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-GS3)/GS9,100%))","v":1},{"$f":"GT17*IF(GT4=EOMONTH(Entradas!$E$22, 0),(GT4-Entradas!$E$22+1)/GT9, IF(GT4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-GT3)/GT9,100%))","v":1},{"$f":"GU17*IF(GU4=EOMONTH(Entradas!$E$22, 0),(GU4-Entradas!$E$22+1)/GU9, IF(GU4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-GU3)/GU9,100%))","v":1},{"$f":"GV17*IF(GV4=EOMONTH(Entradas!$E$22, 0),(GV4-Entradas!$E$22+1)/GV9, IF(GV4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-GV3)/GV9,100%))","v":1},{"$f":"GW17*IF(GW4=EOMONTH(Entradas!$E$22, 0),(GW4-Entradas!$E$22+1)/GW9, IF(GW4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-GW3)/GW9,100%))","v":1},{"$f":"GX17*IF(GX4=EOMONTH(Entradas!$E$22, 0),(GX4-Entradas!$E$22+1)/GX9, IF(GX4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-GX3)/GX9,100%))","v":1},{"$f":"GY17*IF(GY4=EOMONTH(Entradas!$E$22, 0),(GY4-Entradas!$E$22+1)/GY9, IF(GY4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-GY3)/GY9,100%))","v":1},{"$f":"GZ17*IF(GZ4=EOMONTH(Entradas!$E$22, 0),(GZ4-Entradas!$E$22+1)/GZ9, IF(GZ4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-GZ3)/GZ9,100%))","v":1},{"$f":"HA17*IF(HA4=EOMONTH(Entradas!$E$22, 0),(HA4-Entradas!$E$22+1)/HA9, IF(HA4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-HA3)/HA9,100%))","v":1},{"$f":"HB17*IF(HB4=EOMONTH(Entradas!$E$22, 0),(HB4-Entradas!$E$22+1)/HB9, IF(HB4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-HB3)/HB9,100%))","v":1},{"$f":"HC17*IF(HC4=EOMONTH(Entradas!$E$22, 0),(HC4-Entradas!$E$22+1)/HC9, IF(HC4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-HC3)/HC9,100%))","v":1},{"$f":"HD17*IF(HD4=EOMONTH(Entradas!$E$22, 0),(HD4-Entradas!$E$22+1)/HD9, IF(HD4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-HD3)/HD9,100%))","v":1},{"$f":"HE17*IF(HE4=EOMONTH(Entradas!$E$22, 0),(HE4-Entradas!$E$22+1)/HE9, IF(HE4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-HE3)/HE9,100%))","v":1},{"$f":"HF17*IF(HF4=EOMONTH(Entradas!$E$22, 0),(HF4-Entradas!$E$22+1)/HF9, IF(HF4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-HF3)/HF9,100%))","v":1},{"$f":"HG17*IF(HG4=EOMONTH(Entradas!$E$22, 0),(HG4-Entradas!$E$22+1)/HG9, IF(HG4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-HG3)/HG9,100%))","v":1},{"$f":"HH17*IF(HH4=EOMONTH(Entradas!$E$22, 0),(HH4-Entradas!$E$22+1)/HH9, IF(HH4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-HH3)/HH9,100%))","v":1},{"$f":"HI17*IF(HI4=EOMONTH(Entradas!$E$22, 0),(HI4-Entradas!$E$22+1)/HI9, IF(HI4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-HI3)/HI9,100%))","v":1},{"$f":"HJ17*IF(HJ4=EOMONTH(Entradas!$E$22, 0),(HJ4-Entradas!$E$22+1)/HJ9, IF(HJ4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-HJ3)/HJ9,100%))","v":1},{"$f":"HK17*IF(HK4=EOMONTH(Entradas!$E$22, 0),(HK4-Entradas!$E$22+1)/HK9, IF(HK4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-HK3)/HK9,100%))","v":1},{"$f":"HL17*IF(HL4=EOMONTH(Entradas!$E$22, 0),(HL4-Entradas!$E$22+1)/HL9, IF(HL4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-HL3)/HL9,100%))","v":1},{"$f":"HM17*IF(HM4=EOMONTH(Entradas!$E$22, 0),(HM4-Entradas!$E$22+1)/HM9, IF(HM4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-HM3)/HM9,100%))","v":1},{"$f":"HN17*IF(HN4=EOMONTH(Entradas!$E$22, 0),(HN4-Entradas!$E$22+1)/HN9, IF(HN4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-HN3)/HN9,100%))","v":1},{"$f":"HO17*IF(HO4=EOMONTH(Entradas!$E$22, 0),(HO4-Entradas!$E$22+1)/HO9, IF(HO4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-HO3)/HO9,100%))","v":1},{"$f":"HP17*IF(HP4=EOMONTH(Entradas!$E$22, 0),(HP4-Entradas!$E$22+1)/HP9, IF(HP4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-HP3)/HP9,100%))","v":1},{"$f":"HQ17*IF(HQ4=EOMONTH(Entradas!$E$22, 0),(HQ4-Entradas!$E$22+1)/HQ9, IF(HQ4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-HQ3)/HQ9,100%))","v":1},{"$f":"HR17*IF(HR4=EOMONTH(Entradas!$E$22, 0),(HR4-Entradas!$E$22+1)/HR9, IF(HR4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-HR3)/HR9,100%))","v":1},{"$f":"HS17*IF(HS4=EOMONTH(Entradas!$E$22, 0),(HS4-Entradas!$E$22+1)/HS9, IF(HS4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-HS3)/HS9,100%))","v":1},{"$f":"HT17*IF(HT4=EOMONTH(Entradas!$E$22, 0),(HT4-Entradas!$E$22+1)/HT9, IF(HT4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-HT3)/HT9,100%))","v":1},{"$f":"HU17*IF(HU4=EOMONTH(Entradas!$E$22, 0),(HU4-Entradas!$E$22+1)/HU9, IF(HU4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-HU3)/HU9,100%))","v":1},{"$f":"HV17*IF(HV4=EOMONTH(Entradas!$E$22, 0),(HV4-Entradas!$E$22+1)/HV9, IF(HV4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-HV3)/HV9,100%))","v":1},{"$f":"HW17*IF(HW4=EOMONTH(Entradas!$E$22, 0),(HW4-Entradas!$E$22+1)/HW9, IF(HW4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-HW3)/HW9,100%))","v":1},{"$f":"HX17*IF(HX4=EOMONTH(Entradas!$E$22, 0),(HX4-Entradas!$E$22+1)/HX9, IF(HX4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-HX3)/HX9,100%))","v":1},{"$f":"HY17*IF(HY4=EOMONTH(Entradas!$E$22, 0),(HY4-Entradas!$E$22+1)/HY9, IF(HY4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-HY3)/HY9,100%))","v":1},{"$f":"HZ17*IF(HZ4=EOMONTH(Entradas!$E$22, 0),(HZ4-Entradas!$E$22+1)/HZ9, IF(HZ4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-HZ3)/HZ9,100%))","v":1},{"$f":"IA17*IF(IA4=EOMONTH(Entradas!$E$22, 0),(IA4-Entradas!$E$22+1)/IA9, IF(IA4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-IA3)/IA9,100%))","v":1},{"$f":"IB17*IF(IB4=EOMONTH(Entradas!$E$22, 0),(IB4-Entradas!$E$22+1)/IB9, IF(IB4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-IB3)/IB9,100%))","v":1},{"$f":"IC17*IF(IC4=EOMONTH(Entradas!$E$22, 0),(IC4-Entradas!$E$22+1)/IC9, IF(IC4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-IC3)/IC9,100%))","v":1},{"$f":"ID17*IF(ID4=EOMONTH(Entradas!$E$22, 0),(ID4-Entradas!$E$22+1)/ID9, IF(ID4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-ID3)/ID9,100%))","v":1},{"$f":"IE17*IF(IE4=EOMONTH(Entradas!$E$22, 0),(IE4-Entradas!$E$22+1)/IE9, IF(IE4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-IE3)/IE9,100%))","v":1},{"$f":"IF17*IF(IF4=EOMONTH(Entradas!$E$22, 0),(IF4-Entradas!$E$22+1)/IF9, IF(IF4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-IF3)/IF9,100%))","v":1},{"$f":"IG17*IF(IG4=EOMONTH(Entradas!$E$22, 0),(IG4-Entradas!$E$22+1)/IG9, IF(IG4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-IG3)/IG9,100%))","v":1},{"$f":"IH17*IF(IH4=EOMONTH(Entradas!$E$22, 0),(IH4-Entradas!$E$22+1)/IH9, IF(IH4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-IH3)/IH9,100%))","v":1},{"$f":"II17*IF(II4=EOMONTH(Entradas!$E$22, 0),(II4-Entradas!$E$22+1)/II9, IF(II4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-II3)/II9,100%))","v":1},{"$f":"IJ17*IF(IJ4=EOMONTH(Entradas!$E$22, 0),(IJ4-Entradas!$E$22+1)/IJ9, IF(IJ4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-IJ3)/IJ9,100%))","v":1},{"$f":"IK17*IF(IK4=EOMONTH(Entradas!$E$22, 0),(IK4-Entradas!$E$22+1)/IK9, IF(IK4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-IK3)/IK9,100%))","v":1},{"$f":"IL17*IF(IL4=EOMONTH(Entradas!$E$22, 0),(IL4-Entradas!$E$22+1)/IL9, IF(IL4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-IL3)/IL9,100%))","v":1},{"$f":"IM17*IF(IM4=EOMONTH(Entradas!$E$22, 0),(IM4-Entradas!$E$22+1)/IM9, IF(IM4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-IM3)/IM9,100%))","v":1},{"$f":"IN17*IF(IN4=EOMONTH(Entradas!$E$22, 0),(IN4-Entradas!$E$22+1)/IN9, IF(IN4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-IN3)/IN9,100%))","v":1},{"$f":"IO17*IF(IO4=EOMONTH(Entradas!$E$22, 0),(IO4-Entradas!$E$22+1)/IO9, IF(IO4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-IO3)/IO9,100%))","v":1},{"$f":"IP17*IF(IP4=EOMONTH(Entradas!$E$22, 0),(IP4-Entradas!$E$22+1)/IP9, IF(IP4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-IP3)/IP9,100%))","v":1},{"$f":"IQ17*IF(IQ4=EOMONTH(Entradas!$E$22, 0),(IQ4-Entradas!$E$22+1)/IQ9, IF(IQ4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-IQ3)/IQ9,100%))","v":1},{"$f":"IR17*IF(IR4=EOMONTH(Entradas!$E$22, 0),(IR4-Entradas!$E$22+1)/IR9, IF(IR4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-IR3)/IR9,100%))","v":1},{"$f":"IS17*IF(IS4=EOMONTH(Entradas!$E$22, 0),(IS4-Entradas!$E$22+1)/IS9, IF(IS4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-IS3)/IS9,100%))","v":1},{"$f":"IT17*IF(IT4=EOMONTH(Entradas!$E$22, 0),(IT4-Entradas!$E$22+1)/IT9, IF(IT4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-IT3)/IT9,100%))","v":1},{"$f":"IU17*IF(IU4=EOMONTH(Entradas!$E$22, 0),(IU4-Entradas!$E$22+1)/IU9, IF(IU4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-IU3)/IU9,100%))","v":1},{"$f":"IV17*IF(IV4=EOMONTH(Entradas!$E$22, 0),(IV4-Entradas!$E$22+1)/IV9, IF(IV4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-IV3)/IV9,100%))","v":1},{"$f":"IW17*IF(IW4=EOMONTH(Entradas!$E$22, 0),(IW4-Entradas!$E$22+1)/IW9, IF(IW4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-IW3)/IW9,100%))","v":1},{"$f":"IX17*IF(IX4=EOMONTH(Entradas!$E$22, 0),(IX4-Entradas!$E$22+1)/IX9, IF(IX4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-IX3)/IX9,100%))","v":1},{"$f":"IY17*IF(IY4=EOMONTH(Entradas!$E$22, 0),(IY4-Entradas!$E$22+1)/IY9, IF(IY4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-IY3)/IY9,100%))","v":1},{"$f":"IZ17*IF(IZ4=EOMONTH(Entradas!$E$22, 0),(IZ4-Entradas!$E$22+1)/IZ9, IF(IZ4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-IZ3)/IZ9,100%))","v":1},{"$f":"JA17*IF(JA4=EOMONTH(Entradas!$E$22, 0),(JA4-Entradas!$E$22+1)/JA9, IF(JA4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-JA3)/JA9,100%))","v":1},{"$f":"JB17*IF(JB4=EOMONTH(Entradas!$E$22, 0),(JB4-Entradas!$E$22+1)/JB9, IF(JB4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-JB3)/JB9,100%))","v":1},{"$f":"JC17*IF(JC4=EOMONTH(Entradas!$E$22, 0),(JC4-Entradas!$E$22+1)/JC9, IF(JC4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-JC3)/JC9,100%))","v":1},{"$f":"JD17*IF(JD4=EOMONTH(Entradas!$E$22, 0),(JD4-Entradas!$E$22+1)/JD9, IF(JD4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-JD3)/JD9,100%))","v":1},{"$f":"JE17*IF(JE4=EOMONTH(Entradas!$E$22, 0),(JE4-Entradas!$E$22+1)/JE9, IF(JE4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-JE3)/JE9,100%))","v":1},{"$f":"JF17*IF(JF4=EOMONTH(Entradas!$E$22, 0),(JF4-Entradas!$E$22+1)/JF9, IF(JF4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-JF3)/JF9,100%))","v":1},{"$f":"JG17*IF(JG4=EOMONTH(Entradas!$E$22, 0),(JG4-Entradas!$E$22+1)/JG9, IF(JG4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-JG3)/JG9,100%))","v":1},{"$f":"JH17*IF(JH4=EOMONTH(Entradas!$E$22, 0),(JH4-Entradas!$E$22+1)/JH9, IF(JH4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-JH3)/JH9,100%))","v":1},{"$f":"JI17*IF(JI4=EOMONTH(Entradas!$E$22, 0),(JI4-Entradas!$E$22+1)/JI9, IF(JI4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-JI3)/JI9,100%))","v":1},{"$f":"JJ17*IF(JJ4=EOMONTH(Entradas!$E$22, 0),(JJ4-Entradas!$E$22+1)/JJ9, IF(JJ4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-JJ3)/JJ9,100%))","v":1},{"$f":"JK17*IF(JK4=EOMONTH(Entradas!$E$22, 0),(JK4-Entradas!$E$22+1)/JK9, IF(JK4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-JK3)/JK9,100%))","v":1},{"$f":"JL17*IF(JL4=EOMONTH(Entradas!$E$22, 0),(JL4-Entradas!$E$22+1)/JL9, IF(JL4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-JL3)/JL9,100%))","v":1},{"$f":"JM17*IF(JM4=EOMONTH(Entradas!$E$22, 0),(JM4-Entradas!$E$22+1)/JM9, IF(JM4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-JM3)/JM9,100%))","v":1},{"$f":"JN17*IF(JN4=EOMONTH(Entradas!$E$22, 0),(JN4-Entradas!$E$22+1)/JN9, IF(JN4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-JN3)/JN9,100%))","v":1},{"$f":"JO17*IF(JO4=EOMONTH(Entradas!$E$22, 0),(JO4-Entradas!$E$22+1)/JO9, IF(JO4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-JO3)/JO9,100%))","v":1},{"$f":"JP17*IF(JP4=EOMONTH(Entradas!$E$22, 0),(JP4-Entradas!$E$22+1)/JP9, IF(JP4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-JP3)/JP9,100%))","v":1},{"$f":"JQ17*IF(JQ4=EOMONTH(Entradas!$E$22, 0),(JQ4-Entradas!$E$22+1)/JQ9, IF(JQ4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-JQ3)/JQ9,100%))","v":1},{"$f":"JR17*IF(JR4=EOMONTH(Entradas!$E$22, 0),(JR4-Entradas!$E$22+1)/JR9, IF(JR4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-JR3)/JR9,100%))","v":1},{"$f":"JS17*IF(JS4=EOMONTH(Entradas!$E$22, 0),(JS4-Entradas!$E$22+1)/JS9, IF(JS4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-JS3)/JS9,100%))","v":1},{"$f":"JT17*IF(JT4=EOMONTH(Entradas!$E$22, 0),(JT4-Entradas!$E$22+1)/JT9, IF(JT4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-JT3)/JT9,100%))","v":1},{"$f":"JU17*IF(JU4=EOMONTH(Entradas!$E$22, 0),(JU4-Entradas!$E$22+1)/JU9, IF(JU4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-JU3)/JU9,100%))","v":1},{"$f":"JV17*IF(JV4=EOMONTH(Entradas!$E$22, 0),(JV4-Entradas!$E$22+1)/JV9, IF(JV4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-JV3)/JV9,100%))","v":1},{"$f":"JW17*IF(JW4=EOMONTH(Entradas!$E$22, 0),(JW4-Entradas!$E$22+1)/JW9, IF(JW4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-JW3)/JW9,100%))","v":1},{"$f":"JX17*IF(JX4=EOMONTH(Entradas!$E$22, 0),(JX4-Entradas!$E$22+1)/JX9, IF(JX4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-JX3)/JX9,100%))","v":1},{"$f":"JY17*IF(JY4=EOMONTH(Entradas!$E$22, 0),(JY4-Entradas!$E$22+1)/JY9, IF(JY4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-JY3)/JY9,100%))","v":1},{"$f":"JZ17*IF(JZ4=EOMONTH(Entradas!$E$22, 0),(JZ4-Entradas!$E$22+1)/JZ9, IF(JZ4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-JZ3)/JZ9,100%))","v":1},{"$f":"KA17*IF(KA4=EOMONTH(Entradas!$E$22, 0),(KA4-Entradas!$E$22+1)/KA9, IF(KA4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-KA3)/KA9,100%))","v":1},{"$f":"KB17*IF(KB4=EOMONTH(Entradas!$E$22, 0),(KB4-Entradas!$E$22+1)/KB9, IF(KB4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-KB3)/KB9,100%))","v":1},{"$f":"KC17*IF(KC4=EOMONTH(Entradas!$E$22, 0),(KC4-Entradas!$E$22+1)/KC9, IF(KC4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-KC3)/KC9,100%))","v":1},{"$f":"KD17*IF(KD4=EOMONTH(Entradas!$E$22, 0),(KD4-Entradas!$E$22+1)/KD9, IF(KD4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-KD3)/KD9,100%))","v":1},{"$f":"KE17*IF(KE4=EOMONTH(Entradas!$E$22, 0),(KE4-Entradas!$E$22+1)/KE9, IF(KE4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-KE3)/KE9,100%))","v":1},{"$f":"KF17*IF(KF4=EOMONTH(Entradas!$E$22, 0),(KF4-Entradas!$E$22+1)/KF9, IF(KF4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-KF3)/KF9,100%))","v":1},{"$f":"KG17*IF(KG4=EOMONTH(Entradas!$E$22, 0),(KG4-Entradas!$E$22+1)/KG9, IF(KG4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-KG3)/KG9,100%))","v":1},{"$f":"KH17*IF(KH4=EOMONTH(Entradas!$E$22, 0),(KH4-Entradas!$E$22+1)/KH9, IF(KH4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-KH3)/KH9,100%))","v":1},{"$f":"KI17*IF(KI4=EOMONTH(Entradas!$E$22, 0),(KI4-Entradas!$E$22+1)/KI9, IF(KI4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-KI3)/KI9,100%))","v":1},{"$f":"KJ17*IF(KJ4=EOMONTH(Entradas!$E$22, 0),(KJ4-Entradas!$E$22+1)/KJ9, IF(KJ4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-KJ3)/KJ9,100%))","v":1},{"$f":"KK17*IF(KK4=EOMONTH(Entradas!$E$22, 0),(KK4-Entradas!$E$22+1)/KK9, IF(KK4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-KK3)/KK9,100%))","v":1},{"$f":"KL17*IF(KL4=EOMONTH(Entradas!$E$22, 0),(KL4-Entradas!$E$22+1)/KL9, IF(KL4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-KL3)/KL9,100%))","v":1},{"$f":"KM17*IF(KM4=EOMONTH(Entradas!$E$22, 0),(KM4-Entradas!$E$22+1)/KM9, IF(KM4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-KM3)/KM9,100%))","v":1},{"$f":"KN17*IF(KN4=EOMONTH(Entradas!$E$22, 0),(KN4-Entradas!$E$22+1)/KN9, IF(KN4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-KN3)/KN9,100%))","v":1},{"$f":"KO17*IF(KO4=EOMONTH(Entradas!$E$22, 0),(KO4-Entradas!$E$22+1)/KO9, IF(KO4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-KO3)/KO9,100%))","v":1},{"$f":"KP17*IF(KP4=EOMONTH(Entradas!$E$22, 0),(KP4-Entradas!$E$22+1)/KP9, IF(KP4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-KP3)/KP9,100%))","v":1},{"$f":"KQ17*IF(KQ4=EOMONTH(Entradas!$E$22, 0),(KQ4-Entradas!$E$22+1)/KQ9, IF(KQ4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-KQ3)/KQ9,100%))","v":1},{"$f":"KR17*IF(KR4=EOMONTH(Entradas!$E$22, 0),(KR4-Entradas!$E$22+1)/KR9, IF(KR4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-KR3)/KR9,100%))","v":1},{"$f":"KS17*IF(KS4=EOMONTH(Entradas!$E$22, 0),(KS4-Entradas!$E$22+1)/KS9, IF(KS4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-KS3)/KS9,100%))","v":1},{"$f":"KT17*IF(KT4=EOMONTH(Entradas!$E$22, 0),(KT4-Entradas!$E$22+1)/KT9, IF(KT4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-KT3)/KT9,100%))","v":1},{"$f":"KU17*IF(KU4=EOMONTH(Entradas!$E$22, 0),(KU4-Entradas!$E$22+1)/KU9, IF(KU4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-KU3)/KU9,100%))","v":1},{"$f":"KV17*IF(KV4=EOMONTH(Entradas!$E$22, 0),(KV4-Entradas!$E$22+1)/KV9, IF(KV4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-KV3)/KV9,100%))","v":1},{"$f":"KW17*IF(KW4=EOMONTH(Entradas!$E$22, 0),(KW4-Entradas!$E$22+1)/KW9, IF(KW4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-KW3)/KW9,100%))","v":1},{"$f":"KX17*IF(KX4=EOMONTH(Entradas!$E$22, 0),(KX4-Entradas!$E$22+1)/KX9, IF(KX4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-KX3)/KX9,100%))","v":1},{"$f":"KY17*IF(KY4=EOMONTH(Entradas!$E$22, 0),(KY4-Entradas!$E$22+1)/KY9, IF(KY4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-KY3)/KY9,100%))","v":1},{"$f":"KZ17*IF(KZ4=EOMONTH(Entradas!$E$22, 0),(KZ4-Entradas!$E$22+1)/KZ9, IF(KZ4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-KZ3)/KZ9,100%))","v":1},{"$f":"LA17*IF(LA4=EOMONTH(Entradas!$E$22, 0),(LA4-Entradas!$E$22+1)/LA9, IF(LA4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-LA3)/LA9,100%))","v":1},{"$f":"LB17*IF(LB4=EOMONTH(Entradas!$E$22, 0),(LB4-Entradas!$E$22+1)/LB9, IF(LB4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-LB3)/LB9,100%))","v":1},{"$f":"LC17*IF(LC4=EOMONTH(Entradas!$E$22, 0),(LC4-Entradas!$E$22+1)/LC9, IF(LC4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-LC3)/LC9,100%))","v":1},{"$f":"LD17*IF(LD4=EOMONTH(Entradas!$E$22, 0),(LD4-Entradas!$E$22+1)/LD9, IF(LD4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-LD3)/LD9,100%))","v":1},{"$f":"LE17*IF(LE4=EOMONTH(Entradas!$E$22, 0),(LE4-Entradas!$E$22+1)/LE9, IF(LE4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-LE3)/LE9,100%))","v":1},{"$f":"LF17*IF(LF4=EOMONTH(Entradas!$E$22, 0),(LF4-Entradas!$E$22+1)/LF9, IF(LF4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-LF3)/LF9,100%))","v":1},{"$f":"LG17*IF(LG4=EOMONTH(Entradas!$E$22, 0),(LG4-Entradas!$E$22+1)/LG9, IF(LG4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-LG3)/LG9,100%))","v":1},{"$f":"LH17*IF(LH4=EOMONTH(Entradas!$E$22, 0),(LH4-Entradas!$E$22+1)/LH9, IF(LH4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-LH3)/LH9,100%))","v":1},{"$f":"LI17*IF(LI4=EOMONTH(Entradas!$E$22, 0),(LI4-Entradas!$E$22+1)/LI9, IF(LI4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-LI3)/LI9,100%))","v":1},{"$f":"LJ17*IF(LJ4=EOMONTH(Entradas!$E$22, 0),(LJ4-Entradas!$E$22+1)/LJ9, IF(LJ4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-LJ3)/LJ9,100%))","v":1},{"$f":"LK17*IF(LK4=EOMONTH(Entradas!$E$22, 0),(LK4-Entradas!$E$22+1)/LK9, IF(LK4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-LK3)/LK9,100%))","v":1},{"$f":"LL17*IF(LL4=EOMONTH(Entradas!$E$22, 0),(LL4-Entradas!$E$22+1)/LL9, IF(LL4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-LL3)/LL9,100%))","v":1},{"$f":"LM17*IF(LM4=EOMONTH(Entradas!$E$22, 0),(LM4-Entradas!$E$22+1)/LM9, IF(LM4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-LM3)/LM9,100%))","v":1},{"$f":"LN17*IF(LN4=EOMONTH(Entradas!$E$22, 0),(LN4-Entradas!$E$22+1)/LN9, IF(LN4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-LN3)/LN9,100%))","v":1},{"$f":"LO17*IF(LO4=EOMONTH(Entradas!$E$22, 0),(LO4-Entradas!$E$22+1)/LO9, IF(LO4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-LO3)/LO9,100%))","v":1},{"$f":"LP17*IF(LP4=EOMONTH(Entradas!$E$22, 0),(LP4-Entradas!$E$22+1)/LP9, IF(LP4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-LP3)/LP9,100%))","v":1},{"$f":"LQ17*IF(LQ4=EOMONTH(Entradas!$E$22, 0),(LQ4-Entradas!$E$22+1)/LQ9, IF(LQ4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-LQ3)/LQ9,100%))","v":1},{"$f":"LR17*IF(LR4=EOMONTH(Entradas!$E$22, 0),(LR4-Entradas!$E$22+1)/LR9, IF(LR4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-LR3)/LR9,100%))","v":1},{"$f":"LS17*IF(LS4=EOMONTH(Entradas!$E$22, 0),(LS4-Entradas!$E$22+1)/LS9, IF(LS4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-LS3)/LS9,100%))","v":1},{"$f":"LT17*IF(LT4=EOMONTH(Entradas!$E$22, 0),(LT4-Entradas!$E$22+1)/LT9, IF(LT4=EOMONTH(Entradas!$E$23,0), (Entradas!$E$23-LT3)/LT9,100%))","v":0.967741935483871}]
[]
[null,"Financiamento da Dívida"]
[null,null,"Indicador de Período de Compromisso",null,null,null,null,null,{"$f":"IF(AND(I4>=Entradas!$E$180, I3<Entradas!$E$22), 1, 0)","v":1},{"$f":"IF(AND(J4>=Entradas!$E$180, J3<Entradas!$E$22), 1, 0)","v":1},{"$f":"IF(AND(K4>=Entradas!$E$180, K3<Entradas!$E$22), 1, 0)","v":1},{"$f":"IF(AND(L4>=Entradas!$E$180, L3<Entradas!$E$22), 1, 0)","v":1},{"$f":"IF(AND(M4>=Entradas!$E$180, M3<Entradas!$E$22), 1, 0)","v":1},{"$f":"IF(AND(N4>=Entradas!$E$180, N3<Entradas!$E$22), 1, 0)","v":1},{"$f":"IF(AND(O4>=Entradas!$E$180, O3<Entradas!$E$22), 1, 0)","v":1},{"$f":"IF(AND(P4>=Entradas!$E$180, P3<Entradas!$E$22), 1, 0)","v":1},{"$f":"IF(AND(Q4>=Entradas!$E$180, Q3<Entradas!$E$22), 1, 0)","v":1},{"$f":"IF(AND(R4>=Entradas!$E$180, R3<Entradas!$E$22), 1, 0)","v":1},{"$f":"IF(AND(S4>=Entradas!$E$180, S3<Entradas!$E$22), 1, 0)","v":1},{"$f":"IF(AND(T4>=Entradas!$E$180, T3<Entradas!$E$22), 1, 0)","v":1},{"$f":"IF(AND(U4>=Entradas!$E$180, U3<Entradas!$E$22), 1, 0)","v":1},{"$f":"IF(AND(V4>=Entradas!$E$180, V3<Entradas!$E$22), 1, 0)","v":1},{"$f":"IF(AND(W4>=Entradas!$E$180, W3<Entradas!$E$22), 1, 0)","v":1},{"$f":"IF(AND(X4>=Entradas!$E$180, X3<Entradas!$E$22), 1, 0)","v":1},{"$f":"IF(AND(Y4>=Entradas!$E$180, Y3<Entradas!$E$22), 1, 0)","v":1},{"$f":"IF(AND(Z4>=Entradas!$E$180, Z3<Entradas!$E$22), 1, 0)","v":1},{"$f":"IF(AND(AA4>=Entradas!$E$180, AA3<Entradas!$E$22), 1, 0)","v":1},{"$f":"IF(AND(AB4>=Entradas!$E$180, AB3<Entradas!$E$22), 1, 0)","v":1},{"$f":"IF(AND(AC4>=Entradas!$E$180, AC3<Entradas!$E$22), 1, 0)","v":1},{"$f":"IF(AND(AD4>=Entradas!$E$180, AD3<Entradas!$E$22), 1, 0)","v":1},{"$f":"IF(AND(AE4>=Entradas!$E$180, AE3<Entradas!$E$22), 1, 0)","v":1},{"$f":"IF(AND(AF4>=Entradas!$E$180, AF3<Entradas!$E$22), 1, 0)","v":1},{"$f":"IF(AND(AG4>=Entradas!$E$180, AG3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(AH4>=Entradas!$E$180, AH3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(AI4>=Entradas!$E$180, AI3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(AJ4>=Entradas!$E$180, AJ3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(AK4>=Entradas!$E$180, AK3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(AL4>=Entradas!$E$180, AL3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(AM4>=Entradas!$E$180, AM3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(AN4>=Entradas!$E$180, AN3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(AO4>=Entradas!$E$180, AO3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(AP4>=Entradas!$E$180, AP3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(AQ4>=Entradas!$E$180, AQ3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(AR4>=Entradas!$E$180, AR3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(AS4>=Entradas!$E$180, AS3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(AT4>=Entradas!$E$180, AT3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(AU4>=Entradas!$E$180, AU3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(AV4>=Entradas!$E$180, AV3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(AW4>=Entradas!$E$180, AW3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(AX4>=Entradas!$E$180, AX3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(AY4>=Entradas!$E$180, AY3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(AZ4>=Entradas!$E$180, AZ3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BA4>=Entradas!$E$180, BA3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BB4>=Entradas!$E$180, BB3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BC4>=Entradas!$E$180, BC3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BD4>=Entradas!$E$180, BD3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BE4>=Entradas!$E$180, BE3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BF4>=Entradas!$E$180, BF3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BG4>=Entradas!$E$180, BG3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BH4>=Entradas!$E$180, BH3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BI4>=Entradas!$E$180, BI3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BJ4>=Entradas!$E$180, BJ3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BK4>=Entradas!$E$180, BK3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BL4>=Entradas!$E$180, BL3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BM4>=Entradas!$E$180, BM3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BN4>=Entradas!$E$180, BN3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BO4>=Entradas!$E$180, BO3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BP4>=Entradas!$E$180, BP3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BQ4>=Entradas!$E$180, BQ3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BR4>=Entradas!$E$180, BR3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BS4>=Entradas!$E$180, BS3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BT4>=Entradas!$E$180, BT3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BU4>=Entradas!$E$180, BU3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BV4>=Entradas!$E$180, BV3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BW4>=Entradas!$E$180, BW3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BX4>=Entradas!$E$180, BX3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BY4>=Entradas!$E$180, BY3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BZ4>=Entradas!$E$180, BZ3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CA4>=Entradas!$E$180, CA3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CB4>=Entradas!$E$180, CB3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CC4>=Entradas!$E$180, CC3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CD4>=Entradas!$E$180, CD3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CE4>=Entradas!$E$180, CE3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CF4>=Entradas!$E$180, CF3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CG4>=Entradas!$E$180, CG3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CH4>=Entradas!$E$180, CH3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CI4>=Entradas!$E$180, CI3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CJ4>=Entradas!$E$180, CJ3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CK4>=Entradas!$E$180, CK3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CL4>=Entradas!$E$180, CL3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CM4>=Entradas!$E$180, CM3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CN4>=Entradas!$E$180, CN3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CO4>=Entradas!$E$180, CO3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CP4>=Entradas!$E$180, CP3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CQ4>=Entradas!$E$180, CQ3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CR4>=Entradas!$E$180, CR3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CS4>=Entradas!$E$180, CS3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CT4>=Entradas!$E$180, CT3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CU4>=Entradas!$E$180, CU3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CV4>=Entradas!$E$180, CV3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CW4>=Entradas!$E$180, CW3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CX4>=Entradas!$E$180, CX3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CY4>=Entradas!$E$180, CY3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CZ4>=Entradas!$E$180, CZ3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DA4>=Entradas!$E$180, DA3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DB4>=Entradas!$E$180, DB3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DC4>=Entradas!$E$180, DC3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DD4>=Entradas!$E$180, DD3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DE4>=Entradas!$E$180, DE3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DF4>=Entradas!$E$180, DF3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DG4>=Entradas!$E$180, DG3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DH4>=Entradas!$E$180, DH3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DI4>=Entradas!$E$180, DI3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DJ4>=Entradas!$E$180, DJ3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DK4>=Entradas!$E$180, DK3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DL4>=Entradas!$E$180, DL3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DM4>=Entradas!$E$180, DM3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DN4>=Entradas!$E$180, DN3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DO4>=Entradas!$E$180, DO3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DP4>=Entradas!$E$180, DP3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DQ4>=Entradas!$E$180, DQ3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DR4>=Entradas!$E$180, DR3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DS4>=Entradas!$E$180, DS3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DT4>=Entradas!$E$180, DT3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DU4>=Entradas!$E$180, DU3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DV4>=Entradas!$E$180, DV3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DW4>=Entradas!$E$180, DW3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DX4>=Entradas!$E$180, DX3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DY4>=Entradas!$E$180, DY3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DZ4>=Entradas!$E$180, DZ3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EA4>=Entradas!$E$180, EA3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EB4>=Entradas!$E$180, EB3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EC4>=Entradas!$E$180, EC3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(ED4>=Entradas!$E$180, ED3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EE4>=Entradas!$E$180, EE3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EF4>=Entradas!$E$180, EF3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EG4>=Entradas!$E$180, EG3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EH4>=Entradas!$E$180, EH3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EI4>=Entradas!$E$180, EI3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EJ4>=Entradas!$E$180, EJ3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EK4>=Entradas!$E$180, EK3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EL4>=Entradas!$E$180, EL3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EM4>=Entradas!$E$180, EM3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EN4>=Entradas!$E$180, EN3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EO4>=Entradas!$E$180, EO3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EP4>=Entradas!$E$180, EP3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EQ4>=Entradas!$E$180, EQ3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(ER4>=Entradas!$E$180, ER3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(ES4>=Entradas!$E$180, ES3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(ET4>=Entradas!$E$180, ET3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EU4>=Entradas!$E$180, EU3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EV4>=Entradas!$E$180, EV3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EW4>=Entradas!$E$180, EW3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EX4>=Entradas!$E$180, EX3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EY4>=Entradas!$E$180, EY3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EZ4>=Entradas!$E$180, EZ3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FA4>=Entradas!$E$180, FA3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FB4>=Entradas!$E$180, FB3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FC4>=Entradas!$E$180, FC3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FD4>=Entradas!$E$180, FD3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FE4>=Entradas!$E$180, FE3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FF4>=Entradas!$E$180, FF3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FG4>=Entradas!$E$180, FG3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FH4>=Entradas!$E$180, FH3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FI4>=Entradas!$E$180, FI3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FJ4>=Entradas!$E$180, FJ3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FK4>=Entradas!$E$180, FK3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FL4>=Entradas!$E$180, FL3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FM4>=Entradas!$E$180, FM3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FN4>=Entradas!$E$180, FN3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FO4>=Entradas!$E$180, FO3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FP4>=Entradas!$E$180, FP3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FQ4>=Entradas!$E$180, FQ3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FR4>=Entradas!$E$180, FR3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FS4>=Entradas!$E$180, FS3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FT4>=Entradas!$E$180, FT3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FU4>=Entradas!$E$180, FU3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FV4>=Entradas!$E$180, FV3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FW4>=Entradas!$E$180, FW3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FX4>=Entradas!$E$180, FX3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FY4>=Entradas!$E$180, FY3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FZ4>=Entradas!$E$180, FZ3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GA4>=Entradas!$E$180, GA3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GB4>=Entradas!$E$180, GB3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GC4>=Entradas!$E$180, GC3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GD4>=Entradas!$E$180, GD3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GE4>=Entradas!$E$180, GE3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GF4>=Entradas!$E$180, GF3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GG4>=Entradas!$E$180, GG3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GH4>=Entradas!$E$180, GH3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GI4>=Entradas!$E$180, GI3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GJ4>=Entradas!$E$180, GJ3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GK4>=Entradas!$E$180, GK3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GL4>=Entradas!$E$180, GL3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GM4>=Entradas!$E$180, GM3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GN4>=Entradas!$E$180, GN3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GO4>=Entradas!$E$180, GO3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GP4>=Entradas!$E$180, GP3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GQ4>=Entradas!$E$180, GQ3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GR4>=Entradas!$E$180, GR3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GS4>=Entradas!$E$180, GS3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GT4>=Entradas!$E$180, GT3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GU4>=Entradas!$E$180, GU3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GV4>=Entradas!$E$180, GV3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GW4>=Entradas!$E$180, GW3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GX4>=Entradas!$E$180, GX3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GY4>=Entradas!$E$180, GY3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GZ4>=Entradas!$E$180, GZ3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HA4>=Entradas!$E$180, HA3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HB4>=Entradas!$E$180, HB3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HC4>=Entradas!$E$180, HC3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HD4>=Entradas!$E$180, HD3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HE4>=Entradas!$E$180, HE3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HF4>=Entradas!$E$180, HF3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HG4>=Entradas!$E$180, HG3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HH4>=Entradas!$E$180, HH3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HI4>=Entradas!$E$180, HI3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HJ4>=Entradas!$E$180, HJ3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HK4>=Entradas!$E$180, HK3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HL4>=Entradas!$E$180, HL3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HM4>=Entradas!$E$180, HM3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HN4>=Entradas!$E$180, HN3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HO4>=Entradas!$E$180, HO3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HP4>=Entradas!$E$180, HP3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HQ4>=Entradas!$E$180, HQ3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HR4>=Entradas!$E$180, HR3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HS4>=Entradas!$E$180, HS3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HT4>=Entradas!$E$180, HT3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HU4>=Entradas!$E$180, HU3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HV4>=Entradas!$E$180, HV3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HW4>=Entradas!$E$180, HW3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HX4>=Entradas!$E$180, HX3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HY4>=Entradas!$E$180, HY3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HZ4>=Entradas!$E$180, HZ3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IA4>=Entradas!$E$180, IA3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IB4>=Entradas!$E$180, IB3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IC4>=Entradas!$E$180, IC3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(ID4>=Entradas!$E$180, ID3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IE4>=Entradas!$E$180, IE3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IF4>=Entradas!$E$180, IF3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IG4>=Entradas!$E$180, IG3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IH4>=Entradas!$E$180, IH3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(II4>=Entradas!$E$180, II3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IJ4>=Entradas!$E$180, IJ3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IK4>=Entradas!$E$180, IK3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IL4>=Entradas!$E$180, IL3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IM4>=Entradas!$E$180, IM3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IN4>=Entradas!$E$180, IN3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IO4>=Entradas!$E$180, IO3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IP4>=Entradas!$E$180, IP3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IQ4>=Entradas!$E$180, IQ3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IR4>=Entradas!$E$180, IR3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IS4>=Entradas!$E$180, IS3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IT4>=Entradas!$E$180, IT3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IU4>=Entradas!$E$180, IU3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IV4>=Entradas!$E$180, IV3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IW4>=Entradas!$E$180, IW3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IX4>=Entradas!$E$180, IX3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IY4>=Entradas!$E$180, IY3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IZ4>=Entradas!$E$180, IZ3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JA4>=Entradas!$E$180, JA3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JB4>=Entradas!$E$180, JB3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JC4>=Entradas!$E$180, JC3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JD4>=Entradas!$E$180, JD3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JE4>=Entradas!$E$180, JE3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JF4>=Entradas!$E$180, JF3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JG4>=Entradas!$E$180, JG3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JH4>=Entradas!$E$180, JH3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JI4>=Entradas!$E$180, JI3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JJ4>=Entradas!$E$180, JJ3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JK4>=Entradas!$E$180, JK3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JL4>=Entradas!$E$180, JL3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JM4>=Entradas!$E$180, JM3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JN4>=Entradas!$E$180, JN3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JO4>=Entradas!$E$180, JO3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JP4>=Entradas!$E$180, JP3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JQ4>=Entradas!$E$180, JQ3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JR4>=Entradas!$E$180, JR3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JS4>=Entradas!$E$180, JS3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JT4>=Entradas!$E$180, JT3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JU4>=Entradas!$E$180, JU3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JV4>=Entradas!$E$180, JV3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JW4>=Entradas!$E$180, JW3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JX4>=Entradas!$E$180, JX3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JY4>=Entradas!$E$180, JY3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JZ4>=Entradas!$E$180, JZ3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KA4>=Entradas!$E$180, KA3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KB4>=Entradas!$E$180, KB3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KC4>=Entradas!$E$180, KC3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KD4>=Entradas!$E$180, KD3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KE4>=Entradas!$E$180, KE3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KF4>=Entradas!$E$180, KF3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KG4>=Entradas!$E$180, KG3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KH4>=Entradas!$E$180, KH3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KI4>=Entradas!$E$180, KI3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KJ4>=Entradas!$E$180, KJ3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KK4>=Entradas!$E$180, KK3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KL4>=Entradas!$E$180, KL3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KM4>=Entradas!$E$180, KM3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KN4>=Entradas!$E$180, KN3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KO4>=Entradas!$E$180, KO3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KP4>=Entradas!$E$180, KP3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KQ4>=Entradas!$E$180, KQ3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KR4>=Entradas!$E$180, KR3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KS4>=Entradas!$E$180, KS3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KT4>=Entradas!$E$180, KT3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KU4>=Entradas!$E$180, KU3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KV4>=Entradas!$E$180, KV3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KW4>=Entradas!$E$180, KW3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KX4>=Entradas!$E$180, KX3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KY4>=Entradas!$E$180, KY3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KZ4>=Entradas!$E$180, KZ3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LA4>=Entradas!$E$180, LA3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LB4>=Entradas!$E$180, LB3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LC4>=Entradas!$E$180, LC3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LD4>=Entradas!$E$180, LD3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LE4>=Entradas!$E$180, LE3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LF4>=Entradas!$E$180, LF3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LG4>=Entradas!$E$180, LG3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LH4>=Entradas!$E$180, LH3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LI4>=Entradas!$E$180, LI3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LJ4>=Entradas!$E$180, LJ3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LK4>=Entradas!$E$180, LK3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LL4>=Entradas!$E$180, LL3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LM4>=Entradas!$E$180, LM3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LN4>=Entradas!$E$180, LN3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LO4>=Entradas!$E$180, LO3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LP4>=Entradas!$E$180, LP3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LQ4>=Entradas!$E$180, LQ3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LR4>=Entradas!$E$180, LR3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LS4>=Entradas!$E$180, LS3<Entradas!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LT4>=Entradas!$E$180, LT3<Entradas!$E$22), 1, 0)","v":0}]
[null,null,"Percentagem do Período de Compromisso",null,null,null,null,null,{"$f":"I$22*IF(I$4=EOMONTH(Entradas!$E$180, 0),(I$4-Entradas!$E$180+1)/I$9, IF(I$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-I$3)/I$9,100%))","v":1},{"$f":"J$22*IF(J$4=EOMONTH(Entradas!$E$180, 0),(J$4-Entradas!$E$180+1)/J$9, IF(J$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-J$3)/J$9,100%))","v":1},{"$f":"K$22*IF(K$4=EOMONTH(Entradas!$E$180, 0),(K$4-Entradas!$E$180+1)/K$9, IF(K$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-K$3)/K$9,100%))","v":1},{"$f":"L$22*IF(L$4=EOMONTH(Entradas!$E$180, 0),(L$4-Entradas!$E$180+1)/L$9, IF(L$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-L$3)/L$9,100%))","v":1},{"$f":"M$22*IF(M$4=EOMONTH(Entradas!$E$180, 0),(M$4-Entradas!$E$180+1)/M$9, IF(M$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-M$3)/M$9,100%))","v":1},{"$f":"N$22*IF(N$4=EOMONTH(Entradas!$E$180, 0),(N$4-Entradas!$E$180+1)/N$9, IF(N$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-N$3)/N$9,100%))","v":1},{"$f":"O$22*IF(O$4=EOMONTH(Entradas!$E$180, 0),(O$4-Entradas!$E$180+1)/O$9, IF(O$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-O$3)/O$9,100%))","v":1},{"$f":"P$22*IF(P$4=EOMONTH(Entradas!$E$180, 0),(P$4-Entradas!$E$180+1)/P$9, IF(P$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-P$3)/P$9,100%))","v":1},{"$f":"Q$22*IF(Q$4=EOMONTH(Entradas!$E$180, 0),(Q$4-Entradas!$E$180+1)/Q$9, IF(Q$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-Q$3)/Q$9,100%))","v":1},{"$f":"R$22*IF(R$4=EOMONTH(Entradas!$E$180, 0),(R$4-Entradas!$E$180+1)/R$9, IF(R$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-R$3)/R$9,100%))","v":1},{"$f":"S$22*IF(S$4=EOMONTH(Entradas!$E$180, 0),(S$4-Entradas!$E$180+1)/S$9, IF(S$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-S$3)/S$9,100%))","v":1},{"$f":"T$22*IF(T$4=EOMONTH(Entradas!$E$180, 0),(T$4-Entradas!$E$180+1)/T$9, IF(T$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-T$3)/T$9,100%))","v":1},{"$f":"U$22*IF(U$4=EOMONTH(Entradas!$E$180, 0),(U$4-Entradas!$E$180+1)/U$9, IF(U$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-U$3)/U$9,100%))","v":1},{"$f":"V$22*IF(V$4=EOMONTH(Entradas!$E$180, 0),(V$4-Entradas!$E$180+1)/V$9, IF(V$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-V$3)/V$9,100%))","v":1},{"$f":"W$22*IF(W$4=EOMONTH(Entradas!$E$180, 0),(W$4-Entradas!$E$180+1)/W$9, IF(W$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-W$3)/W$9,100%))","v":1},{"$f":"X$22*IF(X$4=EOMONTH(Entradas!$E$180, 0),(X$4-Entradas!$E$180+1)/X$9, IF(X$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-X$3)/X$9,100%))","v":1},{"$f":"Y$22*IF(Y$4=EOMONTH(Entradas!$E$180, 0),(Y$4-Entradas!$E$180+1)/Y$9, IF(Y$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-Y$3)/Y$9,100%))","v":1},{"$f":"Z$22*IF(Z$4=EOMONTH(Entradas!$E$180, 0),(Z$4-Entradas!$E$180+1)/Z$9, IF(Z$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-Z$3)/Z$9,100%))","v":1},{"$f":"AA$22*IF(AA$4=EOMONTH(Entradas!$E$180, 0),(AA$4-Entradas!$E$180+1)/AA$9, IF(AA$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-AA$3)/AA$9,100%))","v":1},{"$f":"AB$22*IF(AB$4=EOMONTH(Entradas!$E$180, 0),(AB$4-Entradas!$E$180+1)/AB$9, IF(AB$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-AB$3)/AB$9,100%))","v":1},{"$f":"AC$22*IF(AC$4=EOMONTH(Entradas!$E$180, 0),(AC$4-Entradas!$E$180+1)/AC$9, IF(AC$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-AC$3)/AC$9,100%))","v":1},{"$f":"AD$22*IF(AD$4=EOMONTH(Entradas!$E$180, 0),(AD$4-Entradas!$E$180+1)/AD$9, IF(AD$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-AD$3)/AD$9,100%))","v":1},{"$f":"AE$22*IF(AE$4=EOMONTH(Entradas!$E$180, 0),(AE$4-Entradas!$E$180+1)/AE$9, IF(AE$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-AE$3)/AE$9,100%))","v":1},{"$f":"AF$22*IF(AF$4=EOMONTH(Entradas!$E$180, 0),(AF$4-Entradas!$E$180+1)/AF$9, IF(AF$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-AF$3)/AF$9,100%))","v":1},{"$f":"AG$22*IF(AG$4=EOMONTH(Entradas!$E$180, 0),(AG$4-Entradas!$E$180+1)/AG$9, IF(AG$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-AG$3)/AG$9,100%))","v":0},{"$f":"AH$22*IF(AH$4=EOMONTH(Entradas!$E$180, 0),(AH$4-Entradas!$E$180+1)/AH$9, IF(AH$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-AH$3)/AH$9,100%))","v":0},{"$f":"AI$22*IF(AI$4=EOMONTH(Entradas!$E$180, 0),(AI$4-Entradas!$E$180+1)/AI$9, IF(AI$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-AI$3)/AI$9,100%))","v":0},{"$f":"AJ$22*IF(AJ$4=EOMONTH(Entradas!$E$180, 0),(AJ$4-Entradas!$E$180+1)/AJ$9, IF(AJ$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-AJ$3)/AJ$9,100%))","v":0},{"$f":"AK$22*IF(AK$4=EOMONTH(Entradas!$E$180, 0),(AK$4-Entradas!$E$180+1)/AK$9, IF(AK$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-AK$3)/AK$9,100%))","v":0},{"$f":"AL$22*IF(AL$4=EOMONTH(Entradas!$E$180, 0),(AL$4-Entradas!$E$180+1)/AL$9, IF(AL$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-AL$3)/AL$9,100%))","v":0},{"$f":"AM$22*IF(AM$4=EOMONTH(Entradas!$E$180, 0),(AM$4-Entradas!$E$180+1)/AM$9, IF(AM$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-AM$3)/AM$9,100%))","v":0},{"$f":"AN$22*IF(AN$4=EOMONTH(Entradas!$E$180, 0),(AN$4-Entradas!$E$180+1)/AN$9, IF(AN$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-AN$3)/AN$9,100%))","v":0},{"$f":"AO$22*IF(AO$4=EOMONTH(Entradas!$E$180, 0),(AO$4-Entradas!$E$180+1)/AO$9, IF(AO$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-AO$3)/AO$9,100%))","v":0},{"$f":"AP$22*IF(AP$4=EOMONTH(Entradas!$E$180, 0),(AP$4-Entradas!$E$180+1)/AP$9, IF(AP$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-AP$3)/AP$9,100%))","v":0},{"$f":"AQ$22*IF(AQ$4=EOMONTH(Entradas!$E$180, 0),(AQ$4-Entradas!$E$180+1)/AQ$9, IF(AQ$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-AQ$3)/AQ$9,100%))","v":0},{"$f":"AR$22*IF(AR$4=EOMONTH(Entradas!$E$180, 0),(AR$4-Entradas!$E$180+1)/AR$9, IF(AR$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-AR$3)/AR$9,100%))","v":0},{"$f":"AS$22*IF(AS$4=EOMONTH(Entradas!$E$180, 0),(AS$4-Entradas!$E$180+1)/AS$9, IF(AS$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-AS$3)/AS$9,100%))","v":0},{"$f":"AT$22*IF(AT$4=EOMONTH(Entradas!$E$180, 0),(AT$4-Entradas!$E$180+1)/AT$9, IF(AT$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-AT$3)/AT$9,100%))","v":0},{"$f":"AU$22*IF(AU$4=EOMONTH(Entradas!$E$180, 0),(AU$4-Entradas!$E$180+1)/AU$9, IF(AU$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-AU$3)/AU$9,100%))","v":0},{"$f":"AV$22*IF(AV$4=EOMONTH(Entradas!$E$180, 0),(AV$4-Entradas!$E$180+1)/AV$9, IF(AV$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-AV$3)/AV$9,100%))","v":0},{"$f":"AW$22*IF(AW$4=EOMONTH(Entradas!$E$180, 0),(AW$4-Entradas!$E$180+1)/AW$9, IF(AW$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-AW$3)/AW$9,100%))","v":0},{"$f":"AX$22*IF(AX$4=EOMONTH(Entradas!$E$180, 0),(AX$4-Entradas!$E$180+1)/AX$9, IF(AX$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-AX$3)/AX$9,100%))","v":0},{"$f":"AY$22*IF(AY$4=EOMONTH(Entradas!$E$180, 0),(AY$4-Entradas!$E$180+1)/AY$9, IF(AY$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-AY$3)/AY$9,100%))","v":0},{"$f":"AZ$22*IF(AZ$4=EOMONTH(Entradas!$E$180, 0),(AZ$4-Entradas!$E$180+1)/AZ$9, IF(AZ$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-AZ$3)/AZ$9,100%))","v":0},{"$f":"BA$22*IF(BA$4=EOMONTH(Entradas!$E$180, 0),(BA$4-Entradas!$E$180+1)/BA$9, IF(BA$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-BA$3)/BA$9,100%))","v":0},{"$f":"BB$22*IF(BB$4=EOMONTH(Entradas!$E$180, 0),(BB$4-Entradas!$E$180+1)/BB$9, IF(BB$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-BB$3)/BB$9,100%))","v":0},{"$f":"BC$22*IF(BC$4=EOMONTH(Entradas!$E$180, 0),(BC$4-Entradas!$E$180+1)/BC$9, IF(BC$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-BC$3)/BC$9,100%))","v":0},{"$f":"BD$22*IF(BD$4=EOMONTH(Entradas!$E$180, 0),(BD$4-Entradas!$E$180+1)/BD$9, IF(BD$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-BD$3)/BD$9,100%))","v":0},{"$f":"BE$22*IF(BE$4=EOMONTH(Entradas!$E$180, 0),(BE$4-Entradas!$E$180+1)/BE$9, IF(BE$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-BE$3)/BE$9,100%))","v":0},{"$f":"BF$22*IF(BF$4=EOMONTH(Entradas!$E$180, 0),(BF$4-Entradas!$E$180+1)/BF$9, IF(BF$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-BF$3)/BF$9,100%))","v":0},{"$f":"BG$22*IF(BG$4=EOMONTH(Entradas!$E$180, 0),(BG$4-Entradas!$E$180+1)/BG$9, IF(BG$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-BG$3)/BG$9,100%))","v":0},{"$f":"BH$22*IF(BH$4=EOMONTH(Entradas!$E$180, 0),(BH$4-Entradas!$E$180+1)/BH$9, IF(BH$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-BH$3)/BH$9,100%))","v":0},{"$f":"BI$22*IF(BI$4=EOMONTH(Entradas!$E$180, 0),(BI$4-Entradas!$E$180+1)/BI$9, IF(BI$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-BI$3)/BI$9,100%))","v":0},{"$f":"BJ$22*IF(BJ$4=EOMONTH(Entradas!$E$180, 0),(BJ$4-Entradas!$E$180+1)/BJ$9, IF(BJ$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-BJ$3)/BJ$9,100%))","v":0},{"$f":"BK$22*IF(BK$4=EOMONTH(Entradas!$E$180, 0),(BK$4-Entradas!$E$180+1)/BK$9, IF(BK$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-BK$3)/BK$9,100%))","v":0},{"$f":"BL$22*IF(BL$4=EOMONTH(Entradas!$E$180, 0),(BL$4-Entradas!$E$180+1)/BL$9, IF(BL$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-BL$3)/BL$9,100%))","v":0},{"$f":"BM$22*IF(BM$4=EOMONTH(Entradas!$E$180, 0),(BM$4-Entradas!$E$180+1)/BM$9, IF(BM$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-BM$3)/BM$9,100%))","v":0},{"$f":"BN$22*IF(BN$4=EOMONTH(Entradas!$E$180, 0),(BN$4-Entradas!$E$180+1)/BN$9, IF(BN$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-BN$3)/BN$9,100%))","v":0},{"$f":"BO$22*IF(BO$4=EOMONTH(Entradas!$E$180, 0),(BO$4-Entradas!$E$180+1)/BO$9, IF(BO$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-BO$3)/BO$9,100%))","v":0},{"$f":"BP$22*IF(BP$4=EOMONTH(Entradas!$E$180, 0),(BP$4-Entradas!$E$180+1)/BP$9, IF(BP$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-BP$3)/BP$9,100%))","v":0},{"$f":"BQ$22*IF(BQ$4=EOMONTH(Entradas!$E$180, 0),(BQ$4-Entradas!$E$180+1)/BQ$9, IF(BQ$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-BQ$3)/BQ$9,100%))","v":0},{"$f":"BR$22*IF(BR$4=EOMONTH(Entradas!$E$180, 0),(BR$4-Entradas!$E$180+1)/BR$9, IF(BR$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-BR$3)/BR$9,100%))","v":0},{"$f":"BS$22*IF(BS$4=EOMONTH(Entradas!$E$180, 0),(BS$4-Entradas!$E$180+1)/BS$9, IF(BS$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-BS$3)/BS$9,100%))","v":0},{"$f":"BT$22*IF(BT$4=EOMONTH(Entradas!$E$180, 0),(BT$4-Entradas!$E$180+1)/BT$9, IF(BT$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-BT$3)/BT$9,100%))","v":0},{"$f":"BU$22*IF(BU$4=EOMONTH(Entradas!$E$180, 0),(BU$4-Entradas!$E$180+1)/BU$9, IF(BU$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-BU$3)/BU$9,100%))","v":0},{"$f":"BV$22*IF(BV$4=EOMONTH(Entradas!$E$180, 0),(BV$4-Entradas!$E$180+1)/BV$9, IF(BV$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-BV$3)/BV$9,100%))","v":0},{"$f":"BW$22*IF(BW$4=EOMONTH(Entradas!$E$180, 0),(BW$4-Entradas!$E$180+1)/BW$9, IF(BW$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-BW$3)/BW$9,100%))","v":0},{"$f":"BX$22*IF(BX$4=EOMONTH(Entradas!$E$180, 0),(BX$4-Entradas!$E$180+1)/BX$9, IF(BX$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-BX$3)/BX$9,100%))","v":0},{"$f":"BY$22*IF(BY$4=EOMONTH(Entradas!$E$180, 0),(BY$4-Entradas!$E$180+1)/BY$9, IF(BY$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-BY$3)/BY$9,100%))","v":0},{"$f":"BZ$22*IF(BZ$4=EOMONTH(Entradas!$E$180, 0),(BZ$4-Entradas!$E$180+1)/BZ$9, IF(BZ$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-BZ$3)/BZ$9,100%))","v":0},{"$f":"CA$22*IF(CA$4=EOMONTH(Entradas!$E$180, 0),(CA$4-Entradas!$E$180+1)/CA$9, IF(CA$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-CA$3)/CA$9,100%))","v":0},{"$f":"CB$22*IF(CB$4=EOMONTH(Entradas!$E$180, 0),(CB$4-Entradas!$E$180+1)/CB$9, IF(CB$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-CB$3)/CB$9,100%))","v":0},{"$f":"CC$22*IF(CC$4=EOMONTH(Entradas!$E$180, 0),(CC$4-Entradas!$E$180+1)/CC$9, IF(CC$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-CC$3)/CC$9,100%))","v":0},{"$f":"CD$22*IF(CD$4=EOMONTH(Entradas!$E$180, 0),(CD$4-Entradas!$E$180+1)/CD$9, IF(CD$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-CD$3)/CD$9,100%))","v":0},{"$f":"CE$22*IF(CE$4=EOMONTH(Entradas!$E$180, 0),(CE$4-Entradas!$E$180+1)/CE$9, IF(CE$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-CE$3)/CE$9,100%))","v":0},{"$f":"CF$22*IF(CF$4=EOMONTH(Entradas!$E$180, 0),(CF$4-Entradas!$E$180+1)/CF$9, IF(CF$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-CF$3)/CF$9,100%))","v":0},{"$f":"CG$22*IF(CG$4=EOMONTH(Entradas!$E$180, 0),(CG$4-Entradas!$E$180+1)/CG$9, IF(CG$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-CG$3)/CG$9,100%))","v":0},{"$f":"CH$22*IF(CH$4=EOMONTH(Entradas!$E$180, 0),(CH$4-Entradas!$E$180+1)/CH$9, IF(CH$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-CH$3)/CH$9,100%))","v":0},{"$f":"CI$22*IF(CI$4=EOMONTH(Entradas!$E$180, 0),(CI$4-Entradas!$E$180+1)/CI$9, IF(CI$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-CI$3)/CI$9,100%))","v":0},{"$f":"CJ$22*IF(CJ$4=EOMONTH(Entradas!$E$180, 0),(CJ$4-Entradas!$E$180+1)/CJ$9, IF(CJ$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-CJ$3)/CJ$9,100%))","v":0},{"$f":"CK$22*IF(CK$4=EOMONTH(Entradas!$E$180, 0),(CK$4-Entradas!$E$180+1)/CK$9, IF(CK$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-CK$3)/CK$9,100%))","v":0},{"$f":"CL$22*IF(CL$4=EOMONTH(Entradas!$E$180, 0),(CL$4-Entradas!$E$180+1)/CL$9, IF(CL$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-CL$3)/CL$9,100%))","v":0},{"$f":"CM$22*IF(CM$4=EOMONTH(Entradas!$E$180, 0),(CM$4-Entradas!$E$180+1)/CM$9, IF(CM$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-CM$3)/CM$9,100%))","v":0},{"$f":"CN$22*IF(CN$4=EOMONTH(Entradas!$E$180, 0),(CN$4-Entradas!$E$180+1)/CN$9, IF(CN$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-CN$3)/CN$9,100%))","v":0},{"$f":"CO$22*IF(CO$4=EOMONTH(Entradas!$E$180, 0),(CO$4-Entradas!$E$180+1)/CO$9, IF(CO$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-CO$3)/CO$9,100%))","v":0},{"$f":"CP$22*IF(CP$4=EOMONTH(Entradas!$E$180, 0),(CP$4-Entradas!$E$180+1)/CP$9, IF(CP$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-CP$3)/CP$9,100%))","v":0},{"$f":"CQ$22*IF(CQ$4=EOMONTH(Entradas!$E$180, 0),(CQ$4-Entradas!$E$180+1)/CQ$9, IF(CQ$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-CQ$3)/CQ$9,100%))","v":0},{"$f":"CR$22*IF(CR$4=EOMONTH(Entradas!$E$180, 0),(CR$4-Entradas!$E$180+1)/CR$9, IF(CR$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-CR$3)/CR$9,100%))","v":0},{"$f":"CS$22*IF(CS$4=EOMONTH(Entradas!$E$180, 0),(CS$4-Entradas!$E$180+1)/CS$9, IF(CS$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-CS$3)/CS$9,100%))","v":0},{"$f":"CT$22*IF(CT$4=EOMONTH(Entradas!$E$180, 0),(CT$4-Entradas!$E$180+1)/CT$9, IF(CT$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-CT$3)/CT$9,100%))","v":0},{"$f":"CU$22*IF(CU$4=EOMONTH(Entradas!$E$180, 0),(CU$4-Entradas!$E$180+1)/CU$9, IF(CU$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-CU$3)/CU$9,100%))","v":0},{"$f":"CV$22*IF(CV$4=EOMONTH(Entradas!$E$180, 0),(CV$4-Entradas!$E$180+1)/CV$9, IF(CV$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-CV$3)/CV$9,100%))","v":0},{"$f":"CW$22*IF(CW$4=EOMONTH(Entradas!$E$180, 0),(CW$4-Entradas!$E$180+1)/CW$9, IF(CW$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-CW$3)/CW$9,100%))","v":0},{"$f":"CX$22*IF(CX$4=EOMONTH(Entradas!$E$180, 0),(CX$4-Entradas!$E$180+1)/CX$9, IF(CX$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-CX$3)/CX$9,100%))","v":0},{"$f":"CY$22*IF(CY$4=EOMONTH(Entradas!$E$180, 0),(CY$4-Entradas!$E$180+1)/CY$9, IF(CY$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-CY$3)/CY$9,100%))","v":0},{"$f":"CZ$22*IF(CZ$4=EOMONTH(Entradas!$E$180, 0),(CZ$4-Entradas!$E$180+1)/CZ$9, IF(CZ$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-CZ$3)/CZ$9,100%))","v":0},{"$f":"DA$22*IF(DA$4=EOMONTH(Entradas!$E$180, 0),(DA$4-Entradas!$E$180+1)/DA$9, IF(DA$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-DA$3)/DA$9,100%))","v":0},{"$f":"DB$22*IF(DB$4=EOMONTH(Entradas!$E$180, 0),(DB$4-Entradas!$E$180+1)/DB$9, IF(DB$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-DB$3)/DB$9,100%))","v":0},{"$f":"DC$22*IF(DC$4=EOMONTH(Entradas!$E$180, 0),(DC$4-Entradas!$E$180+1)/DC$9, IF(DC$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-DC$3)/DC$9,100%))","v":0},{"$f":"DD$22*IF(DD$4=EOMONTH(Entradas!$E$180, 0),(DD$4-Entradas!$E$180+1)/DD$9, IF(DD$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-DD$3)/DD$9,100%))","v":0},{"$f":"DE$22*IF(DE$4=EOMONTH(Entradas!$E$180, 0),(DE$4-Entradas!$E$180+1)/DE$9, IF(DE$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-DE$3)/DE$9,100%))","v":0},{"$f":"DF$22*IF(DF$4=EOMONTH(Entradas!$E$180, 0),(DF$4-Entradas!$E$180+1)/DF$9, IF(DF$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-DF$3)/DF$9,100%))","v":0},{"$f":"DG$22*IF(DG$4=EOMONTH(Entradas!$E$180, 0),(DG$4-Entradas!$E$180+1)/DG$9, IF(DG$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-DG$3)/DG$9,100%))","v":0},{"$f":"DH$22*IF(DH$4=EOMONTH(Entradas!$E$180, 0),(DH$4-Entradas!$E$180+1)/DH$9, IF(DH$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-DH$3)/DH$9,100%))","v":0},{"$f":"DI$22*IF(DI$4=EOMONTH(Entradas!$E$180, 0),(DI$4-Entradas!$E$180+1)/DI$9, IF(DI$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-DI$3)/DI$9,100%))","v":0},{"$f":"DJ$22*IF(DJ$4=EOMONTH(Entradas!$E$180, 0),(DJ$4-Entradas!$E$180+1)/DJ$9, IF(DJ$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-DJ$3)/DJ$9,100%))","v":0},{"$f":"DK$22*IF(DK$4=EOMONTH(Entradas!$E$180, 0),(DK$4-Entradas!$E$180+1)/DK$9, IF(DK$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-DK$3)/DK$9,100%))","v":0},{"$f":"DL$22*IF(DL$4=EOMONTH(Entradas!$E$180, 0),(DL$4-Entradas!$E$180+1)/DL$9, IF(DL$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-DL$3)/DL$9,100%))","v":0},{"$f":"DM$22*IF(DM$4=EOMONTH(Entradas!$E$180, 0),(DM$4-Entradas!$E$180+1)/DM$9, IF(DM$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-DM$3)/DM$9,100%))","v":0},{"$f":"DN$22*IF(DN$4=EOMONTH(Entradas!$E$180, 0),(DN$4-Entradas!$E$180+1)/DN$9, IF(DN$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-DN$3)/DN$9,100%))","v":0},{"$f":"DO$22*IF(DO$4=EOMONTH(Entradas!$E$180, 0),(DO$4-Entradas!$E$180+1)/DO$9, IF(DO$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-DO$3)/DO$9,100%))","v":0},{"$f":"DP$22*IF(DP$4=EOMONTH(Entradas!$E$180, 0),(DP$4-Entradas!$E$180+1)/DP$9, IF(DP$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-DP$3)/DP$9,100%))","v":0},{"$f":"DQ$22*IF(DQ$4=EOMONTH(Entradas!$E$180, 0),(DQ$4-Entradas!$E$180+1)/DQ$9, IF(DQ$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-DQ$3)/DQ$9,100%))","v":0},{"$f":"DR$22*IF(DR$4=EOMONTH(Entradas!$E$180, 0),(DR$4-Entradas!$E$180+1)/DR$9, IF(DR$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-DR$3)/DR$9,100%))","v":0},{"$f":"DS$22*IF(DS$4=EOMONTH(Entradas!$E$180, 0),(DS$4-Entradas!$E$180+1)/DS$9, IF(DS$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-DS$3)/DS$9,100%))","v":0},{"$f":"DT$22*IF(DT$4=EOMONTH(Entradas!$E$180, 0),(DT$4-Entradas!$E$180+1)/DT$9, IF(DT$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-DT$3)/DT$9,100%))","v":0},{"$f":"DU$22*IF(DU$4=EOMONTH(Entradas!$E$180, 0),(DU$4-Entradas!$E$180+1)/DU$9, IF(DU$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-DU$3)/DU$9,100%))","v":0},{"$f":"DV$22*IF(DV$4=EOMONTH(Entradas!$E$180, 0),(DV$4-Entradas!$E$180+1)/DV$9, IF(DV$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-DV$3)/DV$9,100%))","v":0},{"$f":"DW$22*IF(DW$4=EOMONTH(Entradas!$E$180, 0),(DW$4-Entradas!$E$180+1)/DW$9, IF(DW$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-DW$3)/DW$9,100%))","v":0},{"$f":"DX$22*IF(DX$4=EOMONTH(Entradas!$E$180, 0),(DX$4-Entradas!$E$180+1)/DX$9, IF(DX$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-DX$3)/DX$9,100%))","v":0},{"$f":"DY$22*IF(DY$4=EOMONTH(Entradas!$E$180, 0),(DY$4-Entradas!$E$180+1)/DY$9, IF(DY$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-DY$3)/DY$9,100%))","v":0},{"$f":"DZ$22*IF(DZ$4=EOMONTH(Entradas!$E$180, 0),(DZ$4-Entradas!$E$180+1)/DZ$9, IF(DZ$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-DZ$3)/DZ$9,100%))","v":0},{"$f":"EA$22*IF(EA$4=EOMONTH(Entradas!$E$180, 0),(EA$4-Entradas!$E$180+1)/EA$9, IF(EA$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-EA$3)/EA$9,100%))","v":0},{"$f":"EB$22*IF(EB$4=EOMONTH(Entradas!$E$180, 0),(EB$4-Entradas!$E$180+1)/EB$9, IF(EB$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-EB$3)/EB$9,100%))","v":0},{"$f":"EC$22*IF(EC$4=EOMONTH(Entradas!$E$180, 0),(EC$4-Entradas!$E$180+1)/EC$9, IF(EC$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-EC$3)/EC$9,100%))","v":0},{"$f":"ED$22*IF(ED$4=EOMONTH(Entradas!$E$180, 0),(ED$4-Entradas!$E$180+1)/ED$9, IF(ED$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-ED$3)/ED$9,100%))","v":0},{"$f":"EE$22*IF(EE$4=EOMONTH(Entradas!$E$180, 0),(EE$4-Entradas!$E$180+1)/EE$9, IF(EE$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-EE$3)/EE$9,100%))","v":0},{"$f":"EF$22*IF(EF$4=EOMONTH(Entradas!$E$180, 0),(EF$4-Entradas!$E$180+1)/EF$9, IF(EF$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-EF$3)/EF$9,100%))","v":0},{"$f":"EG$22*IF(EG$4=EOMONTH(Entradas!$E$180, 0),(EG$4-Entradas!$E$180+1)/EG$9, IF(EG$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-EG$3)/EG$9,100%))","v":0},{"$f":"EH$22*IF(EH$4=EOMONTH(Entradas!$E$180, 0),(EH$4-Entradas!$E$180+1)/EH$9, IF(EH$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-EH$3)/EH$9,100%))","v":0},{"$f":"EI$22*IF(EI$4=EOMONTH(Entradas!$E$180, 0),(EI$4-Entradas!$E$180+1)/EI$9, IF(EI$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-EI$3)/EI$9,100%))","v":0},{"$f":"EJ$22*IF(EJ$4=EOMONTH(Entradas!$E$180, 0),(EJ$4-Entradas!$E$180+1)/EJ$9, IF(EJ$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-EJ$3)/EJ$9,100%))","v":0},{"$f":"EK$22*IF(EK$4=EOMONTH(Entradas!$E$180, 0),(EK$4-Entradas!$E$180+1)/EK$9, IF(EK$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-EK$3)/EK$9,100%))","v":0},{"$f":"EL$22*IF(EL$4=EOMONTH(Entradas!$E$180, 0),(EL$4-Entradas!$E$180+1)/EL$9, IF(EL$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-EL$3)/EL$9,100%))","v":0},{"$f":"EM$22*IF(EM$4=EOMONTH(Entradas!$E$180, 0),(EM$4-Entradas!$E$180+1)/EM$9, IF(EM$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-EM$3)/EM$9,100%))","v":0},{"$f":"EN$22*IF(EN$4=EOMONTH(Entradas!$E$180, 0),(EN$4-Entradas!$E$180+1)/EN$9, IF(EN$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-EN$3)/EN$9,100%))","v":0},{"$f":"EO$22*IF(EO$4=EOMONTH(Entradas!$E$180, 0),(EO$4-Entradas!$E$180+1)/EO$9, IF(EO$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-EO$3)/EO$9,100%))","v":0},{"$f":"EP$22*IF(EP$4=EOMONTH(Entradas!$E$180, 0),(EP$4-Entradas!$E$180+1)/EP$9, IF(EP$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-EP$3)/EP$9,100%))","v":0},{"$f":"EQ$22*IF(EQ$4=EOMONTH(Entradas!$E$180, 0),(EQ$4-Entradas!$E$180+1)/EQ$9, IF(EQ$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-EQ$3)/EQ$9,100%))","v":0},{"$f":"ER$22*IF(ER$4=EOMONTH(Entradas!$E$180, 0),(ER$4-Entradas!$E$180+1)/ER$9, IF(ER$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-ER$3)/ER$9,100%))","v":0},{"$f":"ES$22*IF(ES$4=EOMONTH(Entradas!$E$180, 0),(ES$4-Entradas!$E$180+1)/ES$9, IF(ES$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-ES$3)/ES$9,100%))","v":0},{"$f":"ET$22*IF(ET$4=EOMONTH(Entradas!$E$180, 0),(ET$4-Entradas!$E$180+1)/ET$9, IF(ET$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-ET$3)/ET$9,100%))","v":0},{"$f":"EU$22*IF(EU$4=EOMONTH(Entradas!$E$180, 0),(EU$4-Entradas!$E$180+1)/EU$9, IF(EU$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-EU$3)/EU$9,100%))","v":0},{"$f":"EV$22*IF(EV$4=EOMONTH(Entradas!$E$180, 0),(EV$4-Entradas!$E$180+1)/EV$9, IF(EV$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-EV$3)/EV$9,100%))","v":0},{"$f":"EW$22*IF(EW$4=EOMONTH(Entradas!$E$180, 0),(EW$4-Entradas!$E$180+1)/EW$9, IF(EW$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-EW$3)/EW$9,100%))","v":0},{"$f":"EX$22*IF(EX$4=EOMONTH(Entradas!$E$180, 0),(EX$4-Entradas!$E$180+1)/EX$9, IF(EX$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-EX$3)/EX$9,100%))","v":0},{"$f":"EY$22*IF(EY$4=EOMONTH(Entradas!$E$180, 0),(EY$4-Entradas!$E$180+1)/EY$9, IF(EY$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-EY$3)/EY$9,100%))","v":0},{"$f":"EZ$22*IF(EZ$4=EOMONTH(Entradas!$E$180, 0),(EZ$4-Entradas!$E$180+1)/EZ$9, IF(EZ$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-EZ$3)/EZ$9,100%))","v":0},{"$f":"FA$22*IF(FA$4=EOMONTH(Entradas!$E$180, 0),(FA$4-Entradas!$E$180+1)/FA$9, IF(FA$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-FA$3)/FA$9,100%))","v":0},{"$f":"FB$22*IF(FB$4=EOMONTH(Entradas!$E$180, 0),(FB$4-Entradas!$E$180+1)/FB$9, IF(FB$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-FB$3)/FB$9,100%))","v":0},{"$f":"FC$22*IF(FC$4=EOMONTH(Entradas!$E$180, 0),(FC$4-Entradas!$E$180+1)/FC$9, IF(FC$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-FC$3)/FC$9,100%))","v":0},{"$f":"FD$22*IF(FD$4=EOMONTH(Entradas!$E$180, 0),(FD$4-Entradas!$E$180+1)/FD$9, IF(FD$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-FD$3)/FD$9,100%))","v":0},{"$f":"FE$22*IF(FE$4=EOMONTH(Entradas!$E$180, 0),(FE$4-Entradas!$E$180+1)/FE$9, IF(FE$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-FE$3)/FE$9,100%))","v":0},{"$f":"FF$22*IF(FF$4=EOMONTH(Entradas!$E$180, 0),(FF$4-Entradas!$E$180+1)/FF$9, IF(FF$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-FF$3)/FF$9,100%))","v":0},{"$f":"FG$22*IF(FG$4=EOMONTH(Entradas!$E$180, 0),(FG$4-Entradas!$E$180+1)/FG$9, IF(FG$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-FG$3)/FG$9,100%))","v":0},{"$f":"FH$22*IF(FH$4=EOMONTH(Entradas!$E$180, 0),(FH$4-Entradas!$E$180+1)/FH$9, IF(FH$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-FH$3)/FH$9,100%))","v":0},{"$f":"FI$22*IF(FI$4=EOMONTH(Entradas!$E$180, 0),(FI$4-Entradas!$E$180+1)/FI$9, IF(FI$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-FI$3)/FI$9,100%))","v":0},{"$f":"FJ$22*IF(FJ$4=EOMONTH(Entradas!$E$180, 0),(FJ$4-Entradas!$E$180+1)/FJ$9, IF(FJ$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-FJ$3)/FJ$9,100%))","v":0},{"$f":"FK$22*IF(FK$4=EOMONTH(Entradas!$E$180, 0),(FK$4-Entradas!$E$180+1)/FK$9, IF(FK$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-FK$3)/FK$9,100%))","v":0},{"$f":"FL$22*IF(FL$4=EOMONTH(Entradas!$E$180, 0),(FL$4-Entradas!$E$180+1)/FL$9, IF(FL$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-FL$3)/FL$9,100%))","v":0},{"$f":"FM$22*IF(FM$4=EOMONTH(Entradas!$E$180, 0),(FM$4-Entradas!$E$180+1)/FM$9, IF(FM$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-FM$3)/FM$9,100%))","v":0},{"$f":"FN$22*IF(FN$4=EOMONTH(Entradas!$E$180, 0),(FN$4-Entradas!$E$180+1)/FN$9, IF(FN$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-FN$3)/FN$9,100%))","v":0},{"$f":"FO$22*IF(FO$4=EOMONTH(Entradas!$E$180, 0),(FO$4-Entradas!$E$180+1)/FO$9, IF(FO$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-FO$3)/FO$9,100%))","v":0},{"$f":"FP$22*IF(FP$4=EOMONTH(Entradas!$E$180, 0),(FP$4-Entradas!$E$180+1)/FP$9, IF(FP$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-FP$3)/FP$9,100%))","v":0},{"$f":"FQ$22*IF(FQ$4=EOMONTH(Entradas!$E$180, 0),(FQ$4-Entradas!$E$180+1)/FQ$9, IF(FQ$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-FQ$3)/FQ$9,100%))","v":0},{"$f":"FR$22*IF(FR$4=EOMONTH(Entradas!$E$180, 0),(FR$4-Entradas!$E$180+1)/FR$9, IF(FR$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-FR$3)/FR$9,100%))","v":0},{"$f":"FS$22*IF(FS$4=EOMONTH(Entradas!$E$180, 0),(FS$4-Entradas!$E$180+1)/FS$9, IF(FS$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-FS$3)/FS$9,100%))","v":0},{"$f":"FT$22*IF(FT$4=EOMONTH(Entradas!$E$180, 0),(FT$4-Entradas!$E$180+1)/FT$9, IF(FT$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-FT$3)/FT$9,100%))","v":0},{"$f":"FU$22*IF(FU$4=EOMONTH(Entradas!$E$180, 0),(FU$4-Entradas!$E$180+1)/FU$9, IF(FU$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-FU$3)/FU$9,100%))","v":0},{"$f":"FV$22*IF(FV$4=EOMONTH(Entradas!$E$180, 0),(FV$4-Entradas!$E$180+1)/FV$9, IF(FV$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-FV$3)/FV$9,100%))","v":0},{"$f":"FW$22*IF(FW$4=EOMONTH(Entradas!$E$180, 0),(FW$4-Entradas!$E$180+1)/FW$9, IF(FW$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-FW$3)/FW$9,100%))","v":0},{"$f":"FX$22*IF(FX$4=EOMONTH(Entradas!$E$180, 0),(FX$4-Entradas!$E$180+1)/FX$9, IF(FX$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-FX$3)/FX$9,100%))","v":0},{"$f":"FY$22*IF(FY$4=EOMONTH(Entradas!$E$180, 0),(FY$4-Entradas!$E$180+1)/FY$9, IF(FY$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-FY$3)/FY$9,100%))","v":0},{"$f":"FZ$22*IF(FZ$4=EOMONTH(Entradas!$E$180, 0),(FZ$4-Entradas!$E$180+1)/FZ$9, IF(FZ$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-FZ$3)/FZ$9,100%))","v":0},{"$f":"GA$22*IF(GA$4=EOMONTH(Entradas!$E$180, 0),(GA$4-Entradas!$E$180+1)/GA$9, IF(GA$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-GA$3)/GA$9,100%))","v":0},{"$f":"GB$22*IF(GB$4=EOMONTH(Entradas!$E$180, 0),(GB$4-Entradas!$E$180+1)/GB$9, IF(GB$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-GB$3)/GB$9,100%))","v":0},{"$f":"GC$22*IF(GC$4=EOMONTH(Entradas!$E$180, 0),(GC$4-Entradas!$E$180+1)/GC$9, IF(GC$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-GC$3)/GC$9,100%))","v":0},{"$f":"GD$22*IF(GD$4=EOMONTH(Entradas!$E$180, 0),(GD$4-Entradas!$E$180+1)/GD$9, IF(GD$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-GD$3)/GD$9,100%))","v":0},{"$f":"GE$22*IF(GE$4=EOMONTH(Entradas!$E$180, 0),(GE$4-Entradas!$E$180+1)/GE$9, IF(GE$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-GE$3)/GE$9,100%))","v":0},{"$f":"GF$22*IF(GF$4=EOMONTH(Entradas!$E$180, 0),(GF$4-Entradas!$E$180+1)/GF$9, IF(GF$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-GF$3)/GF$9,100%))","v":0},{"$f":"GG$22*IF(GG$4=EOMONTH(Entradas!$E$180, 0),(GG$4-Entradas!$E$180+1)/GG$9, IF(GG$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-GG$3)/GG$9,100%))","v":0},{"$f":"GH$22*IF(GH$4=EOMONTH(Entradas!$E$180, 0),(GH$4-Entradas!$E$180+1)/GH$9, IF(GH$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-GH$3)/GH$9,100%))","v":0},{"$f":"GI$22*IF(GI$4=EOMONTH(Entradas!$E$180, 0),(GI$4-Entradas!$E$180+1)/GI$9, IF(GI$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-GI$3)/GI$9,100%))","v":0},{"$f":"GJ$22*IF(GJ$4=EOMONTH(Entradas!$E$180, 0),(GJ$4-Entradas!$E$180+1)/GJ$9, IF(GJ$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-GJ$3)/GJ$9,100%))","v":0},{"$f":"GK$22*IF(GK$4=EOMONTH(Entradas!$E$180, 0),(GK$4-Entradas!$E$180+1)/GK$9, IF(GK$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-GK$3)/GK$9,100%))","v":0},{"$f":"GL$22*IF(GL$4=EOMONTH(Entradas!$E$180, 0),(GL$4-Entradas!$E$180+1)/GL$9, IF(GL$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-GL$3)/GL$9,100%))","v":0},{"$f":"GM$22*IF(GM$4=EOMONTH(Entradas!$E$180, 0),(GM$4-Entradas!$E$180+1)/GM$9, IF(GM$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-GM$3)/GM$9,100%))","v":0},{"$f":"GN$22*IF(GN$4=EOMONTH(Entradas!$E$180, 0),(GN$4-Entradas!$E$180+1)/GN$9, IF(GN$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-GN$3)/GN$9,100%))","v":0},{"$f":"GO$22*IF(GO$4=EOMONTH(Entradas!$E$180, 0),(GO$4-Entradas!$E$180+1)/GO$9, IF(GO$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-GO$3)/GO$9,100%))","v":0},{"$f":"GP$22*IF(GP$4=EOMONTH(Entradas!$E$180, 0),(GP$4-Entradas!$E$180+1)/GP$9, IF(GP$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-GP$3)/GP$9,100%))","v":0},{"$f":"GQ$22*IF(GQ$4=EOMONTH(Entradas!$E$180, 0),(GQ$4-Entradas!$E$180+1)/GQ$9, IF(GQ$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-GQ$3)/GQ$9,100%))","v":0},{"$f":"GR$22*IF(GR$4=EOMONTH(Entradas!$E$180, 0),(GR$4-Entradas!$E$180+1)/GR$9, IF(GR$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-GR$3)/GR$9,100%))","v":0},{"$f":"GS$22*IF(GS$4=EOMONTH(Entradas!$E$180, 0),(GS$4-Entradas!$E$180+1)/GS$9, IF(GS$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-GS$3)/GS$9,100%))","v":0},{"$f":"GT$22*IF(GT$4=EOMONTH(Entradas!$E$180, 0),(GT$4-Entradas!$E$180+1)/GT$9, IF(GT$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-GT$3)/GT$9,100%))","v":0},{"$f":"GU$22*IF(GU$4=EOMONTH(Entradas!$E$180, 0),(GU$4-Entradas!$E$180+1)/GU$9, IF(GU$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-GU$3)/GU$9,100%))","v":0},{"$f":"GV$22*IF(GV$4=EOMONTH(Entradas!$E$180, 0),(GV$4-Entradas!$E$180+1)/GV$9, IF(GV$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-GV$3)/GV$9,100%))","v":0},{"$f":"GW$22*IF(GW$4=EOMONTH(Entradas!$E$180, 0),(GW$4-Entradas!$E$180+1)/GW$9, IF(GW$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-GW$3)/GW$9,100%))","v":0},{"$f":"GX$22*IF(GX$4=EOMONTH(Entradas!$E$180, 0),(GX$4-Entradas!$E$180+1)/GX$9, IF(GX$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-GX$3)/GX$9,100%))","v":0},{"$f":"GY$22*IF(GY$4=EOMONTH(Entradas!$E$180, 0),(GY$4-Entradas!$E$180+1)/GY$9, IF(GY$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-GY$3)/GY$9,100%))","v":0},{"$f":"GZ$22*IF(GZ$4=EOMONTH(Entradas!$E$180, 0),(GZ$4-Entradas!$E$180+1)/GZ$9, IF(GZ$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-GZ$3)/GZ$9,100%))","v":0},{"$f":"HA$22*IF(HA$4=EOMONTH(Entradas!$E$180, 0),(HA$4-Entradas!$E$180+1)/HA$9, IF(HA$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-HA$3)/HA$9,100%))","v":0},{"$f":"HB$22*IF(HB$4=EOMONTH(Entradas!$E$180, 0),(HB$4-Entradas!$E$180+1)/HB$9, IF(HB$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-HB$3)/HB$9,100%))","v":0},{"$f":"HC$22*IF(HC$4=EOMONTH(Entradas!$E$180, 0),(HC$4-Entradas!$E$180+1)/HC$9, IF(HC$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-HC$3)/HC$9,100%))","v":0},{"$f":"HD$22*IF(HD$4=EOMONTH(Entradas!$E$180, 0),(HD$4-Entradas!$E$180+1)/HD$9, IF(HD$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-HD$3)/HD$9,100%))","v":0},{"$f":"HE$22*IF(HE$4=EOMONTH(Entradas!$E$180, 0),(HE$4-Entradas!$E$180+1)/HE$9, IF(HE$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-HE$3)/HE$9,100%))","v":0},{"$f":"HF$22*IF(HF$4=EOMONTH(Entradas!$E$180, 0),(HF$4-Entradas!$E$180+1)/HF$9, IF(HF$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-HF$3)/HF$9,100%))","v":0},{"$f":"HG$22*IF(HG$4=EOMONTH(Entradas!$E$180, 0),(HG$4-Entradas!$E$180+1)/HG$9, IF(HG$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-HG$3)/HG$9,100%))","v":0},{"$f":"HH$22*IF(HH$4=EOMONTH(Entradas!$E$180, 0),(HH$4-Entradas!$E$180+1)/HH$9, IF(HH$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-HH$3)/HH$9,100%))","v":0},{"$f":"HI$22*IF(HI$4=EOMONTH(Entradas!$E$180, 0),(HI$4-Entradas!$E$180+1)/HI$9, IF(HI$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-HI$3)/HI$9,100%))","v":0},{"$f":"HJ$22*IF(HJ$4=EOMONTH(Entradas!$E$180, 0),(HJ$4-Entradas!$E$180+1)/HJ$9, IF(HJ$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-HJ$3)/HJ$9,100%))","v":0},{"$f":"HK$22*IF(HK$4=EOMONTH(Entradas!$E$180, 0),(HK$4-Entradas!$E$180+1)/HK$9, IF(HK$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-HK$3)/HK$9,100%))","v":0},{"$f":"HL$22*IF(HL$4=EOMONTH(Entradas!$E$180, 0),(HL$4-Entradas!$E$180+1)/HL$9, IF(HL$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-HL$3)/HL$9,100%))","v":0},{"$f":"HM$22*IF(HM$4=EOMONTH(Entradas!$E$180, 0),(HM$4-Entradas!$E$180+1)/HM$9, IF(HM$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-HM$3)/HM$9,100%))","v":0},{"$f":"HN$22*IF(HN$4=EOMONTH(Entradas!$E$180, 0),(HN$4-Entradas!$E$180+1)/HN$9, IF(HN$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-HN$3)/HN$9,100%))","v":0},{"$f":"HO$22*IF(HO$4=EOMONTH(Entradas!$E$180, 0),(HO$4-Entradas!$E$180+1)/HO$9, IF(HO$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-HO$3)/HO$9,100%))","v":0},{"$f":"HP$22*IF(HP$4=EOMONTH(Entradas!$E$180, 0),(HP$4-Entradas!$E$180+1)/HP$9, IF(HP$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-HP$3)/HP$9,100%))","v":0},{"$f":"HQ$22*IF(HQ$4=EOMONTH(Entradas!$E$180, 0),(HQ$4-Entradas!$E$180+1)/HQ$9, IF(HQ$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-HQ$3)/HQ$9,100%))","v":0},{"$f":"HR$22*IF(HR$4=EOMONTH(Entradas!$E$180, 0),(HR$4-Entradas!$E$180+1)/HR$9, IF(HR$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-HR$3)/HR$9,100%))","v":0},{"$f":"HS$22*IF(HS$4=EOMONTH(Entradas!$E$180, 0),(HS$4-Entradas!$E$180+1)/HS$9, IF(HS$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-HS$3)/HS$9,100%))","v":0},{"$f":"HT$22*IF(HT$4=EOMONTH(Entradas!$E$180, 0),(HT$4-Entradas!$E$180+1)/HT$9, IF(HT$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-HT$3)/HT$9,100%))","v":0},{"$f":"HU$22*IF(HU$4=EOMONTH(Entradas!$E$180, 0),(HU$4-Entradas!$E$180+1)/HU$9, IF(HU$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-HU$3)/HU$9,100%))","v":0},{"$f":"HV$22*IF(HV$4=EOMONTH(Entradas!$E$180, 0),(HV$4-Entradas!$E$180+1)/HV$9, IF(HV$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-HV$3)/HV$9,100%))","v":0},{"$f":"HW$22*IF(HW$4=EOMONTH(Entradas!$E$180, 0),(HW$4-Entradas!$E$180+1)/HW$9, IF(HW$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-HW$3)/HW$9,100%))","v":0},{"$f":"HX$22*IF(HX$4=EOMONTH(Entradas!$E$180, 0),(HX$4-Entradas!$E$180+1)/HX$9, IF(HX$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-HX$3)/HX$9,100%))","v":0},{"$f":"HY$22*IF(HY$4=EOMONTH(Entradas!$E$180, 0),(HY$4-Entradas!$E$180+1)/HY$9, IF(HY$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-HY$3)/HY$9,100%))","v":0},{"$f":"HZ$22*IF(HZ$4=EOMONTH(Entradas!$E$180, 0),(HZ$4-Entradas!$E$180+1)/HZ$9, IF(HZ$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-HZ$3)/HZ$9,100%))","v":0},{"$f":"IA$22*IF(IA$4=EOMONTH(Entradas!$E$180, 0),(IA$4-Entradas!$E$180+1)/IA$9, IF(IA$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-IA$3)/IA$9,100%))","v":0},{"$f":"IB$22*IF(IB$4=EOMONTH(Entradas!$E$180, 0),(IB$4-Entradas!$E$180+1)/IB$9, IF(IB$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-IB$3)/IB$9,100%))","v":0},{"$f":"IC$22*IF(IC$4=EOMONTH(Entradas!$E$180, 0),(IC$4-Entradas!$E$180+1)/IC$9, IF(IC$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-IC$3)/IC$9,100%))","v":0},{"$f":"ID$22*IF(ID$4=EOMONTH(Entradas!$E$180, 0),(ID$4-Entradas!$E$180+1)/ID$9, IF(ID$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-ID$3)/ID$9,100%))","v":0},{"$f":"IE$22*IF(IE$4=EOMONTH(Entradas!$E$180, 0),(IE$4-Entradas!$E$180+1)/IE$9, IF(IE$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-IE$3)/IE$9,100%))","v":0},{"$f":"IF$22*IF(IF$4=EOMONTH(Entradas!$E$180, 0),(IF$4-Entradas!$E$180+1)/IF$9, IF(IF$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-IF$3)/IF$9,100%))","v":0},{"$f":"IG$22*IF(IG$4=EOMONTH(Entradas!$E$180, 0),(IG$4-Entradas!$E$180+1)/IG$9, IF(IG$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-IG$3)/IG$9,100%))","v":0},{"$f":"IH$22*IF(IH$4=EOMONTH(Entradas!$E$180, 0),(IH$4-Entradas!$E$180+1)/IH$9, IF(IH$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-IH$3)/IH$9,100%))","v":0},{"$f":"II$22*IF(II$4=EOMONTH(Entradas!$E$180, 0),(II$4-Entradas!$E$180+1)/II$9, IF(II$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-II$3)/II$9,100%))","v":0},{"$f":"IJ$22*IF(IJ$4=EOMONTH(Entradas!$E$180, 0),(IJ$4-Entradas!$E$180+1)/IJ$9, IF(IJ$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-IJ$3)/IJ$9,100%))","v":0},{"$f":"IK$22*IF(IK$4=EOMONTH(Entradas!$E$180, 0),(IK$4-Entradas!$E$180+1)/IK$9, IF(IK$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-IK$3)/IK$9,100%))","v":0},{"$f":"IL$22*IF(IL$4=EOMONTH(Entradas!$E$180, 0),(IL$4-Entradas!$E$180+1)/IL$9, IF(IL$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-IL$3)/IL$9,100%))","v":0},{"$f":"IM$22*IF(IM$4=EOMONTH(Entradas!$E$180, 0),(IM$4-Entradas!$E$180+1)/IM$9, IF(IM$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-IM$3)/IM$9,100%))","v":0},{"$f":"IN$22*IF(IN$4=EOMONTH(Entradas!$E$180, 0),(IN$4-Entradas!$E$180+1)/IN$9, IF(IN$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-IN$3)/IN$9,100%))","v":0},{"$f":"IO$22*IF(IO$4=EOMONTH(Entradas!$E$180, 0),(IO$4-Entradas!$E$180+1)/IO$9, IF(IO$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-IO$3)/IO$9,100%))","v":0},{"$f":"IP$22*IF(IP$4=EOMONTH(Entradas!$E$180, 0),(IP$4-Entradas!$E$180+1)/IP$9, IF(IP$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-IP$3)/IP$9,100%))","v":0},{"$f":"IQ$22*IF(IQ$4=EOMONTH(Entradas!$E$180, 0),(IQ$4-Entradas!$E$180+1)/IQ$9, IF(IQ$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-IQ$3)/IQ$9,100%))","v":0},{"$f":"IR$22*IF(IR$4=EOMONTH(Entradas!$E$180, 0),(IR$4-Entradas!$E$180+1)/IR$9, IF(IR$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-IR$3)/IR$9,100%))","v":0},{"$f":"IS$22*IF(IS$4=EOMONTH(Entradas!$E$180, 0),(IS$4-Entradas!$E$180+1)/IS$9, IF(IS$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-IS$3)/IS$9,100%))","v":0},{"$f":"IT$22*IF(IT$4=EOMONTH(Entradas!$E$180, 0),(IT$4-Entradas!$E$180+1)/IT$9, IF(IT$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-IT$3)/IT$9,100%))","v":0},{"$f":"IU$22*IF(IU$4=EOMONTH(Entradas!$E$180, 0),(IU$4-Entradas!$E$180+1)/IU$9, IF(IU$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-IU$3)/IU$9,100%))","v":0},{"$f":"IV$22*IF(IV$4=EOMONTH(Entradas!$E$180, 0),(IV$4-Entradas!$E$180+1)/IV$9, IF(IV$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-IV$3)/IV$9,100%))","v":0},{"$f":"IW$22*IF(IW$4=EOMONTH(Entradas!$E$180, 0),(IW$4-Entradas!$E$180+1)/IW$9, IF(IW$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-IW$3)/IW$9,100%))","v":0},{"$f":"IX$22*IF(IX$4=EOMONTH(Entradas!$E$180, 0),(IX$4-Entradas!$E$180+1)/IX$9, IF(IX$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-IX$3)/IX$9,100%))","v":0},{"$f":"IY$22*IF(IY$4=EOMONTH(Entradas!$E$180, 0),(IY$4-Entradas!$E$180+1)/IY$9, IF(IY$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-IY$3)/IY$9,100%))","v":0},{"$f":"IZ$22*IF(IZ$4=EOMONTH(Entradas!$E$180, 0),(IZ$4-Entradas!$E$180+1)/IZ$9, IF(IZ$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-IZ$3)/IZ$9,100%))","v":0},{"$f":"JA$22*IF(JA$4=EOMONTH(Entradas!$E$180, 0),(JA$4-Entradas!$E$180+1)/JA$9, IF(JA$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-JA$3)/JA$9,100%))","v":0},{"$f":"JB$22*IF(JB$4=EOMONTH(Entradas!$E$180, 0),(JB$4-Entradas!$E$180+1)/JB$9, IF(JB$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-JB$3)/JB$9,100%))","v":0},{"$f":"JC$22*IF(JC$4=EOMONTH(Entradas!$E$180, 0),(JC$4-Entradas!$E$180+1)/JC$9, IF(JC$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-JC$3)/JC$9,100%))","v":0},{"$f":"JD$22*IF(JD$4=EOMONTH(Entradas!$E$180, 0),(JD$4-Entradas!$E$180+1)/JD$9, IF(JD$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-JD$3)/JD$9,100%))","v":0},{"$f":"JE$22*IF(JE$4=EOMONTH(Entradas!$E$180, 0),(JE$4-Entradas!$E$180+1)/JE$9, IF(JE$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-JE$3)/JE$9,100%))","v":0},{"$f":"JF$22*IF(JF$4=EOMONTH(Entradas!$E$180, 0),(JF$4-Entradas!$E$180+1)/JF$9, IF(JF$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-JF$3)/JF$9,100%))","v":0},{"$f":"JG$22*IF(JG$4=EOMONTH(Entradas!$E$180, 0),(JG$4-Entradas!$E$180+1)/JG$9, IF(JG$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-JG$3)/JG$9,100%))","v":0},{"$f":"JH$22*IF(JH$4=EOMONTH(Entradas!$E$180, 0),(JH$4-Entradas!$E$180+1)/JH$9, IF(JH$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-JH$3)/JH$9,100%))","v":0},{"$f":"JI$22*IF(JI$4=EOMONTH(Entradas!$E$180, 0),(JI$4-Entradas!$E$180+1)/JI$9, IF(JI$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-JI$3)/JI$9,100%))","v":0},{"$f":"JJ$22*IF(JJ$4=EOMONTH(Entradas!$E$180, 0),(JJ$4-Entradas!$E$180+1)/JJ$9, IF(JJ$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-JJ$3)/JJ$9,100%))","v":0},{"$f":"JK$22*IF(JK$4=EOMONTH(Entradas!$E$180, 0),(JK$4-Entradas!$E$180+1)/JK$9, IF(JK$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-JK$3)/JK$9,100%))","v":0},{"$f":"JL$22*IF(JL$4=EOMONTH(Entradas!$E$180, 0),(JL$4-Entradas!$E$180+1)/JL$9, IF(JL$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-JL$3)/JL$9,100%))","v":0},{"$f":"JM$22*IF(JM$4=EOMONTH(Entradas!$E$180, 0),(JM$4-Entradas!$E$180+1)/JM$9, IF(JM$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-JM$3)/JM$9,100%))","v":0},{"$f":"JN$22*IF(JN$4=EOMONTH(Entradas!$E$180, 0),(JN$4-Entradas!$E$180+1)/JN$9, IF(JN$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-JN$3)/JN$9,100%))","v":0},{"$f":"JO$22*IF(JO$4=EOMONTH(Entradas!$E$180, 0),(JO$4-Entradas!$E$180+1)/JO$9, IF(JO$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-JO$3)/JO$9,100%))","v":0},{"$f":"JP$22*IF(JP$4=EOMONTH(Entradas!$E$180, 0),(JP$4-Entradas!$E$180+1)/JP$9, IF(JP$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-JP$3)/JP$9,100%))","v":0},{"$f":"JQ$22*IF(JQ$4=EOMONTH(Entradas!$E$180, 0),(JQ$4-Entradas!$E$180+1)/JQ$9, IF(JQ$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-JQ$3)/JQ$9,100%))","v":0},{"$f":"JR$22*IF(JR$4=EOMONTH(Entradas!$E$180, 0),(JR$4-Entradas!$E$180+1)/JR$9, IF(JR$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-JR$3)/JR$9,100%))","v":0},{"$f":"JS$22*IF(JS$4=EOMONTH(Entradas!$E$180, 0),(JS$4-Entradas!$E$180+1)/JS$9, IF(JS$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-JS$3)/JS$9,100%))","v":0},{"$f":"JT$22*IF(JT$4=EOMONTH(Entradas!$E$180, 0),(JT$4-Entradas!$E$180+1)/JT$9, IF(JT$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-JT$3)/JT$9,100%))","v":0},{"$f":"JU$22*IF(JU$4=EOMONTH(Entradas!$E$180, 0),(JU$4-Entradas!$E$180+1)/JU$9, IF(JU$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-JU$3)/JU$9,100%))","v":0},{"$f":"JV$22*IF(JV$4=EOMONTH(Entradas!$E$180, 0),(JV$4-Entradas!$E$180+1)/JV$9, IF(JV$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-JV$3)/JV$9,100%))","v":0},{"$f":"JW$22*IF(JW$4=EOMONTH(Entradas!$E$180, 0),(JW$4-Entradas!$E$180+1)/JW$9, IF(JW$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-JW$3)/JW$9,100%))","v":0},{"$f":"JX$22*IF(JX$4=EOMONTH(Entradas!$E$180, 0),(JX$4-Entradas!$E$180+1)/JX$9, IF(JX$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-JX$3)/JX$9,100%))","v":0},{"$f":"JY$22*IF(JY$4=EOMONTH(Entradas!$E$180, 0),(JY$4-Entradas!$E$180+1)/JY$9, IF(JY$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-JY$3)/JY$9,100%))","v":0},{"$f":"JZ$22*IF(JZ$4=EOMONTH(Entradas!$E$180, 0),(JZ$4-Entradas!$E$180+1)/JZ$9, IF(JZ$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-JZ$3)/JZ$9,100%))","v":0},{"$f":"KA$22*IF(KA$4=EOMONTH(Entradas!$E$180, 0),(KA$4-Entradas!$E$180+1)/KA$9, IF(KA$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-KA$3)/KA$9,100%))","v":0},{"$f":"KB$22*IF(KB$4=EOMONTH(Entradas!$E$180, 0),(KB$4-Entradas!$E$180+1)/KB$9, IF(KB$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-KB$3)/KB$9,100%))","v":0},{"$f":"KC$22*IF(KC$4=EOMONTH(Entradas!$E$180, 0),(KC$4-Entradas!$E$180+1)/KC$9, IF(KC$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-KC$3)/KC$9,100%))","v":0},{"$f":"KD$22*IF(KD$4=EOMONTH(Entradas!$E$180, 0),(KD$4-Entradas!$E$180+1)/KD$9, IF(KD$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-KD$3)/KD$9,100%))","v":0},{"$f":"KE$22*IF(KE$4=EOMONTH(Entradas!$E$180, 0),(KE$4-Entradas!$E$180+1)/KE$9, IF(KE$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-KE$3)/KE$9,100%))","v":0},{"$f":"KF$22*IF(KF$4=EOMONTH(Entradas!$E$180, 0),(KF$4-Entradas!$E$180+1)/KF$9, IF(KF$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-KF$3)/KF$9,100%))","v":0},{"$f":"KG$22*IF(KG$4=EOMONTH(Entradas!$E$180, 0),(KG$4-Entradas!$E$180+1)/KG$9, IF(KG$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-KG$3)/KG$9,100%))","v":0},{"$f":"KH$22*IF(KH$4=EOMONTH(Entradas!$E$180, 0),(KH$4-Entradas!$E$180+1)/KH$9, IF(KH$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-KH$3)/KH$9,100%))","v":0},{"$f":"KI$22*IF(KI$4=EOMONTH(Entradas!$E$180, 0),(KI$4-Entradas!$E$180+1)/KI$9, IF(KI$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-KI$3)/KI$9,100%))","v":0},{"$f":"KJ$22*IF(KJ$4=EOMONTH(Entradas!$E$180, 0),(KJ$4-Entradas!$E$180+1)/KJ$9, IF(KJ$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-KJ$3)/KJ$9,100%))","v":0},{"$f":"KK$22*IF(KK$4=EOMONTH(Entradas!$E$180, 0),(KK$4-Entradas!$E$180+1)/KK$9, IF(KK$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-KK$3)/KK$9,100%))","v":0},{"$f":"KL$22*IF(KL$4=EOMONTH(Entradas!$E$180, 0),(KL$4-Entradas!$E$180+1)/KL$9, IF(KL$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-KL$3)/KL$9,100%))","v":0},{"$f":"KM$22*IF(KM$4=EOMONTH(Entradas!$E$180, 0),(KM$4-Entradas!$E$180+1)/KM$9, IF(KM$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-KM$3)/KM$9,100%))","v":0},{"$f":"KN$22*IF(KN$4=EOMONTH(Entradas!$E$180, 0),(KN$4-Entradas!$E$180+1)/KN$9, IF(KN$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-KN$3)/KN$9,100%))","v":0},{"$f":"KO$22*IF(KO$4=EOMONTH(Entradas!$E$180, 0),(KO$4-Entradas!$E$180+1)/KO$9, IF(KO$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-KO$3)/KO$9,100%))","v":0},{"$f":"KP$22*IF(KP$4=EOMONTH(Entradas!$E$180, 0),(KP$4-Entradas!$E$180+1)/KP$9, IF(KP$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-KP$3)/KP$9,100%))","v":0},{"$f":"KQ$22*IF(KQ$4=EOMONTH(Entradas!$E$180, 0),(KQ$4-Entradas!$E$180+1)/KQ$9, IF(KQ$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-KQ$3)/KQ$9,100%))","v":0},{"$f":"KR$22*IF(KR$4=EOMONTH(Entradas!$E$180, 0),(KR$4-Entradas!$E$180+1)/KR$9, IF(KR$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-KR$3)/KR$9,100%))","v":0},{"$f":"KS$22*IF(KS$4=EOMONTH(Entradas!$E$180, 0),(KS$4-Entradas!$E$180+1)/KS$9, IF(KS$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-KS$3)/KS$9,100%))","v":0},{"$f":"KT$22*IF(KT$4=EOMONTH(Entradas!$E$180, 0),(KT$4-Entradas!$E$180+1)/KT$9, IF(KT$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-KT$3)/KT$9,100%))","v":0},{"$f":"KU$22*IF(KU$4=EOMONTH(Entradas!$E$180, 0),(KU$4-Entradas!$E$180+1)/KU$9, IF(KU$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-KU$3)/KU$9,100%))","v":0},{"$f":"KV$22*IF(KV$4=EOMONTH(Entradas!$E$180, 0),(KV$4-Entradas!$E$180+1)/KV$9, IF(KV$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-KV$3)/KV$9,100%))","v":0},{"$f":"KW$22*IF(KW$4=EOMONTH(Entradas!$E$180, 0),(KW$4-Entradas!$E$180+1)/KW$9, IF(KW$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-KW$3)/KW$9,100%))","v":0},{"$f":"KX$22*IF(KX$4=EOMONTH(Entradas!$E$180, 0),(KX$4-Entradas!$E$180+1)/KX$9, IF(KX$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-KX$3)/KX$9,100%))","v":0},{"$f":"KY$22*IF(KY$4=EOMONTH(Entradas!$E$180, 0),(KY$4-Entradas!$E$180+1)/KY$9, IF(KY$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-KY$3)/KY$9,100%))","v":0},{"$f":"KZ$22*IF(KZ$4=EOMONTH(Entradas!$E$180, 0),(KZ$4-Entradas!$E$180+1)/KZ$9, IF(KZ$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-KZ$3)/KZ$9,100%))","v":0},{"$f":"LA$22*IF(LA$4=EOMONTH(Entradas!$E$180, 0),(LA$4-Entradas!$E$180+1)/LA$9, IF(LA$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-LA$3)/LA$9,100%))","v":0},{"$f":"LB$22*IF(LB$4=EOMONTH(Entradas!$E$180, 0),(LB$4-Entradas!$E$180+1)/LB$9, IF(LB$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-LB$3)/LB$9,100%))","v":0},{"$f":"LC$22*IF(LC$4=EOMONTH(Entradas!$E$180, 0),(LC$4-Entradas!$E$180+1)/LC$9, IF(LC$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-LC$3)/LC$9,100%))","v":0},{"$f":"LD$22*IF(LD$4=EOMONTH(Entradas!$E$180, 0),(LD$4-Entradas!$E$180+1)/LD$9, IF(LD$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-LD$3)/LD$9,100%))","v":0},{"$f":"LE$22*IF(LE$4=EOMONTH(Entradas!$E$180, 0),(LE$4-Entradas!$E$180+1)/LE$9, IF(LE$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-LE$3)/LE$9,100%))","v":0},{"$f":"LF$22*IF(LF$4=EOMONTH(Entradas!$E$180, 0),(LF$4-Entradas!$E$180+1)/LF$9, IF(LF$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-LF$3)/LF$9,100%))","v":0},{"$f":"LG$22*IF(LG$4=EOMONTH(Entradas!$E$180, 0),(LG$4-Entradas!$E$180+1)/LG$9, IF(LG$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-LG$3)/LG$9,100%))","v":0},{"$f":"LH$22*IF(LH$4=EOMONTH(Entradas!$E$180, 0),(LH$4-Entradas!$E$180+1)/LH$9, IF(LH$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-LH$3)/LH$9,100%))","v":0},{"$f":"LI$22*IF(LI$4=EOMONTH(Entradas!$E$180, 0),(LI$4-Entradas!$E$180+1)/LI$9, IF(LI$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-LI$3)/LI$9,100%))","v":0},{"$f":"LJ$22*IF(LJ$4=EOMONTH(Entradas!$E$180, 0),(LJ$4-Entradas!$E$180+1)/LJ$9, IF(LJ$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-LJ$3)/LJ$9,100%))","v":0},{"$f":"LK$22*IF(LK$4=EOMONTH(Entradas!$E$180, 0),(LK$4-Entradas!$E$180+1)/LK$9, IF(LK$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-LK$3)/LK$9,100%))","v":0},{"$f":"LL$22*IF(LL$4=EOMONTH(Entradas!$E$180, 0),(LL$4-Entradas!$E$180+1)/LL$9, IF(LL$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-LL$3)/LL$9,100%))","v":0},{"$f":"LM$22*IF(LM$4=EOMONTH(Entradas!$E$180, 0),(LM$4-Entradas!$E$180+1)/LM$9, IF(LM$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-LM$3)/LM$9,100%))","v":0},{"$f":"LN$22*IF(LN$4=EOMONTH(Entradas!$E$180, 0),(LN$4-Entradas!$E$180+1)/LN$9, IF(LN$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-LN$3)/LN$9,100%))","v":0},{"$f":"LO$22*IF(LO$4=EOMONTH(Entradas!$E$180, 0),(LO$4-Entradas!$E$180+1)/LO$9, IF(LO$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-LO$3)/LO$9,100%))","v":0},{"$f":"LP$22*IF(LP$4=EOMONTH(Entradas!$E$180, 0),(LP$4-Entradas!$E$180+1)/LP$9, IF(LP$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-LP$3)/LP$9,100%))","v":0},{"$f":"LQ$22*IF(LQ$4=EOMONTH(Entradas!$E$180, 0),(LQ$4-Entradas!$E$180+1)/LQ$9, IF(LQ$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-LQ$3)/LQ$9,100%))","v":0},{"$f":"LR$22*IF(LR$4=EOMONTH(Entradas!$E$180, 0),(LR$4-Entradas!$E$180+1)/LR$9, IF(LR$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-LR$3)/LR$9,100%))","v":0},{"$f":"LS$22*IF(LS$4=EOMONTH(Entradas!$E$180, 0),(LS$4-Entradas!$E$180+1)/LS$9, IF(LS$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-LS$3)/LS$9,100%))","v":0},{"$f":"LT$22*IF(LT$4=EOMONTH(Entradas!$E$180, 0),(LT$4-Entradas!$E$180+1)/LT$9, IF(LT$4=EOMONTH(Entradas!$E$22,0), (Entradas!$E$22-LT$3)/LT$9,100%))","v":0}]
[null,null,"Indicador de Mês de Financiamento",null,null,null,null,{"$f":"Entradas!G182","v":"2028-01-01"},{"$f":"IF(AND(I4>=$H$24, I3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(J4>=$H$24, J3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(K4>=$H$24, K3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(L4>=$H$24, L3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(M4>=$H$24, M3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(N4>=$H$24, N3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(O4>=$H$24, O3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(P4>=$H$24, P3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(Q4>=$H$24, Q3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(R4>=$H$24, R3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(S4>=$H$24, S3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(T4>=$H$24, T3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(U4>=$H$24, U3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(V4>=$H$24, V3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(W4>=$H$24, W3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(X4>=$H$24, X3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(Y4>=$H$24, Y3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(Z4>=$H$24, Z3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(AA4>=$H$24, AA3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(AB4>=$H$24, AB3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(AC4>=$H$24, AC3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(AD4>=$H$24, AD3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(AE4>=$H$24, AE3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(AF4>=$H$24, AF3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(AG4>=$H$24, AG3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(AH4>=$H$24, AH3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(AI4>=$H$24, AI3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(AJ4>=$H$24, AJ3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(AK4>=$H$24, AK3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(AL4>=$H$24, AL3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(AM4>=$H$24, AM3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(AN4>=$H$24, AN3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(AO4>=$H$24, AO3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(AP4>=$H$24, AP3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(AQ4>=$H$24, AQ3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(AR4>=$H$24, AR3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(AS4>=$H$24, AS3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(AT4>=$H$24, AT3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(AU4>=$H$24, AU3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(AV4>=$H$24, AV3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(AW4>=$H$24, AW3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(AX4>=$H$24, AX3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(AY4>=$H$24, AY3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(AZ4>=$H$24, AZ3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(BA4>=$H$24, BA3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(BB4>=$H$24, BB3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(BC4>=$H$24, BC3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(BD4>=$H$24, BD3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(BE4>=$H$24, BE3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(BF4>=$H$24, BF3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(BG4>=$H$24, BG3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(BH4>=$H$24, BH3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(BI4>=$H$24, BI3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(BJ4>=$H$24, BJ3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(BK4>=$H$24, BK3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(BL4>=$H$24, BL3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(BM4>=$H$24, BM3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(BN4>=$H$24, BN3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(BO4>=$H$24, BO3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(BP4>=$H$24, BP3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(BQ4>=$H$24, BQ3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(BR4>=$H$24, BR3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(BS4>=$H$24, BS3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(BT4>=$H$24, BT3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(BU4>=$H$24, BU3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(BV4>=$H$24, BV3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(BW4>=$H$24, BW3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(BX4>=$H$24, BX3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(BY4>=$H$24, BY3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(BZ4>=$H$24, BZ3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(CA4>=$H$24, CA3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(CB4>=$H$24, CB3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(CC4>=$H$24, CC3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(CD4>=$H$24, CD3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(CE4>=$H$24, CE3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(CF4>=$H$24, CF3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(CG4>=$H$24, CG3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(CH4>=$H$24, CH3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(CI4>=$H$24, CI3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(CJ4>=$H$24, CJ3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(CK4>=$H$24, CK3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(CL4>=$H$24, CL3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(CM4>=$H$24, CM3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(CN4>=$H$24, CN3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(CO4>=$H$24, CO3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(CP4>=$H$24, CP3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(CQ4>=$H$24, CQ3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(CR4>=$H$24, CR3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(CS4>=$H$24, CS3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(CT4>=$H$24, CT3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(CU4>=$H$24, CU3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(CV4>=$H$24, CV3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(CW4>=$H$24, CW3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(CX4>=$H$24, CX3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(CY4>=$H$24, CY3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(CZ4>=$H$24, CZ3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(DA4>=$H$24, DA3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(DB4>=$H$24, DB3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(DC4>=$H$24, DC3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(DD4>=$H$24, DD3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(DE4>=$H$24, DE3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(DF4>=$H$24, DF3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(DG4>=$H$24, DG3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(DH4>=$H$24, DH3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(DI4>=$H$24, DI3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(DJ4>=$H$24, DJ3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(DK4>=$H$24, DK3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(DL4>=$H$24, DL3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(DM4>=$H$24, DM3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(DN4>=$H$24, DN3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(DO4>=$H$24, DO3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(DP4>=$H$24, DP3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(DQ4>=$H$24, DQ3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(DR4>=$H$24, DR3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(DS4>=$H$24, DS3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(DT4>=$H$24, DT3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(DU4>=$H$24, DU3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(DV4>=$H$24, DV3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(DW4>=$H$24, DW3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(DX4>=$H$24, DX3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(DY4>=$H$24, DY3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(DZ4>=$H$24, DZ3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(EA4>=$H$24, EA3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(EB4>=$H$24, EB3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(EC4>=$H$24, EC3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(ED4>=$H$24, ED3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(EE4>=$H$24, EE3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(EF4>=$H$24, EF3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(EG4>=$H$24, EG3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(EH4>=$H$24, EH3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(EI4>=$H$24, EI3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(EJ4>=$H$24, EJ3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(EK4>=$H$24, EK3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(EL4>=$H$24, EL3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(EM4>=$H$24, EM3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(EN4>=$H$24, EN3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(EO4>=$H$24, EO3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(EP4>=$H$24, EP3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(EQ4>=$H$24, EQ3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(ER4>=$H$24, ER3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(ES4>=$H$24, ES3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(ET4>=$H$24, ET3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(EU4>=$H$24, EU3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(EV4>=$H$24, EV3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(EW4>=$H$24, EW3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(EX4>=$H$24, EX3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(EY4>=$H$24, EY3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(EZ4>=$H$24, EZ3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(FA4>=$H$24, FA3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(FB4>=$H$24, FB3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(FC4>=$H$24, FC3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(FD4>=$H$24, FD3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(FE4>=$H$24, FE3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(FF4>=$H$24, FF3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(FG4>=$H$24, FG3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(FH4>=$H$24, FH3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(FI4>=$H$24, FI3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(FJ4>=$H$24, FJ3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(FK4>=$H$24, FK3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(FL4>=$H$24, FL3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(FM4>=$H$24, FM3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(FN4>=$H$24, FN3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(FO4>=$H$24, FO3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(FP4>=$H$24, FP3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(FQ4>=$H$24, FQ3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(FR4>=$H$24, FR3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(FS4>=$H$24, FS3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(FT4>=$H$24, FT3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(FU4>=$H$24, FU3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(FV4>=$H$24, FV3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(FW4>=$H$24, FW3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(FX4>=$H$24, FX3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(FY4>=$H$24, FY3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(FZ4>=$H$24, FZ3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(GA4>=$H$24, GA3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(GB4>=$H$24, GB3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(GC4>=$H$24, GC3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(GD4>=$H$24, GD3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(GE4>=$H$24, GE3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(GF4>=$H$24, GF3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(GG4>=$H$24, GG3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(GH4>=$H$24, GH3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(GI4>=$H$24, GI3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(GJ4>=$H$24, GJ3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(GK4>=$H$24, GK3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(GL4>=$H$24, GL3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(GM4>=$H$24, GM3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(GN4>=$H$24, GN3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(GO4>=$H$24, GO3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(GP4>=$H$24, GP3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(GQ4>=$H$24, GQ3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(GR4>=$H$24, GR3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(GS4>=$H$24, GS3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(GT4>=$H$24, GT3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(GU4>=$H$24, GU3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(GV4>=$H$24, GV3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(GW4>=$H$24, GW3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(GX4>=$H$24, GX3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(GY4>=$H$24, GY3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(GZ4>=$H$24, GZ3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(HA4>=$H$24, HA3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(HB4>=$H$24, HB3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(HC4>=$H$24, HC3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(HD4>=$H$24, HD3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(HE4>=$H$24, HE3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(HF4>=$H$24, HF3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(HG4>=$H$24, HG3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(HH4>=$H$24, HH3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(HI4>=$H$24, HI3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(HJ4>=$H$24, HJ3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(HK4>=$H$24, HK3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(HL4>=$H$24, HL3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(HM4>=$H$24, HM3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(HN4>=$H$24, HN3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(HO4>=$H$24, HO3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(HP4>=$H$24, HP3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(HQ4>=$H$24, HQ3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(HR4>=$H$24, HR3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(HS4>=$H$24, HS3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(HT4>=$H$24, HT3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(HU4>=$H$24, HU3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(HV4>=$H$24, HV3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(HW4>=$H$24, HW3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(HX4>=$H$24, HX3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(HY4>=$H$24, HY3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(HZ4>=$H$24, HZ3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(IA4>=$H$24, IA3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(IB4>=$H$24, IB3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(IC4>=$H$24, IC3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(ID4>=$H$24, ID3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(IE4>=$H$24, IE3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(IF4>=$H$24, IF3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(IG4>=$H$24, IG3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(IH4>=$H$24, IH3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(II4>=$H$24, II3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(IJ4>=$H$24, IJ3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(IK4>=$H$24, IK3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(IL4>=$H$24, IL3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(IM4>=$H$24, IM3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(IN4>=$H$24, IN3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(IO4>=$H$24, IO3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(IP4>=$H$24, IP3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(IQ4>=$H$24, IQ3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(IR4>=$H$24, IR3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(IS4>=$H$24, IS3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(IT4>=$H$24, IT3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(IU4>=$H$24, IU3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(IV4>=$H$24, IV3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(IW4>=$H$24, IW3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(IX4>=$H$24, IX3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(IY4>=$H$24, IY3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(IZ4>=$H$24, IZ3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(JA4>=$H$24, JA3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(JB4>=$H$24, JB3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(JC4>=$H$24, JC3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(JD4>=$H$24, JD3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(JE4>=$H$24, JE3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(JF4>=$H$24, JF3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(JG4>=$H$24, JG3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(JH4>=$H$24, JH3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(JI4>=$H$24, JI3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(JJ4>=$H$24, JJ3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(JK4>=$H$24, JK3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(JL4>=$H$24, JL3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(JM4>=$H$24, JM3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(JN4>=$H$24, JN3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(JO4>=$H$24, JO3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(JP4>=$H$24, JP3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(JQ4>=$H$24, JQ3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(JR4>=$H$24, JR3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(JS4>=$H$24, JS3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(JT4>=$H$24, JT3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(JU4>=$H$24, JU3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(JV4>=$H$24, JV3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(JW4>=$H$24, JW3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(JX4>=$H$24, JX3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(JY4>=$H$24, JY3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(JZ4>=$H$24, JZ3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(KA4>=$H$24, KA3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(KB4>=$H$24, KB3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(KC4>=$H$24, KC3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(KD4>=$H$24, KD3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(KE4>=$H$24, KE3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(KF4>=$H$24, KF3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(KG4>=$H$24, KG3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(KH4>=$H$24, KH3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(KI4>=$H$24, KI3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(KJ4>=$H$24, KJ3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(KK4>=$H$24, KK3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(KL4>=$H$24, KL3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(KM4>=$H$24, KM3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(KN4>=$H$24, KN3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(KO4>=$H$24, KO3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(KP4>=$H$24, KP3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(KQ4>=$H$24, KQ3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(KR4>=$H$24, KR3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(KS4>=$H$24, KS3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(KT4>=$H$24, KT3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(KU4>=$H$24, KU3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(KV4>=$H$24, KV3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(KW4>=$H$24, KW3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(KX4>=$H$24, KX3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(KY4>=$H$24, KY3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(KZ4>=$H$24, KZ3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(LA4>=$H$24, LA3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(LB4>=$H$24, LB3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(LC4>=$H$24, LC3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(LD4>=$H$24, LD3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(LE4>=$H$24, LE3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(LF4>=$H$24, LF3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(LG4>=$H$24, LG3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(LH4>=$H$24, LH3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(LI4>=$H$24, LI3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(LJ4>=$H$24, LJ3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(LK4>=$H$24, LK3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(LL4>=$H$24, LL3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(LM4>=$H$24, LM3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(LN4>=$H$24, LN3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(LO4>=$H$24, LO3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(LP4>=$H$24, LP3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(LQ4>=$H$24, LQ3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(LR4>=$H$24, LR3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(LS4>=$H$24, LS3<=Entradas!$G185), 1, 0)","v":0},{"$f":"IF(AND(LT4>=$H$24, LT3<=Entradas!$G185), 1, 0)","v":0}]
[null,null,"Indicador de Período de Carência",null,null,null,null,null,{"$f":"IF(AND(I5>=$H$24, I4<=Entradas!$G186), 1, 0)","v":0},{"$f":"IF(AND(J5>=$H$24, J4<=Entradas!$G186), 1, 0)","v":0},{"$f":"IF(AND(K5>=$H$24, K4<=Entradas!$G186), 1, 0)","v":0},{"$f":"IF(AND(L5>=$H$24, L4<=Entradas!$G186), 1, 0)","v":0},{"$f":"IF(AND(M5>=$H$24, M4<=Entradas!$G186), 1, 0)","v":0},{"$f":"IF(AND(N5>=$H$24, N4<=Entradas!$G186), 1, 0)","v":0},{"$f":"IF(AND(O5>=$H$24, O4<=Entradas!$G186), 1, 0)","v":0},{"$f":"IF(AND(P5>=$H$24, P4<=Entradas!$G186), 1, 0)","v":0},{"$f":"IF(AND(Q5>=$H$24, Q4<=Entradas!$G186), 1, 0)","v":0},{"$f":"Cálculos!J504*$E23","v":0},{"$f":"Cálculos!K504*$E23","v":0},{"$f":"Cálculos!L504*$E23","v":0},{"$f":"Cálculos!M504*$E23","v":0},{"$f":"Cálculos!N504*$E23","v":0},{"$f":"Cálculos!O504*$E23","v":0},{"$f":"Cálculos!P504*$E23","v":0},{"$f":"Cálculos!Q504*$E23","v":0},{"$f":"Cálculos!R504*$E23","v":0},{"$f":"Cálculos!S504*$E23","v":0},{"$f":"Cálculos!T504*$E23","v":0},{"$f":"Cálculos!U504*$E23","v":0},{"$f":"Cálculos!V504*$E23","v":0},{"$f":"Cálculos!W504*$E23","v":0},{"$f":"Cálculos!X504*$E23","v":0},{"$f":"Cálculos!Y504*$E23","v":0},{"$f":"Cálculos!Z504*$E23","v":0},{"$f":"Cálculos!AA504*$E23","v":0},{"$f":"Cálculos!AB504*$E23","v":0},{"$f":"Cálculos!AC504*$E23","v":0},{"$f":"Cálculos!AD504*$E23","v":0},{"$f":"Cálculos!AE504*$E23","v":0},{"$f":"Cálculos!AF504*$E23","v":0},{"$f":"Cálculos!AG504*$E23","v":0},{"$f":"Cálculos!AH504*$E23","v":0},{"$f":"Cálculos!AI504*$E23","v":0},{"$f":"Cálculos!AJ504*$E23","v":0},{"$f":"Cálculos!AK504*$E23","v":0},{"$f":"Cálculos!AL504*$E23","v":0},{"$f":"Cálculos!AM504*$E23","v":0},{"$f":"Cálculos!AN504*$E23","v":0},{"$f":"Cálculos!AO504*$E23","v":0},{"$f":"Cálculos!AP504*$E23","v":0},{"$f":"Cálculos!AQ504*$E23","v":0},{"$f":"Cálculos!AR504*$E23","v":0},{"$f":"Cálculos!AS504*$E23","v":0},{"$f":"Cálculos!AT504*$E23","v":0},{"$f":"Cálculos!AU504*$E23","v":0},{"$f":"Cálculos!AV504*$E23","v":0},{"$f":"Cálculos!AW504*$E23","v":0},{"$f":"Cálculos!AX504*$E23","v":0},{"$f":"Cálculos!AY504*$E23","v":0},{"$f":"Cálculos!AZ504*$E23","v":0},{"$f":"Cálculos!BA504*$E23","v":0},{"$f":"Cálculos!BB504*$E23","v":0},{"$f":"Cálculos!BC504*$E23","v":0},{"$f":"Cálculos!BD504*$E23","v":0},{"$f":"Cálculos!BE504*$E23","v":0},{"$f":"Cálculos!BF504*$E23","v":0},{"$f":"Cálculos!BG504*$E23","v":0},{"$f":"Cálculos!BH504*$E23","v":0},{"$f":"Cálculos!BI504*$E23","v":0},{"$f":"Cálculos!BJ504*$E23","v":0},{"$f":"Cálculos!BK504*$E23","v":0},{"$f":"Cálculos!BL504*$E23","v":0},{"$f":"Cálculos!BM504*$E23","v":0},{"$f":"Cálculos!BN504*$E23","v":0},{"$f":"Cálculos!BO504*$E23","v":0},{"$f":"Cálculos!BP504*$E23","v":0},{"$f":"Cálculos!BQ504*$E23","v":0},{"$f":"Cálculos!BR504*$E23","v":0},{"$f":"Cálculos!BS504*$E23","v":0},{"$f":"Cálculos!BT504*$E23","v":0},{"$f":"Cálculos!BU504*$E23","v":0},{"$f":"Cálculos!BV504*$E23","v":0},{"$f":"Cálculos!BW504*$E23","v":0},{"$f":"Cálculos!BX504*$E23","v":0},{"$f":"Cálculos!BY504*$E23","v":0},{"$f":"Cálculos!BZ504*$E23","v":0},{"$f":"Cálculos!CA504*$E23","v":0},{"$f":"Cálculos!CB504*$E23","v":0},{"$f":"Cálculos!CC504*$E23","v":0},{"$f":"Cálculos!CD504*$E23","v":0},{"$f":"Cálculos!CE504*$E23","v":0},{"$f":"Cálculos!CF504*$E23","v":0},{"$f":"Cálculos!CG504*$E23","v":0},{"$f":"Cálculos!CH504*$E23","v":0},{"$f":"Cálculos!CI504*$E23","v":0},{"$f":"Cálculos!CJ504*$E23","v":0},{"$f":"Cálculos!CK504*$E23","v":0},{"$f":"Cálculos!CL504*$E23","v":0},{"$f":"Cálculos!CM504*$E23","v":0},{"$f":"Cálculos!CN504*$E23","v":0},{"$f":"Cálculos!CO504*$E23","v":0},{"$f":"Cálculos!CP504*$E23","v":0},{"$f":"Cálculos!CQ504*$E23","v":0},{"$f":"Cálculos!CR504*$E23","v":0},{"$f":"Cálculos!CS504*$E23","v":0},{"$f":"Cálculos!CT504*$E23","v":0},{"$f":"Cálculos!CU504*$E23","v":0},{"$f":"Cálculos!CV504*$E23","v":0},{"$f":"Cálculos!CW504*$E23","v":0},{"$f":"Cálculos!CX504*$E23","v":0},{"$f":"Cálculos!CY504*$E23","v":0},{"$f":"Cálculos!CZ504*$E23","v":0},{"$f":"Cálculos!DA504*$E23","v":0},{"$f":"Cálculos!DB504*$E23","v":0},{"$f":"Cálculos!DC504*$E23","v":0},{"$f":"Cálculos!DD504*$E23","v":0},{"$f":"Cálculos!DE504*$E23","v":0},{"$f":"Cálculos!DF504*$E23","v":0},{"$f":"Cálculos!DG504*$E23","v":0},{"$f":"Cálculos!DH504*$E23","v":0},{"$f":"Cálculos!DI504*$E23","v":0},{"$f":"Cálculos!DJ504*$E23","v":0},{"$f":"Cálculos!DK504*$E23","v":0},{"$f":"Cálculos!DL504*$E23","v":0},{"$f":"Cálculos!DM504*$E23","v":0},{"$f":"Cálculos!DN504*$E23","v":0},{"$f":"Cálculos!DO504*$E23","v":0},{"$f":"Cálculos!DP504*$E23","v":0},{"$f":"Cálculos!DQ504*$E23","v":0},{"$f":"Cálculos!DR504*$E23","v":0},{"$f":"Cálculos!DS504*$E23","v":0},{"$f":"Cálculos!DT504*$E23","v":0},{"$f":"Cálculos!DU504*$E23","v":0},{"$f":"Cálculos!DV504*$E23","v":0},{"$f":"Cálculos!DW504*$E23","v":0},{"$f":"Cálculos!DX504*$E23","v":0},{"$f":"Cálculos!DY504*$E23","v":0},{"$f":"Cálculos!DZ504*$E23","v":0},{"$f":"Cálculos!EA504*$E23","v":0},{"$f":"Cálculos!EB504*$E23","v":0},{"$f":"Cálculos!EC504*$E23","v":0},{"$f":"Cálculos!ED504*$E23","v":0},{"$f":"Cálculos!EE504*$E23","v":0},{"$f":"Cálculos!EF504*$E23","v":0},{"$f":"Cálculos!EG504*$E23","v":0},{"$f":"Cálculos!EH504*$E23","v":0},{"$f":"Cálculos!EI504*$E23","v":0},{"$f":"Cálculos!EJ504*$E23","v":0},{"$f":"Cálculos!EK504*$E23","v":0},{"$f":"Cálculos!EL504*$E23","v":0},{"$f":"Cálculos!EM504*$E23","v":0},{"$f":"Cálculos!EN504*$E23","v":0},{"$f":"Cálculos!EO504*$E23","v":0},{"$f":"Cálculos!EP504*$E23","v":0},{"$f":"Cálculos!EQ504*$E23","v":0},{"$f":"Cálculos!ER504*$E23","v":0},{"$f":"Cálculos!ES504*$E23","v":0},{"$f":"Cálculos!ET504*$E23","v":0},{"$f":"Cálculos!EU504*$E23","v":0},{"$f":"Cálculos!EV504*$E23","v":0},{"$f":"Cálculos!EW504*$E23","v":0},{"$f":"Cálculos!EX504*$E23","v":0},{"$f":"Cálculos!EY504*$E23","v":0},{"$f":"Cálculos!EZ504*$E23","v":0},{"$f":"Cálculos!FA504*$E23","v":0},{"$f":"Cálculos!FB504*$E23","v":0},{"$f":"Cálculos!FC504*$E23","v":0},{"$f":"Cálculos!FD504*$E23","v":0},{"$f":"Cálculos!FE504*$E23","v":0},{"$f":"Cálculos!FF504*$E23","v":0},{"$f":"Cálculos!FG504*$E23","v":0},{"$f":"Cálculos!FH504*$E23","v":0},{"$f":"Cálculos!FI504*$E23","v":0},{"$f":"Cálculos!FJ504*$E23","v":0},{"$f":"Cálculos!FK504*$E23","v":0},{"$f":"Cálculos!FL504*$E23","v":0},{"$f":"Cálculos!FM504*$E23","v":0},{"$f":"Cálculos!FN504*$E23","v":0},{"$f":"Cálculos!FO504*$E23","v":0},{"$f":"Cálculos!FP504*$E23","v":0},{"$f":"Cálculos!FQ504*$E23","v":0},{"$f":"Cálculos!FR504*$E23","v":0},{"$f":"Cálculos!FS504*$E23","v":0},{"$f":"Cálculos!FT504*$E23","v":0},{"$f":"Cálculos!FU504*$E23","v":0},{"$f":"Cálculos!FV504*$E23","v":0},{"$f":"Cálculos!FW504*$E23","v":0},{"$f":"Cálculos!FX504*$E23","v":0},{"$f":"Cálculos!FY504*$E23","v":0},{"$f":"Cálculos!FZ504*$E23","v":0},{"$f":"Cálculos!GA504*$E23","v":0},{"$f":"Cálculos!GB504*$E23","v":0},{"$f":"Cálculos!GC504*$E23","v":0},{"$f":"Cálculos!GD504*$E23","v":0},{"$f":"Cálculos!GE504*$E23","v":0},{"$f":"Cálculos!GF504*$E23","v":0},{"$f":"Cálculos!GG504*$E23","v":0},{"$f":"Cálculos!GH504*$E23","v":0},{"$f":"Cálculos!GI504*$E23","v":0},{"$f":"Cálculos!GJ504*$E23","v":0},{"$f":"Cálculos!GK504*$E23","v":0},{"$f":"Cálculos!GL504*$E23","v":0},{"$f":"Cálculos!GM504*$E23","v":0},{"$f":"Cálculos!GN504*$E23","v":0},{"$f":"Cálculos!GO504*$E23","v":0},{"$f":"Cálculos!GP504*$E23","v":0},{"$f":"Cálculos!GQ504*$E23","v":0},{"$f":"Cálculos!GR504*$E23","v":0},{"$f":"Cálculos!GS504*$E23","v":0},{"$f":"Cálculos!GT504*$E23","v":0},{"$f":"Cálculos!GU504*$E23","v":0},{"$f":"Cálculos!GV504*$E23","v":0},{"$f":"Cálculos!GW504*$E23","v":0},{"$f":"Cálculos!GX504*$E23","v":0},{"$f":"Cálculos!GY504*$E23","v":0},{"$f":"Cálculos!GZ504*$E23","v":0},{"$f":"Cálculos!HA504*$E23","v":0},{"$f":"Cálculos!HB504*$E23","v":0},{"$f":"Cálculos!HC504*$E23","v":0},{"$f":"Cálculos!HD504*$E23","v":0},{"$f":"Cálculos!HE504*$E23","v":0},{"$f":"Cálculos!HF504*$E23","v":0},{"$f":"Cálculos!HG504*$E23","v":0},{"$f":"Cálculos!HH504*$E23","v":0},{"$f":"Cálculos!HI504*$E23","v":0},{"$f":"Cálculos!HJ504*$E23","v":0},{"$f":"Cálculos!HK504*$E23","v":0},{"$f":"Cálculos!HL504*$E23","v":0},{"$f":"Cálculos!HM504*$E23","v":0},{"$f":"Cálculos!HN504*$E23","v":0},{"$f":"Cálculos!HO504*$E23","v":0},{"$f":"Cálculos!HP504*$E23","v":0},{"$f":"Cálculos!HQ504*$E23","v":0},{"$f":"Cálculos!HR504*$E23","v":0},{"$f":"Cálculos!HS504*$E23","v":0},{"$f":"Cálculos!HT504*$E23","v":0},{"$f":"Cálculos!HU504*$E23","v":0},{"$f":"Cálculos!HV504*$E23","v":0},{"$f":"Cálculos!HW504*$E23","v":0},{"$f":"Cálculos!HX504*$E23","v":0},{"$f":"Cálculos!HY504*$E23","v":0},{"$f":"Cálculos!HZ504*$E23","v":0},{"$f":"Cálculos!IA504*$E23","v":0},{"$f":"Cálculos!IB504*$E23","v":0},{"$f":"Cálculos!IC504*$E23","v":0},{"$f":"Cálculos!ID504*$E23","v":0},{"$f":"Cálculos!IE504*$E23","v":0},{"$f":"Cálculos!IF504*$E23","v":0},{"$f":"Cálculos!IG504*$E23","v":0},{"$f":"Cálculos!IH504*$E23","v":0},{"$f":"Cálculos!II504*$E23","v":0},{"$f":"Cálculos!IJ504*$E23","v":0},{"$f":"Cálculos!IK504*$E23","v":0},{"$f":"Cálculos!IL504*$E23","v":0},{"$f":"Cálculos!IM504*$E23","v":0},{"$f":"Cálculos!IN504*$E23","v":0},{"$f":"Cálculos!IO504*$E23","v":0},{"$f":"Cálculos!IP504*$E23","v":0},{"$f":"Cálculos!IQ504*$E23","v":0},{"$f":"Cálculos!IR504*$E23","v":0},{"$f":"Cálculos!IS504*$E23","v":0},{"$f":"Cálculos!IT504*$E23","v":0},{"$f":"Cálculos!IU504*$E23","v":0},{"$f":"Cálculos!IV504*$E23","v":0},{"$f":"Cálculos!IW504*$E23","v":0},{"$f":"Cálculos!IX504*$E23","v":0},{"$f":"Cálculos!IY504*$E23","v":0},{"$f":"Cálculos!IZ504*$E23","v":0},{"$f":"Cálculos!JA504*$E23","v":0},{"$f":"Cálculos!JB504*$E23","v":0},{"$f":"Cálculos!JC504*$E23","v":0},{"$f":"Cálculos!JD504*$E23","v":0},{"$f":"Cálculos!JE504*$E23","v":0},{"$f":"Cálculos!JF504*$E23","v":0},{"$f":"Cálculos!JG504*$E23","v":0},{"$f":"Cálculos!JH504*$E23","v":0},{"$f":"Cálculos!JI504*$E23","v":0},{"$f":"Cálculos!JJ504*$E23","v":0},{"$f":"Cálculos!JK504*$E23","v":0},{"$f":"Cálculos!JL504*$E23","v":0},{"$f":"Cálculos!JM504*$E23","v":0},{"$f":"Cálculos!JN504*$E23","v":0},{"$f":"Cálculos!JO504*$E23","v":0},{"$f":"Cálculos!JP504*$E23","v":0},{"$f":"Cálculos!JQ504*$E23","v":0},{"$f":"Cálculos!JR504*$E23","v":0},{"$f":"Cálculos!JS504*$E23","v":0},{"$f":"Cálculos!JT504*$E23","v":0},{"$f":"Cálculos!JU504*$E23","v":0},{"$f":"Cálculos!JV504*$E23","v":0},{"$f":"Cálculos!JW504*$E23","v":0},{"$f":"Cálculos!JX504*$E23","v":0},{"$f":"Cálculos!JY504*$E23","v":0},{"$f":"Cálculos!JZ504*$E23","v":0},{"$f":"Cálculos!KA504*$E23","v":0},{"$f":"Cálculos!KB504*$E23","v":0},{"$f":"Cálculos!KC504*$E23","v":0},{"$f":"Cálculos!KD504*$E23","v":0},{"$f":"Cálculos!KE504*$E23","v":0},{"$f":"Cálculos!KF504*$E23","v":0},{"$f":"Cálculos!KG504*$E23","v":0},{"$f":"Cálculos!KH504*$E23","v":0},{"$f":"Cálculos!KI504*$E23","v":0},{"$f":"Cálculos!KJ504*$E23","v":0},{"$f":"Cálculos!KK504*$E23","v":0},{"$f":"Cálculos!KL504*$E23","v":0},{"$f":"Cálculos!KM504*$E23","v":0},{"$f":"Cálculos!KN504*$E23","v":0},{"$f":"Cálculos!KO504*$E23","v":0},{"$f":"Cálculos!KP504*$E23","v":0},{"$f":"Cálculos!KQ504*$E23","v":0},{"$f":"Cálculos!KR504*$E23","v":0},{"$f":"Cálculos!KS504*$E23","v":0},{"$f":"Cálculos!KT504*$E23","v":0},{"$f":"Cálculos!KU504*$E23","v":0},{"$f":"Cálculos!KV504*$E23","v":0},{"$f":"Cálculos!KW504*$E23","v":0},{"$f":"Cálculos!KX504*$E23","v":0},{"$f":"Cálculos!KY504*$E23","v":0},{"$f":"Cálculos!KZ504*$E23","v":0},{"$f":"Cálculos!LA504*$E23","v":0},{"$f":"Cálculos!LB504*$E23","v":0},{"$f":"Cálculos!LC504*$E23","v":0},{"$f":"Cálculos!LD504*$E23","v":0},{"$f":"Cálculos!LE504*$E23","v":0},{"$f":"Cálculos!LF504*$E23","v":0},{"$f":"Cálculos!LG504*$E23","v":0},{"$f":"Cálculos!LH504*$E23","v":0},{"$f":"Cálculos!LI504*$E23","v":0},{"$f":"Cálculos!LJ504*$E23","v":0},{"$f":"Cálculos!LK504*$E23","v":0},{"$f":"Cálculos!LL504*$E23","v":0}]
[null,null,"Indicador de Pagamento de Juros",null,null,null,null,null,{"$f":"IF(AND(I6>=$H$24, I5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(J6>=$H$24, J5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(K6>=$H$24, K5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(L6>=$H$24, L5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(M6>=$H$24, M5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(N6>=$H$24, N5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(O6>=$H$24, O5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(P6>=$H$24, P5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(Q6>=$H$24, Q5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(R6>=$H$24, R5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(S6>=$H$24, S5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(T6>=$H$24, T5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(U6>=$H$24, U5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(V6>=$H$24, V5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(W6>=$H$24, W5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(X6>=$H$24, X5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(Y6>=$H$24, Y5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(Z6>=$H$24, Z5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(AA6>=$H$24, AA5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(AB6>=$H$24, AB5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(AC6>=$H$24, AC5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(AD6>=$H$24, AD5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(AE6>=$H$24, AE5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(AF6>=$H$24, AF5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(AG6>=$H$24, AG5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(AH6>=$H$24, AH5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(AI6>=$H$24, AI5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(AJ6>=$H$24, AJ5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(AK6>=$H$24, AK5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(AL6>=$H$24, AL5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(AM6>=$H$24, AM5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(AN6>=$H$24, AN5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(AO6>=$H$24, AO5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(AP6>=$H$24, AP5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(AQ6>=$H$24, AQ5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(AR6>=$H$24, AR5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(AS6>=$H$24, AS5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(AT6>=$H$24, AT5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(AU6>=$H$24, AU5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(AV6>=$H$24, AV5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(AW6>=$H$24, AW5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(AX6>=$H$24, AX5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(AY6>=$H$24, AY5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(AZ6>=$H$24, AZ5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(BA6>=$H$24, BA5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(BB6>=$H$24, BB5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(BC6>=$H$24, BC5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(BD6>=$H$24, BD5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(BE6>=$H$24, BE5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(BF6>=$H$24, BF5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(BG6>=$H$24, BG5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(BH6>=$H$24, BH5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(BI6>=$H$24, BI5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(BJ6>=$H$24, BJ5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(BK6>=$H$24, BK5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(BL6>=$H$24, BL5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(BM6>=$H$24, BM5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(BN6>=$H$24, BN5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(BO6>=$H$24, BO5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(BP6>=$H$24, BP5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(BQ6>=$H$24, BQ5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(BR6>=$H$24, BR5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(BS6>=$H$24, BS5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(BT6>=$H$24, BT5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(BU6>=$H$24, BU5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(BV6>=$H$24, BV5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(BW6>=$H$24, BW5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(BX6>=$H$24, BX5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(BY6>=$H$24, BY5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(BZ6>=$H$24, BZ5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(CA6>=$H$24, CA5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(CB6>=$H$24, CB5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(CC6>=$H$24, CC5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(CD6>=$H$24, CD5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(CE6>=$H$24, CE5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(CF6>=$H$24, CF5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(CG6>=$H$24, CG5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(CH6>=$H$24, CH5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(CI6>=$H$24, CI5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(CJ6>=$H$24, CJ5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(CK6>=$H$24, CK5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(CL6>=$H$24, CL5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(CM6>=$H$24, CM5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(CN6>=$H$24, CN5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(CO6>=$H$24, CO5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(CP6>=$H$24, CP5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(CQ6>=$H$24, CQ5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(CR6>=$H$24, CR5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(CS6>=$H$24, CS5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(CT6>=$H$24, CT5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(CU6>=$H$24, CU5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(CV6>=$H$24, CV5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(CW6>=$H$24, CW5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(CX6>=$H$24, CX5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(CY6>=$H$24, CY5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(CZ6>=$H$24, CZ5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(DA6>=$H$24, DA5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(DB6>=$H$24, DB5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(DC6>=$H$24, DC5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(DD6>=$H$24, DD5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(DE6>=$H$24, DE5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(DF6>=$H$24, DF5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(DG6>=$H$24, DG5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(DH6>=$H$24, DH5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(DI6>=$H$24, DI5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(DJ6>=$H$24, DJ5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(DK6>=$H$24, DK5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(DL6>=$H$24, DL5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(DM6>=$H$24, DM5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(DN6>=$H$24, DN5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(DO6>=$H$24, DO5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(DP6>=$H$24, DP5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(DQ6>=$H$24, DQ5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(DR6>=$H$24, DR5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(DS6>=$H$24, DS5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(DT6>=$H$24, DT5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(DU6>=$H$24, DU5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(DV6>=$H$24, DV5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(DW6>=$H$24, DW5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(DX6>=$H$24, DX5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(DY6>=$H$24, DY5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(DZ6>=$H$24, DZ5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(EA6>=$H$24, EA5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(EB6>=$H$24, EB5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(EC6>=$H$24, EC5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(ED6>=$H$24, ED5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(EE6>=$H$24, EE5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(EF6>=$H$24, EF5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(EG6>=$H$24, EG5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(EH6>=$H$24, EH5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(EI6>=$H$24, EI5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(EJ6>=$H$24, EJ5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(EK6>=$H$24, EK5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(EL6>=$H$24, EL5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(EM6>=$H$24, EM5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(EN6>=$H$24, EN5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(EO6>=$H$24, EO5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(EP6>=$H$24, EP5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(EQ6>=$H$24, EQ5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(ER6>=$H$24, ER5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(ES6>=$H$24, ES5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(ET6>=$H$24, ET5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(EU6>=$H$24, EU5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(EV6>=$H$24, EV5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(EW6>=$H$24, EW5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(EX6>=$H$24, EX5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(EY6>=$H$24, EY5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(EZ6>=$H$24, EZ5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(FA6>=$H$24, FA5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(FB6>=$H$24, FB5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(FC6>=$H$24, FC5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(FD6>=$H$24, FD5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(FE6>=$H$24, FE5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(FF6>=$H$24, FF5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(FG6>=$H$24, FG5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(FH6>=$H$24, FH5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(FI6>=$H$24, FI5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(FJ6>=$H$24, FJ5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(FK6>=$H$24, FK5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(FL6>=$H$24, FL5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(FM6>=$H$24, FM5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(FN6>=$H$24, FN5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(FO6>=$H$24, FO5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(FP6>=$H$24, FP5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(FQ6>=$H$24, FQ5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(FR6>=$H$24, FR5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(FS6>=$H$24, FS5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(FT6>=$H$24, FT5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(FU6>=$H$24, FU5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(FV6>=$H$24, FV5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(FW6>=$H$24, FW5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(FX6>=$H$24, FX5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(FY6>=$H$24, FY5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(FZ6>=$H$24, FZ5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(GA6>=$H$24, GA5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(GB6>=$H$24, GB5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(GC6>=$H$24, GC5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(GD6>=$H$24, GD5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(GE6>=$H$24, GE5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(GF6>=$H$24, GF5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(GG6>=$H$24, GG5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(GH6>=$H$24, GH5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(GI6>=$H$24, GI5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(GJ6>=$H$24, GJ5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(GK6>=$H$24, GK5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(GL6>=$H$24, GL5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(GM6>=$H$24, GM5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(GN6>=$H$24, GN5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(GO6>=$H$24, GO5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(GP6>=$H$24, GP5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(GQ6>=$H$24, GQ5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(GR6>=$H$24, GR5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(GS6>=$H$24, GS5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(GT6>=$H$24, GT5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(GU6>=$H$24, GU5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(GV6>=$H$24, GV5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(GW6>=$H$24, GW5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(GX6>=$H$24, GX5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(GY6>=$H$24, GY5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(GZ6>=$H$24, GZ5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(HA6>=$H$24, HA5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(HB6>=$H$24, HB5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(HC6>=$H$24, HC5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(HD6>=$H$24, HD5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(HE6>=$H$24, HE5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(HF6>=$H$24, HF5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(HG6>=$H$24, HG5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(HH6>=$H$24, HH5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(HI6>=$H$24, HI5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(HJ6>=$H$24, HJ5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(HK6>=$H$24, HK5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(HL6>=$H$24, HL5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(HM6>=$H$24, HM5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(HN6>=$H$24, HN5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(HO6>=$H$24, HO5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(HP6>=$H$24, HP5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(HQ6>=$H$24, HQ5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(HR6>=$H$24, HR5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(HS6>=$H$24, HS5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(HT6>=$H$24, HT5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(HU6>=$H$24, HU5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(HV6>=$H$24, HV5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(HW6>=$H$24, HW5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(HX6>=$H$24, HX5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(HY6>=$H$24, HY5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(HZ6>=$H$24, HZ5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(IA6>=$H$24, IA5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(IB6>=$H$24, IB5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(IC6>=$H$24, IC5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(ID6>=$H$24, ID5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(IE6>=$H$24, IE5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(IF6>=$H$24, IF5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(IG6>=$H$24, IG5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(IH6>=$H$24, IH5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(II6>=$H$24, II5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(IJ6>=$H$24, IJ5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(IK6>=$H$24, IK5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(IL6>=$H$24, IL5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(IM6>=$H$24, IM5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(IN6>=$H$24, IN5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(IO6>=$H$24, IO5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(IP6>=$H$24, IP5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(IQ6>=$H$24, IQ5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(IR6>=$H$24, IR5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(IS6>=$H$24, IS5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(IT6>=$H$24, IT5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(IU6>=$H$24, IU5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(IV6>=$H$24, IV5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(IW6>=$H$24, IW5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(IX6>=$H$24, IX5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(IY6>=$H$24, IY5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(IZ6>=$H$24, IZ5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(JA6>=$H$24, JA5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(JB6>=$H$24, JB5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(JC6>=$H$24, JC5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(JD6>=$H$24, JD5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(JE6>=$H$24, JE5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(JF6>=$H$24, JF5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(JG6>=$H$24, JG5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(JH6>=$H$24, JH5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(JI6>=$H$24, JI5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(JJ6>=$H$24, JJ5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(JK6>=$H$24, JK5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(JL6>=$H$24, JL5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(JM6>=$H$24, JM5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(JN6>=$H$24, JN5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(JO6>=$H$24, JO5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(JP6>=$H$24, JP5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(JQ6>=$H$24, JQ5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(JR6>=$H$24, JR5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(JS6>=$H$24, JS5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(JT6>=$H$24, JT5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(JU6>=$H$24, JU5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(JV6>=$H$24, JV5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(JW6>=$H$24, JW5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(JX6>=$H$24, JX5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(JY6>=$H$24, JY5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(JZ6>=$H$24, JZ5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(KA6>=$H$24, KA5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(KB6>=$H$24, KB5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(KC6>=$H$24, KC5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(KD6>=$H$24, KD5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(KE6>=$H$24, KE5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(KF6>=$H$24, KF5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(KG6>=$H$24, KG5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(KH6>=$H$24, KH5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(KI6>=$H$24, KI5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(KJ6>=$H$24, KJ5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(KK6>=$H$24, KK5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(KL6>=$H$24, KL5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(KM6>=$H$24, KM5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(KN6>=$H$24, KN5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(KO6>=$H$24, KO5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(KP6>=$H$24, KP5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(KQ6>=$H$24, KQ5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(KR6>=$H$24, KR5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(KS6>=$H$24, KS5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(KT6>=$H$24, KT5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(KU6>=$H$24, KU5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(KV6>=$H$24, KV5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(KW6>=$H$24, KW5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(KX6>=$H$24, KX5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(KY6>=$H$24, KY5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(KZ6>=$H$24, KZ5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(LA6>=$H$24, LA5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(LB6>=$H$24, LB5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(LC6>=$H$24, LC5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(LD6>=$H$24, LD5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(LE6>=$H$24, LE5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(LF6>=$H$24, LF5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(LG6>=$H$24, LG5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(LH6>=$H$24, LH5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(LI6>=$H$24, LI5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(LJ6>=$H$24, LJ5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(LK6>=$H$24, LK5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(LL6>=$H$24, LL5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(LM6>=$H$24, LM5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(LN6>=$H$24, LN5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(LO6>=$H$24, LO5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(LP6>=$H$24, LP5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(LQ6>=$H$24, LQ5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(LR6>=$H$24, LR5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(LS6>=$H$24, LS5<=Entradas!$G187), 1, 0)","v":0},{"$f":"IF(AND(LT6>=$H$24, LT5<=Entradas!$G187), 1, 0)","v":0}]
[null,null,"Indicador de Reembolso de Capital",null,null,null,null,{"$f":"Entradas!G184","v":"2028-04-01"},{"$f":"IF(AND(I7>=$H$24, I6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(J7>=$H$24, J6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(K7>=$H$24, K6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(L7>=$H$24, L6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(M7>=$H$24, M6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(N7>=$H$24, N6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(O7>=$H$24, O6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(P7>=$H$24, P6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(Q7>=$H$24, Q6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(R7>=$H$24, R6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(S7>=$H$24, S6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(T7>=$H$24, T6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(U7>=$H$24, U6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(V7>=$H$24, V6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(W7>=$H$24, W6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(X7>=$H$24, X6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(Y7>=$H$24, Y6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(Z7>=$H$24, Z6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(AA7>=$H$24, AA6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(AB7>=$H$24, AB6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(AC7>=$H$24, AC6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(AD7>=$H$24, AD6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(AE7>=$H$24, AE6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(AF7>=$H$24, AF6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(AG7>=$H$24, AG6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(AH7>=$H$24, AH6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(AI7>=$H$24, AI6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(AJ7>=$H$24, AJ6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(AK7>=$H$24, AK6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(AL7>=$H$24, AL6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(AM7>=$H$24, AM6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(AN7>=$H$24, AN6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(AO7>=$H$24, AO6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(AP7>=$H$24, AP6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(AQ7>=$H$24, AQ6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(AR7>=$H$24, AR6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(AS7>=$H$24, AS6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(AT7>=$H$24, AT6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(AU7>=$H$24, AU6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(AV7>=$H$24, AV6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(AW7>=$H$24, AW6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(AX7>=$H$24, AX6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(AY7>=$H$24, AY6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(AZ7>=$H$24, AZ6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(BA7>=$H$24, BA6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(BB7>=$H$24, BB6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(BC7>=$H$24, BC6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(BD7>=$H$24, BD6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(BE7>=$H$24, BE6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(BF7>=$H$24, BF6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(BG7>=$H$24, BG6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(BH7>=$H$24, BH6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(BI7>=$H$24, BI6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(BJ7>=$H$24, BJ6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(BK7>=$H$24, BK6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(BL7>=$H$24, BL6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(BM7>=$H$24, BM6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(BN7>=$H$24, BN6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(BO7>=$H$24, BO6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(BP7>=$H$24, BP6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(BQ7>=$H$24, BQ6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(BR7>=$H$24, BR6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(BS7>=$H$24, BS6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(BT7>=$H$24, BT6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(BU7>=$H$24, BU6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(BV7>=$H$24, BV6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(BW7>=$H$24, BW6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(BX7>=$H$24, BX6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(BY7>=$H$24, BY6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(BZ7>=$H$24, BZ6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(CA7>=$H$24, CA6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(CB7>=$H$24, CB6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(CC7>=$H$24, CC6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(CD7>=$H$24, CD6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(CE7>=$H$24, CE6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(CF7>=$H$24, CF6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(CG7>=$H$24, CG6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(CH7>=$H$24, CH6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(CI7>=$H$24, CI6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(CJ7>=$H$24, CJ6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(CK7>=$H$24, CK6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(CL7>=$H$24, CL6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(CM7>=$H$24, CM6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(CN7>=$H$24, CN6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(CO7>=$H$24, CO6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(CP7>=$H$24, CP6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(CQ7>=$H$24, CQ6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(CR7>=$H$24, CR6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(CS7>=$H$24, CS6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(CT7>=$H$24, CT6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(CU7>=$H$24, CU6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(CV7>=$H$24, CV6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(CW7>=$H$24, CW6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(CX7>=$H$24, CX6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(CY7>=$H$24, CY6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(CZ7>=$H$24, CZ6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(DA7>=$H$24, DA6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(DB7>=$H$24, DB6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(DC7>=$H$24, DC6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(DD7>=$H$24, DD6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(DE7>=$H$24, DE6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(DF7>=$H$24, DF6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(DG7>=$H$24, DG6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(DH7>=$H$24, DH6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(DI7>=$H$24, DI6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(DJ7>=$H$24, DJ6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(DK7>=$H$24, DK6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(DL7>=$H$24, DL6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(DM7>=$H$24, DM6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(DN7>=$H$24, DN6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(DO7>=$H$24, DO6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(DP7>=$H$24, DP6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(DQ7>=$H$24, DQ6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(DR7>=$H$24, DR6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(DS7>=$H$24, DS6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(DT7>=$H$24, DT6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(DU7>=$H$24, DU6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(DV7>=$H$24, DV6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(DW7>=$H$24, DW6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(DX7>=$H$24, DX6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(DY7>=$H$24, DY6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(DZ7>=$H$24, DZ6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(EA7>=$H$24, EA6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(EB7>=$H$24, EB6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(EC7>=$H$24, EC6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(ED7>=$H$24, ED6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(EE7>=$H$24, EE6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(EF7>=$H$24, EF6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(EG7>=$H$24, EG6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(EH7>=$H$24, EH6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(EI7>=$H$24, EI6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(EJ7>=$H$24, EJ6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(EK7>=$H$24, EK6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(EL7>=$H$24, EL6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(EM7>=$H$24, EM6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(EN7>=$H$24, EN6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(EO7>=$H$24, EO6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(EP7>=$H$24, EP6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(EQ7>=$H$24, EQ6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(ER7>=$H$24, ER6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(ES7>=$H$24, ES6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(ET7>=$H$24, ET6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(EU7>=$H$24, EU6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(EV7>=$H$24, EV6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(EW7>=$H$24, EW6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(EX7>=$H$24, EX6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(EY7>=$H$24, EY6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(EZ7>=$H$24, EZ6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(FA7>=$H$24, FA6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(FB7>=$H$24, FB6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(FC7>=$H$24, FC6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(FD7>=$H$24, FD6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(FE7>=$H$24, FE6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(FF7>=$H$24, FF6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(FG7>=$H$24, FG6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(FH7>=$H$24, FH6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(FI7>=$H$24, FI6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(FJ7>=$H$24, FJ6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(FK7>=$H$24, FK6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(FL7>=$H$24, FL6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(FM7>=$H$24, FM6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(FN7>=$H$24, FN6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(FO7>=$H$24, FO6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(FP7>=$H$24, FP6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(FQ7>=$H$24, FQ6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(FR7>=$H$24, FR6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(FS7>=$H$24, FS6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(FT7>=$H$24, FT6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(FU7>=$H$24, FU6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(FV7>=$H$24, FV6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(FW7>=$H$24, FW6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(FX7>=$H$24, FX6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(FY7>=$H$24, FY6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(FZ7>=$H$24, FZ6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(GA7>=$H$24, GA6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(GB7>=$H$24, GB6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(GC7>=$H$24, GC6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(GD7>=$H$24, GD6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(GE7>=$H$24, GE6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(GF7>=$H$24, GF6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(GG7>=$H$24, GG6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(GH7>=$H$24, GH6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(GI7>=$H$24, GI6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(GJ7>=$H$24, GJ6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(GK7>=$H$24, GK6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(GL7>=$H$24, GL6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(GM7>=$H$24, GM6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(GN7>=$H$24, GN6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(GO7>=$H$24, GO6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(GP7>=$H$24, GP6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(GQ7>=$H$24, GQ6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(GR7>=$H$24, GR6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(GS7>=$H$24, GS6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(GT7>=$H$24, GT6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(GU7>=$H$24, GU6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(GV7>=$H$24, GV6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(GW7>=$H$24, GW6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(GX7>=$H$24, GX6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(GY7>=$H$24, GY6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(GZ7>=$H$24, GZ6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(HA7>=$H$24, HA6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(HB7>=$H$24, HB6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(HC7>=$H$24, HC6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(HD7>=$H$24, HD6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(HE7>=$H$24, HE6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(HF7>=$H$24, HF6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(HG7>=$H$24, HG6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(HH7>=$H$24, HH6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(HI7>=$H$24, HI6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(HJ7>=$H$24, HJ6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(HK7>=$H$24, HK6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(HL7>=$H$24, HL6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(HM7>=$H$24, HM6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(HN7>=$H$24, HN6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(HO7>=$H$24, HO6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(HP7>=$H$24, HP6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(HQ7>=$H$24, HQ6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(HR7>=$H$24, HR6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(HS7>=$H$24, HS6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(HT7>=$H$24, HT6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(HU7>=$H$24, HU6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(HV7>=$H$24, HV6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(HW7>=$H$24, HW6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(HX7>=$H$24, HX6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(HY7>=$H$24, HY6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(HZ7>=$H$24, HZ6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(IA7>=$H$24, IA6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(IB7>=$H$24, IB6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(IC7>=$H$24, IC6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(ID7>=$H$24, ID6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(IE7>=$H$24, IE6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(IF7>=$H$24, IF6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(IG7>=$H$24, IG6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(IH7>=$H$24, IH6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(II7>=$H$24, II6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(IJ7>=$H$24, IJ6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(IK7>=$H$24, IK6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(IL7>=$H$24, IL6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(IM7>=$H$24, IM6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(IN7>=$H$24, IN6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(IO7>=$H$24, IO6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(IP7>=$H$24, IP6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(IQ7>=$H$24, IQ6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(IR7>=$H$24, IR6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(IS7>=$H$24, IS6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(IT7>=$H$24, IT6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(IU7>=$H$24, IU6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(IV7>=$H$24, IV6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(IW7>=$H$24, IW6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(IX7>=$H$24, IX6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(IY7>=$H$24, IY6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(IZ7>=$H$24, IZ6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(JA7>=$H$24, JA6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(JB7>=$H$24, JB6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(JC7>=$H$24, JC6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(JD7>=$H$24, JD6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(JE7>=$H$24, JE6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(JF7>=$H$24, JF6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(JG7>=$H$24, JG6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(JH7>=$H$24, JH6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(JI7>=$H$24, JI6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(JJ7>=$H$24, JJ6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(JK7>=$H$24, JK6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(JL7>=$H$24, JL6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(JM7>=$H$24, JM6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(JN7>=$H$24, JN6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(JO7>=$H$24, JO6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(JP7>=$H$24, JP6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(JQ7>=$H$24, JQ6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(JR7>=$H$24, JR6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(JS7>=$H$24, JS6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(JT7>=$H$24, JT6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(JU7>=$H$24, JU6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(JV7>=$H$24, JV6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(JW7>=$H$24, JW6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(JX7>=$H$24, JX6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(JY7>=$H$24, JY6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(JZ7>=$H$24, JZ6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(KA7>=$H$24, KA6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(KB7>=$H$24, KB6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(KC7>=$H$24, KC6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(KD7>=$H$24, KD6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(KE7>=$H$24, KE6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(KF7>=$H$24, KF6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(KG7>=$H$24, KG6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(KH7>=$H$24, KH6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(KI7>=$H$24, KI6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(KJ7>=$H$24, KJ6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(KK7>=$H$24, KK6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(KL7>=$H$24, KL6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(KM7>=$H$24, KM6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(KN7>=$H$24, KN6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(KO7>=$H$24, KO6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(KP7>=$H$24, KP6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(KQ7>=$H$24, KQ6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(KR7>=$H$24, KR6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(KS7>=$H$24, KS6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(KT7>=$H$24, KT6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(KU7>=$H$24, KU6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(KV7>=$H$24, KV6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(KW7>=$H$24, KW6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(KX7>=$H$24, KX6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(KY7>=$H$24, KY6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(KZ7>=$H$24, KZ6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(LA7>=$H$24, LA6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(LB7>=$H$24, LB6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(LC7>=$H$24, LC6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(LD7>=$H$24, LD6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(LE7>=$H$24, LE6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(LF7>=$H$24, LF6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(LG7>=$H$24, LG6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(LH7>=$H$24, LH6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(LI7>=$H$24, LI6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(LJ7>=$H$24, LJ6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(LK7>=$H$24, LK6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(LL7>=$H$24, LL6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(LM7>=$H$24, LM6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(LN7>=$H$24, LN6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(LO7>=$H$24, LO6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(LP7>=$H$24, LP6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(LQ7>=$H$24, LQ6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(LR7>=$H$24, LR6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(LS7>=$H$24, LS6<=Entradas!$G188), 1, 0)","v":0},{"$f":"IF(AND(LT7>=$H$24, LT6<=Entradas!$G188), 1, 0)","v":0}]
[]
["·","Fatores de Indexação"]
[]
[null,"Produção e Receitas"]
[null,null,{"$f":"Entradas!C78","v":"Atualização Anual do PPA"},null,null,null,null,{"$f":"Entradas!$E$78","v":0},1,1,1,1,1,null,{"$f":"(1+$H$32)^(ROUNDUP(O$18/12,0)-1)*O$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(1+$H$32)*AG32","v":1},{"$f":"(1+$H$32)*AH32","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(1+$H$32)*CT32","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(1+$H$32)*FF32","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(1+$H$32)*HR32","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(1+$H$32)*KD32","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Fator de Eficiência dos Painéis (inclui perdas de eficiência e perdas por desajuste)",null,null,null,null,{"$f":"Entradas!E38","v":0.01},1,1,1,1,1,null,{"$f":"(1-($H$33*(ROUNDUP(O$18/12,0)-1)))*O$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AR33*(1-$H$33/12)","v":0.99916666666666665},0.99833402777777769,0.99750208275462948,0.99667083101900056,0.99584027199315139,0.99501040509982375,0.99418122976224055,0.99335274540410534,0.99252495144960196,0.99169784732339394,0.99087143245062448,0.99004570625691557,0.98922066816836807,0.9883963176115611,0.98757265401355143,0.98674967680187342,0.9859273854045385,0.98510577925003473,0.98428485776732633,0.98346462038585358,0.98264506653553207,0.98182619564675244,0.98100800715038017,0.9801905004777548,0.97937367506068995,0.97855753033147275,0.97774206572286315,0.97692728066809409,0.97611317460087066,0.97529974695536992,0.97448699716624043,0.97367492466860184,0.97286352889804462,0.97205280929062954,0.97124276528288733,0.97043339631181824,0.96962470181489169,0.96881668123004594,0.96800933399568756,0.96720265955069118,0.96639665733439895,0.9655913267866203,0.96478666734763141,0.96398267845817498,0.96317935955945977,0.96237671009316017,0.96157472950141587,0.96077341722683129,0.95997277271247561,0.95917279540188183,0.95837348473904693,0.95757484016843109,0.95677686113495741,0.95597954708401156,0.95518289746144158,0.95438691171355705,0.95359158928712906,0.95279692962938978,0.95200293218803189,0.9512095964112085,0.95041692174753245,0.94962490764607621,0.94883355355637111,0.94804285892840745,{"$f":"DD33*(1-$H$33/12)","v":0.94725282321263371},0.94646344585995645,0.94567472632173977,0.94488666404980493,0.94409925849643006,0.94331250911434972,0.94252641535675441,0.9417409766772904,0.94095619253005935,0.94017206236961759,0.93938858565097627,0.93860576182960043,0.93782359036140905,0.93704207070277457,0.93626120231052223,0.93548098464193008,0.93470141715472843,0.93392249930709947,0.93314423055767692,0.93236661036554547,0.93158963819024088,0.93081331349174901,0.93003763573050591,0.92926260436739716,0.92848821886375765,0.92771447868137114,0.92694138328247,0.92616893212973461,0.9253971246862932,0.92462596041572132,0.92385543878204157,0.92308555924972313,0.92231632128368168,0.92154772434927856,0.92077976791232086,0.92001245143906052,0.91924577439619459,0.91847973625086443,0.91771433647065537,0.91694957452359649,0.9161854498781602,0.91542196200326176,0.91465911036825898,0.91389689444295208,0.91313531369758294,0.91237436760283497,0.91161405562983255,0.91085437725014096,0.91009533193576586,0.90933691915915271,0.90857913839318671,0.90782198911119238,0.907065470786933,0.9063095828946105,0.905554324908865,0.9047996963047743,0.90404569655785361,0.90329232514405533,0.90253958153976865,0.90178746522181885,0.90103597566746729,0.900285112354411,0.89953487476078231,0.89878526236514833,{"$f":"FP33*(1-$H$33/12)","v":0.8980362746465107},0.89728791108430528,0.89654017115840168,0.89579305434910295,0.89504656013714534,0.89430068800369766,0.89355543743036125,0.89281080789916922,0.89206679889258655,0.89132340989350933,0.89058064038526474,0.88983848985161029,0.88909695777673392,0.88835604364525333,0.88761574694221557,0.88687606715309708,0.88613700376380278,0.88539855626066621,0.88466072413044894,0.88392350686034027,0.88318690393795662,0.88245091485134164,0.88171553908896549,0.8809807761397247,0.88024662549294153,0.87951308663836403,0.87878015906616536,0.87804784226694355,0.87731613573172107,0.87658503895194462,0.87585455141948465,0.87512467262663507,0.87439540206611288,0.87366673923105775,0.87293868361503191,0.87221123471201933,0.87148439201642591,0.87075815502307885,0.87003252322722624,0.86930749612453684,0.86858307321109973,0.86785925398342378,0.86713603793843763,0.86641342457348891,0.86569141338634437,0.86497000387518908,0.86424919553862645,0.86352898787567756,0.86280938038578114,0.86209037256879295,0.86137196392498561,0.86065415395504807,0.85993694216008554,0.85922032804161874,0.85850431110158409,0.85778889084233279,0.85707406676663078,0.85635983837765861,0.85564620517901058,0.85493316667469477,0.85422072236913249,0.85350887176715817,0.85279761437401891,0.85208694969537391,{"$f":"IB33*(1-$H$33/12)","v":0.85137687723729438},0.85066739650626333,0.84995850700917475,0.84925020825333375,0.8485424997464559,0.84783538099666722,0.84712885151250328,0.84642291080290954,0.84571755837724039,0.84501279374525928,0.84430861641713817,0.84360502590345721,0.84290202171520434,0.84219960336377497,0.84149777036097184,0.84079652221900436,0.84009585845048851,0.83939577856844638,0.83869628208630598,0.83799736851790074,0.83729903737746914,0.83660128817965451,0.83590412043950479,0.8352075336724718,0.83451152739441137,0.83381610112158266,0.83312125437064799,0.83242698665867243,0.83173329750312353,0.83104018642187094,0.83034765293318602,0.82965569655574167,0.82896431680861182,0.8282735132112713,0.82758328528359526,0.8268936325458589,0.82620455451873731,0.82551605072330503,0.82482812068103561,0.82414076391380142,0.82345397994387326,0.82276776829392007,0.82208212848700846,0.82139706004660262,0.82071256249656377,0.82002863536115,0.81934527816501568,0.81866249043321149,0.81798027169118381,0.8172986214647745,0.81661753928022052,0.81593702466415363,0.81525707714360018,0.81457769624598053,0.81389888149910883,0.81322063243119291,0.81254294857083353,0.81186582944702446,0.81118927458915191,0.81051328352699425,0.80983785579072176,0.80916299091089616,0.80848868841847044,0.80781494784478836,{"$f":"KN33*(1-$H$33/12)","v":0.80714176872158439},0.80646915058098301,0.80579709295549884,0.80512559537803596,0.80445465738188759,0.80378427850073597,0.80311445826865202,0.8024451962200948,0.8017764918899114,0.80110834481333648,0.80044075452599206,0.79977372056388707,0.79910724246341713,0.79844131976136423,0.79777595199489637,0.79711113870156725,0.79644687941931591,0.79578317368646645,0.79512002104172774,0.79445742102419292,0.79379537317333937,0.79313387702902827,0.79247293213150405,0.7918125380213944,0.79115269423970991,0.79049340032784343,0.78983465582757018,0.78917646028104715,0.78851881323081296,0.78786171421978723,0.78720516279127073,0.78654915848894469]
[null,null,"Fator de Capacidade da Bateria",null,null,"Primeiro Ano","Crescimento Anual",{"$f":"Entradas!E55","v":0.01},1,1,1,1,1,null,0,0,{"$f":"(1-($H$34*(ROUNDUP(Q$18/12,0)-1)))*Q$17","v":0},{"$f":"(1-($H$34*(ROUNDUP(R$18/12,0)-1)))*R$17","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,1,{"$f":"AG34*(1-$H$34/12)","v":0.99916666666666665},{"$f":"AH34*(1-$H$34/12)","v":0.99833402777777769},0.99750208275462948,0.99667083101900056,0.99584027199315139,0.99501040509982375,0.99418122976224055,0.99335274540410534,0.99252495144960196,0.99169784732339394,0.99087143245062448,0.99004570625691557,0.98922066816836807,0.9883963176115611,0.98757265401355143,0.98674967680187342,0.9859273854045385,0.98510577925003473,0.98428485776732633,0.98346462038585358,0.98264506653553207,0.98182619564675244,0.98100800715038017,0.9801905004777548,0.97937367506068995,0.97855753033147275,0.97774206572286315,0.97692728066809409,0.97611317460087066,0.97529974695536992,0.97448699716624043,0.97367492466860184,0.97286352889804462,0.97205280929062954,0.97124276528288733,0.97043339631181824,0.96962470181489169,0.96881668123004594,0.96800933399568756,0.96720265955069118,0.96639665733439895,0.9655913267866203,0.96478666734763141,0.96398267845817498,0.96317935955945977,0.96237671009316017,0.96157472950141587,0.96077341722683129,0.95997277271247561,0.95917279540188183,0.95837348473904693,0.95757484016843109,0.95677686113495741,0.95597954708401156,0.95518289746144158,0.95438691171355705,0.95359158928712906,0.95279692962938978,0.95200293218803189,0.9512095964112085,0.95041692174753245,0.94962490764607621,0.94883355355637111,0.94804285892840745,0.94725282321263371,{"$f":"CT34*(1-$H$34/12)","v":0.94646344585995645},0.94567472632173977,0.94488666404980493,0.94409925849643006,0.94331250911434972,0.94252641535675441,0.9417409766772904,0.94095619253005935,0.94017206236961759,0.93938858565097627,0.93860576182960043,0.93782359036140905,0.93704207070277457,0.93626120231052223,0.93548098464193008,0.93470141715472843,0.93392249930709947,0.93314423055767692,0.93236661036554547,0.93158963819024088,0.93081331349174901,0.93003763573050591,0.92926260436739716,0.92848821886375765,0.92771447868137114,0.92694138328247,0.92616893212973461,0.9253971246862932,0.92462596041572132,0.92385543878204157,0.92308555924972313,0.92231632128368168,0.92154772434927856,0.92077976791232086,0.92001245143906052,0.91924577439619459,0.91847973625086443,0.91771433647065537,0.91694957452359649,0.9161854498781602,0.91542196200326176,0.91465911036825898,0.91389689444295208,0.91313531369758294,0.91237436760283497,0.91161405562983255,0.91085437725014096,0.91009533193576586,0.90933691915915271,0.90857913839318671,0.90782198911119238,0.907065470786933,0.9063095828946105,0.905554324908865,0.9047996963047743,0.90404569655785361,0.90329232514405533,0.90253958153976865,0.90178746522181885,0.90103597566746729,0.900285112354411,0.89953487476078231,0.89878526236514833,0.8980362746465107,{"$f":"FF34*(1-$H$34/12)","v":0.89728791108430528},0.89654017115840168,0.89579305434910295,0.89504656013714534,0.89430068800369766,0.89355543743036125,0.89281080789916922,0.89206679889258655,0.89132340989350933,0.89058064038526474,0.88983848985161029,0.88909695777673392,0.88835604364525333,0.88761574694221557,0.88687606715309708,0.88613700376380278,0.88539855626066621,0.88466072413044894,0.88392350686034027,0.88318690393795662,0.88245091485134164,0.88171553908896549,0.8809807761397247,0.88024662549294153,0.87951308663836403,0.87878015906616536,0.87804784226694355,0.87731613573172107,0.87658503895194462,0.87585455141948465,0.87512467262663507,0.87439540206611288,0.87366673923105775,0.87293868361503191,0.87221123471201933,0.87148439201642591,0.87075815502307885,0.87003252322722624,0.86930749612453684,0.86858307321109973,0.86785925398342378,0.86713603793843763,0.86641342457348891,0.86569141338634437,0.86497000387518908,0.86424919553862645,0.86352898787567756,0.86280938038578114,0.86209037256879295,0.86137196392498561,0.86065415395504807,0.85993694216008554,0.85922032804161874,0.85850431110158409,0.85778889084233279,0.85707406676663078,0.85635983837765861,0.85564620517901058,0.85493316667469477,0.85422072236913249,0.85350887176715817,0.85279761437401891,0.85208694969537391,0.85137687723729438,{"$f":"HR34*(1-$H$34/12)","v":0.85066739650626333},0.84995850700917475,0.84925020825333375,0.8485424997464559,0.84783538099666722,0.84712885151250328,0.84642291080290954,0.84571755837724039,0.84501279374525928,0.84430861641713817,0.84360502590345721,0.84290202171520434,0.84219960336377497,0.84149777036097184,0.84079652221900436,0.84009585845048851,0.83939577856844638,0.83869628208630598,0.83799736851790074,0.83729903737746914,0.83660128817965451,0.83590412043950479,0.8352075336724718,0.83451152739441137,0.83381610112158266,0.83312125437064799,0.83242698665867243,0.83173329750312353,0.83104018642187094,0.83034765293318602,0.82965569655574167,0.82896431680861182,0.8282735132112713,0.82758328528359526,0.8268936325458589,0.82620455451873731,0.82551605072330503,0.82482812068103561,0.82414076391380142,0.82345397994387326,0.82276776829392007,0.82208212848700846,0.82139706004660262,0.82071256249656377,0.82002863536115,0.81934527816501568,0.81866249043321149,0.81798027169118381,0.8172986214647745,0.81661753928022052,0.81593702466415363,0.81525707714360018,0.81457769624598053,0.81389888149910883,0.81322063243119291,0.81254294857083353,0.81186582944702446,0.81118927458915191,0.81051328352699425,0.80983785579072176,0.80916299091089616,0.80848868841847044,0.80781494784478836,0.80714176872158439,{"$f":"KD34*(1-$H$34/12)","v":0.80646915058098301},0.80579709295549884,0.80512559537803596,0.80445465738188759,0.80378427850073597,0.80311445826865202,0.8024451962200948,0.8017764918899114,0.80110834481333648,0.80044075452599206,0.79977372056388707,0.79910724246341713,0.79844131976136423,0.79777595199489637,0.79711113870156725,0.79644687941931591,0.79578317368646645,0.79512002104172774,0.79445742102419292,0.79379537317333937,0.79313387702902827,0.79247293213150405,0.7918125380213944,0.79115269423970991,0.79049340032784343,0.78983465582757018,0.78917646028104715,0.78851881323081296,0.78786171421978723,0.78720516279127073,0.78654915848894469,0.7858937008568706,0.78523878943948988,0.78458442378162363,0.78393060342847232,0.78327732792561522,0.78262459681901053,0.7819724096549947,0.78132076598028222,0.78066966534196525,0.78001910728751356,0.77936909136477395]
[null,null,"Fator de Utilização da Bateria",null,null,{"$f":"Entradas!E59","v":0.68200000000000005},{"$f":"Entradas!E60","v":0},null,1,1,1,1,1,null,{"$f":"(1-($H$38*(ROUNDUP(O$18/12,0)-1)))*O$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"Entradas!$E59","v":0.68200000000000005},{"$f":"Entradas!$E59","v":0.68200000000000005},{"$f":"Entradas!$E59","v":0.68200000000000005},{"$f":"Entradas!$E59","v":0.68200000000000005},{"$f":"Entradas!$E59","v":0.68200000000000005},{"$f":"Entradas!$E59","v":0.68200000000000005},{"$f":"Entradas!$E59","v":0.68200000000000005},{"$f":"Entradas!$E59","v":0.68200000000000005},{"$f":"Entradas!$E59","v":0.68200000000000005},{"$f":"Entradas!$E59","v":0.68200000000000005},{"$f":"Entradas!$E59","v":0.68200000000000005},{"$f":"Entradas!$E59","v":0.68200000000000005},{"$f":"IF(AG35+$G35>1,1,AG35+$G35)","v":0.68200000000000005},{"$f":"IF(AH35+$G35>1,1,AH35+$G35)","v":0.68200000000000005},0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,{"$f":"IF(CT35+$G35>1,1,CT35+$G35)","v":0.68200000000000005},0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,{"$f":"IF(FF35+$G35>1,1,FF35+$G35)","v":0.68200000000000005},0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,{"$f":"IF(HR35+$G35>1,1,HR35+$G35)","v":0.68200000000000005},0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,{"$f":"IF(KD35+$G35>1,1,KD35+$G35)","v":0.68200000000000005},0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005,0.68200000000000005]
[null,null,"Capacidade Útil da Bateria",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*AG34","v":7942.3499999999985},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*AH34","v":7935.7313749999985},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*AI34","v":7929.1182655208313},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*AJ34","v":7922.51066696623},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*AK34","v":7915.9085747437575},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*AL34","v":7909.3119842648048},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*AM34","v":7902.7208909445835},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*AN34","v":7896.1352902021299},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*AO34","v":7889.5551774602945},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*AP34","v":7882.9805481457443},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*AQ34","v":7876.4113976889566},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*AR34","v":7869.8477215242156},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*AS34","v":7863.289515089612},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*AT34","v":7856.7367738270368},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*AU34","v":7850.1894931821807},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*AV34","v":7843.6476686045289},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*AW34","v":7837.1112955473582},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*AX34","v":7830.5803694677352},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*AY34","v":7824.054885826512},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*AZ34","v":7817.5348400883231},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*BA34","v":7811.0202277215831},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*BB34","v":7804.5110441984816},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*BC34","v":7798.0072849949829},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*BD34","v":7791.5089455908201},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*BE34","v":7785.0160214694943},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*BF34","v":7778.5285081182692},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*BG34","v":7772.0464010281712},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*BH34","v":7765.569695693981},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*BI34","v":7759.0983876142354},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*BJ34","v":7752.6324722912241},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*BK34","v":7746.1719452309808},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*BL34","v":7739.7168019432884},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*BM34","v":7733.2670379416686},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*BN34","v":7726.8226487433831},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*BO34","v":7720.3836298694305},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*BP34","v":7713.9499768445385},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*BQ34","v":7707.5216851971682},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*BR34","v":7701.0987504595032},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*BS34","v":7694.6811681674535},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*BT34","v":7688.2689338606478},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*BU34","v":7681.8620430824303},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*BV34","v":7675.4604913798621},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*BW34","v":7669.0642743037124},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*BX34","v":7662.6733874084593},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*BY34","v":7656.2878262522845},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*BZ34","v":7649.9075863970738},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*CA34","v":7643.5326634084095},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*CB34","v":7637.1630528555688},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*CC34","v":7630.7987503115219},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*CD34","v":7624.4397513529293},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*CE34","v":7618.0860515601344},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*CF34","v":7611.7376465171683},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*CG34","v":7605.3945318117376},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*CH34","v":7599.0567030352277},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*CI34","v":7592.7241557826974},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*CJ34","v":7586.3968856528791},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*CK34","v":7580.0748882481685},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*CL34","v":7573.7581591746284},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*CM34","v":7567.4466940419825},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*CN34","v":7561.140488463614},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*CO34","v":7554.8395380565607},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*CP34","v":7548.5438384415129},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*CQ34","v":7542.2533852428123},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*CR34","v":7535.9681740884425},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*CS34","v":7529.6882006100359},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*CT34","v":7523.41346044286},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*CU34","v":7517.1439492258241},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*CV34","v":7510.8796626014682},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*CW34","v":7504.6205962159665},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*CX34","v":7498.3667457191195},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*CY34","v":7492.1181067643538},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*CZ34","v":7485.8746750087166},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*DA34","v":7479.636446112876},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*DB34","v":7473.4034157411152},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*DC34","v":7467.1755795613308},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*DD34","v":7460.9529332450302},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*DE34","v":7454.735472467326},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*DF34","v":7448.5231929069359},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*DG34","v":7442.3160902461805},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*DH34","v":7436.1141601709751},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*DI34","v":7429.9173983708324},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*DJ34","v":7423.7258005388558},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*DK34","v":7417.53936237174},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*DL34","v":7411.3580795697635},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*DM34","v":7405.1819478367888},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*DN34","v":7399.0109628802584},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*DO34","v":7392.8451204111916},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*DP34","v":7386.6844161441823},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*DQ34","v":7380.5288457973957},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*DR34","v":7374.3784050925642},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*DS34","v":7368.2330897549864},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*DT34","v":7362.0928955135241},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*DU34","v":7355.9578181005963},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*DV34","v":7349.8278532521799},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*DW34","v":7343.7029967078024},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*DX34","v":7337.5832442105466},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*DY34","v":7331.4685915070368},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*DZ34","v":7325.359034347448},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*EA34","v":7319.2545684854913},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*EB34","v":7313.1551896784204},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*EC34","v":7307.0608936870212},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*ED34","v":7300.9716762756152},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*EE34","v":7294.8875332120515},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*EF34","v":7288.8084602677081},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*EG34","v":7282.7344532174857},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*EH34","v":7276.6655078398044},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*EI34","v":7270.6016199166042},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*EJ34","v":7264.5427852333405},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*EK34","v":7258.488999578979},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*EL34","v":7252.4402587459963},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*EM34","v":7246.3965585303749},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*EN34","v":7240.3578947315991},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*EO34","v":7234.3242631526555},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*EP34","v":7228.2956596000286},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*EQ34","v":7222.2720798836954},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*ER34","v":7216.2535198171254},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*ES34","v":7210.2399752172778},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*ET34","v":7204.2314419045961},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*EU34","v":7198.227915703008},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*EV34","v":7192.2293924399228},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*EW34","v":7186.2358679462232},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*EX34","v":7180.2473380562669},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*EY34","v":7174.2637986078862},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*EZ34","v":7168.2852454423801},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*FA34","v":7162.3116744045119},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*FB34","v":7156.3430813425075},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*FC34","v":7150.3794621080551},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*FD34","v":7144.4208125562982},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*FE34","v":7138.4671285458344},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*FF34","v":7132.5184059387129},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*FG34","v":7126.5746406004309},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*FH34","v":7120.6358283999307},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*FI34","v":7114.7019652095969},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*FJ34","v":7108.7730469052549},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*FK34","v":7102.849069366167},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*FL34","v":7096.9300284750288},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*FM34","v":7091.0159201179658},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*FN34","v":7085.1067401845339},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*FO34","v":7079.2024845677124},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*FP34","v":7073.3031491639058},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*FQ34","v":7067.4087298729355},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*FR34","v":7061.5192225980418},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*FS34","v":7055.6346232458764},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*FT34","v":7049.7549277265043},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*FU34","v":7043.8801319533995},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*FV34","v":7038.0102318434374},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*FW34","v":7032.1452233169011},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*FX34","v":7026.2851022974701},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*FY34","v":7020.4298647122223},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*FZ34","v":7014.5795064916283},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*GA34","v":7008.7340235695519},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*GB34","v":7002.893411883244},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*GC34","v":6997.0576673733412},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*GD34","v":6991.226785983863},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*GE34","v":6985.4007636622091},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*GF34","v":6979.5795963591572},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*GG34","v":6973.7632800288575},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*GH34","v":6967.9518106288333},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*GI34","v":6962.145184119976},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*GJ34","v":6956.3433964665428},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*GK34","v":6950.5464436361535},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*GL34","v":6944.7543215997903},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*GM34","v":6938.9670263317903},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*GN34","v":6933.1845538098478},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*GO34","v":6927.4069000150057},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*GP34","v":6921.6340609316594},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*GQ34","v":6915.8660325475494},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*GR34","v":6910.1028108537594},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*GS34","v":6904.3443918447138},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*GT34","v":6898.5907715181766},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*GU34","v":6892.8419458752451},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*GV34","v":6887.097910920349},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*GW34","v":6881.3586626612487},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*GX34","v":6875.6241971090312},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*GY34","v":6869.8945102781063},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*GZ34","v":6864.1695981862085},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*HA34","v":6858.449456854386},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*HB34","v":6852.7340823070081},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*HC34","v":6847.0234705717512},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*HD34","v":6841.3176176796078},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*HE34","v":6835.6165196648744},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*HF34","v":6829.9201725651537},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*HG34","v":6824.2285724213498},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*HH34","v":6818.5417152776654},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*HI34","v":6812.8595971816003},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*HJ34","v":6807.1822141839484},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*HK34","v":6801.5095623387961},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*HL34","v":6795.8416377035137},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*HM34","v":6790.1784363387605},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*HN34","v":6784.5199543084782},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*HO34","v":6778.8661876798878},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*HP34","v":6773.2171325234876},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*HQ34","v":6767.5727849130517},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*HR34","v":6761.9331409256238},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*HS34","v":6756.2981966415191},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*HT34","v":6750.667948144318},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*HU34","v":6745.0423915208639},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*HV34","v":6739.4215228612629},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*HW34","v":6733.8053382588787},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*HX34","v":6728.1938338103291},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*HY34","v":6722.5870056154872},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*HZ34","v":6716.9848497774738},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*IA34","v":6711.3873624026592},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*IB34","v":6705.7945396006562},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*IC34","v":6700.2063774843218},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*ID34","v":6694.6228721697516},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*IE34","v":6689.0440197762773},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*IF34","v":6683.4698164264637},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*IG34","v":6677.900258246108},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*IH34","v":6672.3353413642362},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*II34","v":6666.7750619130993},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*IJ34","v":6661.2194160281715},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*IK34","v":6655.6683998481476},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*IL34","v":6650.1220095149411},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*IM34","v":6644.5802411736777},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*IN34","v":6639.0430909726992},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*IO34","v":6633.5105550635553},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*IP34","v":6627.9826296010015},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*IQ34","v":6622.459310743001},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*IR34","v":6616.940594650715},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*IS34","v":6611.426477488506},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*IT34","v":6605.9169554239315},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*IU34","v":6600.4120246277453},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*IV34","v":6594.9116812738885},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*IW34","v":6589.4159215394939},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*IX34","v":6583.9247416048765},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*IY34","v":6578.4381376535393},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*IZ34","v":6572.956105872162},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*JA34","v":6567.478642450601},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*JB34","v":6562.0057435818917},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*JC34","v":6556.5374054622407},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*JD34","v":6551.0736242910216},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*JE34","v":6545.6143962707793},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*JF34","v":6540.159717607221},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*JG34","v":6534.7095845092144},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*JH34","v":6529.2639931887907},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*JI34","v":6523.8229398611329},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*JJ34","v":6518.3864207445822},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*JK34","v":6512.9544320606283},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*JL34","v":6507.5269700339113},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*JM34","v":6502.1040308922156},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*JN34","v":6496.6856108664724},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*JO34","v":6491.2717061907506},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*JP34","v":6485.8623131022587},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*JQ34","v":6480.4574278413393},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*JR34","v":6475.0570466514719},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*JS34","v":6469.6611657792619},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*JT34","v":6464.2697814744461},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*JU34","v":6458.8828899898836},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*JV34","v":6453.5004875815584},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*JW34","v":6448.1225705085735},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*JX34","v":6442.7491350331493},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*JY34","v":6437.3801774206213},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*JZ34","v":6432.0156939394374},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*KA34","v":6426.6556808611549},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*KB34","v":6421.3001344604372},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*KC34","v":6415.9490510150536},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*KD34","v":6410.6024268058745},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*KE34","v":6405.2602581168694},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*KF34","v":6399.9225412351052},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*KG34","v":6394.589272450743},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*KH34","v":6389.2604480570335},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*KI34","v":6383.9360643503196},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*KJ34","v":6378.6161176300275},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*KK34","v":6373.3006041986691},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*KL34","v":6367.9895203618371},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*KM34","v":6362.6828624282016},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*KN34","v":6357.3806267095115},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*KO34","v":6352.082809520587},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*KP34","v":6346.7894071793198},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*KQ34","v":6341.5004160066701},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*KR34","v":6336.215832326664},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*KS34","v":6330.9356524663917},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*KT34","v":6325.6598727560022},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*KU34","v":6320.3884895287056},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*KV34","v":6315.1214991207653},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*KW34","v":6309.8588978714979},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*KX34","v":6304.6006821232704},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*KY34","v":6299.3468482215012},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*KZ34","v":6294.09739251465},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*LA34","v":6288.8523113542205},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*LB34","v":6283.611601094759},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*LC34","v":6278.3752580938462},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*LD34","v":6273.1432787121012},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*LE34","v":6267.9156593131738},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*LF34","v":6262.6923962637466},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*LG34","v":6257.4734859335258},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*LH34","v":6252.2589246952475},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*LI34","v":6247.048708924669},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*LJ34","v":6241.8428350005652},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*LK34","v":6236.6412993047315},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*LL34","v":6231.4440982219776},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*LM34","v":6226.2512281401259},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*LN34","v":6221.0626854500088},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*LO34","v":6215.8784665454668},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*LP34","v":6210.6985678233459},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*LQ34","v":6205.5229856834931},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*LR34","v":6200.3517165287567},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*LS34","v":6195.184756764982},{"$f":"Entradas!$E54*(Entradas!$E58-Entradas!$E57)*LT34","v":6190.022102801011}]
[null,null,"Utilização Diária da Bateria",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG36*AG35","v":5416.6826999999994},{"$f":"AH36*AH35","v":5412.1687977499996},5407.6586570852078,5403.1522748709694,5398.6496479752432,5394.1507732685968,5389.6556476242067,5385.1642679178531,5380.6766310279208,5376.192733835398,5371.7125732238692,5367.2361460795155,5362.7634492911156,5358.2944797500395,5353.829234350248,5349.3677099882889,5344.9099035632989,5340.4558119769954,5336.005432133682,5331.5587609402364,5327.1157953061202,5322.676532143365,5318.2409683665792,5313.8091008929396,5309.3809266421958,5304.9564425366598,5300.5356455012134,5296.1185324632952,5291.7051003529086,5287.2953461026154,5282.8892666475294,5278.4868589253228,5274.0881198762181,5269.6930464429879,5265.3016355709524,5260.9138842079756,5256.529789304469,5252.1493478133816,5247.7725566902036,5243.3994128929626,5239.0299133822182,5234.6640551210667,5230.3018350751327,5225.9432502125701,5221.5882975040586,5217.2369739228052,5212.8892764445354,5208.5452020474986,5204.2047477124579,5199.8679104226985,5195.5346871640122,5191.2050749247092,5186.8790706956052,5182.5566714700253,5178.2378742438004,5173.9226760152642,5169.6110737852514,5165.3030645570971,5160.9986453366328,5156.6978131321848,5152.4005649545752,5148.1068978171124,5143.816808735598,5139.530294728318,5135.2473528160444,{"$f":"CT36*CT35","v":5130.967980022031},5126.6921733720128,5122.4199298942021,5118.1512466192899,5113.8861205804396,5109.6245488132899,5105.3665283559449,5101.1120562489814,5096.8611295354413,5092.6137452608282,5088.3699004731106,5084.1295922227164,5079.8928175625306,5075.6595735478959,5071.4298572366051,5067.2036656889077,5062.9809959675003,5058.7618451375274,5054.5462102665788,5050.33408842469,5046.1254766843367,5041.9203721204331,5037.7187718103323,5033.5206728338244,5029.3260722731293,5025.1349672129008,5020.947354740224,5016.7632319446075,5012.5825959179874,5008.405443754722,5004.2317725515932,5000.0615794077994,4995.8948614249603,4991.7316157071054,4987.571839360683,4983.4155294945485,4979.2626832199703,4975.1132976506196,4970.967369902577,4966.8248970943259,4962.6858763467471,4958.5503047831244,4954.4181795291388,4950.2894977128644,4946.16425646477,4942.0424529177162,4937.9240842069512,4933.8091474701114,4929.6976398472198,4925.5895584806804,4921.4849005152801,4917.3836630981841,4913.2858433789352,4909.1914385094515,4905.1004456440278,4901.0128619393245,4896.9286845543747,4892.8479106505783,4888.7705373917033,4884.6965619438779,4880.6259814755904,4876.5587931576938,4872.4949941633959,4868.4345816682599,{"$f":"FF36*FF35","v":4864.3775528502028},4860.3239048894939,4856.273634968753,4852.2267402729458,4848.1832179893845,4844.1430653077259,4840.1062794199697,4836.072857520453,4832.042796805852,4828.0160944751806,4823.9927477297842,4819.9727537733424,4815.9561098118647,4811.942813053688,4807.9328607094767,4803.9262499922188,4799.9229781172244,4795.9230423021272,4791.9264397668749,4787.9331677337359,4783.9432234272908,4779.9566040744348,4775.9733069043723,4771.9933291486195,4768.0166680409948,4764.0433208176273,4760.0732847169456,4756.106556979681,4752.143134848865,4748.1830155698235,4744.2261963901828,4740.2726745598575,4736.3224473310574,4732.3755119582811,4728.4318656983169,4724.4915058102342,4720.5544295553918,4716.6206341974294,4712.6901170022638,4708.7628752380951,4704.8389061753969,4700.9182070869174,4697.0007752476786,4693.0866079349717,4689.1757024283597,4685.2680560096687,4681.3636659629947,4677.4625295746919,4673.5646441333802,4669.670006929935,4665.7786152574927,4661.8904664114443,4658.0055576894356,4654.1238863913613,4650.2454498193683,4646.3702452778516,4642.4982700734536,4638.6295215150594,4634.7639969137963,4630.901693583035,4627.0426088383829,4623.1867399976836,4619.3340843810192,4615.4846393107018,{"$f":"HR36*HR35","v":4611.6384021112754},4607.7953701095166,4603.9555406344252,4600.1189110172299,4596.2854785913814,4592.4552406925559,4588.628194658645,4584.8043378297625,4580.9836675482375,4577.1661811586137,4573.3518760076477,4569.5407494443079,4565.7327988197712,4561.9280214874216,4558.1264148028486,4554.3279761238464,4550.5327028104093,4546.7405922247344,4542.9516417312134,4539.165848696437,4535.3832104891899,4531.6037244804484,4527.8273880433808,4524.0541985533455,4520.2841533878836,4516.5172499267273,4512.7534855517879,4508.9928576471611,4505.2353635991212,4501.4810007961223,4497.7297666287923,4493.9816584899354,4490.236673774526,4486.494809879714,4482.7560642048147,4479.0204341513099,4475.2879171228506,4471.5585105252485,4467.8322117664775,4464.1090182566713,4460.3889274081248,4456.6719366352845,4452.9580433547553,4449.247244985293,4445.5395389478053,4441.834922665349,4438.1333935631283,4434.4349490684917,4430.7395866109346,4427.0473036220919,4423.3580975357409,4419.6719657877939,4415.9889058163044,4412.3089150614569,4408.6319909655722,4404.9581309731011,4401.2873325306227,4397.6195930868471,4393.9549100926079,4390.2932810008642,4386.6347032666963,4382.9791743473079,4379.3266917020183,4375.6772527922667,{"$f":"KD36*KD35","v":4372.0308550816071},4368.3874960357052,4364.7471731223422,4361.1098838114067,4357.4756255748971,4353.8443958869184,4350.2161922236792,4346.5910120634926,4342.9688528867737,4339.3497121760338,4335.7335874158871,4332.1204760930405,4328.5103756962963,4324.9032837165496,4321.2991976467847,4317.6981149820795,4314.1000332195936,4310.5049498585777,4306.9128624003624,4303.3237683483621,4299.7376652080711,4296.1545504870637,4292.5744216949915,4288.997276343579,4285.4231119466258,4281.8519260200037,4278.2837160816534,4274.7184796515849,4271.1562142518751,4267.5969174066649,4264.0405866421588,4260.4872194866248,4256.9368134703855,4253.3893661258271,4249.8448749873887,4246.3033375915666,4242.764751476906,4239.2291141840087,4235.6964232555219,4232.1666762361428,4228.6398706726122,4225.1160041137182,4221.5950741102897]
[null,null,"Fator de Procura",null,null,null,null,{"$f":"Entradas!E72","v":1.7500000000000002E-2},1,1,1,1,1,null,{"$f":"(1-($H$38*(ROUNDUP(O$18/12,0)-1)))*O$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"(1-($H$38*(ROUNDUP(AG$18/12,0)-1)))*AG$17","v":1},1,1,1,1,1,{"$f":"(1+$H$38)^(ROUNDUP(AM$18/12,0)-1)*AM$17","v":1},1,1,1,1,1,{"$f":"AG38*(1+$H38)","v":1.0175000000000001},{"$f":"AH38*(1+$H38)","v":1.0175000000000001},1.0175000000000001,1.0175000000000001,1.0175000000000001,1.0175000000000001,1.0175000000000001,1.0175000000000001,1.0175000000000001,1.0175000000000001,1.0175000000000001,1.0175000000000001,1.0353062500000001,1.0353062500000001,1.0353062500000001,1.0353062500000001,1.0353062500000001,1.0353062500000001,1.0353062500000001,1.0353062500000001,1.0353062500000001,1.0353062500000001,1.0353062500000001,1.0353062500000001,1.0534241093750001,1.0534241093750001,1.0534241093750001,1.0534241093750001,1.0534241093750001,1.0534241093750001,1.0534241093750001,1.0534241093750001,1.0534241093750001,1.0534241093750001,1.0534241093750001,1.0534241093750001,1.0718590312890626,1.0718590312890626,1.0718590312890626,1.0718590312890626,1.0718590312890626,1.0718590312890626,1.0718590312890626,1.0718590312890626,1.0718590312890626,1.0718590312890626,1.0718590312890626,1.0718590312890626,1.0906165643366212,1.0906165643366212,1.0906165643366212,1.0906165643366212,1.0906165643366212,1.0906165643366212,1.0906165643366212,1.0906165643366212,1.0906165643366212,1.0906165643366212,1.0906165643366212,1.0906165643366212,1.1097023542125122,1.1097023542125122,1.1097023542125122,1.1097023542125122,1.1097023542125122,{"$f":"CT38*(1+$H38)","v":1.1097023542125122},1.1097023542125122,1.1097023542125122,1.1097023542125122,1.1097023542125122,1.1097023542125122,1.1097023542125122,1.1291221454112312,1.1291221454112312,1.1291221454112312,1.1291221454112312,1.1291221454112312,1.1291221454112312,1.1291221454112312,1.1291221454112312,1.1291221454112312,1.1291221454112312,1.1291221454112312,1.1291221454112312,1.1488817829559279,1.1488817829559279,1.1488817829559279,1.1488817829559279,1.1488817829559279,1.1488817829559279,1.1488817829559279,1.1488817829559279,1.1488817829559279,1.1488817829559279,1.1488817829559279,1.1488817829559279,1.1689872141576567,1.1689872141576567,1.1689872141576567,1.1689872141576567,1.1689872141576567,1.1689872141576567,1.1689872141576567,1.1689872141576567,1.1689872141576567,1.1689872141576567,1.1689872141576567,1.1689872141576567,1.1894444904054158,1.1894444904054158,1.1894444904054158,1.1894444904054158,1.1894444904054158,1.1894444904054158,1.1894444904054158,1.1894444904054158,1.1894444904054158,1.1894444904054158,1.1894444904054158,1.1894444904054158,1.2102597689875105,1.2102597689875105,1.2102597689875105,1.2102597689875105,1.2102597689875105,1.2102597689875105,1.2102597689875105,1.2102597689875105,1.2102597689875105,{"$f":"FF38*(1+$H38)","v":1.2102597689875105},1.2102597689875105,1.2102597689875105,1.231439314944792,1.231439314944792,1.231439314944792,1.231439314944792,1.231439314944792,1.231439314944792,1.231439314944792,1.231439314944792,1.231439314944792,1.231439314944792,1.231439314944792,1.231439314944792,1.2529895029563258,1.2529895029563258,1.2529895029563258,1.2529895029563258,1.2529895029563258,1.2529895029563258,1.2529895029563258,1.2529895029563258,1.2529895029563258,1.2529895029563258,1.2529895029563258,1.2529895029563258,1.2749168192580616,1.2749168192580616,1.2749168192580616,1.2749168192580616,1.2749168192580616,1.2749168192580616,1.2749168192580616,1.2749168192580616,1.2749168192580616,1.2749168192580616,1.2749168192580616,1.2749168192580616,1.2972278635950778,1.2972278635950778,1.2972278635950778,1.2972278635950778,1.2972278635950778,1.2972278635950778,1.2972278635950778,1.2972278635950778,1.2972278635950778,1.2972278635950778,1.2972278635950778,1.2972278635950778,1.3199293512079917,1.3199293512079917,1.3199293512079917,1.3199293512079917,1.3199293512079917,1.3199293512079917,1.3199293512079917,1.3199293512079917,1.3199293512079917,1.3199293512079917,1.3199293512079917,1.3199293512079917,1.3430281148541316,{"$f":"HR38*(1+$H38)","v":1.3430281148541316},1.3430281148541316,1.3430281148541316,1.3430281148541316,1.3430281148541316,1.3430281148541316,1.3430281148541316,1.3430281148541316,1.3430281148541316,1.3430281148541316,1.3430281148541316,1.3665311068640791,1.3665311068640791,1.3665311068640791,1.3665311068640791,1.3665311068640791,1.3665311068640791,1.3665311068640791,1.3665311068640791,1.3665311068640791,1.3665311068640791,1.3665311068640791,1.3665311068640791,1.3904454012342005,1.3904454012342005,1.3904454012342005,1.3904454012342005,1.3904454012342005,1.3904454012342005,1.3904454012342005,1.3904454012342005,1.3904454012342005,1.3904454012342005,1.3904454012342005,1.3904454012342005,1.414778195755799,1.414778195755799,1.414778195755799,1.414778195755799,1.414778195755799,1.414778195755799,1.414778195755799,1.414778195755799,1.414778195755799,1.414778195755799,1.414778195755799,1.414778195755799,1.4395368141815257,1.4395368141815257,1.4395368141815257,1.4395368141815257,1.4395368141815257,1.4395368141815257,1.4395368141815257,1.4395368141815257,1.4395368141815257,1.4395368141815257,1.4395368141815257,1.4395368141815257,1.4647287084297025,1.4647287084297025,1.4647287084297025,1.4647287084297025,1.4647287084297025,{"$f":"KD38*(1+$H38)","v":1.4647287084297025},1.4647287084297025,1.4647287084297025,1.4647287084297025,1.4647287084297025,1.4647287084297025,1.4647287084297025,1.4903614608272224,1.4903614608272224,1.4903614608272224,1.4903614608272224,1.4903614608272224,1.4903614608272224,1.4903614608272224,1.4903614608272224,1.4903614608272224,1.4903614608272224,1.4903614608272224,1.4903614608272224,1.5164427863916989,1.5164427863916989,1.5164427863916989,1.5164427863916989,1.5164427863916989,1.5164427863916989,1.5164427863916989,1.5164427863916989,1.5164427863916989,1.5164427863916989,1.5164427863916989,1.5164427863916989]
[]
[null,"Custos Operacionais"]
[null,"     ","Inflação Anual dos Principais Custos Operacionais",null,null,null,null,{"$f":"OpEx!B5","v":0},{"$f":"(1+$H41)^(ROUNDUP(I$18/12, 0)-1)*I$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(1+$H41)^(ROUNDUP(AW$18/12, 0)-1)*AW$17","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(1+$H41)^(ROUNDUP(DI$18/12, 0)-1)*DI$17","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(1+$H41)^(ROUNDUP(FU$18/12, 0)-1)*FU$17","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(1+$H41)^(ROUNDUP(IG$18/12, 0)-1)*IG$17","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(1+$H41)^(ROUNDUP(KS$18/12, 0)-1)*KS$17","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Inflação Anual da Tarifa de Carregamento Noturno",null,null,null,null,{"$f":"Entradas!E83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
["·","Aplicações de Fundos",null,"Unidade"]
[null,null,null,null,null,null,"Não Elegível","Eligível"]
[" ","Despesas de Capital",null,null,null,"Total","2028+","2025-2027"]
[null,null,{"$f":"Entradas!C96","v":"Preparação do Terreno, Betão e Vedações"},{"$f":"Entradas!D96","v":0},null,{"$f":"G47+H47","v":1526375},{"$f":"SUM(AG47:QJ47)","v":0},{"$f":"(SUM(I47:AF47))","v":1526375},{"$f":"IF(I$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), I$14), 0)*Entradas!$E96","v":0},{"$f":"IF(J$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), J$14), 0)*Entradas!$E96","v":0},{"$f":"IF(K$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), K$14), 0)*Entradas!$E96","v":0},{"$f":"IF(L$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), L$14), 0)*Entradas!$E96","v":0},{"$f":"IF(M$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), M$14), 0)*Entradas!$E96","v":0},{"$f":"IF(N$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), N$14), 0)*Entradas!$E96","v":0},{"$f":"IF(O$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), O$14), 0)*Entradas!$E96","v":508791.66666666663},{"$f":"IF(P$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), P$14), 0)*Entradas!$E96","v":127197.91666666666},{"$f":"IF(Q$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), Q$14), 0)*Entradas!$E96","v":127197.91666666666},{"$f":"IF(R$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), R$14), 0)*Entradas!$E96","v":508791.66666666663},{"$f":"IF(S$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), S$14), 0)*Entradas!$E96","v":127197.91666666666},{"$f":"IF(T$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), T$14), 0)*Entradas!$E96","v":127197.91666666666},{"$f":"IF(U$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), U$14), 0)*Entradas!$E96","v":0},{"$f":"IF(V$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), V$14), 0)*Entradas!$E96","v":0},{"$f":"IF(W$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), W$14), 0)*Entradas!$E96","v":0},{"$f":"IF(X$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), X$14), 0)*Entradas!$E96","v":0},{"$f":"IF(Y$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), Y$14), 0)*Entradas!$E96","v":0},{"$f":"IF(Z$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), Z$14), 0)*Entradas!$E96","v":0},{"$f":"IF(AA$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), AA$14), 0)*Entradas!$E96","v":0},{"$f":"IF(AB$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), AB$14), 0)*Entradas!$E96","v":0},{"$f":"IF(AC$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), AC$14), 0)*Entradas!$E96","v":0},{"$f":"IF(AD$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), AD$14), 0)*Entradas!$E96","v":0},{"$f":"IF(AE$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), AE$14), 0)*Entradas!$E96","v":0},{"$f":"IF(AF$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), AF$14), 0)*Entradas!$E96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Entradas!C97","v":"Mão de Obra e Engenharia"},{"$f":"Entradas!D97","v":0},null,{"$f":"G48+H48","v":2399203.9504876011},{"$f":"SUM(AG48:QJ48)","v":0},{"$f":"(SUM(I48:AF48))","v":2399203.9504876011},{"$f":"IF(I$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), I$14), 0)*Entradas!$E97","v":359880.59257314011},{"$f":"IF(J$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), J$14), 0)*Entradas!$E97","v":0},{"$f":"IF(K$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), K$14), 0)*Entradas!$E97","v":0},{"$f":"IF(L$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), L$14), 0)*Entradas!$E97","v":0},{"$f":"IF(M$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), M$14), 0)*Entradas!$E97","v":0},{"$f":"IF(N$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), N$14), 0)*Entradas!$E97","v":0},{"$f":"IF(O$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), O$14), 0)*Entradas!$E97","v":95968.15801950403},{"$f":"IF(P$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), P$14), 0)*Entradas!$E97","v":95968.15801950403},{"$f":"IF(Q$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), Q$14), 0)*Entradas!$E97","v":95968.15801950403},{"$f":"IF(R$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), R$14), 0)*Entradas!$E97","v":95968.15801950403},{"$f":"IF(S$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), S$14), 0)*Entradas!$E97","v":95968.15801950403},{"$f":"IF(T$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), T$14), 0)*Entradas!$E97","v":95968.15801950403},{"$f":"IF(U$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), U$14), 0)*Entradas!$E97","v":95968.15801950403},{"$f":"IF(V$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), V$14), 0)*Entradas!$E97","v":95968.15801950403},{"$f":"IF(W$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), W$14), 0)*Entradas!$E97","v":95968.15801950403},{"$f":"IF(X$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), X$14), 0)*Entradas!$E97","v":95968.15801950403},{"$f":"IF(Y$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), Y$14), 0)*Entradas!$E97","v":95968.15801950403},{"$f":"IF(Z$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), Z$14), 0)*Entradas!$E97","v":95968.15801950403},{"$f":"IF(AA$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), AA$14), 0)*Entradas!$E97","v":83972.138267066024},{"$f":"IF(AB$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), AB$14), 0)*Entradas!$E97","v":83972.138267066024},{"$f":"IF(AC$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), AC$14), 0)*Entradas!$E97","v":719761.18514628022},{"$f":"IF(AD$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), AD$14), 0)*Entradas!$E97","v":0},{"$f":"IF(AE$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), AE$14), 0)*Entradas!$E97","v":0},{"$f":"IF(AF$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), AF$14), 0)*Entradas!$E97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Entradas!C98","v":"Equipamento e Infraestruturas de Geração"},null,null,null,0,0]
[null,null,{"$f":"Entradas!C99","v":"Painéis Fotovoltaicos"},"EUR",null,{"$f":"G50+H50","v":2387080.8561600004},0,2387080.8561600004,{"$f":"IF(I$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), I$14), 0)*Entradas!$E99","v":0},{"$f":"IF(J$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), J$14), 0)*Entradas!$E99","v":0},{"$f":"IF(K$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), K$14), 0)*Entradas!$E99","v":0},{"$f":"IF(L$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), L$14), 0)*Entradas!$E99","v":0},{"$f":"IF(M$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), M$14), 0)*Entradas!$E99","v":0},{"$f":"IF(N$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), N$14), 0)*Entradas!$E99","v":1193540.4280800002},{"$f":"IF(O$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), O$14), 0)*Entradas!$E99","v":0},{"$f":"IF(P$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), P$14), 0)*Entradas!$E99","v":0},{"$f":"IF(Q$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), Q$14), 0)*Entradas!$E99","v":0},{"$f":"IF(R$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), R$14), 0)*Entradas!$E99","v":0},{"$f":"IF(S$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), S$14), 0)*Entradas!$E99","v":0},{"$f":"IF(T$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), T$14), 0)*Entradas!$E99","v":0},{"$f":"IF(U$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), U$14), 0)*Entradas!$E99","v":1193540.4280800002},{"$f":"IF(V$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), V$14), 0)*Entradas!$E99","v":0},{"$f":"IF(W$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), W$14), 0)*Entradas!$E99","v":0},{"$f":"IF(X$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), X$14), 0)*Entradas!$E99","v":0},{"$f":"IF(Y$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), Y$14), 0)*Entradas!$E99","v":0},{"$f":"IF(Z$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), Z$14), 0)*Entradas!$E99","v":0},{"$f":"IF(AA$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), AA$14), 0)*Entradas!$E99","v":0},{"$f":"IF(AB$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), AB$14), 0)*Entradas!$E99","v":0},{"$f":"IF(AC$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), AC$14), 0)*Entradas!$E99","v":0},{"$f":"IF(AD$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), AD$14), 0)*Entradas!$E99","v":0},{"$f":"IF(AE$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), AE$14), 0)*Entradas!$E99","v":0},{"$f":"IF(AF$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), AF$14), 0)*Entradas!$E99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Entradas!C100","v":"Estruturas para Painéis PV"},"EUR",null,{"$f":"G51+H51","v":1644372.5760000001},0,1644372.5760000001,{"$f":"IF(I$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), I$14), 0)*Entradas!$E100","v":0},{"$f":"IF(J$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), J$14), 0)*Entradas!$E100","v":0},{"$f":"IF(K$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), K$14), 0)*Entradas!$E100","v":0},{"$f":"IF(L$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), L$14), 0)*Entradas!$E100","v":0},{"$f":"IF(M$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), M$14), 0)*Entradas!$E100","v":0},{"$f":"IF(N$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), N$14), 0)*Entradas!$E100","v":822186.28800000006},{"$f":"IF(O$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), O$14), 0)*Entradas!$E100","v":0},{"$f":"IF(P$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), P$14), 0)*Entradas!$E100","v":0},{"$f":"IF(Q$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), Q$14), 0)*Entradas!$E100","v":0},{"$f":"IF(R$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), R$14), 0)*Entradas!$E100","v":0},{"$f":"IF(S$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), S$14), 0)*Entradas!$E100","v":0},{"$f":"IF(T$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), T$14), 0)*Entradas!$E100","v":0},{"$f":"IF(U$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), U$14), 0)*Entradas!$E100","v":822186.28800000006},{"$f":"IF(V$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), V$14), 0)*Entradas!$E100","v":0},{"$f":"IF(W$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), W$14), 0)*Entradas!$E100","v":0},{"$f":"IF(X$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), X$14), 0)*Entradas!$E100","v":0},{"$f":"IF(Y$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), Y$14), 0)*Entradas!$E100","v":0},{"$f":"IF(Z$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), Z$14), 0)*Entradas!$E100","v":0},{"$f":"IF(AA$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), AA$14), 0)*Entradas!$E100","v":0},{"$f":"IF(AB$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), AB$14), 0)*Entradas!$E100","v":0},{"$f":"IF(AC$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), AC$14), 0)*Entradas!$E100","v":0},{"$f":"IF(AD$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), AD$14), 0)*Entradas!$E100","v":0},{"$f":"IF(AE$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), AE$14), 0)*Entradas!$E100","v":0},{"$f":"IF(AF$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), AF$14), 0)*Entradas!$E100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Entradas!C101","v":"Estacas para Estruturas"},"EUR",null,{"$f":"G52+H52","v":0},0,0,{"$f":"IF(I$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), I$14), 0)*Entradas!$E101","v":0},{"$f":"IF(J$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), J$14), 0)*Entradas!$E101","v":0},{"$f":"IF(K$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), K$14), 0)*Entradas!$E101","v":0},{"$f":"IF(L$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), L$14), 0)*Entradas!$E101","v":0},{"$f":"IF(M$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), M$14), 0)*Entradas!$E101","v":0},{"$f":"IF(N$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), N$14), 0)*Entradas!$E101","v":0},{"$f":"IF(O$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), O$14), 0)*Entradas!$E101","v":0},{"$f":"IF(P$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), P$14), 0)*Entradas!$E101","v":0},{"$f":"IF(Q$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), Q$14), 0)*Entradas!$E101","v":0},{"$f":"IF(R$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), R$14), 0)*Entradas!$E101","v":0},{"$f":"IF(S$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), S$14), 0)*Entradas!$E101","v":0},{"$f":"IF(T$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), T$14), 0)*Entradas!$E101","v":0},{"$f":"IF(U$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), U$14), 0)*Entradas!$E101","v":0},{"$f":"IF(V$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), V$14), 0)*Entradas!$E101","v":0},{"$f":"IF(W$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), W$14), 0)*Entradas!$E101","v":0},{"$f":"IF(X$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), X$14), 0)*Entradas!$E101","v":0},{"$f":"IF(Y$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), Y$14), 0)*Entradas!$E101","v":0},{"$f":"IF(Z$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), Z$14), 0)*Entradas!$E101","v":0},{"$f":"IF(AA$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), AA$14), 0)*Entradas!$E101","v":0},{"$f":"IF(AB$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), AB$14), 0)*Entradas!$E101","v":0},{"$f":"IF(AC$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), AC$14), 0)*Entradas!$E101","v":0},{"$f":"IF(AD$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), AD$14), 0)*Entradas!$E101","v":0},{"$f":"IF(AE$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), AE$14), 0)*Entradas!$E101","v":0},{"$f":"IF(AF$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), AF$14), 0)*Entradas!$E101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,{"$f":"$H52/2*II41/(17.5*12)","v":0},{"$f":"$H52/2*IJ41/(17.5*12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H52/2*KV41/(17.5*12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Entradas!C102","v":"Infraestrutura Elétrica e Interligação"},null,null,null,0,0]
[null,null,{"$f":"Entradas!C103","v":"Inversores e Transformadores"},"EUR",null,{"$f":"G54+H54","v":4466629.5282341782},2453959.5282341777,2012670.0000000002,{"$f":"IF(I$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), I$14), 0)*Entradas!$E103","v":0},{"$f":"IF(J$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), J$14), 0)*Entradas!$E103","v":0},{"$f":"IF(K$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), K$14), 0)*Entradas!$E103","v":0},{"$f":"IF(L$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), L$14), 0)*Entradas!$E103","v":0},{"$f":"IF(M$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), M$14), 0)*Entradas!$E103","v":0},{"$f":"IF(N$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), N$14), 0)*Entradas!$E103","v":1006335.0000000001},{"$f":"IF(O$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), O$14), 0)*Entradas!$E103","v":0},{"$f":"IF(P$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), P$14), 0)*Entradas!$E103","v":0},{"$f":"IF(Q$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), Q$14), 0)*Entradas!$E103","v":0},{"$f":"IF(R$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), R$14), 0)*Entradas!$E103","v":0},{"$f":"IF(S$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), S$14), 0)*Entradas!$E103","v":0},{"$f":"IF(T$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), T$14), 0)*Entradas!$E103","v":0},{"$f":"IF(U$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), U$14), 0)*Entradas!$E103","v":0},{"$f":"IF(V$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), V$14), 0)*Entradas!$E103","v":0},{"$f":"IF(W$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), W$14), 0)*Entradas!$E103","v":0},{"$f":"IF(X$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), X$14), 0)*Entradas!$E103","v":1006335.0000000001},{"$f":"IF(Y$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), Y$14), 0)*Entradas!$E103","v":0},{"$f":"IF(Z$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), Z$14), 0)*Entradas!$E103","v":0},{"$f":"IF(AA$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), AA$14), 0)*Entradas!$E103","v":0},{"$f":"IF(AB$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), AB$14), 0)*Entradas!$E103","v":0},{"$f":"IF(AC$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), AC$14), 0)*Entradas!$E103","v":0},{"$f":"IF(AD$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), AD$14), 0)*Entradas!$E103","v":0},{"$f":"IF(AE$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), AE$14), 0)*Entradas!$E103","v":0},{"$f":"IF(AF$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), AF$14), 0)*Entradas!$E103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H54*0.9*(1.0175^17.5)","v":2453959.5282341777},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Entradas!C104","v":"Baterias"},"EUR",null,{"$f":"G55+H55","v":2104844.9400000004},0,2104844.9400000004,{"$f":"IF(I$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), I$14), 0)*Entradas!$E104","v":0},{"$f":"IF(J$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), J$14), 0)*Entradas!$E104","v":0},{"$f":"IF(K$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), K$14), 0)*Entradas!$E104","v":0},{"$f":"IF(L$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), L$14), 0)*Entradas!$E104","v":0},{"$f":"IF(M$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), M$14), 0)*Entradas!$E104","v":0},{"$f":"IF(N$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), N$14), 0)*Entradas!$E104","v":1052422.4700000002},{"$f":"IF(O$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), O$14), 0)*Entradas!$E104","v":0},{"$f":"IF(P$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), P$14), 0)*Entradas!$E104","v":0},{"$f":"IF(Q$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), Q$14), 0)*Entradas!$E104","v":0},{"$f":"IF(R$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), R$14), 0)*Entradas!$E104","v":0},{"$f":"IF(S$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), S$14), 0)*Entradas!$E104","v":0},{"$f":"IF(T$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), T$14), 0)*Entradas!$E104","v":0},{"$f":"IF(U$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), U$14), 0)*Entradas!$E104","v":0},{"$f":"IF(V$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), V$14), 0)*Entradas!$E104","v":0},{"$f":"IF(W$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), W$14), 0)*Entradas!$E104","v":0},{"$f":"IF(X$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), X$14), 0)*Entradas!$E104","v":0},{"$f":"IF(Y$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), Y$14), 0)*Entradas!$E104","v":0},{"$f":"IF(Z$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), Z$14), 0)*Entradas!$E104","v":0},{"$f":"IF(AA$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), AA$14), 0)*Entradas!$E104","v":1052422.4700000002},{"$f":"IF(AB$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), AB$14), 0)*Entradas!$E104","v":0},{"$f":"IF(AC$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), AC$14), 0)*Entradas!$E104","v":0},{"$f":"IF(AD$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), AD$14), 0)*Entradas!$E104","v":0},{"$f":"IF(AE$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), AE$14), 0)*Entradas!$E104","v":0},{"$f":"IF(AF$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), AF$14), 0)*Entradas!$E104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"Entradas!C106","v":"Cablagem e Outras Infraestruturas Elétricas"},"EUR",null,{"$f":"G56+H56","v":588835.25},0,588835.25,{"$f":"IF(I$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), I$14), 0)*Entradas!$E106","v":294417.625},{"$f":"IF(J$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), J$14), 0)*Entradas!$E106","v":0},{"$f":"IF(K$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), K$14), 0)*Entradas!$E106","v":0},{"$f":"IF(L$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), L$14), 0)*Entradas!$E106","v":0},{"$f":"IF(M$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), M$14), 0)*Entradas!$E106","v":0},{"$f":"IF(N$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), N$14), 0)*Entradas!$E106","v":0},{"$f":"IF(O$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), O$14), 0)*Entradas!$E106","v":0},{"$f":"IF(P$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), P$14), 0)*Entradas!$E106","v":0},{"$f":"IF(Q$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), Q$14), 0)*Entradas!$E106","v":0},{"$f":"IF(R$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), R$14), 0)*Entradas!$E106","v":0},{"$f":"IF(S$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), S$14), 0)*Entradas!$E106","v":0},{"$f":"IF(T$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), T$14), 0)*Entradas!$E106","v":0},{"$f":"IF(U$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), U$14), 0)*Entradas!$E106","v":294417.625},{"$f":"IF(V$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), V$14), 0)*Entradas!$E106","v":0},{"$f":"IF(W$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), W$14), 0)*Entradas!$E106","v":0},{"$f":"IF(X$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), X$14), 0)*Entradas!$E106","v":0},{"$f":"IF(Y$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), Y$14), 0)*Entradas!$E106","v":0},{"$f":"IF(Z$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), Z$14), 0)*Entradas!$E106","v":0},{"$f":"IF(AA$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), AA$14), 0)*Entradas!$E106","v":0},{"$f":"IF(AB$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), AB$14), 0)*Entradas!$E106","v":0},{"$f":"IF(AC$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), AC$14), 0)*Entradas!$E106","v":0},{"$f":"IF(AD$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), AD$14), 0)*Entradas!$E106","v":0},{"$f":"IF(AE$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), AE$14), 0)*Entradas!$E106","v":0},{"$f":"IF(AF$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), AF$14), 0)*Entradas!$E106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Linha de Transmissão","EUR",null,{"$f":"G57+H57","v":450000},{"$f":"SUM(AG57:QJ57)","v":0},{"$f":"(SUM(I57:AF57))","v":450000},{"$f":"Entradas!H105*Entradas!$E105","v":225000},{"$f":"Entradas!I105*Entradas!$E105","v":0},{"$f":"Entradas!J105*Entradas!$E105","v":0},{"$f":"Entradas!K105*Entradas!$E105","v":0},{"$f":"Entradas!L105*Entradas!$E105","v":0},{"$f":"Entradas!M105*Entradas!$E105","v":0},{"$f":"Entradas!N105*Entradas!$E105","v":0},{"$f":"Entradas!O105*Entradas!$E105","v":0},{"$f":"Entradas!P105*Entradas!$E105","v":0},{"$f":"Entradas!Q105*Entradas!$E105","v":0},{"$f":"Entradas!R105*Entradas!$E105","v":0},{"$f":"Entradas!S105*Entradas!$E105","v":0},{"$f":"Entradas!T105*Entradas!$E105","v":225000},{"$f":"Entradas!U105*Entradas!$E105","v":0},{"$f":"Entradas!V105*Entradas!$E105","v":0},{"$f":"Entradas!W105*Entradas!$E105","v":0},{"$f":"Entradas!X105*Entradas!$E105","v":0},{"$f":"Entradas!Y105*Entradas!$E105","v":0},0,{"$f":"AA57","v":0},0,0,0,0]
[null,null,{"$f":"Entradas!C107","v":"Infraestrutura Informática"},null,null,null,0,0]
[null,null,{"$f":"Entradas!C108","v":"Infraestrutura de Rede"},"EUR",null,{"$f":"G59+H59","v":13277.95982041816},7777.9598204181602,5500,{"$f":"IF(I$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), I$14), 0)*Entradas!$E108","v":0},{"$f":"IF(J$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), J$14), 0)*Entradas!$E108","v":0},{"$f":"IF(K$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), K$14), 0)*Entradas!$E108","v":0},{"$f":"IF(L$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), L$14), 0)*Entradas!$E108","v":0},{"$f":"IF(M$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), M$14), 0)*Entradas!$E108","v":0},{"$f":"IF(N$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), N$14), 0)*Entradas!$E108","v":0},{"$f":"IF(O$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), O$14), 0)*Entradas!$E108","v":0},{"$f":"IF(P$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), P$14), 0)*Entradas!$E108","v":0},{"$f":"IF(Q$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), Q$14), 0)*Entradas!$E108","v":0},{"$f":"IF(R$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), R$14), 0)*Entradas!$E108","v":0},{"$f":"IF(S$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), S$14), 0)*Entradas!$E108","v":0},{"$f":"IF(T$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), T$14), 0)*Entradas!$E108","v":0},{"$f":"IF(U$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), U$14), 0)*Entradas!$E108","v":0},{"$f":"IF(V$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), V$14), 0)*Entradas!$E108","v":5500},{"$f":"IF(W$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), W$14), 0)*Entradas!$E108","v":0},{"$f":"IF(X$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), X$14), 0)*Entradas!$E108","v":0},{"$f":"IF(Y$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), Y$14), 0)*Entradas!$E108","v":0},{"$f":"IF(Z$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), Z$14), 0)*Entradas!$E108","v":0},{"$f":"IF(AA$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), AA$14), 0)*Entradas!$E108","v":0},{"$f":"IF(AB$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), AB$14), 0)*Entradas!$E108","v":0},{"$f":"IF(AC$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), AC$14), 0)*Entradas!$E108","v":0},{"$f":"IF(AD$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), AD$14), 0)*Entradas!$E108","v":0},{"$f":"IF(AE$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), AE$14), 0)*Entradas!$E108","v":0},{"$f":"IF(AF$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), AF$14), 0)*Entradas!$E108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,{"$f":"$H59*(1.02^17.5)","v":7777.9598204181602},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Entradas!C109","v":"Servidores e Software"},"EUR",null,{"$f":"G60+H60","v":55500},0,55500,{"$f":"IF(I$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), I$14), 0)*Entradas!$E109","v":0},{"$f":"IF(J$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), J$14), 0)*Entradas!$E109","v":0},{"$f":"IF(K$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), K$14), 0)*Entradas!$E109","v":0},{"$f":"IF(L$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), L$14), 0)*Entradas!$E109","v":0},{"$f":"IF(M$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), M$14), 0)*Entradas!$E109","v":0},{"$f":"IF(N$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), N$14), 0)*Entradas!$E109","v":0},{"$f":"IF(O$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), O$14), 0)*Entradas!$E109","v":0},{"$f":"IF(P$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), P$14), 0)*Entradas!$E109","v":0},{"$f":"IF(Q$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), Q$14), 0)*Entradas!$E109","v":0},{"$f":"IF(R$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), R$14), 0)*Entradas!$E109","v":0},{"$f":"IF(S$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), S$14), 0)*Entradas!$E109","v":0},{"$f":"IF(T$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), T$14), 0)*Entradas!$E109","v":0},{"$f":"IF(U$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), U$14), 0)*Entradas!$E109","v":0},{"$f":"IF(V$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), V$14), 0)*Entradas!$E109","v":55500},{"$f":"IF(W$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), W$14), 0)*Entradas!$E109","v":0},{"$f":"IF(X$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), X$14), 0)*Entradas!$E109","v":0},{"$f":"IF(Y$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), Y$14), 0)*Entradas!$E109","v":0},{"$f":"IF(Z$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), Z$14), 0)*Entradas!$E109","v":0},{"$f":"IF(AA$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), AA$14), 0)*Entradas!$E109","v":0},{"$f":"IF(AB$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), AB$14), 0)*Entradas!$E109","v":0},{"$f":"IF(AC$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), AC$14), 0)*Entradas!$E109","v":0},{"$f":"IF(AD$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), AD$14), 0)*Entradas!$E109","v":0},{"$f":"IF(AE$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), AE$14), 0)*Entradas!$E109","v":0},{"$f":"IF(AF$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), AF$14), 0)*Entradas!$E109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Entradas!C110","v":"Ferramentas e Consumíveis"},"EUR",null,{"$f":"G61+H61","v":55000.000000000007},0,55000.000000000007,{"$f":"IF(I$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), I$14), 0)*Entradas!$E110","v":0},{"$f":"IF(J$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), J$14), 0)*Entradas!$E110","v":0},{"$f":"IF(K$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), K$14), 0)*Entradas!$E110","v":0},{"$f":"IF(L$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), L$14), 0)*Entradas!$E110","v":0},{"$f":"IF(M$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), M$14), 0)*Entradas!$E110","v":0},{"$f":"IF(N$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), N$14), 0)*Entradas!$E110","v":0},{"$f":"IF(O$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), O$14), 0)*Entradas!$E110","v":0},{"$f":"IF(P$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), P$14), 0)*Entradas!$E110","v":0},{"$f":"IF(Q$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), Q$14), 0)*Entradas!$E110","v":0},{"$f":"IF(R$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), R$14), 0)*Entradas!$E110","v":0},{"$f":"IF(S$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), S$14), 0)*Entradas!$E110","v":0},{"$f":"IF(T$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), T$14), 0)*Entradas!$E110","v":0},{"$f":"IF(U$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), U$14), 0)*Entradas!$E110","v":0},{"$f":"IF(V$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), V$14), 0)*Entradas!$E110","v":55000.000000000007},{"$f":"IF(W$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), W$14), 0)*Entradas!$E110","v":0},{"$f":"IF(X$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), X$14), 0)*Entradas!$E110","v":0},{"$f":"IF(Y$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), Y$14), 0)*Entradas!$E110","v":0},{"$f":"IF(Z$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), Z$14), 0)*Entradas!$E110","v":0},{"$f":"IF(AA$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), AA$14), 0)*Entradas!$E110","v":0},{"$f":"IF(AB$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), AB$14), 0)*Entradas!$E110","v":0},{"$f":"IF(AC$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), AC$14), 0)*Entradas!$E110","v":0},{"$f":"IF(AD$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), AD$14), 0)*Entradas!$E110","v":0},{"$f":"IF(AE$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), AE$14), 0)*Entradas!$E110","v":0},{"$f":"IF(AF$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), AF$14), 0)*Entradas!$E110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total de Custos de Capital Elegíveis",null,{"$f":"Entradas!D112","v":0},null,{"$f":"G62+H62","v":15691120.060702194},{"$f":"SUM(AG62:QJ62)","v":2461737.4880545959},{"$f":"SUM(I62:AF62)","v":13229382.572647598},{"$f":"SUM(I47:I61)","v":879298.21757314005},{"$f":"SUM(J47:J61)","v":0},{"$f":"SUM(K47:K61)","v":0},0,0,4074484.1860800004,604759.82468617067,223166.07468617067,223166.07468617067,604759.82468617067,223166.07468617067,223166.07468617067,2631112.4990995042,211968.15801950404,95968.15801950403,1102303.158019504,95968.15801950403,95968.15801950403,1136394.6082670663,83972.138267066024,719761.18514628022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW47:BW61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI47:EI61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GU47:GU61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,7777.9598204181602,0,0,0,0,0,0,2453959.5282341777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JG47:JG61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LS47:LS61)","v":0},0]
[null,"Custos de Capital Acumulados",null,null,null,null,null,null,{"$f":"I62","v":879298.21757314005},{"$f":"J62+I63","v":879298.21757314005},879298.21757314005,879298.21757314005,879298.21757314005,4953782.4036531402,5558542.2283393107,5781708.3030254813,6004874.3777116518,6609634.2023978224,6832800.277083993,7055966.3517701635,9687078.8508696668,9899047.0088891704,9995015.1669086739,11097318.324928178,11193286.482947681,11289254.640967185,12425649.249234252,12509621.387501318,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,{"$f":"BV62+BU63","v":13229382.572647598},13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,{"$f":"EH62+EG63","v":13229382.572647598},13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,{"$f":"GT62+GS63","v":13229382.572647598},13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13229382.572647598,13237160.532468015,13237160.532468015,13237160.532468015,13237160.532468015,13237160.532468015,13237160.532468015,13237160.532468015,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,{"$f":"JF62+JE63","v":15691120.060702194},15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,15691120.060702194,{"$f":"LR62+LQ63","v":15691120.060702194},15691120.060702194,15691120.060702194]
[]
[null,"Custos Amortizáveis do Projeto"]
[null,null,"Comissão do Empréstimo","EUR",null,{"$f":"G66+H66","v":135000},{"$f":"SUM(AG66:QJ66)","v":0},{"$f":"(SUM(I66:AF66))","v":135000},{"$f":"I139","v":135000},{"$f":"J139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR139","v":0},0,0]
[null,null,"Honorários Legais","EUR",null,25000,{"$f":"SUM(AG67:QJ67)","v":0},25000,{"$f":"Capex!F103","v":25000}]
[null,null,"Licença de Produção / Ligação à Rede","EUR",null,{"$f":"G68+H68","v":0},0,0,0,{"$f":"I68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Capex!F107","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Comissão do Promotor","EUR",null,{"$f":"G69+H69","v":2328480},0,2328480,{"$f":"Entradas!H118*Entradas!$E118","v":582120},{"$f":"Entradas!I118*Entradas!$E118","v":72765},{"$f":"Entradas!J118*Entradas!$E118","v":72765},{"$f":"Entradas!K118*Entradas!$E118","v":72765},{"$f":"Entradas!L118*Entradas!$E118","v":72765},{"$f":"Entradas!M118*Entradas!$E118","v":72765},{"$f":"Entradas!N118*Entradas!$E118","v":72765},{"$f":"Entradas!O118*Entradas!$E118","v":72765},{"$f":"Entradas!P118*Entradas!$E118","v":72765},{"$f":"Entradas!Q118*Entradas!$E118","v":72765},{"$f":"Entradas!R118*Entradas!$E118","v":72765},{"$f":"Entradas!S118*Entradas!$E118","v":72765},{"$f":"Entradas!T118*Entradas!$E118","v":72765},{"$f":"Entradas!U118*Entradas!$E118","v":72765},{"$f":"Entradas!V118*Entradas!$E118","v":72765},{"$f":"Entradas!W118*Entradas!$E118","v":72765},{"$f":"Entradas!X118*Entradas!$E118","v":72765},{"$f":"Entradas!Y118*Entradas!$E118","v":582120},0,{"$f":"AA69","v":0},0,0,0,0]
[null,null,"Custos da Fase de Desenvolvimento","EUR",null,{"$f":"G70+H70","v":0},0,0,{"$f":"Entradas!H119*Entradas!$E119","v":0},{"$f":"Entradas!I119*Entradas!$E119","v":0},{"$f":"Entradas!J119*Entradas!$E119","v":0},{"$f":"Entradas!K119*Entradas!$E119","v":0},{"$f":"Entradas!L119*Entradas!$E119","v":0},{"$f":"Entradas!M119*Entradas!$E119","v":0},{"$f":"Entradas!N119*Entradas!$E119","v":0},{"$f":"Entradas!O119*Entradas!$E119","v":0},{"$f":"Entradas!P119*Entradas!$E119","v":0},{"$f":"Entradas!Q119*Entradas!$E119","v":0},{"$f":"Entradas!R119*Entradas!$E119","v":0},{"$f":"Entradas!S119*Entradas!$E119","v":0},{"$f":"Entradas!T119*Entradas!$E119","v":0},{"$f":"Entradas!U119*Entradas!$E119","v":0},{"$f":"Entradas!V119*Entradas!$E119","v":0},{"$f":"Entradas!W119*Entradas!$E119","v":0},{"$f":"Entradas!X119*Entradas!$E119","v":0},{"$f":"Entradas!Y119*Entradas!$E119","v":0},0,0,0,0,0,0]
[null,null,"Custos Operacionais Durante a Construção","EUR",null,388461.99999999994,0,388461.99999999994,{"$f":"OpEx!K36+'Massa Salarial'!T50","v":0},{"$f":"OpEx!L36+'Massa Salarial'!U50","v":14719},{"$f":"OpEx!M36+'Massa Salarial'!V50","v":14719},{"$f":"OpEx!N36+'Massa Salarial'!W50","v":14719},{"$f":"OpEx!O36+'Massa Salarial'!X50","v":14719},{"$f":"OpEx!P36+'Massa Salarial'!Y50","v":14719},{"$f":"OpEx!Q36+'Massa Salarial'!Z50","v":14719},{"$f":"OpEx!R36+'Massa Salarial'!AA50","v":14719},{"$f":"OpEx!S36+'Massa Salarial'!AB50","v":14719},{"$f":"OpEx!T36+'Massa Salarial'!AC50","v":18027.333333333332},{"$f":"OpEx!U36+'Massa Salarial'!AD50","v":18027.333333333332},{"$f":"OpEx!V36+'Massa Salarial'!AE50","v":18027.333333333332},{"$f":"OpEx!W36+'Massa Salarial'!AF50","v":18027.333333333332},{"$f":"OpEx!X36+'Massa Salarial'!AG50","v":18027.333333333332},{"$f":"OpEx!Y36+'Massa Salarial'!AH50","v":18027.333333333332},{"$f":"OpEx!Z36+'Massa Salarial'!AI50","v":18027.333333333332},{"$f":"OpEx!AA36+'Massa Salarial'!AJ50","v":18027.333333333332},{"$f":"OpEx!AB36+'Massa Salarial'!AK50","v":18027.333333333332},{"$f":"OpEx!AC36+'Massa Salarial'!AL50","v":18027.333333333332},{"$f":"OpEx!AD36+'Massa Salarial'!AM50","v":18027.333333333332},{"$f":"OpEx!AE36+'Massa Salarial'!AN50","v":18027.333333333332},{"$f":"OpEx!AF36+'Massa Salarial'!AO50","v":18127.333333333332},{"$f":"OpEx!AG36+'Massa Salarial'!AP50","v":18127.333333333332},{"$f":"OpEx!AH36+'Massa Salarial'!AQ50","v":18127.333333333332},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Juros Durante a Construção","EUR",null,1132866.736111111,0,1132866.736111111,{"$f":"I140","v":0},{"$f":"J140","v":22500},{"$f":"K140","v":22500},22500,22500,22500,23389.097222222223,27580.555555555555,27416.666666666664,27961.597222222223,31841.666666666664,33169.166666666664,35201.388888888891,60831.666666666664,63671.041666666664,64297.916666666664,72180.972222222219,71304.166666666657,72270.833333333328,78687.5,78687.5,83041.666666666657,84416.666666666657,84416.666666666657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total de Custos de Financiamento Amortizáveis",null,null,null,4009808.736111111,{"$f":"SUM(AG73:QJ73)","v":0},{"$f":"(SUM(I73:AF73))","v":4009808.736111111},{"$f":"SUM(I66:I72)","v":742120},109984,109984,109984,109984,109984,110873.09722222222,115064.55555555556,114900.66666666666,118753.93055555555,122634,123961.5,125993.72222222222,151624,154463.375,155090.25,162973.30555555556,671451.5,90298.166666666657,96714.833333333328,96714.833333333328,101168.99999999999,102543.99999999999,102543.99999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU66:BU72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EG66:EG72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GS66:GS72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JE66:JE72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LQ66:LQ72)","v":0},0,0,0]
[]
[null,"Total de Custos Capitalizados",null,null,null,{"$f":"G75+H75","v":19700928.796813305},{"$f":"G62+G73","v":2461737.4880545959},17239191.30875871,1621418.21757314,109984,109984,109984,109984,4184468.1860800004,715632.92190839292,338230.63024172623,338066.7413528373,723513.75524172618,345800.07468617067,347127.57468617067,2757106.2213217262,363592.15801950404,250431.53301950404,1257393.408019504,258941.46357505961,767419.65801950404,1226692.774933733,180686.97160039935,816476.01847961359,101168.99999999999,102543.99999999999,102543.99999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS62+BS73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EE62+EE73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GQ62+GQ73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7777.9598204181602,0,0,0,0,0,0,2453959.5282341777,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JC62+JC73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LO62+LO73","v":0},0,0,0,0,0]
[null,"Custos Capitalizados Acumulados",null,null,null,null,null,null,{"$f":"I75","v":1621418.21757314},{"$f":"J75+I76","v":1731402.21757314},1841386.21757314,1951370.21757314,2061354.21757314,6245822.4036531402,6961455.3255615328,7299685.9558032593,7637752.6971560968,8361266.4523978233,8707066.5270839948,9054194.1017701663,11811300.323091893,12174892.481111396,12425324.0141309,13682717.422150403,13941658.885725463,14709078.543744966,15935771.318678699,16116458.290279098,16932934.308758713,17034103.308758713,17136647.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,{"$f":"BV75+BU76","v":17239191.308758713},17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,{"$f":"EH75+EG76","v":17239191.308758713},17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,{"$f":"GT75+GS76","v":17239191.308758713},17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17239191.308758713,17246969.268579133,17246969.268579133,17246969.268579133,17246969.268579133,17246969.268579133,17246969.268579133,17246969.268579133,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,{"$f":"JF75+JE76","v":19700928.796813309},19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,19700928.796813309,{"$f":"LR75+LQ76","v":19700928.796813309},19700928.796813309,19700928.796813309]
[]
[null,"Outros Custos de Capital"]
[null,null,"Fundo de Maneio",null,null,{"$f":"G79+H79","v":337315.29},{"$f":"SUM(AG79:QJ79)","v":0},{"$f":"(SUM(I79:AF79))","v":337315.29},{"$f":"Entradas!E141","v":337315.29},null,0,0,null,0,0,null,null,null,null,null,0]
[null,null,"Conta de Reserva do Serviço da Dívida",null,null,{"$f":"G80+H80","v":423493.41},{"$f":"SUM(AG80:QJ80)","v":0},{"$f":"(SUM(I80:AF80))","v":423493.41},0,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"Entradas!E142","v":423493.41},null,null,null,null,null,0]
[null,"Total de Outros Custos de Capital",null,null,null,{"$f":"G81+H81","v":760808.7},0,{"$f":"(SUM(I81:AF81))","v":760808.7},{"$f":"I79+I80","v":337315.29},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,423493.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU79+BU80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG79+EG80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS79+GS80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE79+JE80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ79+LQ80","v":0},0,0,0]
[]
[null,"Total de Aplicações de Fundos",null,"EUR",null,{"$f":"G83+H83","v":20461737.496813305},{"$f":"G75","v":2461737.4880545959},{"$f":"(H75+H81)","v":18000000.008758709},{"$f":"I75+I81","v":1958733.5075731401},109984,109984,109984,109984,4184468.1860800004,715632.92190839292,338230.63024172623,338066.7413528373,723513.75524172618,345800.07468617067,347127.57468617067,2757106.2213217262,363592.15801950404,250431.53301950404,1257393.408019504,258941.46357505961,1190913.068019504,1226692.774933733,180686.97160039935,816476.01847961359,101168.99999999999,102543.99999999999,102543.99999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU75+BU81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG75+EG81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS75+GS81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7777.9598204181602,0,0,0,0,0,0,2453959.5282341777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE75+JE81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ75+LQ81","v":0},0,0,0]
[null,"Aplicações de Fundos Acumuladas (Fase de Construção)",null,"EUR",null,null,null,{"$f":"AF84","v":18000000.008758709},{"$f":"I83","v":1958733.5075731401},{"$f":"I84+J83","v":2068717.5075731401},2178701.5075731399,2288685.5075731399,2398669.5075731399,6583137.6936531402,7298770.6155615328,7637001.2458032593,7975067.9871560968,8698581.7423978224,9044381.8170839939,9391509.3917701654,12148615.613091892,12512207.771111395,12762639.304130899,14020032.712150402,14278974.175725462,15469887.243744966,16696580.018678699,16877266.990279097,17693743.008758709,17794912.008758709,17897456.008758709,18000000.008758709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Despesa Acumulada do Projeto (Total)",null,null,null,null,null,{"$f":"MAX(I85:IT85)","v":1},{"$f":"I84/$H$83","v":0.10881852814555724},0.11492875036480625,0.12103897258405526,0.12714919480330428,0.13325941702255331,0.36572987169165661,0.40548725622277709,0.42427784678261848,0.44305933240419271,0.48325454100917425,0.50246565626016904,0.521750521511128,0.67492308928780209,0.6951226536123899,0.70903551655114794,{"$f":"X84/$H$84","v":0.77889070585157361},0.7932763427098547,0.85943817978985537,0.92758777836412376,0.9376259434481502,0.98298572223050129,0.9886062222277664,0.99430311111388314,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CJ84/$H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EV84/$H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HH84/$H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JT84/$H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["·","Origens de Fundos",null,null,"Unidade"]
[]
[null,null,"Capital Próprio",null,"EUR",null,null,{"$f":"SUM(I91:QJ91)","v":4500000},{"$f":"I92","v":4500000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ92","v":0},0,0,0]
[null,null,"Investimento em Capital Próprio",null,"EUR",null,null,{"$f":"(SUM(I92:Z92))","v":4500000},{"$f":"I105","v":4500000},{"$f":"J105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Dívida",null,null,null,null,{"$f":"SUM(H95:H96)","v":13500000},2250000,0,0,0,0,175000,825000,0,75000,825000,200000,400000,3200000,225000,250000,1425000,0,600000,1400000,0,950000,300000,0,400000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW95:AW96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DI95:DI96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FU95:FU96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IG95:IG96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(KS95:KS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   Empréstimo Bancário",null,"EUR",null,null,{"$f":"(SUM(I95:AF95))","v":9000000},{"$f":"I114","v":0},0,0,0,0,175000,825000,0,75000,825000,200000,400000,950000,225000,250000,1425000,0,600000,1400000,0,950000,300000,0,400000]
[null,null,"   Dívida Subordinada",null,"EUR",null,null,{"$f":"(SUM(I96:CH96))","v":4500000},{"$f":"I150","v":2250000},0,0,0,0,0,0,0,0,0,0,0,2250000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"J96-J150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total de Origens de Fundos",null,"EUR",{"$f":"IF(ROUND(H98-H84,0)=0, \"OK\", \"NO\")","v":"OK"},null,{"$f":"SUM(I98:CH98)","v":18000000},{"$f":"I91+I94","v":6750000},{"$f":"J91+J94","v":0},0,0,0,175000,825000,0,75000,825000,200000,400000,3200000,225000,250000,1425000,0,600000,1400000,0,950000,300000,0,400000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV91+BV94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH91+EH94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT91+GT94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF91+JF94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR91+LR94","v":0},0,0]
[null,null,null,null,null,null,null,{"$f":"H98-H84","v":-8.7587088346481323E-3}]
["·","Capital Próprio",null,null,"Unidade"]
[]
[null,"Plano de Entradas de Capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Entradas!E164*AA63","v":0}]
[null,null,"Capital Próprio Não Utilizado (Início do Período)",null,"EUR",null,null,null,0,{"$f":"I106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ106","v":0},0,0]
[null,null,"Capital Próprio Autorizado",null,"EUR",null,null,{"$f":"SUM(I104:QJ104)","v":4500000},{"$f":"Entradas!$F165+Entradas!$G165","v":4500000},0,0,0,0,{"$f":"Entradas!$E164*N63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Entrada de Capital Próprio",null,"EUR",null,null,{"$f":"SUM(I105:QJ105)","v":4500000},{"$f":"I104","v":4500000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital Próprio Não Utilizado (Fim do Período)",null,"EUR",null,null,null,{"$f":"I103+I104-I105","v":0},0,0,0,0,0,0,0,0,{"$f":"R103-R105","v":0},0,0,{"$f":"U103-U105+U104","v":0},0,0,0,0,0,{"$f":"AA103-AA105+AA104","v":0},0,0,0,0,{"$f":"AF103-AF105+AF104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD103-CD105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP103-EP105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB103-HB105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JN103-JN105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM($I104:I104)","v":4500000},{"$f":"SUM($I104:J104)","v":4500000},{"$f":"SUM($I104:K104)","v":4500000},{"$f":"SUM($I104:L104)","v":4500000},{"$f":"SUM($I104:M104)","v":4500000},{"$f":"SUM($I104:N104)","v":4500000},{"$f":"SUM($I104:O104)","v":4500000},{"$f":"SUM($I104:P104)","v":4500000},{"$f":"SUM($I104:Q104)","v":4500000},{"$f":"SUM($I104:R104)","v":4500000},{"$f":"SUM($I104:S104)","v":4500000},{"$f":"SUM($I104:T104)","v":4500000},{"$f":"SUM($I104:U104)","v":4500000},{"$f":"SUM($I104:V104)","v":4500000},{"$f":"SUM($I104:W104)","v":4500000},{"$f":"SUM($I104:X104)","v":4500000},{"$f":"SUM($I104:Y104)","v":4500000},{"$f":"SUM($I104:Z104)","v":4500000},{"$f":"SUM($I104:AA104)","v":4500000}]
[null,null,"Necessidade de Financiamento Adicional",null,"EUR",null,null,{"$f":"ROUND(SUM(I108:T108),-3)","v":0}]
[]
["·","Dívida Sénior",null,null,"Unidade"]
[]
[null,"Capital",null,null,null,null,null,null,{"$f":"I374","v":4987894.067615157},4877910.067615157,4767926.067615157,4657942.067615157,4688645.7824268593,27260.126574059017,39865.632715878775,317845.90029716532,19072.586994540703,23797.259803027206,10465.329016431177,27631.182380473183,49546.961202826293,45214.613749563519,29428.17544693884,20666.262144314242,216617.70370829594,33843.140405671205,25327.228149207542,38283.030275439552,56645.222172421112,54436.666563021819,262313.13563188788,559769.13563188794,303162.69077021745,248021.82120722721,327571.74683136935,4508.9930005125934,146281.95059111647,312539.98904249549,145998.54743007169,355853.28445468965,587826.12304792111,457982.21153144247,644267.07087188447,778195.4503229782,512527.31380701181,541824.73382442165,618306.10518361034,341305.56298964028,483076.93464539165,652959.16906821728,483147.7099386109,689519.77592244511,917776.98505443195,784017.83739791601,966375.02738397173,1095960.7865602369,828790.91254976508,856935.27954680379,931694.74877009611,653323.24813566101,793518.73736015847,966613.65771211497,794957.84927003644,999387.48291549529,1225468.8971502492,1088557.3375734692,1268173.2287962111,1395524.4561192149,1126523.0970151699,1153441.0015160753,1226485.0777169983,946378.98340918194,{"$f":"BU374","v":1084986.945203389},1256280.4162715606,1082700.3085649235,1284861.3464545151,1507614.0490246038,1367445.5055067071,1544196.7968734461,1669199.7834745278,1398249.0017855216,1423583.54628308,1494808.7452402164,1212691.980790386,1348827.4394532344,1518233.5453288176,1341923.1786090084,1541105.4071479065,1760675.0628838241,1617394.4862564753,1791422.2226924326,1914212.873506316,1641444.382222875,1665787.1919717523,1735323.8685338555,1451640.4378848691,1585441.2383606338,1753106.7576668491,1574032.6176592542,1770254.1822878446,1986660.9696698808,1840287.8315218939,2011607.6175899799,2132196.4483540533,1857616.6074474293,1880735.2017072025,1948588.3697567163,1663197.2126403702,1794674.8006369669,1960085.9769210774,1778263.7808713748,1971542.3587424266,2184805.967725778,2035359.2581574793,2203986.2554256292,2322383.3895379696,2045998.2023192928,2067892.7398954548,2134067.0685510277,1846981.1365612678,1976146.5489985365,2138911.6635005088,1954356.6773461588,2144709.4747947338,2354849.1044808635,2202347.3297054064,2368296.2539647184,2484511.4191979878,2206326.5285347886,2226763.9300555196,2291263.7397325309,2002330.6274931352,2129194.4892006842,2289327.4903516653,2102054.5258430126,2289498.2757017687,{"$f":"EG374","v":2496532.631853153},2340993.8116419185,2504278.9299726919,2618321.4550409559,2338342.1394280051,2357787.8264824473,2420617.0848084656,2130154.6858305219,2254727.206094157,2412241.5936973849,2222265.0053631333,2406815.9641200695,2610763.2565154033,2452204.9214845477,2612840.049167248,2724718.8601426841,2442950.0296240151,2461170.3046411085,2522332.622223116,2230187.8181796949,2352478.7871333365,2507387.6090853871,2314721.2910393891,2496395.235834993,2697273.1754618296,2535712.3641969515,2693710.8614650276,2803434.4780414142,2519880.6699803146,2536874.4550776938,2596373.081117834,2302549.2751474772,2422568.0600073794,2574883.9088584366,2379541.2914446578,2558353.5169053273,2756179.3129870505,2591632.5690028644,2747007.3376342808,2854583.8692340641,2569249.2439277312,2584782.2056125593,2642620.0233690711,2346963.2931433721,2464718.8342813756,2614453.8436312876,2416447.8899037121,2592413.2048082515,2787203.5616621887,2619686.9301940128,2772450.4099382535,2877887.5516599151,2590775.8877953859,2605312.1696246243,2661491.6917145452,2364318.6167189684,2479819.423571425,2626985.2642982211,2426328.4663323844,2599461.1901082606,2791232.3038316555,2620761.3284554207,2770925.4932926483,2874230.5216949978,{"$f":"GS374","v":2585345.2116428758},2598649.8223250317,2653173.1858651596,2354329.0946108093,2467583.2414197293,2612191.1177371796,2408895.4927699161,2579209.4518158976,2767977.0067963735,2594566.7258737786,2742143.0801027282,2843322.8488226589,2552666.893765064,2564737.439503503,2617606.4010860124,2317093.1980630625,2428108.3194459453,2570168.9647866501,2364246.0511805546,2531754.5750122406,2717533.7402592842,2541198.6832046234,2686198.2573557263,2785259.192555883,2492835.1974449605,2503436.0088898246,2554651.9393888437,2252314.1132198195,2361097.3995645265,2500621.0722849318,2292081.9253139356,2456797.8425285988,2639603.2678225078,2460357.451187605,2602790.7977577401,2699738.8934004433,2405549.061743672,2415142.9203484184,2464706.7995537678,2208171.0839872109,2314729.2766681472,2451725.7555717831,2630076.9545343048,2792012.5885913689,2971858.4004460014,2990754.8794289823,3130632.0684341509,3225472.8813778367,3130558.5654556691,684949.57116316492,732861.98223737034,628388.52762149693,732727.91403326835,867206.49370840262,854505.64691274811,1013672.8117261233,1190572.6091616901,1206584.8064888311,1343915.420830959,1436654.0657452836,1339977.0942101667,1347080.5043984402,1393341.6281530238,1287202.7534221655,{"$f":"JE374","v":1389329.1618267712},1521298.6477945771,1485139.4484452703,1617178.6659069774,1764059.206178989,1750987.094442206,1865069.6535670459,1942420.0018412948,1835866.6943639622,1841485.8834698629,1880029.1526778252,1764980.822348217,1849017.6921165728,1957658.853370406,1917447.5664087199,2045918.5567395343,2189071.5462159375,2172307.9996389304,2282961.449992788,2357231.6877982873,2247862.1097440869,2251588.3640727615,2287101.0573849203,2169371.0619808976,2250172.7079339535,2355322.6920896438,2311543.6140720895,2436292.1201267694,2575563.1319714342,2554951.591007343,2662014.9708386883,2733038.853549032,2620681.969234047,2621823.7020368828,2654412.0923748701,2533731.7873470848,2611123.8344199969,2712608.894123293,2665087.1010086541,2785937.7798896846,2921151.0805435739,6856144.8537443504,6959435.5076075811,7027024.920082978,7072654.6244300222,7074724.1192458477,7113983.4048547763,7151781.1512773745,7232750.7106986688,7337630.1797871701,7448270.5553411329,7572688.6994481292,7711385.5870786896,7845112.4567538314,7952582.0950634358,8024764.6714898972,8068926.2091307249,8069491.0237531969,8107483.9164930368,8143906.429872564,8223054.3597346311,8325877.4367037639,8434400.8306791168,8556565.770617174,{"$f":"LQ374","v":8692868.7122455947},8824248.7905981466,8929636.253483111,7448050.3882682156]
[null,null,"Saldo Inicial",null,"EUR",null,null,0,0,{"$f":"I116","v":0},0,0,0,0,175000,1000000,1000000,1075000,1900000,2100000,2500000,3450000,3675000,3925000,5350000,5350000,5950000,7350000,7350000,8300000,8600000,8600000,9000000,9000000,9000000,9000000,8965098.2895080596,8965098.2895080596,8965098.2895080596,8887894.6865205746,8887894.6865205746,8887894.6865205746,8809624.6611233111,8809624.6611233111,8809624.6611233111,8730273.4826986287,8730273.4826986287,8730273.4826986287,8649826.2171531394,8649826.2171531394,8649826.2171531394,8568267.7241070755,8568267.7241070755,8568267.7241070755,8485582.6540448293,8485582.6540448293,8485582.6540448293,8401755.4454261381,8401755.4454261381,8401755.4454261381,8316770.3217573604,8316770.3217573604,8316770.3217573604,8230611.2886222992,8230611.2886222992,8230611.2886222992,8143262.1306720143,8143262.1306720143,8143262.1306720143,8054706.4085730519,8054706.4085730519,8054706.4085730519,7964927.4559135186,{"$f":"BU116","v":7964927.4559135186},7964927.4559135186,7873908.3760664221,7873908.3760664221,7873908.3760664221,7781632.0390096838,7781632.0390096838,7781632.0390096838,7688081.0781022226,7688081.0781022226,7688081.0781022226,7593237.8868155107,7593237.8868155107,7593237.8868155107,7497084.6154199792,7497084.6154199792,7497084.6154199792,7399603.1676256554,7399603.1676256554,7399603.1676256554,7300775.1971763931,7300775.1971763931,7300775.1971763931,7200582.1043970613,7200582.1043970613,7200582.1043970613,7099005.0326930387,7099005.0326930387,7099005.0326930387,6996024.8650013534,6996024.8650013534,6996024.8650013534,6891622.2201928031,6891622.2201928031,6891622.2201928031,6785777.4494243804,6785777.4494243804,6785777.4494243804,6678470.6324413056,6678470.6324413056,6678470.6324413056,6569681.5738279885,6569681.5738279885,6569681.5738279885,6459389.7992071975,6459389.7992071975,6459389.7992071975,6347574.5513867298,6347574.5513867298,6347574.5513867298,6234214.7864528578,6234214.7864528578,6234214.7864528578,6119289.1698098071,6119289.1698098071,6119289.1698098071,6002776.0721645337,6002776.0721645337,6002776.0721645337,5884653.5654560355,5884653.5654560355,5884653.5654560355,5764899.4187284363,5764899.4187284363,{"$f":"EG116","v":5764899.4187284363},5643491.0939470623,5643491.0939470623,5643491.0939470623,5520405.7417567279,5520405.7417567279,5520405.7417567279,5395620.1971814269,5395620.1971814269,5395620.1971814269,5269110.9752646284,5269110.9752646284,5269110.9752646284,5140854.2666493449,5140854.2666493449,5140854.2666493449,5010825.9330971539,5010825.9330971539,5010825.9330971539,4879001.502945317,4879001.502945317,4879001.502945317,4745356.1665011533,4745356.1665011533,4745356.1665011533,4609864.7713727904,4609864.7713727904,4609864.7713727904,4472501.8177354233,4472501.8177354233,4472501.8177354233,4333241.4535321789,4333241.4535321789,4333241.4535321789,4192057.4696086943,4192057.4696086943,4192057.4696086943,4048923.2947804895,4048923.2947804895,4048923.2947804895,3903811.9908322007,3903811.9908322007,3903811.9908322007,3756696.2474477403,3756696.2474477403,3756696.2474477403,3607548.3770704265,3607548.3770704265,3607548.3770704265,3456340.3096921137,3456340.3096921137,3456340.3096921137,3303043.5875703469,3303043.5875703469,3303043.5875703469,3147629.3598725419,3147629.3598725419,3147629.3598725419,2990068.3772461843,2990068.3772461843,2990068.3772461843,2830330.986314029,2830330.986314029,2830330.986314029,{"$f":"GS116","v":2668387.1240932574},2668387.1240932574,2668387.1240932574,2504206.3123375485,2504206.3123375485,2504206.3123375485,2337757.6518009957,2337757.6518009957,2337757.6518009957,2169009.8164227898,2169009.8164227898,2169009.8164227898,1997931.0474315747,1997931.0474315747,1997931.0474315747,1824489.1473683661,1824489.1473683661,1824489.1473683661,1648651.4740269082,1648651.4740269082,1648651.4740269082,1470384.9343103271,1470384.9343103271,1470384.9343103271,1289655.9780029261,1289655.9780029261,1289655.9780029261,1106430.5914559499,1106430.5914559499,1106430.5914559499,920674.29118612967,920674.29118612967,920674.29118612967,732352.11738580314,732352.11738580314,732352.11738580314,541428.62734339084,541428.62734339084,541428.62734339084,347867.88877298718,347867.88877298718,347867.88877298718,151633.47305181331,151633.47305181331,151633.47305181331]
[null,null,"Utilização",null,"EUR",null,null,{"$f":"ROUND(SUM(I114:QJ114),0)","v":9000000},0,0,0,0,0,175000,825000,0,75000,825000,200000,400000,950000,225000,250000,1425000,0,600000,1400000,0,950000,300000,0,400000,0,0,null,0]
[null,null,"Reembolso de Capital",null,"EUR",{"$f":"IF(ROUND(H114,3)+ROUND(H115, 3)=0, \"OK\", \"NO\")","v":"OK"},null,{"$f":"ROUND(SUM(I115:QJ115),0)","v":-9000000},0,{"$f":"J135*-1","v":0},{"$f":"K135*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-34901.710491940525,0,0,-77203.602987485618,0,0,-78270.025397264224,0,0,-79351.178424683341,0,0,-80447.265545489601,0,0,-81558.493046063988,0,0,-82685.070062245373,0,0,-83827.20861869058,0,0,-84985.123668777669,0,0,-86159.033135061021,0,0,-87349.157950284745,0,0,-88555.722098962811,0,0,-89778.952659533534,0,0,{"$f":"BW135*-1","v":-91019.079847096276},0,0,-92276.337056738485,0,0,-93550.960907461384,0,0,-94843.191286712099,0,0,-96153.271395531163,0,0,-97481.447794323583,0,0,-98827.970449262153,0,0,-100193.09277933158,0,0,-101577.07170402278,0,0,-102980.16769168565,0,0,-104402.64480854993,0,0,-105844.7707684231,0,0,-107306.81698307481,0,0,-108789.05861331728,0,0,-110291.77462079126,0,0,-111815.2478204673,0,0,-113359.76493387228,0,0,-114925.61664305109,0,0,-116513.09764527377,0,0,-118122.50670849823,0,0,-119754.14672759923,0,0,-121408.32478137386,{"$f":"EI135*-1","v":0},0,-123085.35219033461,0,0,-124785.54457530066,0,0,-126509.22191679857,0,0,-128256.70861528334,0,0,-130028.33355219147,0,0,-131824.43015183721,0,0,-133645.33644416404,0,0,-135491.39512836252,0,0,-137362.95363736729,0,0,-139260.3642032448,0,0,-141183.98392348434,0,0,-143134.17482820459,0,0,-145111.30394828867,0,0,-147115.74338446025,0,0,-149147.87037731393,0,0,-151208.06737831276,0,0,-153296.72212176671,0,0,-155414.22769780515,0,0,-157560.98262635738,0,0,-159737.39093215525,0,0,-161943.86222077155,0,{"$f":"GU135*-1","v":0},-164180.81175570871,0,0,-166448.66053655272,0,0,-168747.83537820596,0,0,-171078.76899121521,0,0,-173441.9000632086,0,0,-175837.67334145794,0,0,-178266.53971658112,0,0,-180728.95630740092,0,0,-183225.38654697605,0,0,-185756.30026982026,0,0,-188322.17380032651,0,0,-190923.4900424123,0,0,-193560.73857040363,0,0,-196234.41572117386,0,0,-151633.47305181331]
[null,null,"Saldo Final",null,"EUR",null,null,0,{"$f":"IF(ROUND(SUM(I113:I115), 2)=0,0,SUM(I113:I115))","v":0},0,0,0,0,175000,1000000,1000000,1075000,1900000,2100000,2500000,3450000,3675000,3925000,5350000,5350000,5950000,7350000,{"$f":"IF(ROUND(SUM(AB113:AB115), 2)=0,0,SUM(AB113:AB115))","v":7350000},8300000,8600000,8600000,9000000,9000000,9000000,9000000,8965098.2895080596,8965098.2895080596,8965098.2895080596,8887894.6865205746,8887894.6865205746,8887894.6865205746,8809624.6611233111,8809624.6611233111,8809624.6611233111,8730273.4826986287,8730273.4826986287,8730273.4826986287,8649826.2171531394,8649826.2171531394,8649826.2171531394,8568267.7241070755,8568267.7241070755,8568267.7241070755,8485582.6540448293,8485582.6540448293,8485582.6540448293,8401755.4454261381,8401755.4454261381,8401755.4454261381,8316770.3217573604,8316770.3217573604,8316770.3217573604,8230611.2886222992,8230611.2886222992,8230611.2886222992,8143262.1306720143,8143262.1306720143,8143262.1306720143,8054706.4085730519,8054706.4085730519,8054706.4085730519,7964927.4559135186,7964927.4559135186,7964927.4559135186,7873908.3760664221,7873908.3760664221,7873908.3760664221,7781632.0390096838,7781632.0390096838,7781632.0390096838,7688081.0781022226,7688081.0781022226,7688081.0781022226,7593237.8868155107,7593237.8868155107,7593237.8868155107,7497084.6154199792,7497084.6154199792,7497084.6154199792,7399603.1676256554,7399603.1676256554,{"$f":"IF(ROUND(SUM(CN113:CN115), 2)=0,0,SUM(CN113:CN115))","v":7399603.1676256554},7300775.1971763931,7300775.1971763931,7300775.1971763931,7200582.1043970613,7200582.1043970613,7200582.1043970613,7099005.0326930387,7099005.0326930387,7099005.0326930387,6996024.8650013534,6996024.8650013534,6996024.8650013534,6891622.2201928031,6891622.2201928031,6891622.2201928031,6785777.4494243804,6785777.4494243804,6785777.4494243804,6678470.6324413056,6678470.6324413056,6678470.6324413056,6569681.5738279885,6569681.5738279885,6569681.5738279885,6459389.7992071975,6459389.7992071975,6459389.7992071975,6347574.5513867298,6347574.5513867298,6347574.5513867298,6234214.7864528578,6234214.7864528578,6234214.7864528578,6119289.1698098071,6119289.1698098071,6119289.1698098071,6002776.0721645337,6002776.0721645337,6002776.0721645337,5884653.5654560355,5884653.5654560355,5884653.5654560355,5764899.4187284363,5764899.4187284363,5764899.4187284363,5643491.0939470623,5643491.0939470623,5643491.0939470623,5520405.7417567279,5520405.7417567279,5520405.7417567279,5395620.1971814269,5395620.1971814269,5395620.1971814269,5269110.9752646284,5269110.9752646284,5269110.9752646284,5140854.2666493449,5140854.2666493449,5140854.2666493449,5010825.9330971539,5010825.9330971539,5010825.9330971539,{"$f":"IF(ROUND(SUM(EZ113:EZ115), 2)=0,0,SUM(EZ113:EZ115))","v":4879001.502945317},4879001.502945317,4879001.502945317,4745356.1665011533,4745356.1665011533,4745356.1665011533,4609864.7713727904,4609864.7713727904,4609864.7713727904,4472501.8177354233,4472501.8177354233,4472501.8177354233,4333241.4535321789,4333241.4535321789,4333241.4535321789,4192057.4696086943,4192057.4696086943,4192057.4696086943,4048923.2947804895,4048923.2947804895,4048923.2947804895,3903811.9908322007,3903811.9908322007,3903811.9908322007,3756696.2474477403,3756696.2474477403,3756696.2474477403,3607548.3770704265,3607548.3770704265,3607548.3770704265,3456340.3096921137,3456340.3096921137,3456340.3096921137,3303043.5875703469,3303043.5875703469,3303043.5875703469,3147629.3598725419,3147629.3598725419,3147629.3598725419,2990068.3772461843,2990068.3772461843,2990068.3772461843,2830330.986314029,2830330.986314029,2830330.986314029,2668387.1240932574,2668387.1240932574,2668387.1240932574,2504206.3123375485,2504206.3123375485,2504206.3123375485,2337757.6518009957,2337757.6518009957,2337757.6518009957,2169009.8164227898,2169009.8164227898,2169009.8164227898,1997931.0474315747,1997931.0474315747,1997931.0474315747,1824489.1473683661,1824489.1473683661,1824489.1473683661,1648651.4740269082,{"$f":"IF(ROUND(SUM(HL113:HL115), 2)=0,0,SUM(HL113:HL115))","v":1648651.4740269082},1648651.4740269082,1470384.9343103271,1470384.9343103271,1470384.9343103271,1289655.9780029261,1289655.9780029261,1289655.9780029261,1106430.5914559499,1106430.5914559499,1106430.5914559499,920674.29118612967,920674.29118612967,920674.29118612967,732352.11738580314,732352.11738580314,732352.11738580314,541428.62734339084,541428.62734339084,541428.62734339084,347867.88877298718,347867.88877298718,347867.88877298718,151633.47305181331,151633.47305181331,151633.47305181331,0]
[]
[null,null,"Saldo Não Utilizado",null,"EUR",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Parcela Corrente da Dívida",null,"EUR",null,null,null,{"$f":"I116","v":0},0,0,0,0,175000,1000000,1000000,1075000,1900000,2100000,2500000,3450000,3675000,3925000,{"$f":"SUM(Y135:AJ135)","v":34901.710491940525},34901.710491940525,34901.710491940525,112105.31347942614,112105.31347942614,112105.31347942614,190375.33887669037,190375.33887669037,190375.33887669037,269726.51730137371,269726.51730137371,269726.51730137371,315272.07235492277,315272.07235492277,315272.07235492277,319626.96241350117,319626.96241350117,319626.96241350117,324042.0070784823,324042.0070784823,324042.0070784823,328518.03727248951,328518.03727248951,328518.03727248951,333055.8953957776,333055.8953957776,333055.8953957776,337656.43548477464,337656.43548477464,337656.43548477464,342320.52337281406,342320.52337281406,342320.52337281406,347049.0368530862,347049.0368530862,347049.0368530862,351842.8658438421,351842.8658438421,351842.8658438421,356702.91255587741,356702.91255587741,356702.91255587741,361630.09166233114,361630.09166233114,361630.09166233114,366625.33047082974,366625.33047082974,366625.33047082974,371689.56909800821,371689.56909800821,{"$f":"SUM(BW135:CH135)","v":371689.56909800821},376823.76064644312,376823.76064644312,376823.76064644312,382028.87138402823,382028.87138402823,382028.87138402823,387305.88092582906,387305.88092582906,387305.88092582906,392655.78241844848,392655.78241844848,392655.78241844848,398079.58272694011,398079.58272694011,398079.58272694011,403578.30262430216,403578.30262430216,403578.30262430216,409152.97698358994,409152.97698358994,409152.97698358994,414804.65497268143,414804.65497268143,414804.65497268143,420534.40025173349,420534.40025173349,420534.40025173349,426343.29117336508,426343.29117336508,426343.29117336508,432232.42098560644,432232.42098560644,432232.42098560644,438202.89803765062,438202.89803765062,438202.89803765062,444255.84598844807,444255.84598844807,444255.84598844807,450392.4040181819,450392.4040181819,450392.4040181819,456613.72704266442,456613.72704266442,456613.72704266442,462920.98593069537,462920.98593069537,462920.98593069537,469315.36772442237,469315.36772442237,469315.36772442237,475798.07586274506,475798.07586274506,475798.07586274506,482370.33040780597,482370.33040780597,482370.33040780597,489033.36827460839,489033.36827460839,489033.36827460839,495788.44346380769,495788.44346380769,495788.44346380769,{"$f":"SUM(EI135:ET135)","v":502636.82729771722},502636.82729771722,502636.82729771722,509579.80865957402,509579.80865957402,509579.80865957402,516618.69423611055,516618.69423611055,516618.69423611055,523754.80876347609,523754.80876347609,523754.80876347609,530989.49527655519,530989.49527655519,530989.49527655519,538324.11536173103,538324.11536173103,538324.11536173103,545760.04941313865,545760.04941313865,545760.04941313865,553298.69689245895,553298.69689245895,553298.69689245895,560941.47659230104,560941.47659230104,560941.47659230104,568689.82690322236,568689.82690322236,568689.82690322236,576545.20608443778,576545.20608443778,576545.20608443778,584509.09253826737,584509.09253826737,584509.09253826737,592582.98508837563,592582.98508837563,592582.98508837563,600768.40326185361,600768.40326185361,600768.40326185361,609066.88757519855,609066.88757519855,609066.88757519855,617479.99982424197,617479.99982424197,617479.99982424197,626009.32337808446,626009.32337808446,626009.32337808446,634656.4634770893,634656.4634770893,634656.4634770893,643423.04753499292,643423.04753499292,643423.04753499292,652310.72544518823,652310.72544518823,652310.72544518823,661321.16989123891,661321.16989123891,661321.16989123891,670456.07666168269,{"$f":"SUM(GU135:HF135)","v":670456.07666168269},670456.07666168269,679717.16496918246,679717.16496918246,679717.16496918246,689106.17777408764,689106.17777408764,689106.17777408764,698624.88211246289,698624.88211246289,698624.88211246289,708275.06942864857,708275.06942864857,708275.06942864857,718058.55591241608,718058.55591241608,718058.55591241608,727977.18284077838,727977.18284077838,727977.18284077838,738032.8169245238,738032.8169245238,738032.8169245238,748227.35065953515,748227.35065953515,748227.35065953515,758562.70268296276,758562.70268296276,758562.70268296276,769040.81813431636,769040.81813431636,769040.81813431636,732352.11738580314,732352.11738580314,732352.11738580314,541428.62734339084,541428.62734339084,541428.62734339084,347867.88877298718,347867.88877298718,347867.88877298718,151633.47305181331,151633.47305181331,151633.47305181331,0]
[null,null,"Parcela de Longo Prazo",null,"EUR",null,null,null,{"$f":"I116-I119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,5315098.2895080596,5315098.2895080596,5915098.2895080596,7237894.6865205737,7237894.6865205737,8187894.6865205737,8409624.6611233093,8409624.6611233093,8809624.6611233093,8730273.4826986268,8730273.4826986268,8730273.4826986268,8649826.2171531375,8649826.2171531375,8649826.2171531375,8568267.7241070736,8568267.7241070736,8568267.7241070736,8485582.6540448293,8485582.6540448293,8485582.6540448293,8401755.44542614,8401755.44542614,8401755.44542614,8316770.3217573622,8316770.3217573622,8316770.3217573622,8230611.2886223011,8230611.2886223011,8230611.2886223011,8143262.1306720152,8143262.1306720152,8143262.1306720152,8054706.4085730519,8054706.4085730519,8054706.4085730519,7964927.4559135186,7964927.4559135186,7964927.4559135186,7873908.3760664221,7873908.3760664221,7873908.3760664221,7781632.0390096828,7781632.0390096828,7781632.0390096828,7688081.0781022217,7688081.0781022217,7688081.0781022217,7593237.8868155107,{"$f":"BU116-BU119","v":7593237.8868155107},7593237.8868155107,7497084.6154199792,7497084.6154199792,7497084.6154199792,7399603.1676256554,7399603.1676256554,7399603.1676256554,7300775.1971763931,7300775.1971763931,7300775.1971763931,7200582.1043970622,7200582.1043970622,7200582.1043970622,7099005.0326930387,7099005.0326930387,7099005.0326930387,6996024.8650013534,6996024.8650013534,6996024.8650013534,6891622.2201928031,6891622.2201928031,6891622.2201928031,6785777.4494243795,6785777.4494243795,6785777.4494243795,6678470.6324413056,6678470.6324413056,6678470.6324413056,6569681.5738279885,6569681.5738279885,6569681.5738279885,6459389.7992071966,6459389.7992071966,6459389.7992071966,6347574.5513867298,6347574.5513867298,6347574.5513867298,6234214.7864528578,6234214.7864528578,6234214.7864528578,6119289.1698098062,6119289.1698098062,6119289.1698098062,6002776.0721645327,6002776.0721645327,6002776.0721645327,5884653.5654560346,5884653.5654560346,5884653.5654560346,5764899.4187284354,5764899.4187284354,5764899.4187284354,5643491.0939470623,5643491.0939470623,5643491.0939470623,5520405.7417567279,5520405.7417567279,5520405.7417567279,5395620.1971814269,5395620.1971814269,5395620.1971814269,5269110.9752646284,5269110.9752646284,{"$f":"EG116-EG119","v":5269110.9752646284},5140854.2666493449,5140854.2666493449,5140854.2666493449,5010825.9330971539,5010825.9330971539,5010825.9330971539,4879001.502945316,4879001.502945316,4879001.502945316,4745356.1665011523,4745356.1665011523,4745356.1665011523,4609864.7713727895,4609864.7713727895,4609864.7713727895,4472501.8177354224,4472501.8177354224,4472501.8177354224,4333241.453532178,4333241.453532178,4333241.453532178,4192057.4696086943,4192057.4696086943,4192057.4696086943,4048923.2947804895,4048923.2947804895,4048923.2947804895,3903811.9908322012,3903811.9908322012,3903811.9908322012,3756696.2474477412,3756696.2474477412,3756696.2474477412,3607548.3770704269,3607548.3770704269,3607548.3770704269,3456340.3096921137,3456340.3096921137,3456340.3096921137,3303043.5875703469,3303043.5875703469,3303043.5875703469,3147629.3598725419,3147629.3598725419,3147629.3598725419,2990068.3772461843,2990068.3772461843,2990068.3772461843,2830330.9863140294,2830330.9863140294,2830330.9863140294,2668387.1240932578,2668387.1240932578,2668387.1240932578,2504206.3123375489,2504206.3123375489,2504206.3123375489,2337757.6518009962,2337757.6518009962,2337757.6518009962,2169009.8164227903,2169009.8164227903,2169009.8164227903,{"$f":"GS116-GS119","v":1997931.0474315747},1997931.0474315747,1997931.0474315747,1824489.1473683659,1824489.1473683659,1824489.1473683659,1648651.4740269082,1648651.4740269082,1648651.4740269082,1470384.9343103268,1470384.9343103268,1470384.9343103268,1289655.9780029261,1289655.9780029261,1289655.9780029261,1106430.5914559499,1106430.5914559499,1106430.5914559499,920674.29118612979,920674.29118612979,920674.29118612979,732352.11738580326,732352.11738580326,732352.11738580326,541428.62734339095,541428.62734339095,541428.62734339095,347867.88877298718,347867.88877298718,347867.88877298718,151633.47305181331,151633.47305181331,151633.47305181331,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Juros"]
[null,null,"Taxa Base",null,"%",null,null,null,{"$f":"Entradas!$E187","v":2.9000000000000001E-2},{"$f":"Entradas!$E187","v":2.9000000000000001E-2},{"$f":"Entradas!$E187","v":2.9000000000000001E-2},{"$f":"Entradas!$E187","v":2.9000000000000001E-2},{"$f":"Entradas!$E187","v":2.9000000000000001E-2},{"$f":"Entradas!$E187","v":2.9000000000000001E-2},{"$f":"Entradas!$E187","v":2.9000000000000001E-2},{"$f":"Entradas!$E187","v":2.9000000000000001E-2},{"$f":"Entradas!$E187","v":2.9000000000000001E-2},{"$f":"Entradas!$E187","v":2.9000000000000001E-2},{"$f":"Entradas!$E187","v":2.9000000000000001E-2},{"$f":"Entradas!$E187","v":2.9000000000000001E-2},{"$f":"Entradas!$E187","v":2.9000000000000001E-2},{"$f":"Entradas!$E187","v":2.9000000000000001E-2},{"$f":"Entradas!$E187","v":2.9000000000000001E-2},{"$f":"Entradas!$E187","v":2.9000000000000001E-2},{"$f":"Entradas!$E187","v":2.9000000000000001E-2},{"$f":"Entradas!$E187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2},{"$f":"Entradas!$F187","v":2.9000000000000001E-2}]
[null,null,"Margem do Financiador",null,"%",null,null,null,{"$f":"Entradas!$E188","v":0.03},{"$f":"Entradas!$E188","v":0.03},{"$f":"Entradas!$E188","v":0.03},{"$f":"Entradas!$E188","v":0.03},{"$f":"Entradas!$E188","v":0.03},{"$f":"Entradas!$E188","v":0.03},{"$f":"Entradas!$E188","v":0.03},{"$f":"Entradas!$E188","v":0.03},{"$f":"Entradas!$E188","v":0.03},{"$f":"Entradas!$E188","v":0.03},{"$f":"Entradas!$E188","v":0.03},{"$f":"Entradas!$E188","v":0.03},{"$f":"Entradas!$E188","v":0.03},{"$f":"Entradas!$E188","v":0.03},{"$f":"Entradas!$E188","v":0.03},{"$f":"Entradas!$E188","v":0.03},{"$f":"Entradas!$E188","v":0.03},{"$f":"Entradas!$E188","v":0.03},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2},{"$f":"Entradas!$F188","v":2.5999999999999999E-2}]
[null,null,"Taxa Anual Total",null,"%",null,null,null,{"$f":"Entradas!$E189","v":5.8999999999999997E-2},{"$f":"Entradas!$E189","v":5.8999999999999997E-2},{"$f":"Entradas!$E189","v":5.8999999999999997E-2},{"$f":"Entradas!$E189","v":5.8999999999999997E-2},{"$f":"Entradas!$E189","v":5.8999999999999997E-2},{"$f":"Entradas!$E189","v":5.8999999999999997E-2},{"$f":"Entradas!$E189","v":5.8999999999999997E-2},{"$f":"Entradas!$E189","v":5.8999999999999997E-2},{"$f":"Entradas!$E189","v":5.8999999999999997E-2},{"$f":"Entradas!$E189","v":5.8999999999999997E-2},{"$f":"Entradas!$E189","v":5.8999999999999997E-2},{"$f":"Entradas!$E189","v":5.8999999999999997E-2},{"$f":"Entradas!$E189","v":5.8999999999999997E-2},{"$f":"Entradas!$E189","v":5.8999999999999997E-2},{"$f":"Entradas!$E189","v":5.8999999999999997E-2},{"$f":"Entradas!$E189","v":5.8999999999999997E-2},{"$f":"Entradas!$E189","v":5.8999999999999997E-2},{"$f":"Entradas!$E189","v":5.8999999999999997E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2},{"$f":"Entradas!$F189","v":5.5E-2}]
[null,null,"Taxa Mensal Total",null,"%",null,null,null,{"$f":"I125*(I$9/Entradas!$E$193)","v":5.0805555555555552E-3},{"$f":"J125*(J$9/Entradas!$E$193)","v":4.5888888888888889E-3},{"$f":"K125*(K$9/Entradas!$E$193)","v":5.0805555555555552E-3},{"$f":"L125*(L$9/Entradas!$E$193)","v":4.9166666666666664E-3},{"$f":"M125*(M$9/Entradas!$E$193)","v":5.0805555555555552E-3},{"$f":"N125*(N$9/Entradas!$E$193)","v":4.9166666666666664E-3},{"$f":"O125*(O$9/Entradas!$E$193)","v":5.0805555555555552E-3},{"$f":"P125*(P$9/Entradas!$E$193)","v":5.0805555555555552E-3},{"$f":"Q125*(Q$9/Entradas!$E$193)","v":4.9166666666666664E-3},{"$f":"R125*(R$9/Entradas!$E$193)","v":5.0805555555555552E-3},{"$f":"S125*(S$9/Entradas!$E$193)","v":4.9166666666666664E-3},{"$f":"T125*(T$9/Entradas!$E$193)","v":5.0805555555555552E-3},{"$f":"U125*(U$9/Entradas!$E$193)","v":5.0805555555555552E-3},{"$f":"V125*(V$9/Entradas!$E$193)","v":4.5888888888888889E-3},{"$f":"W125*(W$9/Entradas!$E$193)","v":5.0805555555555552E-3},{"$f":"X125*(X$9/Entradas!$E$193)","v":4.9166666666666664E-3},{"$f":"Y125*(Y$9/Entradas!$E$193)","v":5.0805555555555552E-3},{"$f":"Z125*(Z$9/Entradas!$E$193)","v":4.9166666666666664E-3},{"$f":"AA125/12","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"CM125/12","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"EY125/12","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"HK125/12","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3]
[null,null,"Pagamento de Juros",null,"EUR",null,null,{"$f":"SUM(I130:QJ130)","v":-5226496.8966316078},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AA129","v":0},0,0,0,0,0,0,0,0,{"$f":"-AJ129-AJ128","v":-166137.84511745878},0,0,{"$f":"-AM129-AM128","v":-123835.95262191369},0,0,{"$f":"-AP129-AP128","v":-122769.53021213508},0,0,{"$f":"-AS129-AS128","v":-121688.37718471597},0,0,{"$f":"-AV129-AV128","v":-120592.29006390971},0,0,{"$f":"-AY129-AY128","v":-119481.06256333532},0,0,{"$f":"-BB129-BB128","v":-118354.48554715393},0,0,{"$f":"-BE129-BE128","v":-117212.34699070873},0,0,{"$f":"-BH129-BH128","v":-116054.43194062164},0,0,{"$f":"-BK129-BK128","v":-114880.52247433829},0,0,{"$f":"-BN129-BN128","v":-113690.39765911456},0,0,{"$f":"-BQ129-BQ128","v":-112483.8335104365},0,0,{"$f":"-BT129-BT128","v":-111260.60294986577},0,0,{"$f":"-BW129-BW128","v":-110020.47576230303},0,0,{"$f":"-BZ129-BZ128","v":-108763.21855266082},0,0,{"$f":"-CC129-CC128","v":-107488.59470193792},0,0,{"$f":"-CF129-CF128","v":-106196.36432268721},0,0,{"$f":"-CI129-CI128","v":-104886.28421386814},0,0,{"$f":"-CL129-CL128","v":-103558.10781507572},0,0,{"$f":"-CO129-CO128","v":-102211.58516013715},0,0,{"$f":"-CR129-CR128","v":-100846.46283006773},0,0,{"$f":"-CU129-CU128","v":-99462.483905376532},0,0,{"$f":"-CX129-CX128","v":-98059.387917713655},0,0,{"$f":"-DA129-DA128","v":-96636.910800849379},0,0,{"$f":"-DD129-DD128","v":-95194.784840976208},0,0,{"$f":"-DG129-DG128","v":-93732.738626324499},0,0,{"$f":"-DJ129-DJ128","v":-92250.496996082031},0,0,{"$f":"-DM129-DM128","v":-90747.78098860805},0,0,{"$f":"-DP129-DP128","v":-89224.307788932012},0,0,{"$f":"-DS129-DS128","v":-87679.790675527023},0,0,{"$f":"-DV129-DV128","v":-86113.938966348214},0,0,{"$f":"-DY129-DY128","v":-84526.45796412554},0,0,{"$f":"-EB129-EB128","v":-82917.048900901078},0,0,{"$f":"-EE129-EE128","v":-81285.408881800075},0,0,{"$f":"-EH129-EH128","v":-79631.230828025451},0,0,{"$f":"-EK129-EK128","v":-77954.203419064695},0,0,{"$f":"-EN129-EN128","v":-76254.011034098643},0,0,{"$f":"-EQ129-EQ128","v":-74530.333692600732},0,0,{"$f":"-ET129-ET128","v":-72782.846994115971},0,0,{"$f":"-EW129-EW128","v":-71011.222057207837},0,0,{"$f":"-EZ129-EZ128","v":-69215.125457562099},0,0,{"$f":"-FC129-FC128","v":-67394.219165235263},0,0,{"$f":"-FF129-FF128","v":-65548.160481036786},0,0,{"$f":"-FI129-FI128","v":-63676.601972032033},0,0,{"$f":"-FL129-FL128","v":-61779.191406154503},0,0,{"$f":"-FO129-FO128","v":-59855.571685914954},0,0,{"$f":"-FR129-FR128","v":-57905.380781194719},0,0,{"$f":"-FU129-FU128","v":-55928.251661110655},0,0,{"$f":"-FX129-FX128","v":-53923.812224939058},0,0,{"$f":"-GA129-GA128","v":-51891.68523208538},0,0,{"$f":"-GD129-GD128","v":-49831.488231086536},0,0,{"$f":"-GG129-GG128","v":-47742.83348763259},0,0,{"$f":"-GJ129-GJ128","v":-45625.32791159417},0,0,{"$f":"-GM129-GM128","v":-43478.572983041937},0,0,{"$f":"-GP129-GP128","v":-41302.164677244051},0,0,{"$f":"-GS129-GS128","v":-39095.693388627762},0,0,{"$f":"-GV129-GV128","v":-36858.743853690583},0,0,{"$f":"-GY129-GY128","v":-34590.895072846601},0,0,{"$f":"-HB129-HB128","v":-32291.720231193347},0,0,{"$f":"-HE129-HE128","v":-29960.786618184109},0,0,{"$f":"-HH129-HH128","v":-27597.655546190701},0,0,{"$f":"-HK129-HK128","v":-25201.882267941372},0,0,{"$f":"-HN129-HN128","v":-22773.015892818206},0,0,{"$f":"-HQ129-HQ128","v":-20310.599301998383},0,0,{"$f":"-HT129-HT128","v":-17814.169062423254},0,0,{"$f":"-HW129-HW128","v":-15283.255339579038},0,0,{"$f":"-HZ129-HZ128","v":-12717.381809072805},0,0,{"$f":"-IC129-IC128","v":-10116.065566986996},0,0,{"$f":"-IF129-IF128","v":-7478.8170389956804},0,0,{"$f":"-II129-II128","v":-4805.1398882254325},0,0,{"$f":"-IL129-IL128","v":-2094.5309218434641}]
[null,"Serviço da Dívida (Dívida Sénior)"]
[]
[null,null,"Comissão Inicial",null,"EUR",null,null,{"$f":"SUM(I139:QJ139)","v":135000},{"$f":"Entradas!E190*Entradas!E179","v":135000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Indicadores de Reembolso da Dívida Subordinada"]
[null,null,"Indicador de Reembolso da Dívida Subordinada",null,"Flag",null,null,null,{"$f":"IF(I4<=Entradas!$E$180, I$27, 1)","v":1},{"$f":"IF(J4<=Entradas!$E$180, J$27, 1)","v":1},{"$f":"IF(K4<=Entradas!$E$180, K$27, 1)","v":1},{"$f":"IF(L4<=Entradas!$E$180, L$27, 1)","v":1},{"$f":"IF(M4<=Entradas!$E$180, M$27, 1)","v":1},{"$f":"IF(N4<=Entradas!$E$180, N$27, 1)","v":1},{"$f":"IF(O4<=Entradas!$E$180, O$27, 1)","v":1},{"$f":"IF(P4<=Entradas!$E$180, P$27, 1)","v":1},{"$f":"IF(Q4<=Entradas!$E$180, Q$27, 1)","v":1},{"$f":"IF(R4<=Entradas!$E$180, R$27, 1)","v":1},{"$f":"IF(S4<=Entradas!$E$180, S$27, 1)","v":1},{"$f":"IF(T4<=Entradas!$E$180, T$27, 1)","v":1},{"$f":"IF(U4<=Entradas!$E$180, U$27, 1)","v":1},{"$f":"IF(V4<=Entradas!$E$180, V$27, 1)","v":1},{"$f":"IF(W4<=Entradas!$E$180, W$27, 1)","v":1},{"$f":"IF(X4<=Entradas!$E$180, X$27, 1)","v":1},{"$f":"IF(Y4<=Entradas!$E$180, Y$27, 1)","v":1},{"$f":"IF(Z4<=Entradas!$E$180, Z$27, 1)","v":1},{"$f":"IF(AA4<=Entradas!$E$180, AA$27, 1)","v":1},{"$f":"IF(AB4<=Entradas!$E$180, AB$27, 1)","v":1},{"$f":"IF(AC4<=Entradas!$E$180, AC$27, 1)","v":1},{"$f":"IF(AD4<=Entradas!$E$180, AD$27, 1)","v":1},{"$f":"IF(AE4<=Entradas!$E$180, AE$27, 1)","v":1},{"$f":"IF(AF4<=Entradas!$E$180, AF$27, 1)","v":1},{"$f":"IF(AG4<=Entradas!$E$180, AG$27, 1)","v":1},{"$f":"IF(AH4<=Entradas!$E$180, AH$27, 1)","v":1},{"$f":"IF(AI4<=Entradas!$E$180, AI$27, 1)","v":1},{"$f":"IF(AJ4<=Entradas!$E$180, AJ$27, 1)","v":1},{"$f":"IF(AK4<=Entradas!$E$180, AK$27, 1)","v":1},{"$f":"IF(AL4<=Entradas!$E$180, AL$27, 1)","v":1},{"$f":"IF(AM4<=Entradas!$E$180, AM$27, 1)","v":1},{"$f":"IF(AN4<=Entradas!$E$180, AN$27, 1)","v":1},{"$f":"IF(AO4<=Entradas!$E$180, AO$27, 1)","v":1},{"$f":"IF(AP4<=Entradas!$E$180, AP$27, 1)","v":1},{"$f":"IF(AQ4<=Entradas!$E$180, AQ$27, 1)","v":1},{"$f":"IF(AR4<=Entradas!$E$180, AR$27, 1)","v":1},{"$f":"IF(AS4<=Entradas!$E$180, AS$27, 1)","v":1},{"$f":"IF(AT4<=Entradas!$E$180, AT$27, 1)","v":1},{"$f":"IF(AU4<=Entradas!$E$180, AU$27, 1)","v":1},{"$f":"IF(AV4<=Entradas!$E$180, AV$27, 1)","v":1},{"$f":"IF(AW4<=Entradas!$E$180, AW$27, 1)","v":1},{"$f":"IF(AX4<=Entradas!$E$180, AX$27, 1)","v":1},{"$f":"IF(AY4<=Entradas!$E$180, AY$27, 1)","v":1},{"$f":"IF(AZ4<=Entradas!$E$180, AZ$27, 1)","v":1},{"$f":"IF(BA4<=Entradas!$E$180, BA$27, 1)","v":1},{"$f":"IF(BB4<=Entradas!$E$180, BB$27, 1)","v":1},{"$f":"IF(BC4<=Entradas!$E$180, BC$27, 1)","v":1},{"$f":"IF(BD4<=Entradas!$E$180, BD$27, 1)","v":1},{"$f":"IF(BE4<=Entradas!$E$180, BE$27, 1)","v":1},{"$f":"IF(BF4<=Entradas!$E$180, BF$27, 1)","v":1},{"$f":"IF(BG4<=Entradas!$E$180, BG$27, 1)","v":1},{"$f":"IF(BH4<=Entradas!$E$180, BH$27, 1)","v":1},{"$f":"IF(BI4<=Entradas!$E$180, BI$27, 1)","v":1},{"$f":"IF(BJ4<=Entradas!$E$180, BJ$27, 1)","v":1},{"$f":"IF(BK4<=Entradas!$E$180, BK$27, 1)","v":1},{"$f":"IF(BL4<=Entradas!$E$180, BL$27, 1)","v":1},{"$f":"IF(BM4<=Entradas!$E$180, BM$27, 1)","v":1},{"$f":"IF(BN4<=Entradas!$E$180, BN$27, 1)","v":1},{"$f":"IF(BO4<=Entradas!$E$180, BO$27, 1)","v":1},{"$f":"IF(BP4<=Entradas!$E$180, BP$27, 1)","v":1},{"$f":"IF(BQ4<=Entradas!$E$180, BQ$27, 1)","v":1},{"$f":"IF(BR4<=Entradas!$E$180, BR$27, 1)","v":1},{"$f":"IF(BS4<=Entradas!$E$180, BS$27, 1)","v":1},{"$f":"IF(BT4<=Entradas!$E$180, BT$27, 1)","v":1},{"$f":"IF(BU4<=Entradas!$E$180, BU$27, 1)","v":1},{"$f":"IF(BV4<=Entradas!$E$180, BV$27, 1)","v":1},{"$f":"IF(BW4<=Entradas!$E$180, BW$27, 1)","v":1},{"$f":"IF(BX4<=Entradas!$E$180, BX$27, 1)","v":1},{"$f":"IF(BY4<=Entradas!$E$180, BY$27, 1)","v":1},{"$f":"IF(BZ4<=Entradas!$E$180, BZ$27, 1)","v":1},{"$f":"IF(CA4<=Entradas!$E$180, CA$27, 1)","v":1},{"$f":"IF(CB4<=Entradas!$E$180, CB$27, 1)","v":1},{"$f":"IF(CC4<=Entradas!$E$180, CC$27, 1)","v":1},{"$f":"IF(CD4<=Entradas!$E$180, CD$27, 1)","v":1},{"$f":"IF(CE4<=Entradas!$E$180, CE$27, 1)","v":1},{"$f":"IF(CF4<=Entradas!$E$180, CF$27, 1)","v":1},{"$f":"IF(CG4<=Entradas!$E$180, CG$27, 1)","v":1},{"$f":"IF(CH4<=Entradas!$E$180, CH$27, 1)","v":1},{"$f":"IF(CI4<=Entradas!$E$180, CI$27, 1)","v":1},{"$f":"IF(CJ4<=Entradas!$E$180, CJ$27, 1)","v":1},{"$f":"IF(CK4<=Entradas!$E$180, CK$27, 1)","v":1},{"$f":"IF(CL4<=Entradas!$E$180, CL$27, 1)","v":1},{"$f":"IF(CM4<=Entradas!$E$180, CM$27, 1)","v":1},{"$f":"IF(CN4<=Entradas!$E$180, CN$27, 1)","v":1},{"$f":"IF(CO4<=Entradas!$E$180, CO$27, 1)","v":1},{"$f":"IF(CP4<=Entradas!$E$180, CP$27, 1)","v":1},{"$f":"IF(CQ4<=Entradas!$E$180, CQ$27, 1)","v":1},{"$f":"IF(CR4<=Entradas!$E$180, CR$27, 1)","v":1},{"$f":"IF(CS4<=Entradas!$E$180, CS$27, 1)","v":1},{"$f":"IF(CT4<=Entradas!$E$180, CT$27, 1)","v":1},{"$f":"IF(CU4<=Entradas!$E$180, CU$27, 1)","v":1},{"$f":"IF(CV4<=Entradas!$E$180, CV$27, 1)","v":1},{"$f":"IF(CW4<=Entradas!$E$180, CW$27, 1)","v":1},{"$f":"IF(CX4<=Entradas!$E$180, CX$27, 1)","v":1},{"$f":"IF(CY4<=Entradas!$E$180, CY$27, 1)","v":1},{"$f":"IF(CZ4<=Entradas!$E$180, CZ$27, 1)","v":1},{"$f":"IF(DA4<=Entradas!$E$180, DA$27, 1)","v":1},{"$f":"IF(DB4<=Entradas!$E$180, DB$27, 1)","v":1},{"$f":"IF(DC4<=Entradas!$E$180, DC$27, 1)","v":1},{"$f":"IF(DD4<=Entradas!$E$180, DD$27, 1)","v":1},{"$f":"IF(DE4<=Entradas!$E$180, DE$27, 1)","v":1},{"$f":"IF(DF4<=Entradas!$E$180, DF$27, 1)","v":1},{"$f":"IF(DG4<=Entradas!$E$180, DG$27, 1)","v":1},{"$f":"IF(DH4<=Entradas!$E$180, DH$27, 1)","v":1},{"$f":"IF(DI4<=Entradas!$E$180, DI$27, 1)","v":1},{"$f":"IF(DJ4<=Entradas!$E$180, DJ$27, 1)","v":1},{"$f":"IF(DK4<=Entradas!$E$180, DK$27, 1)","v":1},{"$f":"IF(DL4<=Entradas!$E$180, DL$27, 1)","v":1},{"$f":"IF(DM4<=Entradas!$E$180, DM$27, 1)","v":1},{"$f":"IF(DN4<=Entradas!$E$180, DN$27, 1)","v":1},{"$f":"IF(DO4<=Entradas!$E$180, DO$27, 1)","v":1},{"$f":"IF(DP4<=Entradas!$E$180, DP$27, 1)","v":1},{"$f":"IF(DQ4<=Entradas!$E$180, DQ$27, 1)","v":1},{"$f":"IF(DR4<=Entradas!$E$180, DR$27, 1)","v":1},{"$f":"IF(DS4<=Entradas!$E$180, DS$27, 1)","v":1},{"$f":"IF(DT4<=Entradas!$E$180, DT$27, 1)","v":1},{"$f":"IF(DU4<=Entradas!$E$180, DU$27, 1)","v":1},{"$f":"IF(DV4<=Entradas!$E$180, DV$27, 1)","v":1},{"$f":"IF(DW4<=Entradas!$E$180, DW$27, 1)","v":1},{"$f":"IF(DX4<=Entradas!$E$180, DX$27, 1)","v":1},{"$f":"IF(DY4<=Entradas!$E$180, DY$27, 1)","v":1},{"$f":"IF(DZ4<=Entradas!$E$180, DZ$27, 1)","v":1},{"$f":"IF(EA4<=Entradas!$E$180, EA$27, 1)","v":1},{"$f":"IF(EB4<=Entradas!$E$180, EB$27, 1)","v":1},{"$f":"IF(EC4<=Entradas!$E$180, EC$27, 1)","v":1},{"$f":"IF(ED4<=Entradas!$E$180, ED$27, 1)","v":1},{"$f":"IF(EE4<=Entradas!$E$180, EE$27, 1)","v":1},{"$f":"IF(EF4<=Entradas!$E$180, EF$27, 1)","v":1},{"$f":"IF(EG4<=Entradas!$E$180, EG$27, 1)","v":1},{"$f":"IF(EH4<=Entradas!$E$180, EH$27, 1)","v":1},{"$f":"IF(EI4<=Entradas!$E$180, EI$27, 1)","v":1},{"$f":"IF(EJ4<=Entradas!$E$180, EJ$27, 1)","v":1},{"$f":"IF(EK4<=Entradas!$E$180, EK$27, 1)","v":1},{"$f":"IF(EL4<=Entradas!$E$180, EL$27, 1)","v":1},{"$f":"IF(EM4<=Entradas!$E$180, EM$27, 1)","v":1},{"$f":"IF(EN4<=Entradas!$E$180, EN$27, 1)","v":1},{"$f":"IF(EO4<=Entradas!$E$180, EO$27, 1)","v":1},{"$f":"IF(EP4<=Entradas!$E$180, EP$27, 1)","v":1},{"$f":"IF(EQ4<=Entradas!$E$180, EQ$27, 1)","v":1},{"$f":"IF(ER4<=Entradas!$E$180, ER$27, 1)","v":1},{"$f":"IF(ES4<=Entradas!$E$180, ES$27, 1)","v":1},{"$f":"IF(ET4<=Entradas!$E$180, ET$27, 1)","v":1},{"$f":"IF(EU4<=Entradas!$E$180, EU$27, 1)","v":1},{"$f":"IF(EV4<=Entradas!$E$180, EV$27, 1)","v":1},{"$f":"IF(EW4<=Entradas!$E$180, EW$27, 1)","v":1},{"$f":"IF(EX4<=Entradas!$E$180, EX$27, 1)","v":1},{"$f":"IF(EY4<=Entradas!$E$180, EY$27, 1)","v":1},{"$f":"IF(EZ4<=Entradas!$E$180, EZ$27, 1)","v":1},{"$f":"IF(FA4<=Entradas!$E$180, FA$27, 1)","v":1},{"$f":"IF(FB4<=Entradas!$E$180, FB$27, 1)","v":1},{"$f":"IF(FC4<=Entradas!$E$180, FC$27, 1)","v":1},{"$f":"IF(FD4<=Entradas!$E$180, FD$27, 1)","v":1},{"$f":"IF(FE4<=Entradas!$E$180, FE$27, 1)","v":1},{"$f":"IF(FF4<=Entradas!$E$180, FF$27, 1)","v":1},{"$f":"IF(FG4<=Entradas!$E$180, FG$27, 1)","v":1},{"$f":"IF(FH4<=Entradas!$E$180, FH$27, 1)","v":1},{"$f":"IF(FI4<=Entradas!$E$180, FI$27, 1)","v":1},{"$f":"IF(FJ4<=Entradas!$E$180, FJ$27, 1)","v":1},{"$f":"IF(FK4<=Entradas!$E$180, FK$27, 1)","v":1},{"$f":"IF(FL4<=Entradas!$E$180, FL$27, 1)","v":1},{"$f":"IF(FM4<=Entradas!$E$180, FM$27, 1)","v":1},{"$f":"IF(FN4<=Entradas!$E$180, FN$27, 1)","v":1},{"$f":"IF(FO4<=Entradas!$E$180, FO$27, 1)","v":1},{"$f":"IF(FP4<=Entradas!$E$180, FP$27, 1)","v":1},{"$f":"IF(FQ4<=Entradas!$E$180, FQ$27, 1)","v":1},{"$f":"IF(FR4<=Entradas!$E$180, FR$27, 1)","v":1},{"$f":"IF(FS4<=Entradas!$E$180, FS$27, 1)","v":1},{"$f":"IF(FT4<=Entradas!$E$180, FT$27, 1)","v":1},{"$f":"IF(FU4<=Entradas!$E$180, FU$27, 1)","v":1},{"$f":"IF(FV4<=Entradas!$E$180, FV$27, 1)","v":1},{"$f":"IF(FW4<=Entradas!$E$180, FW$27, 1)","v":1},{"$f":"IF(FX4<=Entradas!$E$180, FX$27, 1)","v":1},{"$f":"IF(FY4<=Entradas!$E$180, FY$27, 1)","v":1},{"$f":"IF(FZ4<=Entradas!$E$180, FZ$27, 1)","v":1},{"$f":"IF(GA4<=Entradas!$E$180, GA$27, 1)","v":1},{"$f":"IF(GB4<=Entradas!$E$180, GB$27, 1)","v":1},{"$f":"IF(GC4<=Entradas!$E$180, GC$27, 1)","v":1},{"$f":"IF(GD4<=Entradas!$E$180, GD$27, 1)","v":1},{"$f":"IF(GE4<=Entradas!$E$180, GE$27, 1)","v":1},{"$f":"IF(GF4<=Entradas!$E$180, GF$27, 1)","v":1},{"$f":"IF(GG4<=Entradas!$E$180, GG$27, 1)","v":1},{"$f":"IF(GH4<=Entradas!$E$180, GH$27, 1)","v":1},{"$f":"IF(GI4<=Entradas!$E$180, GI$27, 1)","v":1},{"$f":"IF(GJ4<=Entradas!$E$180, GJ$27, 1)","v":1},{"$f":"IF(GK4<=Entradas!$E$180, GK$27, 1)","v":1},{"$f":"IF(GL4<=Entradas!$E$180, GL$27, 1)","v":1},{"$f":"IF(GM4<=Entradas!$E$180, GM$27, 1)","v":1},{"$f":"IF(GN4<=Entradas!$E$180, GN$27, 1)","v":1},{"$f":"IF(GO4<=Entradas!$E$180, GO$27, 1)","v":1},{"$f":"IF(GP4<=Entradas!$E$180, GP$27, 1)","v":1},{"$f":"IF(GQ4<=Entradas!$E$180, GQ$27, 1)","v":1},{"$f":"IF(GR4<=Entradas!$E$180, GR$27, 1)","v":1},{"$f":"IF(GS4<=Entradas!$E$180, GS$27, 1)","v":1},{"$f":"IF(GT4<=Entradas!$E$180, GT$27, 1)","v":1},{"$f":"IF(GU4<=Entradas!$E$180, GU$27, 1)","v":1},{"$f":"IF(GV4<=Entradas!$E$180, GV$27, 1)","v":1},{"$f":"IF(GW4<=Entradas!$E$180, GW$27, 1)","v":1},{"$f":"IF(GX4<=Entradas!$E$180, GX$27, 1)","v":1},{"$f":"IF(GY4<=Entradas!$E$180, GY$27, 1)","v":1},{"$f":"IF(GZ4<=Entradas!$E$180, GZ$27, 1)","v":1},{"$f":"IF(HA4<=Entradas!$E$180, HA$27, 1)","v":1},{"$f":"IF(HB4<=Entradas!$E$180, HB$27, 1)","v":1},{"$f":"IF(HC4<=Entradas!$E$180, HC$27, 1)","v":1},{"$f":"IF(HD4<=Entradas!$E$180, HD$27, 1)","v":1},{"$f":"IF(HE4<=Entradas!$E$180, HE$27, 1)","v":1},{"$f":"IF(HF4<=Entradas!$E$180, HF$27, 1)","v":1},{"$f":"IF(HG4<=Entradas!$E$180, HG$27, 1)","v":1},{"$f":"IF(HH4<=Entradas!$E$180, HH$27, 1)","v":1},{"$f":"IF(HI4<=Entradas!$E$180, HI$27, 1)","v":1},{"$f":"IF(HJ4<=Entradas!$E$180, HJ$27, 1)","v":1},{"$f":"IF(HK4<=Entradas!$E$180, HK$27, 1)","v":1},{"$f":"IF(HL4<=Entradas!$E$180, HL$27, 1)","v":1},{"$f":"IF(HM4<=Entradas!$E$180, HM$27, 1)","v":1},{"$f":"IF(HN4<=Entradas!$E$180, HN$27, 1)","v":1},{"$f":"IF(HO4<=Entradas!$E$180, HO$27, 1)","v":1},{"$f":"IF(HP4<=Entradas!$E$180, HP$27, 1)","v":1},{"$f":"IF(HQ4<=Entradas!$E$180, HQ$27, 1)","v":1},{"$f":"IF(HR4<=Entradas!$E$180, HR$27, 1)","v":1},{"$f":"IF(HS4<=Entradas!$E$180, HS$27, 1)","v":1},{"$f":"IF(HT4<=Entradas!$E$180, HT$27, 1)","v":1},{"$f":"IF(HU4<=Entradas!$E$180, HU$27, 1)","v":1},{"$f":"IF(HV4<=Entradas!$E$180, HV$27, 1)","v":1},{"$f":"IF(HW4<=Entradas!$E$180, HW$27, 1)","v":1},{"$f":"IF(HX4<=Entradas!$E$180, HX$27, 1)","v":1},{"$f":"IF(HY4<=Entradas!$E$180, HY$27, 1)","v":1},{"$f":"IF(HZ4<=Entradas!$E$180, HZ$27, 1)","v":1},{"$f":"IF(IA4<=Entradas!$E$180, IA$27, 1)","v":1},{"$f":"IF(IB4<=Entradas!$E$180, IB$27, 1)","v":1},{"$f":"IF(IC4<=Entradas!$E$180, IC$27, 1)","v":1},{"$f":"IF(ID4<=Entradas!$E$180, ID$27, 1)","v":1},{"$f":"IF(IE4<=Entradas!$E$180, IE$27, 1)","v":1},{"$f":"IF(IF4<=Entradas!$E$180, IF$27, 1)","v":1},{"$f":"IF(IG4<=Entradas!$E$180, IG$27, 1)","v":1},{"$f":"IF(IH4<=Entradas!$E$180, IH$27, 1)","v":1},{"$f":"IF(II4<=Entradas!$E$180, II$27, 1)","v":1},{"$f":"IF(IJ4<=Entradas!$E$180, IJ$27, 1)","v":1},{"$f":"IF(IK4<=Entradas!$E$180, IK$27, 1)","v":1},{"$f":"IF(IL4<=Entradas!$E$180, IL$27, 1)","v":1},{"$f":"IF(IM4<=Entradas!$E$180, IM$27, 1)","v":1},{"$f":"IF(IN4<=Entradas!$E$180, IN$27, 1)","v":1},{"$f":"IF(IO4<=Entradas!$E$180, IO$27, 1)","v":1},{"$f":"IF(IP4<=Entradas!$E$180, IP$27, 1)","v":1},{"$f":"IF(IQ4<=Entradas!$E$180, IQ$27, 1)","v":1},{"$f":"IF(IR4<=Entradas!$E$180, IR$27, 1)","v":1},{"$f":"IF(IS4<=Entradas!$E$180, IS$27, 1)","v":1},{"$f":"IF(IT4<=Entradas!$E$180, IT$27, 1)","v":1},{"$f":"IF(IU4<=Entradas!$E$180, IU$27, 1)","v":1},{"$f":"IF(IV4<=Entradas!$E$180, IV$27, 1)","v":1},{"$f":"IF(IW4<=Entradas!$E$180, IW$27, 1)","v":1},{"$f":"IF(IX4<=Entradas!$E$180, IX$27, 1)","v":1},{"$f":"IF(IY4<=Entradas!$E$180, IY$27, 1)","v":1},{"$f":"IF(IZ4<=Entradas!$E$180, IZ$27, 1)","v":1},{"$f":"IF(JA4<=Entradas!$E$180, JA$27, 1)","v":1},{"$f":"IF(JB4<=Entradas!$E$180, JB$27, 1)","v":1},{"$f":"IF(JC4<=Entradas!$E$180, JC$27, 1)","v":1},{"$f":"IF(JD4<=Entradas!$E$180, JD$27, 1)","v":1},{"$f":"IF(JE4<=Entradas!$E$180, JE$27, 1)","v":1},{"$f":"IF(JF4<=Entradas!$E$180, JF$27, 1)","v":1},{"$f":"IF(JG4<=Entradas!$E$180, JG$27, 1)","v":1},{"$f":"IF(JH4<=Entradas!$E$180, JH$27, 1)","v":1},{"$f":"IF(JI4<=Entradas!$E$180, JI$27, 1)","v":1},{"$f":"IF(JJ4<=Entradas!$E$180, JJ$27, 1)","v":1},{"$f":"IF(JK4<=Entradas!$E$180, JK$27, 1)","v":1},{"$f":"IF(JL4<=Entradas!$E$180, JL$27, 1)","v":1},{"$f":"IF(JM4<=Entradas!$E$180, JM$27, 1)","v":1},{"$f":"IF(JN4<=Entradas!$E$180, JN$27, 1)","v":1},{"$f":"IF(JO4<=Entradas!$E$180, JO$27, 1)","v":1},{"$f":"IF(JP4<=Entradas!$E$180, JP$27, 1)","v":1},{"$f":"IF(JQ4<=Entradas!$E$180, JQ$27, 1)","v":1},{"$f":"IF(JR4<=Entradas!$E$180, JR$27, 1)","v":1},{"$f":"IF(JS4<=Entradas!$E$180, JS$27, 1)","v":1},{"$f":"IF(JT4<=Entradas!$E$180, JT$27, 1)","v":1},{"$f":"IF(JU4<=Entradas!$E$180, JU$27, 1)","v":1},{"$f":"IF(JV4<=Entradas!$E$180, JV$27, 1)","v":1},{"$f":"IF(JW4<=Entradas!$E$180, JW$27, 1)","v":1},{"$f":"IF(JX4<=Entradas!$E$180, JX$27, 1)","v":1},{"$f":"IF(JY4<=Entradas!$E$180, JY$27, 1)","v":1},{"$f":"IF(JZ4<=Entradas!$E$180, JZ$27, 1)","v":1},{"$f":"IF(KA4<=Entradas!$E$180, KA$27, 1)","v":1},{"$f":"IF(KB4<=Entradas!$E$180, KB$27, 1)","v":1},{"$f":"IF(KC4<=Entradas!$E$180, KC$27, 1)","v":1},{"$f":"IF(KD4<=Entradas!$E$180, KD$27, 1)","v":1},{"$f":"IF(KE4<=Entradas!$E$180, KE$27, 1)","v":1},{"$f":"IF(KF4<=Entradas!$E$180, KF$27, 1)","v":1},{"$f":"IF(KG4<=Entradas!$E$180, KG$27, 1)","v":1},{"$f":"IF(KH4<=Entradas!$E$180, KH$27, 1)","v":1},{"$f":"IF(KI4<=Entradas!$E$180, KI$27, 1)","v":1},{"$f":"IF(KJ4<=Entradas!$E$180, KJ$27, 1)","v":1},{"$f":"IF(KK4<=Entradas!$E$180, KK$27, 1)","v":1},{"$f":"IF(KL4<=Entradas!$E$180, KL$27, 1)","v":1},{"$f":"IF(KM4<=Entradas!$E$180, KM$27, 1)","v":1},{"$f":"IF(KN4<=Entradas!$E$180, KN$27, 1)","v":1},{"$f":"IF(KO4<=Entradas!$E$180, KO$27, 1)","v":1},{"$f":"IF(KP4<=Entradas!$E$180, KP$27, 1)","v":1},{"$f":"IF(KQ4<=Entradas!$E$180, KQ$27, 1)","v":1},{"$f":"IF(KR4<=Entradas!$E$180, KR$27, 1)","v":1},{"$f":"IF(KS4<=Entradas!$E$180, KS$27, 1)","v":1},{"$f":"IF(KT4<=Entradas!$E$180, KT$27, 1)","v":1},{"$f":"IF(KU4<=Entradas!$E$180, KU$27, 1)","v":1},{"$f":"IF(KV4<=Entradas!$E$180, KV$27, 1)","v":1},{"$f":"IF(KW4<=Entradas!$E$180, KW$27, 1)","v":1},{"$f":"IF(KX4<=Entradas!$E$180, KX$27, 1)","v":1},{"$f":"IF(KY4<=Entradas!$E$180, KY$27, 1)","v":1},{"$f":"IF(KZ4<=Entradas!$E$180, KZ$27, 1)","v":1},{"$f":"IF(LA4<=Entradas!$E$180, LA$27, 1)","v":1},{"$f":"IF(LB4<=Entradas!$E$180, LB$27, 1)","v":1},{"$f":"IF(LC4<=Entradas!$E$180, LC$27, 1)","v":1},{"$f":"IF(LD4<=Entradas!$E$180, LD$27, 1)","v":1},{"$f":"IF(LE4<=Entradas!$E$180, LE$27, 1)","v":1},{"$f":"IF(LF4<=Entradas!$E$180, LF$27, 1)","v":1},{"$f":"IF(LG4<=Entradas!$E$180, LG$27, 1)","v":1},{"$f":"IF(LH4<=Entradas!$E$180, LH$27, 1)","v":1},{"$f":"IF(LI4<=Entradas!$E$180, LI$27, 1)","v":1},{"$f":"IF(LJ4<=Entradas!$E$180, LJ$27, 1)","v":1},{"$f":"IF(LK4<=Entradas!$E$180, LK$27, 1)","v":1},{"$f":"IF(LL4<=Entradas!$E$180, LL$27, 1)","v":1},{"$f":"IF(LM4<=Entradas!$E$180, LM$27, 1)","v":1},{"$f":"IF(LN4<=Entradas!$E$180, LN$27, 1)","v":1},{"$f":"IF(LO4<=Entradas!$E$180, LO$27, 1)","v":1},{"$f":"IF(LP4<=Entradas!$E$180, LP$27, 1)","v":1},{"$f":"IF(LQ4<=Entradas!$E$180, LQ$27, 1)","v":1},{"$f":"IF(LR4<=Entradas!$E$180, LR$27, 1)","v":1},{"$f":"IF(LS4<=Entradas!$E$180, LS$27, 1)","v":1},{"$f":"IF(LT4<=Entradas!$E$180, LT$27, 1)","v":1}]
[null,null,"Saldo Inicial",null,"EUR",null,null,0,0,{"$f":"I152","v":2250000},2250000,2250000,2250000,2250000,2250000,2250000,2250000,2250000,2250000,2250000,2250000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4482298.7321420042,4482298.7321420042,4482298.7321420042,4463602.0531666428,4463602.0531666428,4463602.0531666428,4444338.8461216493,4444338.8461216493,4444338.8461216493,4424491.9446399854,4424491.9446399854,4424491.9446399854,4404043.6621965254,4404043.6621965254,4404043.6621965254,4382975.7763467459,4382975.7763467459,4382975.7763467459,4361269.5124878325,4361269.5124878325,4361269.5124878325,4338905.5271277307,4338905.5271277307,4338905.5271277307,4315863.8906472316,4315863.8906472316,4315863.8906472316,4292124.069539737,4292124.069539737,4292124.069539737,4267664.9081128649,4267664.9081128649,4267664.9081128649,4242464.6096355971,4242464.6096355971,4242464.6096355971,4216500.7169141695,{"$f":"BU152","v":4216500.7169141695},4216500.7169141695,4189750.0922793895,4189750.0922793895,4189750.0922793895,4162188.8969675512,4162188.8969675512,4162188.8969675512,4133792.5698765689,4133792.5698765689,4133792.5698765689,4104535.8056784025,4104535.8056784025,4104535.8056784025,4074392.5322682676,4074392.5322682676,4074392.5322682676,4043335.8875305322,4043335.8875305322,4043335.8875305322,4011338.1954005989,4011338.1954005989,4011338.1954005989,3978370.9412014363,3978370.9412014363,3978370.9412014363,3944404.7462327848,3944404.7462327848,3944404.7462327848,3909409.3415903882,3909409.3415903882,3909409.3415903882,3873353.5411919225,3873353.5411919225,3873353.5411919225,3836205.2139855828,3836205.2139855828,3836205.2139855828,3797931.2553165639,3797931.2553165639,3797931.2553165639,3758497.5574259153,3758497.5574259153,3758497.5574259153,3717868.979055482,3717868.979055482,3717868.979055482,3676009.3141318462,3676009.3141318462,3676009.3141318462,3632881.2595013594,3632881.2595013594,3632881.2595013594,3588446.381687514,3588446.381687514,3588446.381687514,3542665.0826410316,3542665.0826410316,3542665.0826410316,3495496.5644521415,3495496.5644521415,3495496.5644521415,3446898.7929936098,3446898.7929936098,{"$f":"EG152","v":3446898.7929936098},3396828.4604621129,3396828.4604621129,3396828.4604621129,3345240.9467845792,3345240.9467845792,3345240.9467845792,3292090.2798551028,3292090.2798551028,3292090.2798551028,3237329.0945669962,3237329.0945669962,3237329.0945669962,3180908.5906034745,3180908.5906034745,3180908.5906034745,3122778.4889493543,3122778.4889493543,3122778.4889493543,3062886.9870850127,3062886.9870850127,3062886.9870850127,3001180.7128226794,3001180.7128226794,3001180.7128226794,2937604.6767439232,2937604.6767439232,2937604.6767439232,2872102.2231959449,2872102.2231959449,2872102.2231959449,2804614.9798030094,2804614.9798030094,2804614.9798030094,2735082.8054480245,2735082.8054480245,2735082.8054480245,2663443.7366779093,2663443.7366779093,2663443.7366779093,2589633.9324849905,2589633.9324849905,2589633.9324849905,2513587.6174152223,2513587.6174152223,2513587.6174152223,2435237.0229525249,2435237.0229525249,2435237.0229525249,2354512.3271270134,2354512.3271270134,2354512.3271270134,2271341.5922932927,2271341.5922932927,2271341.5922932927,2185650.7010233756,2185650.7010233756,2185650.7010233756,2097363.2900570887,2097363.2900570887,2097363.2900570887,2006400.6822511125,2006400.6822511125,2006400.6822511125,{"$f":"GS152","v":1912681.8164660074},1912681.8164660074,1912681.8164660074,1816123.1753287478,1816123.1753287478,1816123.1753287478,1716638.7108063882,1716638.7108063882,1716638.7108063882,1614139.7675245365,1614139.7675245365,1614139.7675245365,1508535.0037623015,1508535.0037623015,1508535.0037623015,1399730.3100533071,1399730.3100533071,1399730.3100533071,1287628.7253202363,1287628.7253202363,1287628.7253202363,1172130.3504681687,1172130.3504681687,1172130.3504681687,1053132.2593597088,1053132.2593597088,1053132.2593597088,930528.40709257126,930528.40709257126,930528.40709257126,804209.53549788729,804209.53549788729,804209.53549788729,674063.07577501272,674063.07577501272,674063.07577501272,539973.04817607533,539973.04817607533,539973.04817607533,401819.95865086257,401819.95865086257,401819.95865086257,259480.69235994632,259480.69235994632,259480.69235994632,112828.40396114902,112828.40396114902,112828.40396114902,-38267.595428420231,-38267.595428420231,-38267.595428420231,-193941.95469549284,-193941.95469549284,-193941.95469549284,-354333.40272271703,-354333.40272271703,-354333.40272271703,-519584.87201661407,-519584.87201661407,-519584.87201661407,-689843.62608158553,-689843.62608158553,-689843.62608158553,-865261.39065347973,{"$f":"JE152","v":-865261.39065347973},-865261.39065347973,-1045994.4889096669,-1045994.4889096669,-1045994.4889096669,-1232203.9807761149,-1232203.9807761149,-1232203.9807761149,-1424055.806455608,-1424055.806455608,-1424055.806455608,-1621720.9343050155,-1621720.9343050155,-1621720.9343050155,-1825375.5131933878,-1825375.5131933878,-1825375.5131933878,-2035201.0294766566,-2035201.0294766566,-2035201.0294766566,-2251384.468728825,-2251384.468728825,-2251384.468728825,-2474118.4823737731,-2474118.4823737731,-2474118.4823737731,-2703601.5593661768,-2703601.5593661768,-2703601.5593661768,-2940038.2030745274,-2940038.2030745274,-2940038.2030745274,-3183639.1135238847,-3183639.1135238847,-3183639.1135238847,-3434621.3751607677,-3434621.3751607677,-3434621.3751607677,-3693208.65030751,-3693208.65030751,-3693208.65030751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ152","v":0},0,0]
[null,null,"Saldo Final",null,"EUR",null,null,0,{"$f":"I148+I150+I151","v":2250000},2250000,2250000,2250000,2250000,2250000,2250000,2250000,2250000,2250000,2250000,2250000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4482298.7321420042,4482298.7321420042,4482298.7321420042,4463602.0531666428,4463602.0531666428,4463602.0531666428,4444338.8461216493,4444338.8461216493,4444338.8461216493,4424491.9446399854,4424491.9446399854,4424491.9446399854,4404043.6621965254,4404043.6621965254,4404043.6621965254,4382975.7763467459,4382975.7763467459,4382975.7763467459,4361269.5124878325,4361269.5124878325,4361269.5124878325,4338905.5271277307,4338905.5271277307,4338905.5271277307,4315863.8906472316,4315863.8906472316,4315863.8906472316,4292124.069539737,4292124.069539737,4292124.069539737,4267664.9081128649,4267664.9081128649,4267664.9081128649,4242464.6096355971,4242464.6096355971,4242464.6096355971,4216500.7169141695,{"$f":"BU148+BU150+BU151","v":4216500.7169141695},4216500.7169141695,4189750.0922793895,4189750.0922793895,4189750.0922793895,4162188.8969675512,4162188.8969675512,4162188.8969675512,4133792.5698765689,4133792.5698765689,4133792.5698765689,4104535.8056784025,4104535.8056784025,4104535.8056784025,4074392.5322682676,4074392.5322682676,4074392.5322682676,4043335.8875305322,4043335.8875305322,4043335.8875305322,4011338.1954005989,4011338.1954005989,4011338.1954005989,3978370.9412014363,3978370.9412014363,3978370.9412014363,3944404.7462327848,3944404.7462327848,3944404.7462327848,3909409.3415903882,3909409.3415903882,3909409.3415903882,3873353.5411919225,3873353.5411919225,3873353.5411919225,3836205.2139855828,3836205.2139855828,3836205.2139855828,3797931.2553165639,3797931.2553165639,3797931.2553165639,3758497.5574259153,3758497.5574259153,3758497.5574259153,3717868.979055482,3717868.979055482,3717868.979055482,3676009.3141318462,3676009.3141318462,3676009.3141318462,3632881.2595013594,3632881.2595013594,3632881.2595013594,3588446.381687514,3588446.381687514,3588446.381687514,3542665.0826410316,3542665.0826410316,3542665.0826410316,3495496.5644521415,3495496.5644521415,3495496.5644521415,3446898.7929936098,3446898.7929936098,{"$f":"EG148+EG150+EG151","v":3446898.7929936098},3396828.4604621129,3396828.4604621129,3396828.4604621129,3345240.9467845792,3345240.9467845792,3345240.9467845792,3292090.2798551028,3292090.2798551028,3292090.2798551028,3237329.0945669962,3237329.0945669962,3237329.0945669962,3180908.5906034745,3180908.5906034745,3180908.5906034745,3122778.4889493543,3122778.4889493543,3122778.4889493543,3062886.9870850127,3062886.9870850127,3062886.9870850127,3001180.7128226794,3001180.7128226794,3001180.7128226794,2937604.6767439232,2937604.6767439232,2937604.6767439232,2872102.2231959449,2872102.2231959449,2872102.2231959449,2804614.9798030094,2804614.9798030094,2804614.9798030094,2735082.8054480245,2735082.8054480245,2735082.8054480245,2663443.7366779093,2663443.7366779093,2663443.7366779093,2589633.9324849905,2589633.9324849905,2589633.9324849905,2513587.6174152223,2513587.6174152223,2513587.6174152223,2435237.0229525249,2435237.0229525249,2435237.0229525249,2354512.3271270134,2354512.3271270134,2354512.3271270134,2271341.5922932927,2271341.5922932927,2271341.5922932927,2185650.7010233756,2185650.7010233756,2185650.7010233756,2097363.2900570887,2097363.2900570887,2097363.2900570887,2006400.6822511125,2006400.6822511125,2006400.6822511125,{"$f":"GS148+GS150+GS151","v":1912681.8164660074},1912681.8164660074,1912681.8164660074,1816123.1753287478,1816123.1753287478,1816123.1753287478,1716638.7108063882,1716638.7108063882,1716638.7108063882,1614139.7675245365,1614139.7675245365,1614139.7675245365,1508535.0037623015,1508535.0037623015,1508535.0037623015,1399730.3100533071,1399730.3100533071,1399730.3100533071,1287628.7253202363,1287628.7253202363,1287628.7253202363,1172130.3504681687,1172130.3504681687,1172130.3504681687,1053132.2593597088,1053132.2593597088,1053132.2593597088,930528.40709257126,930528.40709257126,930528.40709257126,804209.53549788729,804209.53549788729,804209.53549788729,674063.07577501272,674063.07577501272,674063.07577501272,539973.04817607533,539973.04817607533,539973.04817607533,401819.95865086257,401819.95865086257,401819.95865086257,259480.69235994632,259480.69235994632,259480.69235994632,112828.40396114902,112828.40396114902,112828.40396114902,-38267.595428420231,-38267.595428420231,-38267.595428420231,-193941.95469549284,-193941.95469549284,-193941.95469549284,-354333.40272271703,-354333.40272271703,-354333.40272271703,-519584.87201661407,-519584.87201661407,-519584.87201661407,-689843.62608158553,-689843.62608158553,-689843.62608158553,-865261.39065347973,{"$f":"JE148+JE150+JE151","v":-865261.39065347973},-865261.39065347973,-1045994.4889096669,-1045994.4889096669,-1045994.4889096669,-1232203.9807761149,-1232203.9807761149,-1232203.9807761149,-1424055.806455608,-1424055.806455608,-1424055.806455608,-1621720.9343050155,-1621720.9343050155,-1621720.9343050155,-1825375.5131933878,-1825375.5131933878,-1825375.5131933878,-2035201.0294766566,-2035201.0294766566,-2035201.0294766566,-2251384.468728825,-2251384.468728825,-2251384.468728825,-2474118.4823737731,-2474118.4823737731,-2474118.4823737731,-2703601.5593661768,-2703601.5593661768,-2703601.5593661768,-2940038.2030745274,-2940038.2030745274,-2940038.2030745274,-3183639.1135238847,-3183639.1135238847,-3183639.1135238847,-3434621.3751607677,-3434621.3751607677,-3434621.3751607677,-3693208.65030751,-3693208.65030751,-3693208.65030751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ148+LQ150+LQ151","v":0},0,0,0]
[null,null,"Parcela de Longo Prazo da Dívida Subordinada",null,"EUR",null,null,null,{"$f":"I152-I155","v":2250000},2250000,2250000,2250000,2250000,2250000,2250000,2250000,2250000,2250000,2250000,2250000,4500000,4500000,4500000,4500000,4500000,4500000,4463602.0531666428,4463602.0531666428,4463602.0531666428,4444338.8461216493,4444338.8461216493,4444338.8461216493,4424491.9446399854,4424491.9446399854,4424491.9446399854,4404043.6621965254,4404043.6621965254,4404043.6621965254,4382975.7763467459,4382975.7763467459,4382975.7763467459,4361269.5124878334,4361269.5124878334,4361269.5124878334,4338905.5271277307,4338905.5271277307,4338905.5271277307,4315863.8906472325,4315863.8906472325,4315863.8906472325,4292124.0695397379,4292124.0695397379,4292124.0695397379,4267664.9081128649,4267664.9081128649,4267664.9081128649,4242464.6096355971,4242464.6096355971,4242464.6096355971,4216500.7169141686,4216500.7169141686,4216500.7169141686,4189750.0922793886,4189750.0922793886,4189750.0922793886,4162188.8969675512,4162188.8969675512,4162188.8969675512,4133792.5698765689,4133792.5698765689,4133792.5698765689,4104535.805678403,{"$f":"BU152-BU155","v":4104535.805678403},4104535.805678403,4074392.5322682681,4074392.5322682681,4074392.5322682681,4043335.8875305327,4043335.8875305327,4043335.8875305327,4011338.1954005994,4011338.1954005994,4011338.1954005994,3978370.9412014368,3978370.9412014368,3978370.9412014368,3944404.7462327853,3944404.7462327853,3944404.7462327853,3909409.3415903887,3909409.3415903887,3909409.3415903887,3873353.541191923,3873353.541191923,3873353.541191923,3836205.2139855833,3836205.2139855833,3836205.2139855833,3797931.2553165643,3797931.2553165643,3797931.2553165643,3758497.5574259153,3758497.5574259153,3758497.5574259153,3717868.979055482,3717868.979055482,3717868.979055482,3676009.3141318457,3676009.3141318457,3676009.3141318457,3632881.259501359,3632881.259501359,3632881.259501359,3588446.3816875136,3588446.3816875136,3588446.3816875136,3542665.0826410311,3542665.0826410311,3542665.0826410311,3495496.5644521411,3495496.5644521411,3495496.5644521411,3446898.7929936098,3446898.7929936098,3446898.7929936098,3396828.4604621129,3396828.4604621129,3396828.4604621129,3345240.9467845797,3345240.9467845797,3345240.9467845797,3292090.2798551032,3292090.2798551032,3292090.2798551032,3237329.0945669967,3237329.0945669967,{"$f":"EG152-EG155","v":3237329.0945669967},3180908.590603475,3180908.590603475,3180908.590603475,3122778.4889493547,3122778.4889493547,3122778.4889493547,3062886.9870850127,3062886.9870850127,3062886.9870850127,3001180.7128226799,3001180.7128226799,3001180.7128226799,2937604.6767439237,2937604.6767439237,2937604.6767439237,2872102.2231959449,2872102.2231959449,2872102.2231959449,2804614.9798030094,2804614.9798030094,2804614.9798030094,2735082.8054480245,2735082.8054480245,2735082.8054480245,2663443.7366779088,2663443.7366779088,2663443.7366779088,2589633.93248499,2589633.93248499,2589633.93248499,2513587.6174152219,2513587.6174152219,2513587.6174152219,2435237.0229525245,2435237.0229525245,2435237.0229525245,2354512.3271270134,2354512.3271270134,2354512.3271270134,2271341.5922932927,2271341.5922932927,2271341.5922932927,2185650.7010233761,2185650.7010233761,2185650.7010233761,2097363.2900570892,2097363.2900570892,2097363.2900570892,2006400.682251113,2006400.682251113,2006400.682251113,1912681.8164660078,1912681.8164660078,1912681.8164660078,1816123.1753287481,1816123.1753287481,1816123.1753287481,1716638.7108063884,1716638.7108063884,1716638.7108063884,1614139.7675245367,1614139.7675245367,1614139.7675245367,{"$f":"GS152-GS155","v":1508535.0037623015},1508535.0037623015,1508535.0037623015,1399730.3100533069,1399730.3100533069,1399730.3100533069,1287628.7253202363,1287628.7253202363,1287628.7253202363,1172130.3504681685,1172130.3504681685,1172130.3504681685,1053132.2593597085,1053132.2593597085,1053132.2593597085,930528.40709257126,930528.40709257126,930528.40709257126,804209.53549788718,804209.53549788718,804209.53549788718,674063.07577501261,674063.07577501261,674063.07577501261,539973.04817607533,539973.04817607533,539973.04817607533,401819.95865086257,401819.95865086257,401819.95865086257,259480.69235994644,259480.69235994644,259480.69235994644,112828.40396114904,112828.40396114904,112828.40396114904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE152-JE155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ152-LQ155","v":0},0,0,0]
[null,null,"Taxa Anual",null,"%",null,null,null,{"$f":"Entradas!G191","v":0.12},{"$f":"I159","v":0.12},{"$f":"J159","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12},{"$f":"Entradas!$G189","v":0.12}]
[null,null,"Juros Mensais",null,"EUR",null,null,{"$f":"SUM(I163:QJ163)","v":5647121.0915991617},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG160*(AF152+AF165)","v":45000},{"$f":"AH160*(AG152+AG165)","v":45450},45904.5,46363.544999999998,44822.987321420042,45271.217194634242,45723.929366580582,44636.020531666429,45082.38073698309,45533.204544352928,44443.388461216491,44887.822345828659,45336.700569286942,44244.919446399857,44687.368640863853,45134.242327272492,44040.436621965251,44480.8409881849,44925.649398066758,43829.75776346746,44268.055341102139,44710.735894513156,43612.695124878323,44048.822076127108,44489.310296888383,43389.055271277306,43822.945823990078,44261.175282229975,43158.638906472319,43590.225295537042,44026.127548492412,42921.24069539737,43350.453102351341,43783.957633374856,42676.649081128649,43103.415571939935,43534.449727659339,42424.646096355973,42848.892557319537,43277.381482892728,42165.007169141696,42586.657240833112,43012.523813241445,41897.500922793894,42316.475932021829,42739.640691342058,41621.888969675514,42038.107859372263,42458.488937965987,41337.925698765692,41751.304955753345,42168.818005310874,41045.358056784025,41455.811637351864,41870.369753725383,40743.925322682677,41151.364575909502,41562.878221668594,40433.358875305326,40837.692464058375,41246.069388698961,40113.381954005992,40514.515773546053,40919.660931281505,39783.709412014367,{"$f":"CT160*(CS152+CS165)","v":40181.546506134509},40583.361971195853,39444.04746232785,39838.487936951125,40236.87281632064,39094.093415903881,39485.034350062924,39879.884693563552,38733.535411919227,39120.870766038417,39512.079473698803,38362.052139855827,38745.672661254386,39133.129387866931,37979.312553165641,38359.105678697291,38742.696735484271,37584.975574259151,37960.825330001746,38340.433583301761,37178.689790554818,37550.476688460367,37925.981455344976,36760.093141318466,37127.694072731647,37498.971013458962,36328.812595013595,36692.100720963732,37059.021728173371,35884.463816875141,36243.308455043894,36605.741539594332,35426.650826410318,35780.917334674421,36138.726508021166,34954.965644521413,35304.515300966632,35657.560453976294,34468.987929936098,34813.677809235458,35161.814587327819,33968.284604621127,34307.96745066734,34651.047125174009,33452.409467845791,33786.933562524253,34124.802898149494,32920.902798551026,33250.111826536537,33582.612944801906,32373.290945669964,32697.023855126663,33023.994093677931,31809.085906034747,32127.176765095093,32448.448532746042,31227.784889493545,31540.062738388478,31855.463365772364,30628.869870850129,30935.158569558633,31244.510155254218,30011.807128226796,30311.925199509064,{"$f":"FF160*(FE152+FE165)","v":30615.044451504156},29376.046767439231,29669.807235113625,29966.505307464762,28721.02223195945,29008.232454279041,29298.314778821838,28046.149798030096,28326.611296010396,28609.8774089705,27350.828054480247,27624.336335025047,27900.579698375303,26634.437366779093,26900.781740446884,27169.789557851353,25896.339324849905,26155.302718098406,26416.85574527939,25135.876174152225,25387.234935893746,25641.107285252685,24352.370229525251,24595.893931820501,24841.852871138704,23545.123271270135,23780.574503982836,24018.380249022666,22713.415922932927,22940.550082162255,23169.955582983879,21856.507010233756,22075.072080336093,22295.822801139453,20973.632900570887,21183.369229576598,21395.202921872362,20064.006822511124,20264.646890736236,20467.293359643598,19126.818164660075,19318.086346306674,19511.267209769743,18161.23175328748,18342.844070820352,18526.272511528558,17166.387108063882,17338.050979144518,17511.431488935967,16141.397675245365,16302.811651997818,16465.839768517799,15085.350037623015,15236.203537999245,15388.565573379237,13997.30310053307,14137.276131538401,14278.648892853787,12876.287253202363,13005.050125734388,13135.100626991731,11721.303504681688,11838.516539728504,11956.901705125789,{"$f":"HR160*(HQ152+HQ165)","v":10531.322593597088},10636.635819533058,10743.002177728389,9305.2840709257125,9398.3369116349695,9492.3202807513189,8042.0953549788728,8122.5163085286622,8203.7414716139483,6740.6307577501275,6808.0370653276286,6876.1174359809047,5399.7304817607537,5453.7277865783617,5508.2650644441446,4018.1995865086255,4058.3815823737118,4098.9653981974488,2594.8069235994631,2620.7549928354579,2646.9625427638125,1128.2840396114902,1139.5668800076051,1150.9625488076813,-382.67595428420231,-386.50271382704437,-390.36774096531479,-1939.4195469549284,-1958.8137424244776,-1978.4018798487223,-3543.3340272271703,-3578.7673674994421,-3614.5550411744366,-5195.848720166141,-5247.8072073678022,-5300.2852794414803,-6898.4362608158553,-6967.4206234240137,-7037.0948296582537,-8652.6139065347979,-8739.1400456001465,-8826.5314460561476,-10459.944889096669,-10564.544337987636,-10670.189781367511,-12322.039807761148,-12445.26020583876,-12569.712807897147,-14240.55806455608,-14382.96364520164,-14526.793281653656,-16217.209343050155,-16379.381436480657,-16543.175250845463,-18253.755131933878,-18436.292683253218,-18620.655610085749,-20352.010294766565,-20555.530397714232,-20761.085701691372,-22513.844687288249,-22738.983134161132,-22966.372965502746,-24741.184823737731,{"$f":"KD160*(KC152+KC165)","v":-24988.596671975112},-25238.482638694859,-27036.01559366177,-27306.375749598388,-27579.439507094372,-29400.382030745273,-29694.385851052732,-29991.329709563255,-31836.391135238846,-32154.755046591239,-32476.302597057151,-34346.213751607676,-34689.675889123755,-35036.57264801499,-36932.086503075101,-37301.407368105851,-37674.421441786908,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Capital",null,"EUR",null,null,{"$f":"SUM(I169:QJ169)","v":4500000.0000000009},{"$f":"I151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD170-AD168","v":0},0,0,0,0,0,{"$f":"AJ170-AJ168","v":17701.267857996048},0,0,18696.678975361167,0,0,{"$f":"AP170-AP168","v":19263.207044993585},0,0,{"$f":"AS170-AS168","v":19846.901481663925},0,0,{"$f":"AV170-AV168","v":20448.282443459844},0,0,{"$f":"AY170-AY168","v":21067.885849779123},0,0,{"$f":"BB170-BB168","v":21706.263858913269},0,0,{"$f":"BE170-BE168","v":22363.985360102233},0,0,{"$f":"BH170-BH168","v":23041.636480498652},0,0,{"$f":"BK170-BK168","v":23739.821107494252},0,0,{"$f":"BN170-BN168","v":24459.161426872466},0,0,{"$f":"BQ170-BQ168","v":25200.298477268108},0,0,{"$f":"BT170-BT168","v":25963.892721427794},0,0,{"$f":"BW170-BW168","v":26750.624634779786},0,0,{"$f":"BZ170-BZ168","v":27561.195311838237},0,0,{"$f":"CC170-CC168","v":28396.327090982275},0,0,{"$f":"CF170-CF168","v":29256.764198166115},0,0,{"$f":"CI170-CI168","v":30143.273410134745},0,0,{"$f":"CL170-CL168","v":31056.64473773526},0,0,{"$f":"CO170-CO168","v":31997.692129933363},0,0,{"$f":"CR170-CR168","v":32967.254199162475},0,0,{"$f":"CU170-CU168","v":33966.194968651311},0,0,{"$f":"CX170-CX168","v":34995.404642396417},0,0,{"$f":"DA170-DA168","v":36055.800398465668},0,0,{"$f":"DD170-DD168","v":37148.327206339585},0,0,{"$f":"DG170-DG168","v":38273.958669018873},0,0,{"$f":"DJ170-DJ168","v":39433.697890648822},0,0,{"$f":"DM170-DM168","v":40628.578370433388},0,0,{"$f":"DP170-DP168","v":41859.664923635864},0,0,{"$f":"DS170-DS168","v":43128.054630486964},0,0,{"$f":"DV170-DV168","v":44434.877813845349},0,0,{"$f":"DY170-DY168","v":45781.299046482658},0,0,{"$f":"EB170-EB168","v":47168.518188890128},0,0,{"$f":"EE170-EE168","v":48597.771458531701},0,0,{"$f":"EH170-EH168","v":50070.33253149665},0,0,{"$f":"EK170-EK168","v":51587.513677533556},0,0,{"$f":"EN170-EN168","v":53150.666929476487},0,0,{"$f":"EQ170-EQ168","v":54761.185288106572},0,0,{"$f":"ET170-ET168","v":56420.503963521478},0,0,{"$f":"EW170-EW168","v":58130.101654120153},0,0,{"$f":"EZ170-EZ168","v":59891.501864341641},0,0,{"$f":"FC170-FC168","v":61706.274262333056},0,0,{"$f":"FF170-FF168","v":63576.03607875602},0,0,{"$f":"FI170-FI168","v":65502.45354797841},0,0,{"$f":"FL170-FL168","v":67487.243392935707},0,0,{"$f":"FO170-FO168","v":69532.174354985036},0,0,{"$f":"FR170-FR168","v":71639.068770115438},0,0,{"$f":"FU170-FU168","v":73809.804192918702},0,0,{"$f":"FX170-FX168","v":76046.31506976833},0,0,{"$f":"GA170-GA168","v":78350.59446269738},0,0,{"$f":"GD170-GD168","v":80724.695825511575},0,0,{"$f":"GG170-GG168","v":83170.734833720402},0,0,{"$f":"GJ170-GJ168","v":85690.891269916974},0,0,{"$f":"GM170-GM168","v":88287.410966286727},0,0,{"$f":"GP170-GP168","v":90962.607805976178},0,0,{"$f":"GS170-GS168","v":93718.865785105067},0,0,{"$f":"GV170-GV168","v":96558.641137259547},0,0,{"$f":"GY170-GY168","v":99484.464522359645},0,0,{"$f":"HB170-HB168","v":102498.94328185167},0,0,{"$f":"HE170-HE168","v":105604.76376223506},0,0,{"$f":"HH170-HH168","v":108804.69370899454},0,0,{"$f":"HK170-HK168","v":112101.58473307078},0,0,{"$f":"HN170-HN168","v":115498.37485206756},0,0,{"$f":"HQ170-HQ168","v":118998.09110846005},0,0,{"$f":"HT170-HT168","v":122603.8522671375},0,0,{"$f":"HW170-HW168","v":126318.87159468402},0,0,{"$f":"HZ170-HZ168","v":130146.45972287454},0,0,{"$f":"IC170-IC168","v":134090.02759893736},0,0,{"$f":"IF170-IF168","v":138153.08952521277},0,0,{"$f":"II170-II168","v":142339.26629091625},0,0,{"$f":"IL170-IL168","v":146652.2883987973},0,0,{"$f":"IO170-IO168","v":151095.99938956925},0,0,{"$f":"IR170-IR168","v":155674.35926707261},0,0,{"$f":"IU170-IU168","v":160391.44802722416},0,0,{"$f":"IX170-IX168","v":165251.46929389707},0,0,{"$f":"JA170-JA168","v":170258.75406497146},0,0,{"$f":"JD170-JD168","v":175417.76457189416},0,0,{"$f":"JG170-JG168","v":180733.09825618714},0,0,{"$f":"JJ170-JJ168","v":186209.49186644785},0,0,{"$f":"JM170-JM168","v":191851.82567949308},0,0,{"$f":"JP170-JP168","v":197665.12784940741},0,0,{"$f":"JS170-JS168","v":203654.57888837231},0,0,{"$f":"JV170-JV168","v":209825.51628326887},0,0,{"$f":"JY170-JY168","v":216183.4392521682},0,0,{"$f":"KB170-KB168","v":222734.01364494814},0,0,{"$f":"KE170-KE168","v":229483.07699240372},0,0,{"$f":"KH170-KH168","v":236436.64370835054},0,0,{"$f":"KK170-KK168","v":243600.9104493573},0,0,{"$f":"KN170-KN168","v":250982.26163688325},0,0,{"$f":"KQ170-KQ168","v":258587.27514674247},0,0,{"$f":"KT170-KT168","v":-3693208.65030751},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Conta de Reserva do Serviço da Dívida (DSRA)",null,"Meses"]
[]
[null,null,"Saldo da DSRA (Início)",null,"EUR",null,null,0,0,0,0,0,{"$f":"L183","v":0},{"$f":"M183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,201039.55560939931,201039.55560939931,201039.55560939931,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,{"$f":"BY183","v":402079.11121879861},402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,{"$f":"EK183","v":402079.11121879861},402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,{"$f":"GW183","v":402079.11121879861},402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,402079.11121879861,354767.55958305608,354767.55958305608,354767.55958305608,153728.00397365677,153728.00397365677,153728.00397365677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Financiamento Inicial da MMRA",null,"EUR",null,null,{"$f":"SUM(I189:QJ189)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=I4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=J4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=K4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=L4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=M4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=N4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=O4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=P4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=Q4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=R4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=S4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=T4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=U4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=V4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=W4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=X4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=Y4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=Z4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=AA4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=AB4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=AC4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=AD4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=AE4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=AF4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=AG4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=AH4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=AI4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=AJ4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=AK4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=AL4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=AM4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=AN4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=AO4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=AP4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=AQ4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=AR4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=AS4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=AT4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=AU4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=AV4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=AW4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=AX4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=AY4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=AZ4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=BA4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=BB4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=BC4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=BD4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=BE4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=BF4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=BG4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=BH4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=BI4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=BJ4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=BK4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=BL4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=BM4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=BN4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=BO4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=BP4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=BQ4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=BR4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=BS4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=BT4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=BU4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=BV4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=BW4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=BX4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=BY4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=BZ4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=CA4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=CB4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=CC4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=CD4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=CE4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=CF4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=CG4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=CH4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=CI4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=CJ4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=CK4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=CL4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=CM4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=CN4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=CO4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=CP4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=CQ4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=CR4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=CS4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=CT4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=CU4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=CV4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=CW4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=CX4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=CY4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=CZ4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=DA4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=DB4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=DC4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=DD4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=DE4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=DF4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=DG4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=DH4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=DI4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=DJ4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=DK4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=DL4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=DM4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=DN4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=DO4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=DP4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=DQ4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=DR4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=DS4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=DT4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=DU4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=DV4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=DW4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=DX4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=DY4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=DZ4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=EA4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=EB4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=EC4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=ED4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=EE4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=EF4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=EG4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=EH4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=EI4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=EJ4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=EK4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=EL4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=EM4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=EN4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=EO4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=EP4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=EQ4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=ER4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=ES4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=ET4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=EU4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=EV4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=EW4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=EX4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=EY4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=EZ4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=FA4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=FB4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=FC4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=FD4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=FE4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=FF4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=FG4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=FH4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=FI4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=FJ4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=FK4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=FL4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=FM4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=FN4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=FO4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=FP4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=FQ4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=FR4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=FS4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=FT4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=FU4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=FV4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=FW4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=FX4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=FY4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=FZ4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=GA4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=GB4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=GC4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=GD4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=GE4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=GF4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=GG4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=GH4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=GI4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=GJ4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=GK4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=GL4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=GM4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=GN4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=GO4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=GP4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=GQ4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=GR4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=GS4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=GT4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=GU4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=GV4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=GW4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=GX4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=GY4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=GZ4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=HA4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=HB4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=HC4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=HD4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=HE4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=HF4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=HG4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=HH4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=HI4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=HJ4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=HK4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=HL4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=HM4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=HN4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=HO4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=HP4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=HQ4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=HR4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=HS4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=HT4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=HU4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=HV4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=HW4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=HX4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=HY4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=HZ4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=IA4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=IB4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=IC4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=ID4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=IE4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=IF4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=IG4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=IH4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=II4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=IJ4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=IK4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=IL4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=IM4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=IN4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=IO4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=IP4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=IQ4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=IR4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=IS4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=IT4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=IU4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=IV4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=IW4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=IX4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=IY4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=IZ4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=JA4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=JB4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=JC4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=JD4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=JE4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=JF4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=JG4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=JH4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=JI4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=JJ4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=JK4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=JL4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=JM4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=JN4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=JO4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=JP4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=JQ4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=JR4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=JS4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=JT4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=JU4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=JV4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=JW4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=JX4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=JY4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=JZ4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=KA4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=KB4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=KC4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=KD4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=KE4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=KF4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=KG4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=KH4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=KI4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=KJ4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=KK4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=KL4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=KM4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=KN4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=KO4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=KP4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=KQ4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=KR4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=KS4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=KT4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=KU4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=KV4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=KW4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=KX4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=KY4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=KZ4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=LA4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=LB4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=LC4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=LD4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=LE4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=LF4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=LG4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=LH4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=LI4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=LJ4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=LK4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=LL4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=LM4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=LN4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=LO4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=LP4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=LQ4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=LR4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=LS4, Entradas!$E$145, 0)","v":0},{"$f":"IF(EOMONTH(Entradas!$E$22-1, 0)=LT4, Entradas!$E$145, 0)","v":0}]
[null,null,"Saldo da MMRA (Fim)",null,"EUR",null,null,0,{"$f":"SUM(I188:I191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU188:BU191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EG188:EG191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GS188:GS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JE188:JE191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LQ188:LQ191)","v":0},0,0,0]
[]
[null,"Juros sobre Contas de Reserva"]
[null,null,"Taxa de Juro das Contas de Reserva",null,"%",null,null,null,{"$f":"IF(I197<>0, Entradas!$E209*I$24, 0)","v":0},{"$f":"IF(J197<>0, Entradas!$E209*J$24, 0)","v":0},{"$f":"IF(K197<>0, Entradas!$E209*K$24, 0)","v":0},{"$f":"IF(L197<>0, Entradas!$E209*L$24, 0)","v":0},{"$f":"IF(M197<>0, Entradas!$E209*M$24, 0)","v":0},{"$f":"IF(N197<>0, Entradas!$E209*N$24, 0)","v":0},{"$f":"IF(O197<>0, Entradas!$E209*O$24, 0)","v":0},{"$f":"IF(P197<>0, Entradas!$E209*P$24, 0)","v":0},{"$f":"IF(Q197<>0, Entradas!$E209*Q$24, 0)","v":0},{"$f":"IF(R197<>0, Entradas!$E209*R$24, 0)","v":0},{"$f":"IF(S197<>0, Entradas!$E209*S$24, 0)","v":0},{"$f":"IF(T197<>0, Entradas!$E209*T$24, 0)","v":0},{"$f":"IF(U197<>0, Entradas!$E209*U$24, 0)","v":0},{"$f":"IF(V197<>0, Entradas!$E209*V$24, 0)","v":0},{"$f":"IF(W197<>0, Entradas!$E209*W$24, 0)","v":0},{"$f":"IF(X197<>0, Entradas!$E209*X$24, 0)","v":0},{"$f":"IF(Y197<>0, Entradas!$E209*Y$24, 0)","v":0},{"$f":"IF(Z197<>0, Entradas!$E209*Z$24, 0)","v":0},{"$f":"IF(AA197<>0, Entradas!$E209*AA$24, 0)","v":0},{"$f":"IF(AB197<>0, Entradas!$E209*AB$24, 0)","v":0},{"$f":"IF(AC197<>0, Entradas!$E209*AC$24, 0)","v":0},{"$f":"IF(AD197<>0, Entradas!$E209*AD$24, 0)","v":0},{"$f":"IF(AE197<>0, Entradas!$E209*AE$24, 0)","v":0},{"$f":"IF(AF197<>0, Entradas!$E209*AF$24, 0)","v":0},{"$f":"IF(AG197<>0, Entradas!$E209*AG$24, 0)","v":0},{"$f":"IF(AH197<>0, Entradas!$E209*AH$24, 0)","v":0},{"$f":"IF(AI197<>0, Entradas!$E209*AI$24, 0)","v":0},{"$f":"IF(AJ197<>0, Entradas!$E209*AJ$24, 0)","v":0},{"$f":"IF(AK197<>0, Entradas!$E209*AK$24, 0)","v":0},{"$f":"IF(AL197<>0, Entradas!$E209*AL$24, 0)","v":0},{"$f":"IF(AM197<>0, Entradas!$E209*AM$24, 0)","v":0},{"$f":"IF(AN197<>0, Entradas!$E209*AN$24, 0)","v":0},{"$f":"IF(AO197<>0, Entradas!$E209*AO$24, 0)","v":0},{"$f":"IF(AP197<>0, Entradas!$E209*AP$24, 0)","v":0},{"$f":"IF(AQ197<>0, Entradas!$E209*AQ$24, 0)","v":0},{"$f":"IF(AR197<>0, Entradas!$E209*AR$24, 0)","v":0},{"$f":"IF(AS197<>0, Entradas!$E209*AS$24, 0)","v":0},{"$f":"IF(AT197<>0, Entradas!$E209*AT$24, 0)","v":0},{"$f":"IF(AU197<>0, Entradas!$E209*AU$24, 0)","v":0},{"$f":"IF(AV197<>0, Entradas!$E209*AV$24, 0)","v":0},{"$f":"IF(AW197<>0, Entradas!$E209*AW$24, 0)","v":0},{"$f":"IF(AX197<>0, Entradas!$E209*AX$24, 0)","v":0},{"$f":"IF(AY197<>0, Entradas!$E209*AY$24, 0)","v":0},{"$f":"IF(AZ197<>0, Entradas!$E209*AZ$24, 0)","v":0},{"$f":"IF(BA197<>0, Entradas!$E209*BA$24, 0)","v":0},{"$f":"IF(BB197<>0, Entradas!$E209*BB$24, 0)","v":0},{"$f":"IF(BC197<>0, Entradas!$E209*BC$24, 0)","v":0},{"$f":"IF(BD197<>0, Entradas!$E209*BD$24, 0)","v":0},{"$f":"IF(BE197<>0, Entradas!$E209*BE$24, 0)","v":0},{"$f":"IF(BF197<>0, Entradas!$E209*BF$24, 0)","v":0},{"$f":"IF(BG197<>0, Entradas!$E209*BG$24, 0)","v":0},{"$f":"IF(BH197<>0, Entradas!$E209*BH$24, 0)","v":0},{"$f":"IF(BI197<>0, Entradas!$E209*BI$24, 0)","v":0},{"$f":"IF(BJ197<>0, Entradas!$E209*BJ$24, 0)","v":0},{"$f":"IF(BK197<>0, Entradas!$E209*BK$24, 0)","v":0},{"$f":"IF(BL197<>0, Entradas!$E209*BL$24, 0)","v":0},{"$f":"IF(BM197<>0, Entradas!$E209*BM$24, 0)","v":0},{"$f":"IF(BN197<>0, Entradas!$E209*BN$24, 0)","v":0},{"$f":"IF(BO197<>0, Entradas!$E209*BO$24, 0)","v":0},{"$f":"IF(BP197<>0, Entradas!$E209*BP$24, 0)","v":0},{"$f":"IF(BQ197<>0, Entradas!$E209*BQ$24, 0)","v":0},{"$f":"IF(BR197<>0, Entradas!$E209*BR$24, 0)","v":0},{"$f":"IF(BS197<>0, Entradas!$E209*BS$24, 0)","v":0},{"$f":"IF(BT197<>0, Entradas!$E209*BT$24, 0)","v":0},{"$f":"IF(BU197<>0, Entradas!$E209*BU$24, 0)","v":0},{"$f":"IF(BV197<>0, Entradas!$E209*BV$24, 0)","v":0},{"$f":"IF(BW197<>0, Entradas!$E209*BW$24, 0)","v":0},{"$f":"IF(BX197<>0, Entradas!$E209*BX$24, 0)","v":0},{"$f":"IF(BY197<>0, Entradas!$E209*BY$24, 0)","v":0},{"$f":"IF(BZ197<>0, Entradas!$E209*BZ$24, 0)","v":0},{"$f":"IF(CA197<>0, Entradas!$E209*CA$24, 0)","v":0},{"$f":"IF(CB197<>0, Entradas!$E209*CB$24, 0)","v":0},{"$f":"IF(CC197<>0, Entradas!$E209*CC$24, 0)","v":0},{"$f":"IF(CD197<>0, Entradas!$E209*CD$24, 0)","v":0},{"$f":"IF(CE197<>0, Entradas!$E209*CE$24, 0)","v":0},{"$f":"IF(CF197<>0, Entradas!$E209*CF$24, 0)","v":0},{"$f":"IF(CG197<>0, Entradas!$E209*CG$24, 0)","v":0},{"$f":"IF(CH197<>0, Entradas!$E209*CH$24, 0)","v":0},{"$f":"IF(CI197<>0, Entradas!$E209*CI$24, 0)","v":0},{"$f":"IF(CJ197<>0, Entradas!$E209*CJ$24, 0)","v":0},{"$f":"IF(CK197<>0, Entradas!$E209*CK$24, 0)","v":0},{"$f":"IF(CL197<>0, Entradas!$E209*CL$24, 0)","v":0},{"$f":"IF(CM197<>0, Entradas!$E209*CM$24, 0)","v":0},{"$f":"IF(CN197<>0, Entradas!$E209*CN$24, 0)","v":0},{"$f":"IF(CO197<>0, Entradas!$E209*CO$24, 0)","v":0},{"$f":"IF(CP197<>0, Entradas!$E209*CP$24, 0)","v":0},{"$f":"IF(CQ197<>0, Entradas!$E209*CQ$24, 0)","v":0},{"$f":"IF(CR197<>0, Entradas!$E209*CR$24, 0)","v":0},{"$f":"IF(CS197<>0, Entradas!$E209*CS$24, 0)","v":0},{"$f":"IF(CT197<>0, Entradas!$E209*CT$24, 0)","v":0},{"$f":"IF(CU197<>0, Entradas!$E209*CU$24, 0)","v":0},{"$f":"IF(CV197<>0, Entradas!$E209*CV$24, 0)","v":0},{"$f":"IF(CW197<>0, Entradas!$E209*CW$24, 0)","v":0},{"$f":"IF(CX197<>0, Entradas!$E209*CX$24, 0)","v":0},{"$f":"IF(CY197<>0, Entradas!$E209*CY$24, 0)","v":0},{"$f":"IF(CZ197<>0, Entradas!$E209*CZ$24, 0)","v":0},{"$f":"IF(DA197<>0, Entradas!$E209*DA$24, 0)","v":0},{"$f":"IF(DB197<>0, Entradas!$E209*DB$24, 0)","v":0},{"$f":"IF(DC197<>0, Entradas!$E209*DC$24, 0)","v":0},{"$f":"IF(DD197<>0, Entradas!$E209*DD$24, 0)","v":0},{"$f":"IF(DE197<>0, Entradas!$E209*DE$24, 0)","v":0},{"$f":"IF(DF197<>0, Entradas!$E209*DF$24, 0)","v":0},{"$f":"IF(DG197<>0, Entradas!$E209*DG$24, 0)","v":0},{"$f":"IF(DH197<>0, Entradas!$E209*DH$24, 0)","v":0},{"$f":"IF(DI197<>0, Entradas!$E209*DI$24, 0)","v":0},{"$f":"IF(DJ197<>0, Entradas!$E209*DJ$24, 0)","v":0},{"$f":"IF(DK197<>0, Entradas!$E209*DK$24, 0)","v":0},{"$f":"IF(DL197<>0, Entradas!$E209*DL$24, 0)","v":0},{"$f":"IF(DM197<>0, Entradas!$E209*DM$24, 0)","v":0},{"$f":"IF(DN197<>0, Entradas!$E209*DN$24, 0)","v":0},{"$f":"IF(DO197<>0, Entradas!$E209*DO$24, 0)","v":0},{"$f":"IF(DP197<>0, Entradas!$E209*DP$24, 0)","v":0},{"$f":"IF(DQ197<>0, Entradas!$E209*DQ$24, 0)","v":0},{"$f":"IF(DR197<>0, Entradas!$E209*DR$24, 0)","v":0},{"$f":"IF(DS197<>0, Entradas!$E209*DS$24, 0)","v":0},{"$f":"IF(DT197<>0, Entradas!$E209*DT$24, 0)","v":0},{"$f":"IF(DU197<>0, Entradas!$E209*DU$24, 0)","v":0},{"$f":"IF(DV197<>0, Entradas!$E209*DV$24, 0)","v":0},{"$f":"IF(DW197<>0, Entradas!$E209*DW$24, 0)","v":0},{"$f":"IF(DX197<>0, Entradas!$E209*DX$24, 0)","v":0},{"$f":"IF(DY197<>0, Entradas!$E209*DY$24, 0)","v":0},{"$f":"IF(DZ197<>0, Entradas!$E209*DZ$24, 0)","v":0},{"$f":"IF(EA197<>0, Entradas!$E209*EA$24, 0)","v":0},{"$f":"IF(EB197<>0, Entradas!$E209*EB$24, 0)","v":0},{"$f":"IF(EC197<>0, Entradas!$E209*EC$24, 0)","v":0},{"$f":"IF(ED197<>0, Entradas!$E209*ED$24, 0)","v":0},{"$f":"IF(EE197<>0, Entradas!$E209*EE$24, 0)","v":0},{"$f":"IF(EF197<>0, Entradas!$E209*EF$24, 0)","v":0},{"$f":"IF(EG197<>0, Entradas!$E209*EG$24, 0)","v":0},{"$f":"IF(EH197<>0, Entradas!$E209*EH$24, 0)","v":0},{"$f":"IF(EI197<>0, Entradas!$E209*EI$24, 0)","v":0},{"$f":"IF(EJ197<>0, Entradas!$E209*EJ$24, 0)","v":0},{"$f":"IF(EK197<>0, Entradas!$E209*EK$24, 0)","v":0},{"$f":"IF(EL197<>0, Entradas!$E209*EL$24, 0)","v":0},{"$f":"IF(EM197<>0, Entradas!$E209*EM$24, 0)","v":0},{"$f":"IF(EN197<>0, Entradas!$E209*EN$24, 0)","v":0},{"$f":"IF(EO197<>0, Entradas!$E209*EO$24, 0)","v":0},{"$f":"IF(EP197<>0, Entradas!$E209*EP$24, 0)","v":0},{"$f":"IF(EQ197<>0, Entradas!$E209*EQ$24, 0)","v":0},{"$f":"IF(ER197<>0, Entradas!$E209*ER$24, 0)","v":0},{"$f":"IF(ES197<>0, Entradas!$E209*ES$24, 0)","v":0},{"$f":"IF(ET197<>0, Entradas!$E209*ET$24, 0)","v":0},{"$f":"IF(EU197<>0, Entradas!$E209*EU$24, 0)","v":0},{"$f":"IF(EV197<>0, Entradas!$E209*EV$24, 0)","v":0},{"$f":"IF(EW197<>0, Entradas!$E209*EW$24, 0)","v":0},{"$f":"IF(EX197<>0, Entradas!$E209*EX$24, 0)","v":0},{"$f":"IF(EY197<>0, Entradas!$E209*EY$24, 0)","v":0},{"$f":"IF(EZ197<>0, Entradas!$E209*EZ$24, 0)","v":0},{"$f":"IF(FA197<>0, Entradas!$E209*FA$24, 0)","v":0},{"$f":"IF(FB197<>0, Entradas!$E209*FB$24, 0)","v":0},{"$f":"IF(FC197<>0, Entradas!$E209*FC$24, 0)","v":0},{"$f":"IF(FD197<>0, Entradas!$E209*FD$24, 0)","v":0},{"$f":"IF(FE197<>0, Entradas!$E209*FE$24, 0)","v":0},{"$f":"IF(FF197<>0, Entradas!$E209*FF$24, 0)","v":0},{"$f":"IF(FG197<>0, Entradas!$E209*FG$24, 0)","v":0},{"$f":"IF(FH197<>0, Entradas!$E209*FH$24, 0)","v":0},{"$f":"IF(FI197<>0, Entradas!$E209*FI$24, 0)","v":0},{"$f":"IF(FJ197<>0, Entradas!$E209*FJ$24, 0)","v":0},{"$f":"IF(FK197<>0, Entradas!$E209*FK$24, 0)","v":0},{"$f":"IF(FL197<>0, Entradas!$E209*FL$24, 0)","v":0},{"$f":"IF(FM197<>0, Entradas!$E209*FM$24, 0)","v":0},{"$f":"IF(FN197<>0, Entradas!$E209*FN$24, 0)","v":0},{"$f":"IF(FO197<>0, Entradas!$E209*FO$24, 0)","v":0},{"$f":"IF(FP197<>0, Entradas!$E209*FP$24, 0)","v":0},{"$f":"IF(FQ197<>0, Entradas!$E209*FQ$24, 0)","v":0},{"$f":"IF(FR197<>0, Entradas!$E209*FR$24, 0)","v":0},{"$f":"IF(FS197<>0, Entradas!$E209*FS$24, 0)","v":0},{"$f":"IF(FT197<>0, Entradas!$E209*FT$24, 0)","v":0},{"$f":"IF(FU197<>0, Entradas!$E209*FU$24, 0)","v":0},{"$f":"IF(FV197<>0, Entradas!$E209*FV$24, 0)","v":0},{"$f":"IF(FW197<>0, Entradas!$E209*FW$24, 0)","v":0},{"$f":"IF(FX197<>0, Entradas!$E209*FX$24, 0)","v":0},{"$f":"IF(FY197<>0, Entradas!$E209*FY$24, 0)","v":0},{"$f":"IF(FZ197<>0, Entradas!$E209*FZ$24, 0)","v":0},{"$f":"IF(GA197<>0, Entradas!$E209*GA$24, 0)","v":0},{"$f":"IF(GB197<>0, Entradas!$E209*GB$24, 0)","v":0},{"$f":"IF(GC197<>0, Entradas!$E209*GC$24, 0)","v":0},{"$f":"IF(GD197<>0, Entradas!$E209*GD$24, 0)","v":0},{"$f":"IF(GE197<>0, Entradas!$E209*GE$24, 0)","v":0},{"$f":"IF(GF197<>0, Entradas!$E209*GF$24, 0)","v":0},{"$f":"IF(GG197<>0, Entradas!$E209*GG$24, 0)","v":0},{"$f":"IF(GH197<>0, Entradas!$E209*GH$24, 0)","v":0},{"$f":"IF(GI197<>0, Entradas!$E209*GI$24, 0)","v":0},{"$f":"IF(GJ197<>0, Entradas!$E209*GJ$24, 0)","v":0},{"$f":"IF(GK197<>0, Entradas!$E209*GK$24, 0)","v":0},{"$f":"IF(GL197<>0, Entradas!$E209*GL$24, 0)","v":0},{"$f":"IF(GM197<>0, Entradas!$E209*GM$24, 0)","v":0},{"$f":"IF(GN197<>0, Entradas!$E209*GN$24, 0)","v":0},{"$f":"IF(GO197<>0, Entradas!$E209*GO$24, 0)","v":0},{"$f":"IF(GP197<>0, Entradas!$E209*GP$24, 0)","v":0},{"$f":"IF(GQ197<>0, Entradas!$E209*GQ$24, 0)","v":0},{"$f":"IF(GR197<>0, Entradas!$E209*GR$24, 0)","v":0},{"$f":"IF(GS197<>0, Entradas!$E209*GS$24, 0)","v":0},{"$f":"IF(GT197<>0, Entradas!$E209*GT$24, 0)","v":0},{"$f":"IF(GU197<>0, Entradas!$E209*GU$24, 0)","v":0},{"$f":"IF(GV197<>0, Entradas!$E209*GV$24, 0)","v":0},{"$f":"IF(GW197<>0, Entradas!$E209*GW$24, 0)","v":0},{"$f":"IF(GX197<>0, Entradas!$E209*GX$24, 0)","v":0},{"$f":"IF(GY197<>0, Entradas!$E209*GY$24, 0)","v":0},{"$f":"IF(GZ197<>0, Entradas!$E209*GZ$24, 0)","v":0},{"$f":"IF(HA197<>0, Entradas!$E209*HA$24, 0)","v":0},{"$f":"IF(HB197<>0, Entradas!$E209*HB$24, 0)","v":0},{"$f":"IF(HC197<>0, Entradas!$E209*HC$24, 0)","v":0},{"$f":"IF(HD197<>0, Entradas!$E209*HD$24, 0)","v":0},{"$f":"IF(HE197<>0, Entradas!$E209*HE$24, 0)","v":0},{"$f":"IF(HF197<>0, Entradas!$E209*HF$24, 0)","v":0},{"$f":"IF(HG197<>0, Entradas!$E209*HG$24, 0)","v":0},{"$f":"IF(HH197<>0, Entradas!$E209*HH$24, 0)","v":0},{"$f":"IF(HI197<>0, Entradas!$E209*HI$24, 0)","v":0},{"$f":"IF(HJ197<>0, Entradas!$E209*HJ$24, 0)","v":0},{"$f":"IF(HK197<>0, Entradas!$E209*HK$24, 0)","v":0},{"$f":"IF(HL197<>0, Entradas!$E209*HL$24, 0)","v":0},{"$f":"IF(HM197<>0, Entradas!$E209*HM$24, 0)","v":0},{"$f":"IF(HN197<>0, Entradas!$E209*HN$24, 0)","v":0},{"$f":"IF(HO197<>0, Entradas!$E209*HO$24, 0)","v":0},{"$f":"IF(HP197<>0, Entradas!$E209*HP$24, 0)","v":0},{"$f":"IF(HQ197<>0, Entradas!$E209*HQ$24, 0)","v":0},{"$f":"IF(HR197<>0, Entradas!$E209*HR$24, 0)","v":0},{"$f":"IF(HS197<>0, Entradas!$E209*HS$24, 0)","v":0},{"$f":"IF(HT197<>0, Entradas!$E209*HT$24, 0)","v":0},{"$f":"IF(HU197<>0, Entradas!$E209*HU$24, 0)","v":0},{"$f":"IF(HV197<>0, Entradas!$E209*HV$24, 0)","v":0},{"$f":"IF(HW197<>0, Entradas!$E209*HW$24, 0)","v":0},{"$f":"IF(HX197<>0, Entradas!$E209*HX$24, 0)","v":0},{"$f":"IF(HY197<>0, Entradas!$E209*HY$24, 0)","v":0},{"$f":"IF(HZ197<>0, Entradas!$E209*HZ$24, 0)","v":0},{"$f":"IF(IA197<>0, Entradas!$E209*IA$24, 0)","v":0},{"$f":"IF(IB197<>0, Entradas!$E209*IB$24, 0)","v":0},{"$f":"IF(IC197<>0, Entradas!$E209*IC$24, 0)","v":0},{"$f":"IF(ID197<>0, Entradas!$E209*ID$24, 0)","v":0},{"$f":"IF(IE197<>0, Entradas!$E209*IE$24, 0)","v":0},{"$f":"IF(IF197<>0, Entradas!$E209*IF$24, 0)","v":0},{"$f":"IF(IG197<>0, Entradas!$E209*IG$24, 0)","v":0},{"$f":"IF(IH197<>0, Entradas!$E209*IH$24, 0)","v":0},{"$f":"IF(II197<>0, Entradas!$E209*II$24, 0)","v":0},{"$f":"IF(IJ197<>0, Entradas!$E209*IJ$24, 0)","v":0},{"$f":"IF(IK197<>0, Entradas!$E209*IK$24, 0)","v":0},{"$f":"IF(IL197<>0, Entradas!$E209*IL$24, 0)","v":0},{"$f":"IF(IM197<>0, Entradas!$E209*IM$24, 0)","v":0},{"$f":"IF(IN197<>0, Entradas!$E209*IN$24, 0)","v":0},{"$f":"IF(IO197<>0, Entradas!$E209*IO$24, 0)","v":0},{"$f":"IF(IP197<>0, Entradas!$E209*IP$24, 0)","v":0},{"$f":"IF(IQ197<>0, Entradas!$E209*IQ$24, 0)","v":0},{"$f":"IF(IR197<>0, Entradas!$E209*IR$24, 0)","v":0},{"$f":"IF(IS197<>0, Entradas!$E209*IS$24, 0)","v":0},{"$f":"IF(IT197<>0, Entradas!$E209*IT$24, 0)","v":0},{"$f":"IF(IU197<>0, Entradas!$E209*IU$24, 0)","v":0},{"$f":"IF(IV197<>0, Entradas!$E209*IV$24, 0)","v":0},{"$f":"IF(IW197<>0, Entradas!$E209*IW$24, 0)","v":0},{"$f":"IF(IX197<>0, Entradas!$E209*IX$24, 0)","v":0},{"$f":"IF(IY197<>0, Entradas!$E209*IY$24, 0)","v":0},{"$f":"IF(IZ197<>0, Entradas!$E209*IZ$24, 0)","v":0},{"$f":"IF(JA197<>0, Entradas!$E209*JA$24, 0)","v":0},{"$f":"IF(JB197<>0, Entradas!$E209*JB$24, 0)","v":0},{"$f":"IF(JC197<>0, Entradas!$E209*JC$24, 0)","v":0},{"$f":"IF(JD197<>0, Entradas!$E209*JD$24, 0)","v":0},{"$f":"IF(JE197<>0, Entradas!$E209*JE$24, 0)","v":0},{"$f":"IF(JF197<>0, Entradas!$E209*JF$24, 0)","v":0},{"$f":"IF(JG197<>0, Entradas!$E209*JG$24, 0)","v":0},{"$f":"IF(JH197<>0, Entradas!$E209*JH$24, 0)","v":0},{"$f":"IF(JI197<>0, Entradas!$E209*JI$24, 0)","v":0},{"$f":"IF(JJ197<>0, Entradas!$E209*JJ$24, 0)","v":0},{"$f":"IF(JK197<>0, Entradas!$E209*JK$24, 0)","v":0},{"$f":"IF(JL197<>0, Entradas!$E209*JL$24, 0)","v":0},{"$f":"IF(JM197<>0, Entradas!$E209*JM$24, 0)","v":0},{"$f":"IF(JN197<>0, Entradas!$E209*JN$24, 0)","v":0},{"$f":"IF(JO197<>0, Entradas!$E209*JO$24, 0)","v":0},{"$f":"IF(JP197<>0, Entradas!$E209*JP$24, 0)","v":0},{"$f":"IF(JQ197<>0, Entradas!$E209*JQ$24, 0)","v":0},{"$f":"IF(JR197<>0, Entradas!$E209*JR$24, 0)","v":0},{"$f":"IF(JS197<>0, Entradas!$E209*JS$24, 0)","v":0},{"$f":"IF(JT197<>0, Entradas!$E209*JT$24, 0)","v":0},{"$f":"IF(JU197<>0, Entradas!$E209*JU$24, 0)","v":0},{"$f":"IF(JV197<>0, Entradas!$E209*JV$24, 0)","v":0},{"$f":"IF(JW197<>0, Entradas!$E209*JW$24, 0)","v":0},{"$f":"IF(JX197<>0, Entradas!$E209*JX$24, 0)","v":0},{"$f":"IF(JY197<>0, Entradas!$E209*JY$24, 0)","v":0},{"$f":"IF(JZ197<>0, Entradas!$E209*JZ$24, 0)","v":0},{"$f":"IF(KA197<>0, Entradas!$E209*KA$24, 0)","v":0},{"$f":"IF(KB197<>0, Entradas!$E209*KB$24, 0)","v":0},{"$f":"IF(KC197<>0, Entradas!$E209*KC$24, 0)","v":0},{"$f":"IF(KD197<>0, Entradas!$E209*KD$24, 0)","v":0},{"$f":"IF(KE197<>0, Entradas!$E209*KE$24, 0)","v":0},{"$f":"IF(KF197<>0, Entradas!$E209*KF$24, 0)","v":0},{"$f":"IF(KG197<>0, Entradas!$E209*KG$24, 0)","v":0},{"$f":"IF(KH197<>0, Entradas!$E209*KH$24, 0)","v":0},{"$f":"IF(KI197<>0, Entradas!$E209*KI$24, 0)","v":0},{"$f":"IF(KJ197<>0, Entradas!$E209*KJ$24, 0)","v":0},{"$f":"IF(KK197<>0, Entradas!$E209*KK$24, 0)","v":0},{"$f":"IF(KL197<>0, Entradas!$E209*KL$24, 0)","v":0},{"$f":"IF(KM197<>0, Entradas!$E209*KM$24, 0)","v":0},{"$f":"IF(KN197<>0, Entradas!$E209*KN$24, 0)","v":0},{"$f":"IF(KO197<>0, Entradas!$E209*KO$24, 0)","v":0},{"$f":"IF(KP197<>0, Entradas!$E209*KP$24, 0)","v":0},{"$f":"IF(KQ197<>0, Entradas!$E209*KQ$24, 0)","v":0},{"$f":"IF(KR197<>0, Entradas!$E209*KR$24, 0)","v":0},{"$f":"IF(KS197<>0, Entradas!$E209*KS$24, 0)","v":0},{"$f":"IF(KT197<>0, Entradas!$E209*KT$24, 0)","v":0},{"$f":"IF(KU197<>0, Entradas!$E209*KU$24, 0)","v":0},{"$f":"IF(KV197<>0, Entradas!$E209*KV$24, 0)","v":0},{"$f":"IF(KW197<>0, Entradas!$E209*KW$24, 0)","v":0},{"$f":"IF(KX197<>0, Entradas!$E209*KX$24, 0)","v":0},{"$f":"IF(KY197<>0, Entradas!$E209*KY$24, 0)","v":0},{"$f":"IF(KZ197<>0, Entradas!$E209*KZ$24, 0)","v":0},{"$f":"IF(LA197<>0, Entradas!$E209*LA$24, 0)","v":0},{"$f":"IF(LB197<>0, Entradas!$E209*LB$24, 0)","v":0},{"$f":"IF(LC197<>0, Entradas!$E209*LC$24, 0)","v":0},{"$f":"IF(LD197<>0, Entradas!$E209*LD$24, 0)","v":0},{"$f":"IF(LE197<>0, Entradas!$E209*LE$24, 0)","v":0},{"$f":"IF(LF197<>0, Entradas!$E209*LF$24, 0)","v":0},{"$f":"IF(LG197<>0, Entradas!$E209*LG$24, 0)","v":0},{"$f":"IF(LH197<>0, Entradas!$E209*LH$24, 0)","v":0},{"$f":"IF(LI197<>0, Entradas!$E209*LI$24, 0)","v":0},{"$f":"IF(LJ197<>0, Entradas!$E209*LJ$24, 0)","v":0},{"$f":"IF(LK197<>0, Entradas!$E209*LK$24, 0)","v":0},{"$f":"IF(LL197<>0, Entradas!$E209*LL$24, 0)","v":0},{"$f":"IF(LM197<>0, Entradas!$E209*LM$24, 0)","v":0},{"$f":"IF(LN197<>0, Entradas!$E209*LN$24, 0)","v":0},{"$f":"IF(LO197<>0, Entradas!$E209*LO$24, 0)","v":0},{"$f":"IF(LP197<>0, Entradas!$E209*LP$24, 0)","v":0},{"$f":"IF(LQ197<>0, Entradas!$E209*LQ$24, 0)","v":0},{"$f":"IF(LR197<>0, Entradas!$E209*LR$24, 0)","v":0},{"$f":"IF(LS197<>0, Entradas!$E209*LS$24, 0)","v":0},{"$f":"IF(LT197<>0, Entradas!$E209*LT$24, 0)","v":0}]
["·","Receitas",null,null,"Unidade"]
[null,null,"Tarifa PPA (Armazenamento)",null,"EUR/kWh",null,null,{"$f":"Entradas!E76","v":0.13730000000000001},{"$f":"$H$207*I$32","v":0.13730000000000001},0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,{"$f":"$H$207*BU$32","v":0.13730000000000001},0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,{"$f":"$H$207*EG$32","v":0.13730000000000001},0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,{"$f":"$H$207*GS$32","v":0.13730000000000001},0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,{"$f":"$H$207*JE$32","v":0.13730000000000001},0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001,0.13730000000000001]
[null,null,"Produção"]
[null,null,"Produção Total Mensal",null,null,null,{"$f":"SUM(AG212:AR212)","v":18763530.725073952},{"$f":"SUM(I212:QJ212)","v":418949425.42261624},{"$f":"SUM(I215:I215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1049977.8919995609,1068380.24552392,1546721.6635871278,1808666.4614526897,1880094.2855228309,2029648.6983351603,2178724.0168669852,2119316.326084489,1823039.28986781,1430823.6239802048,1136993.3906961002,691144.83115707384,1049102.9104228946,1066600.3537121061,1542858.0808698654,1802645.1051722474,1872273.6046678256,2019521.5735407977,2166046.5224013478,2105228.6908957693,1809411.9826667649,1418944.7078006263,1126614.2697259374,684264.97248872183,1038659.8318858203,1055983.1004847782,1527500.0183289952,1784701.0462808297,1853636.4432395385,1999418.6625772768,2144485.0590561787,2084272.6261102238,1791400.5642890432,1404820.115373984,1115399.6203499348,677453.59795446554,1028320.7068200861,1045471.5345148197,1512294.8344539818,1766935.6078225605,{"$f":"SUM(BU215:BU215)","v":1835184.8015906462},1979515.8618945777,2123138.2248506779,2063525.1641492529,1773568.4368605828,1390836.1232893574,1104296.6048880466,670710.02584311739,1018084.5004423028,1035064.6037602258,1497241.0074456774,1749347.0117571792,1816916.8330027689,1959811.1795361843,2102003.8833033433,2042984.2285190646,1755913.8156666094,1376991.3319696423,1093304.1121035002,664033.5812294432,1007950.1882696187,1024761.2666513273,1482337.0306533715,1731933.4977435612,1798830.7091403045,1940302.6433741001,2081079.9191998376,2022647.7633958973,1738434.933757924,1363284.3557695358,1082421.0418210998,657423.59590661305,997916.75601718575,1014560.4919865448,1467581.4124239965,1714693.3229635342,1780924.619867441,1920988.300911471,2060364.2383812878,2002513.7334202614,1721130.0417740578,1349713.8228368538,1071646.3048171171,650879.40831932367,987983.19949664467,1004461.2588291824,1452972.6759528371,1697624.7619474495,1763196.7730669894,1901866.2190871695,2039854.7675346942,1982580.1234932356,1703997.4077681918,1336278.3749752343,1060978.8227102766,644400.3634975882,978148.52451562276,994462.55640524835,1438509.3591357272,1680726.106401491,1745645.3944610222,1882934.4840823268,2019549.4539854228,1962844.9385747835,{"$f":"SUM(EG215:EG215)","v":1687035.3170338131},1322976.6675081998,1050417.5278538268,637985.81299118302,968411.74677822983,984563.38400229206,1424190.0144227145,1663995.6650367002,1728268.727433295,1864191.2011287883,1999446.2654917664,1943306.2034840838,1670242.0719331012,1309807.3691445764,1039961.3632286853,631635.11480474821,958771.89178654586,974762.75086924806,1410013.2086731831,1647431.7633997058,1711065.0328534374,1845634.4943194792,1979543.1900415483,1923961.9627018452,1653615.9917270211,1296769.1618452545,1029609.2823376484,625347.63333353493,949227.99474308977,965059.6761172784,1395977.5230124211,1631032.7437051376,1694032.5889028937,1827262.5064206538,1959838.2356507522,1904810.2801745897,1637155.4124071083,1283860.7406912735,1019360.2491006531,619122.73929979024,939779.10045425803,955453.18862160109,1382081.5526896121,1614796.9646697075,1677169.6909025963,1809073.3986860178,1940329.430164156,1885849.2391208846,1620858.6865289272,1271080.8137532184,1009213.2377510814,612959.80968977697,930424.26323472452,945942.32692429493,1368323.9069372411,1598722.801347944,1660474.6511423537,1791065.3506726969,1921014.8210579501,1867076.9418395029,1604724.1830471882,1258428.1019619198,999167.23273309763,606858.22769141966,{"$f":"SUM(GS215:GS215)","v":921162.54681279312},936526.13913807366,1354703.2088319028,1582808.6449695595,1643945.7987119369,1773236.5600590403,1901892.4752443207,1848491.5095194927,1588750.2871525052,1245901.3389804387,989221.22860000748,600817.38263257162,911993.02423669072,927203.68285101641,1341218.095156491,1567052.902778439,1627581.4793338487,1755585.242464236,1882960.4788779768,1830091.0820521382,1572935.4001097796,1233499.2710773253,979374.22991362831,594836.66991989594,902914.7777817949,917974.02503224777,1327867.2162637634,1551453.9978732297,1611380.0551977558,1738109.6312697229,1864216.9371646065,1811873.8178447923,1557277.939098191,1221220.6570011412,969625.2511446611,588915.49097835529,893926.8988587833,908836.2419385555,1314649.2359412622,1536010.369049517,1595339.9047965698,1720807.9774423803,1845659.9741712371,1793837.8936365615,1541776.3370527825,1209064.2678562293,959973.316574055,583053.25319130381,885028.48792269838,899789.419021938,1301562.8312775812,1520720.4706435744,1579459.4227641604,1703678.5493594757,1827287.7326384827,1775981.504315827,1526429.0425076222,1197028.886979721,950417.46019535384,577249.36984117655,876218.6543829178,890832.65083807427,1288606.6925299633,1505582.7723776663,{"$f":"SUM(JE215:JE215)","v":1563737.0197146833},1686719.6326353592,1809098.3737946644,1758302.8627395821,1511234.5194405259,1185113.3098197673,940956.72561801295,571503.2600507671,867496.51651402004,881965.04095570149,1275779.5229932156,1490595.7592068918,1548171.1220835079,1669929.5299498795,1791090.0771717762,1740800.1995545663,1496191.2471193261,1173316.3438149826,931590.16597168054,565814.34872509155,858861.20136753726,873185.70186689717,1263080.0388699293,1475757.9311675509,1532760.1719697283,1653306.560878508,1773261.0404232848,1723471.7630201804,1481297.7199496687,1161636.8082750863,922316.84381142969,560182.06649382995,850311.84468458639,864493.75489825278,1250506.9691419916,1461067.8032270225,1517502.6269802412,1636849.0617241545,1755609.4791437439,1706315.818833166,1466552.4473243288,1150073.5342627373,913135.83102393628,554605.8496543424,841847.59080937214,855888.33012293361,1238059.0554433782,1446523.905135138,1502396.960075378,1620555.3853506604,1738133.6266902038,1689330.6499540291,1451953.9534740229,1138625.3644765387,904046.20873458858,549085.14011525013,833467.59260354761,847368.56627361185,1225735.051934209,1432124.7812770288,1487441.6594160702,1604423.9010179422,1720831.7340053965,1672514.5564351906,{"$f":"SUM(LQ215:LQ215)","v":1437500.7773197095},1127291.1531352124,895047.0672155224,526083.27613604534]
[null,null,"Produção Vendida Diretamente (PV & BESS)",null,null,null,{"$f":"SUM(AG218:AR218)","v":17496445.266008623},407798213.25246239,{"$f":"I215-I219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AG217","v":1003630.525738363},{"$f":"-AH217","v":997594.00959402847},1407343.9750522887,1541845.1836716896,1710112.8312738158,1861143.3192042965,2046958.3607444507,2040270.5386059335,1747851.7183375261,1387474.9447054944,1096494.2408289395,655725.61825179518,1017854.9104228946,1015051.9047619241,1431972.4946157038,1568827.4743859442,1740039.8058211077,1893713.3272903718,2082780.1320574787,2073980.6908957693,1778439.1234084328,1387696.7078006263,1096374.2697259374,653016.97248872183,1007411.8318858203,1027759.1004847782,1457032.0132714787,1596281.9551876984,1770490.5024229772,1926853.3105179532,2113237.0590561787,2053024.6261102238,1761160.5642890432,1373572.115373984,1085159.6203499348,646205.59795446554,997072.70682008611,1017247.5345148197,1481046.8344539818,1624216.8894034831,1801474.0862153792,1949275.8618945777,2091890.2248506779,2032277.1641492529,1743328.4368605828,1359588.1232893574,1074056.6048880466,639462.02584311739,986836.50044230279,1005832.6037602258,1465993.0074456774,1652640.6849680441,1785668.8330027689,1929571.1795361843,2070755.8833033433,2011736.2285190646,1725673.8156666094,1345743.3319696423,1063064.1121035002,632785.5812294432,976702.18826961867,996537.26665132726,1451089.0306533715,1681561.8969549849,1767582.7091403045,{"$f":"-CT217","v":1910062.6433741001},2049831.9191998376,1991399.7633958973,1708194.933757924,1332036.3557695358,1052181.0418210998,626175.59590661305,966668.75601718575,986336.4919865448,1436333.4124239965,1684453.3229635342,1749676.619867441,1890748.300911471,2029116.2383812878,1971265.7334202614,1690890.0417740578,1318465.8228368538,1041406.3048171171,619631.40831932367,956735.19949664467,976237.25882918236,1421724.6759528371,1667384.7619474495,1731948.7730669894,1871626.2190871695,2008606.7675346942,1951332.1234932356,1673757.4077681918,1305030.3749752343,1030738.8227102766,613152.3634975882,946900.52451562276,965230.55640524835,1407261.3591357272,1650486.106401491,1714397.3944610222,1852694.4840823268,1988301.4539854228,1931596.9385747835,1656795.3170338131,1291728.6675081998,1020177.5278538268,606737.81299118302,937163.74677822983,956339.38400229206,1392942.0144227145,1633755.6650367002,1697020.727433295,1833951.2011287883,1968198.2654917664,1912058.2034840838,1640002.0719331012,1278559.3691445764,1009721.3632286853,600387.11480474821,927523.89178654586,946538.75086924806,1378765.2086731831,1617191.7633997058,1679817.0328534374,1815394.4943194792,1948295.1900415483,1892713.9627018452,1623375.9917270211,{"$f":"-FF217","v":1265521.1618452545},999369.28233764844,594099.63333353493,917979.99474308977,936835.6761172784,1364729.5230124211,1600792.7437051376,1662784.5889028937,1797022.5064206538,1928590.2356507522,1873562.2801745897,1606915.4124071083,1252612.7406912735,989120.24910065311,587874.73929979024,908531.10045425803,926221.18862160109,1350833.5526896121,1584556.9646697075,1645921.6909025963,1778833.3986860178,1909081.430164156,1854601.2391208846,1590618.6865289272,1239832.8137532184,978973.23775108135,581711.80968977697,899176.26323472452,917718.32692429493,1337075.9069372411,1568482.801347944,1629226.6511423537,1760825.3506726969,1889766.8210579501,1835828.9418395029,1574484.1830471882,1227180.1019619198,968927.23273309763,575610.22769141966,889914.54681279312,908302.13913807366,1323455.2088319028,1552568.6449695595,1612697.7987119369,1742996.5600590403,1870644.4752443207,1817243.5095194927,1558510.2871525052,1214653.3389804387,958981.22860000748,569569.38263257162,880745.02423669072,898979.68285101641,1309970.095156491,1536812.902778439,1596333.4793338487,1725345.242464236,1851712.4788779768,1798843.0820521382,1542695.4001097796,1202251.2710773253,949134.22991362831,563588.66991989594,871666.7777817949,{"$f":"-HR217","v":888742.02503224777},1296619.2162637634,1521213.9978732297,1580132.0551977558,1707869.6312697229,1832968.9371646065,1780625.8178447923,1527037.939098191,1189972.6570011412,939385.2511446611,557667.49097835529,862678.8988587833,880612.2419385555,1283401.2359412622,1505770.369049517,1564091.9047965698,1690567.9774423803,1814411.9741712371,1762589.8936365615,1511536.3370527825,1177816.2678562293,929733.316574055,551805.25319130381,853780.48792269838,871565.419021938,1270314.8312775812,1490480.4706435744,1548211.4227641604,1673438.5493594757,1796039.7326384827,1744733.504315827,1496189.0425076222,1165780.886979721,920177.46019535384,546001.36984117655,844970.6543829178,862608.65083807427,1257358.6925299633,1475342.7723776663,1532489.0197146833,1656479.6326353592,1777850.3737946644,1727054.8627395821,1480994.5194405259,1153865.3098197673,910716.72561801295,540255.2600507671,836248.51651402004,852733.04095570149,1244531.5229932156,1460355.7592068918,1516923.1220835079,1639689.5299498795,1759842.0771717762,1709552.1995545663,1465951.2471193261,1142068.3438149826,901350.16597168054,534566.34872509155,827613.20136753726,844961.70186689717,1231832.0388699293,1445517.9311675509,1501512.1719697283,{"$f":"-KD217","v":1623066.560878508},1742013.0404232848,1692223.7630201804,1451057.7199496687,1130388.8082750863,892076.84381142969,528934.06649382995,819063.84468458639,836269.75489825278,1219258.9691419916,1430827.8032270225,1486254.6269802412,1606609.0617241545,1724361.4791437439,1675067.818833166,1436312.4473243288,1118825.5342627373,882895.83102393628,523357.8496543424,810599.59080937214,827664.33012293361,1206811.0554433782,1416283.905135138,1471148.960075378,1590315.3853506604,1706885.6266902038,1658082.6499540291,1421713.9534740229,1107377.3644765387,873806.20873458858,517837.14011525013,802219.59260354761,818136.56627361185,1194487.051934209,1401884.7812770288,1456193.6594160702,1574183.9010179422,1689583.7340053965,1641266.5564351906,1407260.7773197095,1096043.1531352124,864807.0672155224,495843.27613604534]
[null,null,"Produção Armazenada (PV & BESS)",null,null,null,{"$f":"SUM(AG219:AR219)","v":823670.7495304601},1829580.8611323857,{"$f":"IF(I215+I216+I217<0,0,IF(I215+I216+I217>I37*(_xlfn.DAYS(I4,I3)+1),I37*(_xlfn.DAYS(I4,I3)+1),I215+I216+I217))","v":0},{"$f":"IF(J215+J216+J217<0,0,IF(J215+J216+J217>J37*(_xlfn.DAYS(J4,J3)+1),J37*(_xlfn.DAYS(J4,J3)+1),J215+J216+J217))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15099.366261197836,41554.235929891584,108129.68853483908,162094.56824612909,138733.45424901508,138265.37913086382,100517.65612253454,47797.78747855546,44947.571530283894,12100.679274710361,10259.149867160711,4171.2129052786622,0,23324.448950182064,79637.58625416155,160481.03129964866,100985.79884671792,95568.246250425931,52018.390343869105,0,732.85925833205692,0,0,0,0,0,39220.005057516508,158179.09109313134,51897.940816561226,42325.352059323573,0,0,0,0,0,0,0,0,0,112478.71841907734,2462.7153752669692,{"$f":"IF(BV215+BV216+BV217<0,0,IF(BV215+BV216+BV217>BV37*(_xlfn.DAYS(BV4,BV3)+1),BV37*(_xlfn.DAYS(BV4,BV3)+1),BV215+BV216+BV217))","v":0},0,0,0,0,0,0,0,0,0,66466.326789135113,0,0,0,0,0,0,0,0,0,0,0,20131.600788576296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH215+EH216+EH217<0,0,IF(EH215+EH216+EH217>EH37*(_xlfn.DAYS(EH4,EH3)+1),EH37*(_xlfn.DAYS(EH4,EH3)+1),EH215+EH216+EH217))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GT215+GT216+GT217<0,0,IF(GT215+GT216+GT217>GT37*(_xlfn.DAYS(GT4,GT3)+1),GT37*(_xlfn.DAYS(GT4,GT3)+1),GT215+GT216+GT217))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JF215+JF216+JF217<0,0,IF(JF215+JF216+JF217>JF37*(_xlfn.DAYS(JF4,JF3)+1),JF37*(_xlfn.DAYS(JF4,JF3)+1),JF215+JF216+JF217))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LR215+LR216+LR217<0,0,IF(LR215+LR216+LR217>LR37*(_xlfn.DAYS(LR4,LR3)+1),LR37*(_xlfn.DAYS(LR4,LR3)+1),LR215+LR216+LR217))","v":0},0,0]
[null,null,"Eletricidade Consumida Internamente",null,null,null,-1106784,-27799632,{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(I4,I3)+1)*-1*I19","v":0},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(J4,J3)+1)*-1*J19","v":0},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(K4,K3)+1)*-1*K19","v":0},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(L4,L3)+1)*-1*L19","v":0},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(M4,M3)+1)*-1*M19","v":0},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(N4,N3)+1)*-1*N19","v":0},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(O4,O3)+1)*-1*O19","v":0},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(P4,P3)+1)*-1*P19","v":0},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(Q4,Q3)+1)*-1*Q19","v":0},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(R4,R3)+1)*-1*R19","v":0},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(S4,S3)+1)*-1*S19","v":0},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(T4,T3)+1)*-1*T19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(U4,U3)+1)*-1*U19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(V4,V3)+1)*-1*V19","v":0},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(W4,W3)+1)*-1*W19","v":0},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(X4,X3)+1)*-1*X19","v":0},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(Y4,Y3)+1)*-1*Y19","v":0},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(Z4,Z3)+1)*-1*Z19","v":0},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AA4,AA3)+1)*-1*AA19","v":0},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AB4,AB3)+1)*-1*AB19","v":0},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AC4,AC3)+1)*-1*AC19","v":0},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AD4,AD3)+1)*-1*AD19","v":0},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AE4,AE3)+1)*-1*AE19","v":0},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AF4,AF3)+1)*-1*AF19","v":0},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AG4,AG3)+1)*-1*AG19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AH4,AH3)+1)*-1*AH19","v":-87696},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AI4,AI3)+1)*-1*AI19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AJ4,AJ3)+1)*-1*AJ19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AK4,AK3)+1)*-1*AK19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AL4,AL3)+1)*-1*AL19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AM4,AM3)+1)*-1*AM19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AN4,AN3)+1)*-1*AN19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AO4,AO3)+1)*-1*AO19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AP4,AP3)+1)*-1*AP19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AQ4,AQ3)+1)*-1*AQ19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AR4,AR3)+1)*-1*AR19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AS4,AS3)+1)*-1*AS19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AT4,AT3)+1)*-1*AT19","v":-84672},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AU4,AU3)+1)*-1*AU19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AV4,AV3)+1)*-1*AV19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AW4,AW3)+1)*-1*AW19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AX4,AX3)+1)*-1*AX19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AY4,AY3)+1)*-1*AY19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AZ4,AZ3)+1)*-1*AZ19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BA4,BA3)+1)*-1*BA19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BB4,BB3)+1)*-1*BB19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BC4,BC3)+1)*-1*BC19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BD4,BD3)+1)*-1*BD19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BE4,BE3)+1)*-1*BE19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BF4,BF3)+1)*-1*BF19","v":-84672},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BG4,BG3)+1)*-1*BG19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BH4,BH3)+1)*-1*BH19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BI4,BI3)+1)*-1*BI19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BJ4,BJ3)+1)*-1*BJ19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BK4,BK3)+1)*-1*BK19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BL4,BL3)+1)*-1*BL19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BM4,BM3)+1)*-1*BM19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BN4,BN3)+1)*-1*BN19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BO4,BO3)+1)*-1*BO19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BP4,BP3)+1)*-1*BP19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BQ4,BQ3)+1)*-1*BQ19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BR4,BR3)+1)*-1*BR19","v":-84672},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BS4,BS3)+1)*-1*BS19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BT4,BT3)+1)*-1*BT19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BU4,BU3)+1)*-1*BU19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BV4,BV3)+1)*-1*BV19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BW4,BW3)+1)*-1*BW19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BX4,BX3)+1)*-1*BX19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BY4,BY3)+1)*-1*BY19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BZ4,BZ3)+1)*-1*BZ19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CA4,CA3)+1)*-1*CA19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CB4,CB3)+1)*-1*CB19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CC4,CC3)+1)*-1*CC19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CD4,CD3)+1)*-1*CD19","v":-87696},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CE4,CE3)+1)*-1*CE19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CF4,CF3)+1)*-1*CF19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CG4,CG3)+1)*-1*CG19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CH4,CH3)+1)*-1*CH19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CI4,CI3)+1)*-1*CI19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CJ4,CJ3)+1)*-1*CJ19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CK4,CK3)+1)*-1*CK19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CL4,CL3)+1)*-1*CL19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CM4,CM3)+1)*-1*CM19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CN4,CN3)+1)*-1*CN19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CO4,CO3)+1)*-1*CO19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CP4,CP3)+1)*-1*CP19","v":-84672},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CQ4,CQ3)+1)*-1*CQ19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CR4,CR3)+1)*-1*CR19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CS4,CS3)+1)*-1*CS19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CT4,CT3)+1)*-1*CT19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CU4,CU3)+1)*-1*CU19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CV4,CV3)+1)*-1*CV19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CW4,CW3)+1)*-1*CW19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CX4,CX3)+1)*-1*CX19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CY4,CY3)+1)*-1*CY19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CZ4,CZ3)+1)*-1*CZ19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DA4,DA3)+1)*-1*DA19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DB4,DB3)+1)*-1*DB19","v":-84672},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DC4,DC3)+1)*-1*DC19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DD4,DD3)+1)*-1*DD19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DE4,DE3)+1)*-1*DE19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DF4,DF3)+1)*-1*DF19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DG4,DG3)+1)*-1*DG19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DH4,DH3)+1)*-1*DH19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DI4,DI3)+1)*-1*DI19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DJ4,DJ3)+1)*-1*DJ19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DK4,DK3)+1)*-1*DK19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DL4,DL3)+1)*-1*DL19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DM4,DM3)+1)*-1*DM19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DN4,DN3)+1)*-1*DN19","v":-84672},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DO4,DO3)+1)*-1*DO19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DP4,DP3)+1)*-1*DP19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DQ4,DQ3)+1)*-1*DQ19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DR4,DR3)+1)*-1*DR19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DS4,DS3)+1)*-1*DS19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DT4,DT3)+1)*-1*DT19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DU4,DU3)+1)*-1*DU19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DV4,DV3)+1)*-1*DV19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DW4,DW3)+1)*-1*DW19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DX4,DX3)+1)*-1*DX19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DY4,DY3)+1)*-1*DY19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DZ4,DZ3)+1)*-1*DZ19","v":-87696},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EA4,EA3)+1)*-1*EA19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EB4,EB3)+1)*-1*EB19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EC4,EC3)+1)*-1*EC19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(ED4,ED3)+1)*-1*ED19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EE4,EE3)+1)*-1*EE19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EF4,EF3)+1)*-1*EF19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EG4,EG3)+1)*-1*EG19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EH4,EH3)+1)*-1*EH19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EI4,EI3)+1)*-1*EI19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EJ4,EJ3)+1)*-1*EJ19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EK4,EK3)+1)*-1*EK19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EL4,EL3)+1)*-1*EL19","v":-84672},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EM4,EM3)+1)*-1*EM19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EN4,EN3)+1)*-1*EN19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EO4,EO3)+1)*-1*EO19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EP4,EP3)+1)*-1*EP19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EQ4,EQ3)+1)*-1*EQ19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(ER4,ER3)+1)*-1*ER19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(ES4,ES3)+1)*-1*ES19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(ET4,ET3)+1)*-1*ET19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EU4,EU3)+1)*-1*EU19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EV4,EV3)+1)*-1*EV19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EW4,EW3)+1)*-1*EW19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EX4,EX3)+1)*-1*EX19","v":-84672},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EY4,EY3)+1)*-1*EY19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EZ4,EZ3)+1)*-1*EZ19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FA4,FA3)+1)*-1*FA19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FB4,FB3)+1)*-1*FB19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FC4,FC3)+1)*-1*FC19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FD4,FD3)+1)*-1*FD19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FE4,FE3)+1)*-1*FE19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FF4,FF3)+1)*-1*FF19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FG4,FG3)+1)*-1*FG19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FH4,FH3)+1)*-1*FH19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FI4,FI3)+1)*-1*FI19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FJ4,FJ3)+1)*-1*FJ19","v":-84672},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FK4,FK3)+1)*-1*FK19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FL4,FL3)+1)*-1*FL19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FM4,FM3)+1)*-1*FM19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FN4,FN3)+1)*-1*FN19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FO4,FO3)+1)*-1*FO19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FP4,FP3)+1)*-1*FP19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FQ4,FQ3)+1)*-1*FQ19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FR4,FR3)+1)*-1*FR19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FS4,FS3)+1)*-1*FS19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FT4,FT3)+1)*-1*FT19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FU4,FU3)+1)*-1*FU19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FV4,FV3)+1)*-1*FV19","v":-87696},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FW4,FW3)+1)*-1*FW19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FX4,FX3)+1)*-1*FX19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FY4,FY3)+1)*-1*FY19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FZ4,FZ3)+1)*-1*FZ19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GA4,GA3)+1)*-1*GA19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GB4,GB3)+1)*-1*GB19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GC4,GC3)+1)*-1*GC19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GD4,GD3)+1)*-1*GD19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GE4,GE3)+1)*-1*GE19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GF4,GF3)+1)*-1*GF19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GG4,GG3)+1)*-1*GG19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GH4,GH3)+1)*-1*GH19","v":-84672},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GI4,GI3)+1)*-1*GI19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GJ4,GJ3)+1)*-1*GJ19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GK4,GK3)+1)*-1*GK19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GL4,GL3)+1)*-1*GL19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GM4,GM3)+1)*-1*GM19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GN4,GN3)+1)*-1*GN19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GO4,GO3)+1)*-1*GO19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GP4,GP3)+1)*-1*GP19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GQ4,GQ3)+1)*-1*GQ19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GR4,GR3)+1)*-1*GR19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GS4,GS3)+1)*-1*GS19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GT4,GT3)+1)*-1*GT19","v":-84672},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GU4,GU3)+1)*-1*GU19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GV4,GV3)+1)*-1*GV19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GW4,GW3)+1)*-1*GW19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GX4,GX3)+1)*-1*GX19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GY4,GY3)+1)*-1*GY19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GZ4,GZ3)+1)*-1*GZ19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HA4,HA3)+1)*-1*HA19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HB4,HB3)+1)*-1*HB19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HC4,HC3)+1)*-1*HC19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HD4,HD3)+1)*-1*HD19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HE4,HE3)+1)*-1*HE19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HF4,HF3)+1)*-1*HF19","v":-84672},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HG4,HG3)+1)*-1*HG19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HH4,HH3)+1)*-1*HH19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HI4,HI3)+1)*-1*HI19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HJ4,HJ3)+1)*-1*HJ19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HK4,HK3)+1)*-1*HK19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HL4,HL3)+1)*-1*HL19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HM4,HM3)+1)*-1*HM19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HN4,HN3)+1)*-1*HN19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HO4,HO3)+1)*-1*HO19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HP4,HP3)+1)*-1*HP19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HQ4,HQ3)+1)*-1*HQ19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HR4,HR3)+1)*-1*HR19","v":-87696},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HS4,HS3)+1)*-1*HS19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HT4,HT3)+1)*-1*HT19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HU4,HU3)+1)*-1*HU19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HV4,HV3)+1)*-1*HV19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HW4,HW3)+1)*-1*HW19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HX4,HX3)+1)*-1*HX19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HY4,HY3)+1)*-1*HY19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HZ4,HZ3)+1)*-1*HZ19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IA4,IA3)+1)*-1*IA19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IB4,IB3)+1)*-1*IB19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IC4,IC3)+1)*-1*IC19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(ID4,ID3)+1)*-1*ID19","v":-84672},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IE4,IE3)+1)*-1*IE19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IF4,IF3)+1)*-1*IF19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IG4,IG3)+1)*-1*IG19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IH4,IH3)+1)*-1*IH19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(II4,II3)+1)*-1*II19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IJ4,IJ3)+1)*-1*IJ19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IK4,IK3)+1)*-1*IK19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IL4,IL3)+1)*-1*IL19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IM4,IM3)+1)*-1*IM19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IN4,IN3)+1)*-1*IN19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IO4,IO3)+1)*-1*IO19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IP4,IP3)+1)*-1*IP19","v":-84672},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IQ4,IQ3)+1)*-1*IQ19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IR4,IR3)+1)*-1*IR19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IS4,IS3)+1)*-1*IS19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IT4,IT3)+1)*-1*IT19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IU4,IU3)+1)*-1*IU19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IV4,IV3)+1)*-1*IV19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IW4,IW3)+1)*-1*IW19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IX4,IX3)+1)*-1*IX19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IY4,IY3)+1)*-1*IY19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IZ4,IZ3)+1)*-1*IZ19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JA4,JA3)+1)*-1*JA19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JB4,JB3)+1)*-1*JB19","v":-84672},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JC4,JC3)+1)*-1*JC19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JD4,JD3)+1)*-1*JD19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JE4,JE3)+1)*-1*JE19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JF4,JF3)+1)*-1*JF19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JG4,JG3)+1)*-1*JG19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JH4,JH3)+1)*-1*JH19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JI4,JI3)+1)*-1*JI19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JJ4,JJ3)+1)*-1*JJ19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JK4,JK3)+1)*-1*JK19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JL4,JL3)+1)*-1*JL19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JM4,JM3)+1)*-1*JM19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JN4,JN3)+1)*-1*JN19","v":-87696},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JO4,JO3)+1)*-1*JO19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JP4,JP3)+1)*-1*JP19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JQ4,JQ3)+1)*-1*JQ19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JR4,JR3)+1)*-1*JR19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JS4,JS3)+1)*-1*JS19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JT4,JT3)+1)*-1*JT19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JU4,JU3)+1)*-1*JU19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JV4,JV3)+1)*-1*JV19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JW4,JW3)+1)*-1*JW19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JX4,JX3)+1)*-1*JX19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JY4,JY3)+1)*-1*JY19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JZ4,JZ3)+1)*-1*JZ19","v":-84672},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KA4,KA3)+1)*-1*KA19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KB4,KB3)+1)*-1*KB19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KC4,KC3)+1)*-1*KC19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KD4,KD3)+1)*-1*KD19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KE4,KE3)+1)*-1*KE19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KF4,KF3)+1)*-1*KF19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KG4,KG3)+1)*-1*KG19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KH4,KH3)+1)*-1*KH19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KI4,KI3)+1)*-1*KI19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KJ4,KJ3)+1)*-1*KJ19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KK4,KK3)+1)*-1*KK19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KL4,KL3)+1)*-1*KL19","v":-84672},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KM4,KM3)+1)*-1*KM19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KN4,KN3)+1)*-1*KN19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KO4,KO3)+1)*-1*KO19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KP4,KP3)+1)*-1*KP19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KQ4,KQ3)+1)*-1*KQ19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KR4,KR3)+1)*-1*KR19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KS4,KS3)+1)*-1*KS19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KT4,KT3)+1)*-1*KT19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KU4,KU3)+1)*-1*KU19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KV4,KV3)+1)*-1*KV19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KW4,KW3)+1)*-1*KW19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KX4,KX3)+1)*-1*KX19","v":-84672},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KY4,KY3)+1)*-1*KY19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KZ4,KZ3)+1)*-1*KZ19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LA4,LA3)+1)*-1*LA19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LB4,LB3)+1)*-1*LB19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LC4,LC3)+1)*-1*LC19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LD4,LD3)+1)*-1*LD19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LE4,LE3)+1)*-1*LE19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LF4,LF3)+1)*-1*LF19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LG4,LG3)+1)*-1*LG19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LH4,LH3)+1)*-1*LH19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LI4,LI3)+1)*-1*LI19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LJ4,LJ3)+1)*-1*LJ19","v":-87696},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LK4,LK3)+1)*-1*LK19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LL4,LL3)+1)*-1*LL19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LM4,LM3)+1)*-1*LM19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LN4,LN3)+1)*-1*LN19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LO4,LO3)+1)*-1*LO19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LP4,LP3)+1)*-1*LP19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LQ4,LQ3)+1)*-1*LQ19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LR4,LR3)+1)*-1*LR19","v":-93744},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LS4,LS3)+1)*-1*LS19","v":-90720},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LT4,LT3)+1)*-1*LT19","v":-90720}]
[null,null,"Armazenamento Vendido",null,null,null,1386293.6030329207,28332413.702076674,{"$f":"(I219+I223+I224+(I222/3))*I19","v":0},{"$f":"(J219+J223+J224+(J222/3))*J19","v":0},0,0,0,0,0,0,0,0,0,-31248,-31248,0,0,0,0,0,0,0,0,0,0,0,113356.50700705781,107625.48122470055,118863.66647941177,134323.62035528081,120515.11636762193,116759.5792100968,117915.95790545171,114540.30565350316,110649.44959491803,112097.32336657261,108276.64224694742,111369.9536213582,110993.66288737077,101586.03571757505,115675.93137024652,132943.05999158151,116758.04140881437,112743.90328455786,113497.12719976009,110165.99133279233,106543.47508598771,109930.39955139832,106270.40408236018,109695.20025936788,109577.7475924851,98867.451563841634,111765.76804953485,115473.3309163051,112314.66726422106,108090.53192291723,108875.08416048414,108758.31492368373,105137.07386572321,108525.06829208517,104911.53942113719,108292.21024289576,108175.92673436002,97602.345922740176,107943.65034530743,111297.19214401758,107863.88363767884,{"$f":"(BV219+BV223+BV224+(BV222/3))*BV19","v":104125.12366596612},107480.25782056377,107364.65093904664,103789.49070638456,107133.72611293354,103566.20129790914,106903.18600116624,106788.06001283188,99790.89899747794,106558.09577118553,107115.25013243043,106328.51464357786,102787.61375616922,106099.3159917515,105984.85989509171,102455.3217856572,105756.23376253038,102234.25506554349,105527.98851475512,105414.00852432617,95109.788983297811,105186.33341429153,102926.73360804378,104959.03760466591,101463.41781289873,104732.12046354538,104618.8036964924,101134.43357426964,104392.45337561189,100915.56741722475,104166.4801480785,104053.63474795507,93882.088219310448,103828.22598284375,100369.99593018519,103603.19274247371,100152.40330502094,103378.53440123124,103266.34562256353,99826.693872140037,103042.24845926595,99610.006373112774,102818.52463561745,102706.80253175442,92666.60834935648,102483.63755170329,99069.865664913072,102260.84435830984,98854.439020656049,102038.42233218788,101927.35031357774,98531.971795144942,101705.48387927064,98317.441267133472,101483.98706828008,101373.37707905652,94729.771570319208,101152.43354876994,97782.677278205796,100931.85810426751,97569.395054045774,100711.6501323285,100601.68375721824,97250.13776201992,{"$f":"(EH219+EH223+EH224+(EH222/3))*EH19","v":100382.02584656994},97037.742733901076,100162.73387989917,100053.22493499925,90271.825901015982,99834.480741513777,96508.301942802427,99616.100969778417,96297.14279255188,99398.085012676675,99289.213275166112,95981.063481390476,99071.741903883405,95770.782695771079,98854.632833864336,98746.213973169462,89092.28364266787,98529.647223640524,95246.612113826617,98313.441268300608,95037.554903784185,98097.595506076512,97989.807509821447,94724.621938932192,97774.500912449192,94516.434350021416,97559.553009887401,97452.213382379166,87924.482894441753,97237.802401890018,93997.481516021086,97023.748624138534,93790.505322856523,96810.051454034852,96703.336411156459,93480.687384658551,96490.173038899258,93274.572156161477,96277.364790899053,96171.093653573291,89867.174877107405,95958.816982965684,92760.785131109558,95746.893959394743,92555.869239769585,95535.323993694357,95429.671223699581,92249.135320335336,95218.629742265097,92045.071823367631,95007.939850076407,94902.726566868005,85623.639578034767,94692.562960594456,91536.399185284477,94482.749481051083,91333.523086919551,94273.285544936443,94168.684473649046,91029.842487020302,93959.743761112681,90827.810298043652,93751.15113799955,93646.985178717878,{"$f":"(GT219+GT223+GT224+(GT222/3))*GT19","v":84490.366731718183},93438.913602715271,90324.201136819043,93231.188668178525,90123.344526730696,93023.809797612572,92920.249956114581,89822.686852726911,92713.389100805754,89622.665751504886,92506.872869935687,92403.743809210733,83368.374816204931,92197.743438795267,89124.069663802846,91992.086259274656,88925.212439411553,91786.771698902463,91684.242722486684,88627.547600210935,91479.441020895552,88429.517567785297,91274.98051325031,91172.878029489279,85195.321235574491,90968.928247272081,87935.884651999368,90765.31823972681,87739.006910832599,90562.047440798255,90460.53906793092,87444.305114878356,90257.776022636463,87248.246331565431,90055.350774943188,89954.264649297402,81157.785720597109,89752.345043121255,86759.527182824517,89550.761829400115,86564.609220524784,89349.514447713504,89249.01651900704,86272.840972814083,89048.271836625732,86078.733816221153,88847.861589309003,88747.78170465125,80068.967295391165,88547.872065547446,85594.879521444658,88348.295470349345,85401.901829797454,88149.051364215033,88049.553821411537,85113.037928929392,87850.807410565991,84920.86297199082,87652.39210572021,87553.308445632079,78990.987288622593,87355.388765798023,84441.825104993404,87157.79881465275,{"$f":"(JF219+JF223+JF224+(JF222/3))*JF19","v":84250.768369974729},86960.538042877539,86862.030927841784,83964.779905227682,86665.262897150213,83774.517914260563,86468.822676531985,86370.725324301515,80706.728447615285,86174.775795098045,83300.248530905286,85979.152712367184,83111.093630748597,85783.855532258167,85686.328985981294,82827.951979186764,85491.519642066429,82639.583911965863,85297.034845107177,85199.913982736267,76867.11204915111,85005.914992705308,82170.035545365841,84812.239199602875,81982.763548648261,84618.886064991879,84522.33032660438,81702.440372256955,84329.460172122737,81515.947376109019,84136.911333961005,84040.757241182699,75821.004250026526,83848.689374084352,81051.073031876731,83656.941486717405,80865.665195624329,83465.51304600446,83369.918451799429,80588.132438473811,83178.968183489793,80403.495848390521,82988.336033023021,82893.139086328811,74785.309715221258,82702.983119198165,79943.248999934352,82513.14394662666,79759.686767746258,82323.621040843369,82228.978023309333,79484.916653183755,82039.928530060744,79302.117989953913,81851.193988016545,81756.944659693225,76394.207816187991,81568.681560916419,78846.452573821589,81380.732103232658,78664.717574012844,81193.095764124533,81099.394850987766,78392.682601882538,{"$f":"(LR219+LR223+LR224+(LR222/3))*LR19","v":80912.227211926991},78211.703570242302,75601.284339290753]
[null,null,"Receitas de Eletricidade",null,"EUR",{"$f":"SUM(I229:KP229)","v":50991429.059495986},{"$f":"SUM(AG229:AR229)","v":2402261.9350229842},{"$f":"SUM(I229:QJ229)","v":55990694.679563075},{"$f":"I208*I218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,137798.47118387726,136969.65751726012,193228.32777467926,211695.34371812298,234798.49173389492,255534.9777267499,281047.38293021312,280129.14495059469,239980.04092774235,190500.3099080644,150548.65926581339,90031.127385971486,139751.47920106343,139366.62652381219,196609.82351073614,215400.01223319015,238907.46533923809,260006.83983696805,285965.7121314918,284757.54885998915,244179.69164397783,190530.75798102599,150532.18723337122,89659.230322701507,138317.64451792312,141111.32449656006,200050.49542217405,219169.512447271,243088.34598267477,264556.95953411498,290147.44820841332,281880.28116493375,241807.34547688565,188591.451440848,148992.41587404604,88724.028599148121,136898.08264639782,139668.08648888476,203347.7303705317,223004.97891509824,{"$f":"BU208*BU218","v":247342.39203737158},267635.57583812554,287216.52787199809,279031.65463769244,239358.99438095803,186671.44932762877,147467.97185112879,87798.136148260019,135492.65151072817,138100.816496279,201280.83992229152,226907.56604611245,245172.33077128019,264930.12295031809,284314.78277754906,276211.3841756676,236935.01489102549,184770.55947943189,145958.70259181058,86881.460302802559,134101.21044941864,136824.56671122723,199234.52390870792,230878.44845191942,242689.10596496382,262251.60093526397,281441.92250613769,273419.18751425674,234535.16440496297,182888.59164715727,144464.45704203701,85973.909317977974,132723.62020115962,135424.0003497526,197208.57752581473,231275.44124289326,240230.59990779965,259599.74171514498,278597.65952975082,270654.78519860189,232159.20273557815,181025.35747550003,142985.08565139017,85075.392362243147,131359.74289088932,134037.37563724673,195202.79800832455,228931.92781538484,237796.56654209766,256974.27988066839,275781.70918251353,267917.90055562125,229806.89208657274,179180.67048409968,141520.44035812098,84185.819508218861,130009.44201599501,132526.1553944406,193216.98460933534,226611.74240892471,235386.76225949835,254374.95266450348,272993.78963219858,265208.25966631778,{"$f":"EG208*EG218","v":227477.99702874254},177354.34604887583,140070.37457433043,83305.101723689426,128672.58243265096,131305.39742351472,191250.9385802387,224314.65280953894,233000.9458765914,251801.49991498265,270233.62185201951,262525.5913383647,225172.28447641479,175546.20138355033,138634.7431712985,82433.150862691939,127349.03034229275,129959.77049434776,189304.46315082806,222040.4291147796,230638.87861077697,249253.66407006449,267500.92959270458,259869.62707896336,222889.52366412,173756.05552135344,137213.40246495913,81569.879656694349,126038.65327822624,128627.53833090233,187377.36350960543,219788.84371071542,228300.3240563673,246731.19013155578,264795.43935484829,257240.10106797118,220629.486123496,171983.72929691186,135806.21020151969,80715.201705861196,124741.32009236963,127170.16919774584,185469.44678428376,217559.67124915085,225985.0481609265,244233.82563959027,262116.88036153864,254636.75013129745,218391.94566042171,170229.04532831689,134413.02554322348,79869.031470406379,123456.90094212769,126002.7262867057,183580.5220224832,215352.68862507271,223692.81920184515,241761.32064736131,259464.98453125657,252059.31371456376,216176.67833237894,168491.8279993716,133033.70905425432,79031.284262031928,{"$f":"GS208*GS218","v":122185.2672773965},124709.88370365751,181710.40017262026,213167.67495432054,221423.40776314895,239313.42769610626,256839.48645104523,249507.53385702637,213983.46242603898,166771.90344201424,131668.12268678102,78201.876235452088,120926.29182769764,123429.91045544455,179858.89406498623,211004.41155147969,219176.58671253742,236889.90179033962,254240.12334994623,246981.15516575857,211812.07843507273,165069.09951891677,130316.12976714117,77380.724380001717,119679.84858944044,122024.28003692762,178025.81839301472,208862.68190799444,216952.13117865188,234490.50037333296,251666.63507270048,244479.92479008998,209662.30903818164,163383.24580625669,128977.59498216197,76567.74651132818,118445.81281331096,120908.06081816368,176210.9896947353,206742.27167049868,214749.81852856904,232114.98330283881,249118.76405371085,242003.59239629991,207533.93907734705,161714.17357666028,127652.38436561776,75762.861263166022,117224.06099178649,119665.93203171209,174414.22633441191,204642.96861936277,212569.42834551923,229763.11282705603,246596.25529126369,239551.91014256305,205426.75553629652,160061.7157823157,126340.36528482208,74965.988079193543,116014.47084677462,118436.1677600676,172635.34848436396,202564.5626474536,{"$f":"JE208*JE218","v":210410.74240682603},227434.65356083482,244098.85632200743,237124.63265414463,203340.54751918421,158425.70703825404,125041.40642735318,74177.047204970324,114816.92131737496,117080.24652321782,170874.17810696849,200506.84573910624,208273.54466206566,225129.37246211845,241626.31719568488,234721.51699884195,201275.1062294835,156805.98360579711,123755.37778791174,73395.959679955078,113631.29254776287,116013.24166632499,169130.5389368413,198469.61194930473,206157.62121144371,222847.03880861917,239178.390450117,232342.32266267078,199230.22494908952,155202.38337616937,122482.15065530931,72622.647329602856,112457.46587519371,114819.83734753011,167404.25646319546,196452.65738307021,204062.76028438713,220587.42417472642,236754.83108643605,229986.81152579372,197205.69901763037,153614.74585427385,121221.59759958646,71857.032757541208,111295.3238181268,113638.31252587879,165695.15791237584,194455.78017505445,201988.7522183494,218350.30240864569,234355.39654456498,227654.7478386882,195201.32581198335,152042.91214262877,119973.59245925902,71099.039337823851,110144.75006446709,112330.15054936691,164003.0722305669,192478.78046933608,199935.38943782644,216135.44960976348,231979.84667894096,225345.89819855167,193216.90472599614,150486.72492546466,118738.01032869123,68079.281813479029]
[null,null,"Total de Receitas",null,"EUR",51053394.207402661,2492031.5893447828,{"$f":"SUM(I233:QJ233)","v":56035283.811427176},{"$f":"SUM(I229:I232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,138998.84685764712,141305.22239360079,205324.97061504092,230137.97679290303,250479.56016164349,271179.50601599726,292252.24094005668,285159.02517542406,244694.37294771193,191348.98683182415,151199.93596995223,89950.944642981427,139182.68231822774,141584.7526706369,205368.6424614049,233653.09437003429,250166.63479213175,270649.77186988294,291489.36722659186,284188.38881189236,243714.67923970678,189961.49456009935,149981.23719200751,89089.863701161259,137748.22636056747,140596.96481248632,204074.6999154441,237145.3720279941,248597.37759901892,268963.10685357236,289577.72173679055,281310.50345737068,241255.89815352432,188021.57138945861,148440.86959080744,88154.046374434329,136328.04939887131,139153.17170246647,202777.5952049013,235627.49245185839,{"$f":"SUM(BU229:BU232)","v":247060.60584219362},267083.68449182238,286646.18937925523,278461.26541902689,238806.95576581289,186100.95878389737,146915.83526118207,87227.544448267538,134922.00929581901,137566.94269162827,200710.09680380122,234140.19357283306,244601.4869173113,264377.64473216591,283743.83835592406,275640.38953306066,236382.39086998868,184199.46452037859,145405.98157124213,86310.265194427295,133529.965328967,136308.55824207127,198663.17888909904,232683.44172904023,242117.6612126269,261698.54168715759,280870.37818722473,272847.59347427619,233981.96080533662,182316.89828930973,143911.15740844089,85402.116807724233,132151.7781766644,134907.45319074311,196636.63659658784,230721.90222374568,239658.5602386136,259046.10722082722,278025.52128510363,270082.59772782528,231605.42532665786,180453.07167549562,142431.21316445043,84503.00839682472,130787.30990410874,133520.29515066079,194630.26710133901,228377.81832580775,237223.93787803952,256420.07586630899,275208.98292424338,267345.12556123303,229252.54658022473,178607.79813928163,140966.00072018808,83612.849975154182,129436.42394954123,131990.06087113242,192643.8695974031,226057.06812754829,234813.55046359613,253820.18479927225,272420.48121356574,264634.90299670049,{"$f":"SUM(EG229:EG232)","v":226923.08907997553},176780.89299788355,139515.37343099195,82731.55245189085,128098.9851105789,130787.26615562753,190677.24527771192,223759.41935846672,232427.1567535107,251246.17381161675,269659.73706801928,261951.65878368446,224616.8196839458,174972.17340690363,138079.18611194417,81859.027623049129,126774.85953068298,129441.12166756918,188730.19731418122,221484.64206015095,230064.51790740216,248697.78528543035,266926.47418064711,259295.12437174929,222333.5075709348,173181.45834203117,136657.2950233403,80995.18816265183,125463.91468576208,128108.37709716559,186802.53083801136,219232.50856326276,227725.39746237651,246174.76416720505,264220.4189949329,256665.03388368906,220072.9242174039,171408.56858092468,135249.55785630306,80139.947613990167,124166.01937090849,126631.94106698441,184894.05292018398,217002.79346475116,225409.56130936116,243676.8579423106,261541.30067742226,254061.12408891783,217834.84337460465,169653.32668527425,133855.83371853956,79293.220380970888,122881.04368726673,125482.55549022742,183004.57255215279,214795.27360529359,223116.7776696737,241203.81660972137,258888.85109061658,251483.13437712428,215619.0410459355,167915.55698304335,132475.98312024015,78454.921719549355,{"$f":"SUM(GS229:GS232)","v":121608.85902903265},124189.21565035454,181133.90062672683,212609.72804696069,220846.81707182512,238755.39265699557,256262.80476613672,248930.80673218865,213425.2954645225,166195.08555088629,131109.86796011779,77624.967729248048,120349.3380705821,122908.75009515739,179281.84991914354,210445.9380511044,218599.4523285527,236331.34103550279,253662.89887815373,246403.8857063592,211253.38707102451,164491.74019674151,129757.35151158624,76803.275344759444,119102.35475372754,121484.00199284233,177448.2350683306,208303.68705646522,216374.45851408271,233931.41913589879,251088.87321708404,243902.11839468655,209103.09849165849,162805.35044259782,128418.29840907569,75989.762327632518,117867.78427510172,120385.9304968314,175632.87255835434,206182.76065749809,214171.61294161848,231555.38676384391,248540.47016354691,241425.25440971108,206974.21451644387,161135.74750743216,127092.57463448511,75184.347258041875,116645.50307366662,119143.3239592411,173835.58070005255,204082.94658291372,211990.69514105323,229203.00611596354,246017.4346625804,238973.04585640365,204866.52207766339,159482.76429031749,125780.04750376899,74386.94952663903,115435.38881834724,117913.08669213307,172056.17961285033,202004.03467443355,{"$f":"SUM(JE229:JE232)","v":209831.48683690431},226874.04175604763,243519.51419811475,236545.2473073552,202779.81022853867,157846.23535369834,124480.58565365779,73597.489326484661,114237.32039578803,116537.99897690331,170294.49120675688,199945.8168657565,207693.77192646739,224568.26059148757,241046.45876769931,234141.61577821305,200713.87012211737,156225.9969068334,123194.05902851056,72815.887645061113,113051.17789823133,115489.22868560257,168550.33916454157,197908.08716173429,205577.33645818796,222285.43184994688,238598.02085748114,231761.91070336214,198668.49499037096,154621.88678940237,121920.33886729834,72042.066256364531,111876.8426115164,114295.36535621359,166823.54892408702,195890.64161775491,203481.96861024806,220025.32705626456,236173.955417433,229405.89391184816,196643.48012350081,153033.74445527655,120659.2976907173,71275.947713075715,110714.19700319835,113113.38609309445,165113.94766091864,193893.27831933094,201407.4586693664,217787.72000958878,233774.01983682756,227073.32960354054,194638.62284944949,151461.41095645039,119410.80928843007,70517.455338808824,109563.12471078458,111786.01075766543,163421.36427090736,191915.79736189111,199353.59900980911,215572.38676073711,231397.97391995587,224763.98432553242,{"$f":"SUM(LQ229:LQ232)","v":192653.72251361705},149904.72892713358,118174.74870643401,67284.207819204516]
[]
[null,null,{"$f":"OpEx!A9","v":"      Substituição de Componentes de Painéis Solares"},null,"EUR",null,null,{"$f":"SUM(I240:QJ240)","v":383999.99999999901},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OpEx!AF9/2","v":0},{"$f":"OpEx!AG9/2","v":0},{"$f":"OpEx!AH9/2","v":0},{"$f":"OpEx!AI9","v":0},{"$f":"OpEx!AJ9","v":0},{"$f":"OpEx!AK9","v":0},{"$f":"OpEx!AL9","v":0},{"$f":"OpEx!AM9","v":0},{"$f":"OpEx!AN9","v":0},{"$f":"OpEx!AO9","v":0},{"$f":"OpEx!AP9","v":0},{"$f":"OpEx!AQ9","v":0},{"$f":"OpEx!AR9","v":0},{"$f":"OpEx!AS9","v":0},{"$f":"OpEx!AT9","v":0},{"$f":"OpEx!AU9","v":1333.3333333333333},{"$f":"OpEx!AV9","v":1333.3333333333333},{"$f":"OpEx!AW9","v":1333.3333333333333},{"$f":"OpEx!AX9","v":1333.3333333333333},{"$f":"OpEx!AY9","v":1333.3333333333333},{"$f":"OpEx!AZ9","v":1333.3333333333333},{"$f":"OpEx!BA9","v":1333.3333333333333},{"$f":"OpEx!BB9","v":1333.3333333333333},{"$f":"OpEx!BC9","v":1333.3333333333333},{"$f":"OpEx!BD9","v":1333.3333333333333},{"$f":"OpEx!BE9","v":1333.3333333333333},{"$f":"OpEx!BF9","v":1333.3333333333333},{"$f":"OpEx!BG9","v":1333.3333333333333},{"$f":"OpEx!BH9","v":1333.3333333333333},{"$f":"OpEx!BI9","v":1333.3333333333333},{"$f":"OpEx!BJ9","v":1333.3333333333333},{"$f":"OpEx!BK9","v":1333.3333333333333},{"$f":"OpEx!BL9","v":1333.3333333333333},{"$f":"OpEx!BM9","v":1333.3333333333333},{"$f":"OpEx!BN9","v":1333.3333333333333},{"$f":"OpEx!BO9","v":1333.3333333333333},{"$f":"OpEx!BP9","v":1333.3333333333333},{"$f":"OpEx!BQ9","v":1333.3333333333333},{"$f":"OpEx!BR9","v":1333.3333333333333},{"$f":"OpEx!BS9","v":1333.3333333333333},{"$f":"OpEx!BT9","v":1333.3333333333333},{"$f":"OpEx!BU9","v":1333.3333333333333},{"$f":"OpEx!BV9","v":1333.3333333333333},{"$f":"OpEx!BW9","v":1333.3333333333333},{"$f":"OpEx!BX9","v":1333.3333333333333},{"$f":"OpEx!BY9","v":1333.3333333333333},{"$f":"OpEx!BZ9","v":1333.3333333333333},{"$f":"OpEx!CA9","v":1333.3333333333333},{"$f":"OpEx!CB9","v":1333.3333333333333},{"$f":"OpEx!CC9","v":1333.3333333333333},{"$f":"OpEx!CD9","v":1333.3333333333333},{"$f":"OpEx!CE9","v":1333.3333333333333},{"$f":"OpEx!CF9","v":1333.3333333333333},{"$f":"OpEx!CG9","v":1333.3333333333333},{"$f":"OpEx!CH9","v":1333.3333333333333},{"$f":"OpEx!CI9","v":1333.3333333333333},{"$f":"OpEx!CJ9","v":1333.3333333333333},{"$f":"OpEx!CK9","v":1333.3333333333333},{"$f":"OpEx!CL9","v":1333.3333333333333},{"$f":"OpEx!CM9","v":1333.3333333333333},{"$f":"OpEx!CN9","v":1333.3333333333333},{"$f":"OpEx!CO9","v":1333.3333333333333},{"$f":"OpEx!CP9","v":1333.3333333333333},{"$f":"OpEx!CQ9","v":1333.3333333333333},{"$f":"OpEx!CR9","v":1333.3333333333333},{"$f":"OpEx!CS9","v":1333.3333333333333},{"$f":"OpEx!CT9","v":1333.3333333333333},{"$f":"OpEx!CU9","v":1333.3333333333333},{"$f":"OpEx!CV9","v":1333.3333333333333},{"$f":"OpEx!CW9","v":1333.3333333333333},{"$f":"OpEx!CX9","v":1333.3333333333333},{"$f":"OpEx!CY9","v":1333.3333333333333},{"$f":"OpEx!CZ9","v":1333.3333333333333},{"$f":"OpEx!DA9","v":1333.3333333333333},{"$f":"OpEx!DB9","v":1333.3333333333333},{"$f":"OpEx!DC9","v":1333.3333333333333},{"$f":"OpEx!DD9","v":1333.3333333333333},{"$f":"OpEx!DE9","v":1333.3333333333333},{"$f":"OpEx!DF9","v":1333.3333333333333},{"$f":"OpEx!DG9","v":1333.3333333333333},{"$f":"OpEx!DH9","v":1333.3333333333333},{"$f":"OpEx!DI9","v":1333.3333333333333},{"$f":"OpEx!DJ9","v":1333.3333333333333},{"$f":"OpEx!DK9","v":1333.3333333333333},{"$f":"OpEx!DL9","v":1333.3333333333333},{"$f":"OpEx!DM9","v":1333.3333333333333},{"$f":"OpEx!DN9","v":1333.3333333333333},{"$f":"OpEx!DO9","v":1333.3333333333333},{"$f":"OpEx!DP9","v":1333.3333333333333},{"$f":"OpEx!DQ9","v":1333.3333333333333},{"$f":"OpEx!DR9","v":1333.3333333333333},{"$f":"OpEx!DS9","v":1333.3333333333333},{"$f":"OpEx!DT9","v":1333.3333333333333},{"$f":"OpEx!DU9","v":1333.3333333333333},{"$f":"OpEx!DV9","v":1333.3333333333333},{"$f":"OpEx!DW9","v":1333.3333333333333},{"$f":"OpEx!DX9","v":1333.3333333333333},{"$f":"OpEx!DY9","v":1333.3333333333333},{"$f":"OpEx!DZ9","v":1333.3333333333333},{"$f":"OpEx!EA9","v":1333.3333333333333},{"$f":"OpEx!EB9","v":1333.3333333333333},{"$f":"OpEx!EC9","v":1333.3333333333333},{"$f":"OpEx!ED9","v":1333.3333333333333},{"$f":"OpEx!EE9","v":1333.3333333333333},{"$f":"OpEx!EF9","v":1333.3333333333333},{"$f":"OpEx!EG9","v":1333.3333333333333},{"$f":"OpEx!EH9","v":1333.3333333333333},{"$f":"OpEx!EI9","v":1333.3333333333333},{"$f":"OpEx!EJ9","v":1333.3333333333333},{"$f":"OpEx!EK9","v":1333.3333333333333},{"$f":"OpEx!EL9","v":1333.3333333333333},{"$f":"OpEx!EM9","v":1333.3333333333333},{"$f":"OpEx!EN9","v":1333.3333333333333},{"$f":"OpEx!EO9","v":1333.3333333333333},{"$f":"OpEx!EP9","v":1333.3333333333333},{"$f":"OpEx!EQ9","v":1333.3333333333333},{"$f":"OpEx!ER9","v":1333.3333333333333},{"$f":"OpEx!ES9","v":1333.3333333333333},{"$f":"OpEx!ET9","v":1333.3333333333333},{"$f":"OpEx!EU9","v":1333.3333333333333},{"$f":"OpEx!EV9","v":1333.3333333333333},{"$f":"OpEx!EW9","v":1333.3333333333333},{"$f":"OpEx!EX9","v":1333.3333333333333},{"$f":"OpEx!EY9","v":1333.3333333333333},{"$f":"OpEx!EZ9","v":1333.3333333333333},{"$f":"OpEx!FA9","v":1333.3333333333333},{"$f":"OpEx!FB9","v":1333.3333333333333},{"$f":"OpEx!FC9","v":1333.3333333333333},{"$f":"OpEx!FD9","v":1333.3333333333333},{"$f":"OpEx!FE9","v":1333.3333333333333},{"$f":"OpEx!FF9","v":1333.3333333333333},{"$f":"OpEx!FG9","v":1333.3333333333333},{"$f":"OpEx!FH9","v":1333.3333333333333},{"$f":"OpEx!FI9","v":1333.3333333333333},{"$f":"OpEx!FJ9","v":1333.3333333333333},{"$f":"OpEx!FK9","v":1333.3333333333333},{"$f":"OpEx!FL9","v":1333.3333333333333},{"$f":"OpEx!FM9","v":1333.3333333333333},{"$f":"OpEx!FN9","v":1333.3333333333333},{"$f":"OpEx!FO9","v":1333.3333333333333},{"$f":"OpEx!FP9","v":1333.3333333333333},{"$f":"OpEx!FQ9","v":1333.3333333333333},{"$f":"OpEx!FR9","v":1333.3333333333333},{"$f":"OpEx!FS9","v":1333.3333333333333},{"$f":"OpEx!FT9","v":1333.3333333333333},{"$f":"OpEx!FU9","v":1333.3333333333333},{"$f":"OpEx!FV9","v":1333.3333333333333},{"$f":"OpEx!FW9","v":1333.3333333333333},{"$f":"OpEx!FX9","v":1333.3333333333333},{"$f":"OpEx!FY9","v":1333.3333333333333},{"$f":"OpEx!FZ9","v":1333.3333333333333},{"$f":"OpEx!GA9","v":1333.3333333333333},{"$f":"OpEx!GB9","v":1333.3333333333333},{"$f":"OpEx!GC9","v":1333.3333333333333},{"$f":"OpEx!GD9","v":1333.3333333333333},{"$f":"OpEx!GE9","v":1333.3333333333333},{"$f":"OpEx!GF9","v":1333.3333333333333},{"$f":"OpEx!GG9","v":1333.3333333333333},{"$f":"OpEx!GH9","v":1333.3333333333333},{"$f":"OpEx!GI9","v":1333.3333333333333},{"$f":"OpEx!GJ9","v":1333.3333333333333},{"$f":"OpEx!GK9","v":1333.3333333333333},{"$f":"OpEx!GL9","v":1333.3333333333333},{"$f":"OpEx!GM9","v":1333.3333333333333},{"$f":"OpEx!GN9","v":1333.3333333333333},{"$f":"OpEx!GO9","v":1333.3333333333333},{"$f":"OpEx!GP9","v":1333.3333333333333},{"$f":"OpEx!GQ9","v":1333.3333333333333},{"$f":"OpEx!GR9","v":1333.3333333333333},{"$f":"OpEx!GS9","v":1333.3333333333333},{"$f":"OpEx!GT9","v":1333.3333333333333},{"$f":"OpEx!GU9","v":1333.3333333333333},{"$f":"OpEx!GV9","v":1333.3333333333333},{"$f":"OpEx!GW9","v":1333.3333333333333},{"$f":"OpEx!GX9","v":1333.3333333333333},{"$f":"OpEx!GY9","v":1333.3333333333333},{"$f":"OpEx!GZ9","v":1333.3333333333333},{"$f":"OpEx!HA9","v":1333.3333333333333},{"$f":"OpEx!HB9","v":1333.3333333333333},{"$f":"OpEx!HC9","v":1333.3333333333333},{"$f":"OpEx!HD9","v":1333.3333333333333},{"$f":"OpEx!HE9","v":1333.3333333333333},{"$f":"OpEx!HF9","v":1333.3333333333333},{"$f":"OpEx!HG9","v":1333.3333333333333},{"$f":"OpEx!HH9","v":1333.3333333333333},{"$f":"OpEx!HI9","v":1333.3333333333333},{"$f":"OpEx!HJ9","v":1333.3333333333333},{"$f":"OpEx!HK9","v":1333.3333333333333},{"$f":"OpEx!HL9","v":1333.3333333333333},{"$f":"OpEx!HM9","v":1333.3333333333333},{"$f":"OpEx!HN9","v":1333.3333333333333},{"$f":"OpEx!HO9","v":1333.3333333333333},{"$f":"OpEx!HP9","v":1333.3333333333333},{"$f":"OpEx!HQ9","v":1333.3333333333333},{"$f":"OpEx!HR9","v":1333.3333333333333},{"$f":"OpEx!HS9","v":1333.3333333333333},{"$f":"OpEx!HT9","v":1333.3333333333333},{"$f":"OpEx!HU9","v":1333.3333333333333},{"$f":"OpEx!HV9","v":1333.3333333333333},{"$f":"OpEx!HW9","v":1333.3333333333333},{"$f":"OpEx!HX9","v":1333.3333333333333},{"$f":"OpEx!HY9","v":1333.3333333333333},{"$f":"OpEx!HZ9","v":1333.3333333333333},{"$f":"OpEx!IA9","v":1333.3333333333333},{"$f":"OpEx!IB9","v":1333.3333333333333},{"$f":"OpEx!IC9","v":1333.3333333333333},{"$f":"OpEx!ID9","v":1333.3333333333333},{"$f":"OpEx!IE9","v":1333.3333333333333},{"$f":"OpEx!IF9","v":1333.3333333333333},{"$f":"OpEx!IG9","v":1333.3333333333333},{"$f":"OpEx!IH9","v":1333.3333333333333},{"$f":"OpEx!II9","v":1333.3333333333333},{"$f":"OpEx!IJ9","v":1333.3333333333333},{"$f":"OpEx!IK9","v":1333.3333333333333},{"$f":"OpEx!IL9","v":1333.3333333333333},{"$f":"OpEx!IM9","v":1333.3333333333333},{"$f":"OpEx!IN9","v":1333.3333333333333},{"$f":"OpEx!IO9","v":1333.3333333333333},{"$f":"OpEx!IP9","v":1333.3333333333333},{"$f":"OpEx!IQ9","v":1333.3333333333333},{"$f":"OpEx!IR9","v":1333.3333333333333},{"$f":"OpEx!IS9","v":1333.3333333333333},{"$f":"OpEx!IT9","v":1333.3333333333333},{"$f":"OpEx!IU9","v":1333.3333333333333},{"$f":"OpEx!IV9","v":1333.3333333333333},{"$f":"OpEx!IW9","v":1333.3333333333333},{"$f":"OpEx!IX9","v":1333.3333333333333},{"$f":"OpEx!IY9","v":1333.3333333333333},{"$f":"OpEx!IZ9","v":1333.3333333333333},{"$f":"OpEx!JA9","v":1333.3333333333333},{"$f":"OpEx!JB9","v":1333.3333333333333},{"$f":"OpEx!JC9","v":1333.3333333333333},{"$f":"OpEx!JD9","v":1333.3333333333333},{"$f":"OpEx!JE9","v":1333.3333333333333},{"$f":"OpEx!JF9","v":1333.3333333333333},{"$f":"OpEx!JG9","v":1333.3333333333333},{"$f":"OpEx!JH9","v":1333.3333333333333},{"$f":"OpEx!JI9","v":1333.3333333333333},{"$f":"OpEx!JJ9","v":1333.3333333333333},{"$f":"OpEx!JK9","v":1333.3333333333333},{"$f":"OpEx!JL9","v":1333.3333333333333},{"$f":"OpEx!JM9","v":1333.3333333333333},{"$f":"OpEx!JN9","v":1333.3333333333333},{"$f":"OpEx!JO9","v":1333.3333333333333},{"$f":"OpEx!JP9","v":1333.3333333333333},{"$f":"OpEx!JQ9","v":1333.3333333333333},{"$f":"OpEx!JR9","v":1333.3333333333333},{"$f":"OpEx!JS9","v":1333.3333333333333},{"$f":"OpEx!JT9","v":1333.3333333333333},{"$f":"OpEx!JU9","v":1333.3333333333333},{"$f":"OpEx!JV9","v":1333.3333333333333},{"$f":"OpEx!JW9","v":1333.3333333333333},{"$f":"OpEx!JX9","v":1333.3333333333333},{"$f":"OpEx!JY9","v":1333.3333333333333},{"$f":"OpEx!JZ9","v":1333.3333333333333},{"$f":"OpEx!KA9","v":1333.3333333333333},{"$f":"OpEx!KB9","v":1333.3333333333333},{"$f":"OpEx!KC9","v":1333.3333333333333},{"$f":"OpEx!KD9","v":1333.3333333333333},{"$f":"OpEx!KE9","v":1333.3333333333333},{"$f":"OpEx!KF9","v":1333.3333333333333},{"$f":"OpEx!KG9","v":1333.3333333333333},{"$f":"OpEx!KH9","v":1333.3333333333333},{"$f":"OpEx!KI9","v":1333.3333333333333},{"$f":"OpEx!KJ9","v":1333.3333333333333},{"$f":"OpEx!KK9","v":1333.3333333333333},{"$f":"OpEx!KL9","v":1333.3333333333333},{"$f":"OpEx!KM9","v":1333.3333333333333},{"$f":"OpEx!KN9","v":1333.3333333333333},{"$f":"OpEx!KO9","v":1333.3333333333333},{"$f":"OpEx!KP9","v":1333.3333333333333},{"$f":"OpEx!KQ9","v":1333.3333333333333},{"$f":"OpEx!KR9","v":1333.3333333333333},{"$f":"OpEx!KS9","v":1333.3333333333333},{"$f":"OpEx!KT9","v":1333.3333333333333},{"$f":"OpEx!KU9","v":1333.3333333333333},{"$f":"OpEx!KV9","v":1333.3333333333333},{"$f":"OpEx!KW9","v":1333.3333333333333},{"$f":"OpEx!KX9","v":1333.3333333333333},{"$f":"OpEx!KY9","v":1333.3333333333333},{"$f":"OpEx!KZ9","v":1333.3333333333333},{"$f":"OpEx!LA9","v":1333.3333333333333},{"$f":"OpEx!LB9","v":1333.3333333333333},{"$f":"OpEx!LC9","v":1333.3333333333333},{"$f":"OpEx!LD9","v":1333.3333333333333},{"$f":"OpEx!LE9","v":1333.3333333333333},{"$f":"OpEx!LF9","v":1333.3333333333333},{"$f":"OpEx!LG9","v":1333.3333333333333},{"$f":"OpEx!LH9","v":1333.3333333333333},{"$f":"OpEx!LI9","v":1333.3333333333333},{"$f":"OpEx!LJ9","v":1333.3333333333333},{"$f":"OpEx!LK9","v":1333.3333333333333},{"$f":"OpEx!LL9","v":1333.3333333333333},{"$f":"OpEx!LM9","v":1333.3333333333333},{"$f":"OpEx!LN9","v":1333.3333333333333},{"$f":"OpEx!LO9","v":1333.3333333333333},{"$f":"OpEx!LP9","v":1333.3333333333333},{"$f":"OpEx!LQ9","v":1333.3333333333333},{"$f":"OpEx!LR9","v":1333.3333333333333},{"$f":"OpEx!LS9","v":1333.3333333333333},{"$f":"OpEx!LT9","v":1333.3333333333333},{"$f":"OpEx!LU9","v":1333.3333333333333},{"$f":"OpEx!LV9","v":1333.3333333333333}]
[null,null,{"$f":"OpEx!A12","v":"      Garantia"},null,"EUR",null,null,2245962.8980800039,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OpEx!AF12/2","v":0},{"$f":"OpEx!AG12/2","v":0},{"$f":"OpEx!AH12/2","v":0},{"$f":"OpEx!AI12","v":7486.5429936000028},{"$f":"OpEx!AJ12","v":7486.5429936000028},{"$f":"OpEx!AK12","v":7486.5429936000028},{"$f":"OpEx!AL12","v":7486.5429936000028},{"$f":"OpEx!AM12","v":7486.5429936000028},{"$f":"OpEx!AN12","v":7486.5429936000028},{"$f":"OpEx!AO12","v":7486.5429936000028},{"$f":"OpEx!AP12","v":7486.5429936000028},{"$f":"OpEx!AQ12","v":7486.5429936000028},{"$f":"OpEx!AR12","v":7486.5429936000028},{"$f":"OpEx!AS12","v":7486.5429936000028},{"$f":"OpEx!AT12","v":7486.5429936000028},{"$f":"OpEx!AU12","v":7486.5429936000028},{"$f":"OpEx!AV12","v":7486.5429936000028},{"$f":"OpEx!AW12","v":7486.5429936000028},{"$f":"OpEx!AX12","v":7486.5429936000028},{"$f":"OpEx!AY12","v":7486.5429936000028},{"$f":"OpEx!AZ12","v":7486.5429936000028},{"$f":"OpEx!BA12","v":7486.5429936000028},{"$f":"OpEx!BB12","v":7486.5429936000028},{"$f":"OpEx!BC12","v":7486.5429936000028},{"$f":"OpEx!BD12","v":7486.5429936000028},{"$f":"OpEx!BE12","v":7486.5429936000028},{"$f":"OpEx!BF12","v":7486.5429936000028},{"$f":"OpEx!BG12","v":7486.5429936000028},{"$f":"OpEx!BH12","v":7486.5429936000028},{"$f":"OpEx!BI12","v":7486.5429936000028},{"$f":"OpEx!BJ12","v":7486.5429936000028},{"$f":"OpEx!BK12","v":7486.5429936000028},{"$f":"OpEx!BL12","v":7486.5429936000028},{"$f":"OpEx!BM12","v":7486.5429936000028},{"$f":"OpEx!BN12","v":7486.5429936000028},{"$f":"OpEx!BO12","v":7486.5429936000028},{"$f":"OpEx!BP12","v":7486.5429936000028},{"$f":"OpEx!BQ12","v":7486.5429936000028},{"$f":"OpEx!BR12","v":7486.5429936000028},{"$f":"OpEx!BS12","v":7486.5429936000028},{"$f":"OpEx!BT12","v":7486.5429936000028},{"$f":"OpEx!BU12","v":7486.5429936000028},{"$f":"OpEx!BV12","v":7486.5429936000028},{"$f":"OpEx!BW12","v":7486.5429936000028},{"$f":"OpEx!BX12","v":7486.5429936000028},{"$f":"OpEx!BY12","v":7486.5429936000028},{"$f":"OpEx!BZ12","v":7486.5429936000028},{"$f":"OpEx!CA12","v":7486.5429936000028},{"$f":"OpEx!CB12","v":7486.5429936000028},{"$f":"OpEx!CC12","v":7486.5429936000028},{"$f":"OpEx!CD12","v":7486.5429936000028},{"$f":"OpEx!CE12","v":7486.5429936000028},{"$f":"OpEx!CF12","v":7486.5429936000028},{"$f":"OpEx!CG12","v":7486.5429936000028},{"$f":"OpEx!CH12","v":7486.5429936000028},{"$f":"OpEx!CI12","v":7486.5429936000028},{"$f":"OpEx!CJ12","v":7486.5429936000028},{"$f":"OpEx!CK12","v":7486.5429936000028},{"$f":"OpEx!CL12","v":7486.5429936000028},{"$f":"OpEx!CM12","v":7486.5429936000028},{"$f":"OpEx!CN12","v":7486.5429936000028},{"$f":"OpEx!CO12","v":7486.5429936000028},{"$f":"OpEx!CP12","v":7486.5429936000028},{"$f":"OpEx!CQ12","v":7486.5429936000028},{"$f":"OpEx!CR12","v":7486.5429936000028},{"$f":"OpEx!CS12","v":7486.5429936000028},{"$f":"OpEx!CT12","v":7486.5429936000028},{"$f":"OpEx!CU12","v":7486.5429936000028},{"$f":"OpEx!CV12","v":7486.5429936000028},{"$f":"OpEx!CW12","v":7486.5429936000028},{"$f":"OpEx!CX12","v":7486.5429936000028},{"$f":"OpEx!CY12","v":7486.5429936000028},{"$f":"OpEx!CZ12","v":7486.5429936000028},{"$f":"OpEx!DA12","v":7486.5429936000028},{"$f":"OpEx!DB12","v":7486.5429936000028},{"$f":"OpEx!DC12","v":7486.5429936000028},{"$f":"OpEx!DD12","v":7486.5429936000028},{"$f":"OpEx!DE12","v":7486.5429936000028},{"$f":"OpEx!DF12","v":7486.5429936000028},{"$f":"OpEx!DG12","v":7486.5429936000028},{"$f":"OpEx!DH12","v":7486.5429936000028},{"$f":"OpEx!DI12","v":7486.5429936000028},{"$f":"OpEx!DJ12","v":7486.5429936000028},{"$f":"OpEx!DK12","v":7486.5429936000028},{"$f":"OpEx!DL12","v":7486.5429936000028},{"$f":"OpEx!DM12","v":7486.5429936000028},{"$f":"OpEx!DN12","v":7486.5429936000028},{"$f":"OpEx!DO12","v":7486.5429936000028},{"$f":"OpEx!DP12","v":7486.5429936000028},{"$f":"OpEx!DQ12","v":7486.5429936000028},{"$f":"OpEx!DR12","v":7486.5429936000028},{"$f":"OpEx!DS12","v":7486.5429936000028},{"$f":"OpEx!DT12","v":7486.5429936000028},{"$f":"OpEx!DU12","v":7486.5429936000028},{"$f":"OpEx!DV12","v":7486.5429936000028},{"$f":"OpEx!DW12","v":7486.5429936000028},{"$f":"OpEx!DX12","v":7486.5429936000028},{"$f":"OpEx!DY12","v":7486.5429936000028},{"$f":"OpEx!DZ12","v":7486.5429936000028},{"$f":"OpEx!EA12","v":7486.5429936000028},{"$f":"OpEx!EB12","v":7486.5429936000028},{"$f":"OpEx!EC12","v":7486.5429936000028},{"$f":"OpEx!ED12","v":7486.5429936000028},{"$f":"OpEx!EE12","v":7486.5429936000028},{"$f":"OpEx!EF12","v":7486.5429936000028},{"$f":"OpEx!EG12","v":7486.5429936000028},{"$f":"OpEx!EH12","v":7486.5429936000028},{"$f":"OpEx!EI12","v":7486.5429936000028},{"$f":"OpEx!EJ12","v":7486.5429936000028},{"$f":"OpEx!EK12","v":7486.5429936000028},{"$f":"OpEx!EL12","v":7486.5429936000028},{"$f":"OpEx!EM12","v":7486.5429936000028},{"$f":"OpEx!EN12","v":7486.5429936000028},{"$f":"OpEx!EO12","v":7486.5429936000028},{"$f":"OpEx!EP12","v":7486.5429936000028},{"$f":"OpEx!EQ12","v":7486.5429936000028},{"$f":"OpEx!ER12","v":7486.5429936000028},{"$f":"OpEx!ES12","v":7486.5429936000028},{"$f":"OpEx!ET12","v":7486.5429936000028},{"$f":"OpEx!EU12","v":7486.5429936000028},{"$f":"OpEx!EV12","v":7486.5429936000028},{"$f":"OpEx!EW12","v":7486.5429936000028},{"$f":"OpEx!EX12","v":7486.5429936000028},{"$f":"OpEx!EY12","v":7486.5429936000028},{"$f":"OpEx!EZ12","v":7486.5429936000028},{"$f":"OpEx!FA12","v":7486.5429936000028},{"$f":"OpEx!FB12","v":7486.5429936000028},{"$f":"OpEx!FC12","v":7486.5429936000028},{"$f":"OpEx!FD12","v":7486.5429936000028},{"$f":"OpEx!FE12","v":7486.5429936000028},{"$f":"OpEx!FF12","v":7486.5429936000028},{"$f":"OpEx!FG12","v":7486.5429936000028},{"$f":"OpEx!FH12","v":7486.5429936000028},{"$f":"OpEx!FI12","v":7486.5429936000028},{"$f":"OpEx!FJ12","v":7486.5429936000028},{"$f":"OpEx!FK12","v":7486.5429936000028},{"$f":"OpEx!FL12","v":7486.5429936000028},{"$f":"OpEx!FM12","v":7486.5429936000028},{"$f":"OpEx!FN12","v":7486.5429936000028},{"$f":"OpEx!FO12","v":7486.5429936000028},{"$f":"OpEx!FP12","v":7486.5429936000028},{"$f":"OpEx!FQ12","v":7486.5429936000028},{"$f":"OpEx!FR12","v":7486.5429936000028},{"$f":"OpEx!FS12","v":7486.5429936000028},{"$f":"OpEx!FT12","v":7486.5429936000028},{"$f":"OpEx!FU12","v":7486.5429936000028},{"$f":"OpEx!FV12","v":7486.5429936000028},{"$f":"OpEx!FW12","v":7486.5429936000028},{"$f":"OpEx!FX12","v":7486.5429936000028},{"$f":"OpEx!FY12","v":7486.5429936000028},{"$f":"OpEx!FZ12","v":7486.5429936000028},{"$f":"OpEx!GA12","v":7486.5429936000028},{"$f":"OpEx!GB12","v":7486.5429936000028},{"$f":"OpEx!GC12","v":7486.5429936000028},{"$f":"OpEx!GD12","v":7486.5429936000028},{"$f":"OpEx!GE12","v":7486.5429936000028},{"$f":"OpEx!GF12","v":7486.5429936000028},{"$f":"OpEx!GG12","v":7486.5429936000028},{"$f":"OpEx!GH12","v":7486.5429936000028},{"$f":"OpEx!GI12","v":7486.5429936000028},{"$f":"OpEx!GJ12","v":7486.5429936000028},{"$f":"OpEx!GK12","v":7486.5429936000028},{"$f":"OpEx!GL12","v":7486.5429936000028},{"$f":"OpEx!GM12","v":7486.5429936000028},{"$f":"OpEx!GN12","v":7486.5429936000028},{"$f":"OpEx!GO12","v":7486.5429936000028},{"$f":"OpEx!GP12","v":7486.5429936000028},{"$f":"OpEx!GQ12","v":7486.5429936000028},{"$f":"OpEx!GR12","v":7486.5429936000028},{"$f":"OpEx!GS12","v":7486.5429936000028},{"$f":"OpEx!GT12","v":7486.5429936000028},{"$f":"OpEx!GU12","v":7486.5429936000028},{"$f":"OpEx!GV12","v":7486.5429936000028},{"$f":"OpEx!GW12","v":7486.5429936000028},{"$f":"OpEx!GX12","v":7486.5429936000028},{"$f":"OpEx!GY12","v":7486.5429936000028},{"$f":"OpEx!GZ12","v":7486.5429936000028},{"$f":"OpEx!HA12","v":7486.5429936000028},{"$f":"OpEx!HB12","v":7486.5429936000028},{"$f":"OpEx!HC12","v":7486.5429936000028},{"$f":"OpEx!HD12","v":7486.5429936000028},{"$f":"OpEx!HE12","v":7486.5429936000028},{"$f":"OpEx!HF12","v":7486.5429936000028},{"$f":"OpEx!HG12","v":7486.5429936000028},{"$f":"OpEx!HH12","v":7486.5429936000028},{"$f":"OpEx!HI12","v":7486.5429936000028},{"$f":"OpEx!HJ12","v":7486.5429936000028},{"$f":"OpEx!HK12","v":7486.5429936000028},{"$f":"OpEx!HL12","v":7486.5429936000028},{"$f":"OpEx!HM12","v":7486.5429936000028},{"$f":"OpEx!HN12","v":7486.5429936000028},{"$f":"OpEx!HO12","v":7486.5429936000028},{"$f":"OpEx!HP12","v":7486.5429936000028},{"$f":"OpEx!HQ12","v":7486.5429936000028},{"$f":"OpEx!HR12","v":7486.5429936000028},{"$f":"OpEx!HS12","v":7486.5429936000028},{"$f":"OpEx!HT12","v":7486.5429936000028},{"$f":"OpEx!HU12","v":7486.5429936000028},{"$f":"OpEx!HV12","v":7486.5429936000028},{"$f":"OpEx!HW12","v":7486.5429936000028},{"$f":"OpEx!HX12","v":7486.5429936000028},{"$f":"OpEx!HY12","v":7486.5429936000028},{"$f":"OpEx!HZ12","v":7486.5429936000028},{"$f":"OpEx!IA12","v":7486.5429936000028},{"$f":"OpEx!IB12","v":7486.5429936000028},{"$f":"OpEx!IC12","v":7486.5429936000028},{"$f":"OpEx!ID12","v":7486.5429936000028},{"$f":"OpEx!IE12","v":7486.5429936000028},{"$f":"OpEx!IF12","v":7486.5429936000028},{"$f":"OpEx!IG12","v":7486.5429936000028},{"$f":"OpEx!IH12","v":7486.5429936000028},{"$f":"OpEx!II12","v":7486.5429936000028},{"$f":"OpEx!IJ12","v":7486.5429936000028},{"$f":"OpEx!IK12","v":7486.5429936000028},{"$f":"OpEx!IL12","v":7486.5429936000028},{"$f":"OpEx!IM12","v":7486.5429936000028},{"$f":"OpEx!IN12","v":7486.5429936000028},{"$f":"OpEx!IO12","v":7486.5429936000028},{"$f":"OpEx!IP12","v":7486.5429936000028},{"$f":"OpEx!IQ12","v":7486.5429936000028},{"$f":"OpEx!IR12","v":7486.5429936000028},{"$f":"OpEx!IS12","v":7486.5429936000028},{"$f":"OpEx!IT12","v":7486.5429936000028},{"$f":"OpEx!IU12","v":7486.5429936000028},{"$f":"OpEx!IV12","v":7486.5429936000028},{"$f":"OpEx!IW12","v":7486.5429936000028},{"$f":"OpEx!IX12","v":7486.5429936000028},{"$f":"OpEx!IY12","v":7486.5429936000028},{"$f":"OpEx!IZ12","v":7486.5429936000028},{"$f":"OpEx!JA12","v":7486.5429936000028},{"$f":"OpEx!JB12","v":7486.5429936000028},{"$f":"OpEx!JC12","v":7486.5429936000028},{"$f":"OpEx!JD12","v":7486.5429936000028},{"$f":"OpEx!JE12","v":7486.5429936000028},{"$f":"OpEx!JF12","v":7486.5429936000028},{"$f":"OpEx!JG12","v":7486.5429936000028},{"$f":"OpEx!JH12","v":7486.5429936000028},{"$f":"OpEx!JI12","v":7486.5429936000028},{"$f":"OpEx!JJ12","v":7486.5429936000028},{"$f":"OpEx!JK12","v":7486.5429936000028},{"$f":"OpEx!JL12","v":7486.5429936000028},{"$f":"OpEx!JM12","v":7486.5429936000028},{"$f":"OpEx!JN12","v":7486.5429936000028},{"$f":"OpEx!JO12","v":7486.5429936000028},{"$f":"OpEx!JP12","v":7486.5429936000028},{"$f":"OpEx!JQ12","v":7486.5429936000028},{"$f":"OpEx!JR12","v":7486.5429936000028},{"$f":"OpEx!JS12","v":7486.5429936000028},{"$f":"OpEx!JT12","v":7486.5429936000028},{"$f":"OpEx!JU12","v":7486.5429936000028},{"$f":"OpEx!JV12","v":7486.5429936000028},{"$f":"OpEx!JW12","v":7486.5429936000028},{"$f":"OpEx!JX12","v":7486.5429936000028},{"$f":"OpEx!JY12","v":7486.5429936000028},{"$f":"OpEx!JZ12","v":7486.5429936000028},{"$f":"OpEx!KA12","v":7486.5429936000028},{"$f":"OpEx!KB12","v":7486.5429936000028},{"$f":"OpEx!KC12","v":7486.5429936000028},{"$f":"OpEx!KD12","v":7486.5429936000028},{"$f":"OpEx!KE12","v":7486.5429936000028},{"$f":"OpEx!KF12","v":7486.5429936000028},{"$f":"OpEx!KG12","v":7486.5429936000028},{"$f":"OpEx!KH12","v":7486.5429936000028},{"$f":"OpEx!KI12","v":7486.5429936000028},{"$f":"OpEx!KJ12","v":7486.5429936000028},{"$f":"OpEx!KK12","v":7486.5429936000028},{"$f":"OpEx!KL12","v":7486.5429936000028},{"$f":"OpEx!KM12","v":7486.5429936000028},{"$f":"OpEx!KN12","v":7486.5429936000028},{"$f":"OpEx!KO12","v":7486.5429936000028},{"$f":"OpEx!KP12","v":7486.5429936000028},{"$f":"OpEx!KQ12","v":7486.5429936000028},{"$f":"OpEx!KR12","v":7486.5429936000028},{"$f":"OpEx!KS12","v":7486.5429936000028},{"$f":"OpEx!KT12","v":7486.5429936000028},{"$f":"OpEx!KU12","v":7486.5429936000028},{"$f":"OpEx!KV12","v":7486.5429936000028},{"$f":"OpEx!KW12","v":7486.5429936000028},{"$f":"OpEx!KX12","v":7486.5429936000028},{"$f":"OpEx!KY12","v":7486.5429936000028},{"$f":"OpEx!KZ12","v":7486.5429936000028},{"$f":"OpEx!LA12","v":7486.5429936000028},{"$f":"OpEx!LB12","v":7486.5429936000028},{"$f":"OpEx!LC12","v":7486.5429936000028},{"$f":"OpEx!LD12","v":7486.5429936000028},{"$f":"OpEx!LE12","v":7486.5429936000028},{"$f":"OpEx!LF12","v":7486.5429936000028},{"$f":"OpEx!LG12","v":7486.5429936000028},{"$f":"OpEx!LH12","v":7486.5429936000028},{"$f":"OpEx!LI12","v":7486.5429936000028},{"$f":"OpEx!LJ12","v":7486.5429936000028},{"$f":"OpEx!LK12","v":7486.5429936000028},{"$f":"OpEx!LL12","v":7486.5429936000028},{"$f":"OpEx!LM12","v":7486.5429936000028},{"$f":"OpEx!LN12","v":7486.5429936000028},{"$f":"OpEx!LO12","v":7486.5429936000028},{"$f":"OpEx!LP12","v":7486.5429936000028},{"$f":"OpEx!LQ12","v":7486.5429936000028},{"$f":"OpEx!LR12","v":7486.5429936000028},{"$f":"OpEx!LS12","v":7486.5429936000028},{"$f":"OpEx!LT12","v":7486.5429936000028},{"$f":"OpEx!LU12","v":7486.5429936000028},{"$f":"OpEx!LV12","v":7486.5429936000028}]
[null,null,{"$f":"OpEx!A14","v":"      Consumo de Largura de Banda / Acesso à Internet"},null,"EUR",null,null,30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OpEx!AF15/2","v":0},{"$f":"OpEx!AG15/2","v":0},{"$f":"OpEx!AH15/2","v":0},{"$f":"OpEx!AI14","v":100},{"$f":"OpEx!AJ14","v":100},{"$f":"OpEx!AK14","v":100},{"$f":"OpEx!AL14","v":100},{"$f":"OpEx!AM14","v":100},{"$f":"OpEx!AN14","v":100},{"$f":"OpEx!AO14","v":100},{"$f":"OpEx!AP14","v":100},{"$f":"OpEx!AQ14","v":100},{"$f":"OpEx!AR14","v":100},{"$f":"OpEx!AS14","v":100},{"$f":"OpEx!AT14","v":100},{"$f":"OpEx!AU14","v":100},{"$f":"OpEx!AV14","v":100},{"$f":"OpEx!AW14","v":100},{"$f":"OpEx!AX14","v":100},{"$f":"OpEx!AY14","v":100},{"$f":"OpEx!AZ14","v":100},{"$f":"OpEx!BA14","v":100},{"$f":"OpEx!BB14","v":100},{"$f":"OpEx!BC14","v":100},{"$f":"OpEx!BD14","v":100},{"$f":"OpEx!BE14","v":100},{"$f":"OpEx!BF14","v":100},{"$f":"OpEx!BG14","v":100},{"$f":"OpEx!BH14","v":100},{"$f":"OpEx!BI14","v":100},{"$f":"OpEx!BJ14","v":100},{"$f":"OpEx!BK14","v":100},{"$f":"OpEx!BL14","v":100},{"$f":"OpEx!BM14","v":100},{"$f":"OpEx!BN14","v":100},{"$f":"OpEx!BO14","v":100},{"$f":"OpEx!BP14","v":100},{"$f":"OpEx!BQ14","v":100},{"$f":"OpEx!BR14","v":100},{"$f":"OpEx!BS14","v":100},{"$f":"OpEx!BT14","v":100},{"$f":"OpEx!BU14","v":100},{"$f":"OpEx!BV14","v":100},{"$f":"OpEx!BW14","v":100},{"$f":"OpEx!BX14","v":100},{"$f":"OpEx!BY14","v":100},{"$f":"OpEx!BZ14","v":100},{"$f":"OpEx!CA14","v":100},{"$f":"OpEx!CB14","v":100},{"$f":"OpEx!CC14","v":100},{"$f":"OpEx!CD14","v":100},{"$f":"OpEx!CE14","v":100},{"$f":"OpEx!CF14","v":100},{"$f":"OpEx!CG14","v":100},{"$f":"OpEx!CH14","v":100},{"$f":"OpEx!CI14","v":100},{"$f":"OpEx!CJ14","v":100},{"$f":"OpEx!CK14","v":100},{"$f":"OpEx!CL14","v":100},{"$f":"OpEx!CM14","v":100},{"$f":"OpEx!CN14","v":100},{"$f":"OpEx!CO14","v":100},{"$f":"OpEx!CP14","v":100},{"$f":"OpEx!CQ14","v":100},{"$f":"OpEx!CR14","v":100},{"$f":"OpEx!CS14","v":100},{"$f":"OpEx!CT14","v":100},{"$f":"OpEx!CU14","v":100},{"$f":"OpEx!CV14","v":100},{"$f":"OpEx!CW14","v":100},{"$f":"OpEx!CX14","v":100},{"$f":"OpEx!CY14","v":100},{"$f":"OpEx!CZ14","v":100},{"$f":"OpEx!DA14","v":100},{"$f":"OpEx!DB14","v":100},{"$f":"OpEx!DC14","v":100},{"$f":"OpEx!DD14","v":100},{"$f":"OpEx!DE14","v":100},{"$f":"OpEx!DF14","v":100},{"$f":"OpEx!DG14","v":100},{"$f":"OpEx!DH14","v":100},{"$f":"OpEx!DI14","v":100},{"$f":"OpEx!DJ14","v":100},{"$f":"OpEx!DK14","v":100},{"$f":"OpEx!DL14","v":100},{"$f":"OpEx!DM14","v":100},{"$f":"OpEx!DN14","v":100},{"$f":"OpEx!DO14","v":100},{"$f":"OpEx!DP14","v":100},{"$f":"OpEx!DQ14","v":100},{"$f":"OpEx!DR14","v":100},{"$f":"OpEx!DS14","v":100},{"$f":"OpEx!DT14","v":100},{"$f":"OpEx!DU14","v":100},{"$f":"OpEx!DV14","v":100},{"$f":"OpEx!DW14","v":100},{"$f":"OpEx!DX14","v":100},{"$f":"OpEx!DY14","v":100},{"$f":"OpEx!DZ14","v":100},{"$f":"OpEx!EA14","v":100},{"$f":"OpEx!EB14","v":100},{"$f":"OpEx!EC14","v":100},{"$f":"OpEx!ED14","v":100},{"$f":"OpEx!EE14","v":100},{"$f":"OpEx!EF14","v":100},{"$f":"OpEx!EG14","v":100},{"$f":"OpEx!EH14","v":100},{"$f":"OpEx!EI14","v":100},{"$f":"OpEx!EJ14","v":100},{"$f":"OpEx!EK14","v":100},{"$f":"OpEx!EL14","v":100},{"$f":"OpEx!EM14","v":100},{"$f":"OpEx!EN14","v":100},{"$f":"OpEx!EO14","v":100},{"$f":"OpEx!EP14","v":100},{"$f":"OpEx!EQ14","v":100},{"$f":"OpEx!ER14","v":100},{"$f":"OpEx!ES14","v":100},{"$f":"OpEx!ET14","v":100},{"$f":"OpEx!EU14","v":100},{"$f":"OpEx!EV14","v":100},{"$f":"OpEx!EW14","v":100},{"$f":"OpEx!EX14","v":100},{"$f":"OpEx!EY14","v":100},{"$f":"OpEx!EZ14","v":100},{"$f":"OpEx!FA14","v":100},{"$f":"OpEx!FB14","v":100},{"$f":"OpEx!FC14","v":100},{"$f":"OpEx!FD14","v":100},{"$f":"OpEx!FE14","v":100},{"$f":"OpEx!FF14","v":100},{"$f":"OpEx!FG14","v":100},{"$f":"OpEx!FH14","v":100},{"$f":"OpEx!FI14","v":100},{"$f":"OpEx!FJ14","v":100},{"$f":"OpEx!FK14","v":100},{"$f":"OpEx!FL14","v":100},{"$f":"OpEx!FM14","v":100},{"$f":"OpEx!FN14","v":100},{"$f":"OpEx!FO14","v":100},{"$f":"OpEx!FP14","v":100},{"$f":"OpEx!FQ14","v":100},{"$f":"OpEx!FR14","v":100},{"$f":"OpEx!FS14","v":100},{"$f":"OpEx!FT14","v":100},{"$f":"OpEx!FU14","v":100},{"$f":"OpEx!FV14","v":100},{"$f":"OpEx!FW14","v":100},{"$f":"OpEx!FX14","v":100},{"$f":"OpEx!FY14","v":100},{"$f":"OpEx!FZ14","v":100},{"$f":"OpEx!GA14","v":100},{"$f":"OpEx!GB14","v":100},{"$f":"OpEx!GC14","v":100},{"$f":"OpEx!GD14","v":100},{"$f":"OpEx!GE14","v":100},{"$f":"OpEx!GF14","v":100},{"$f":"OpEx!GG14","v":100},{"$f":"OpEx!GH14","v":100},{"$f":"OpEx!GI14","v":100},{"$f":"OpEx!GJ14","v":100},{"$f":"OpEx!GK14","v":100},{"$f":"OpEx!GL14","v":100},{"$f":"OpEx!GM14","v":100},{"$f":"OpEx!GN14","v":100},{"$f":"OpEx!GO14","v":100},{"$f":"OpEx!GP14","v":100},{"$f":"OpEx!GQ14","v":100},{"$f":"OpEx!GR14","v":100},{"$f":"OpEx!GS14","v":100},{"$f":"OpEx!GT14","v":100},{"$f":"OpEx!GU14","v":100},{"$f":"OpEx!GV14","v":100},{"$f":"OpEx!GW14","v":100},{"$f":"OpEx!GX14","v":100},{"$f":"OpEx!GY14","v":100},{"$f":"OpEx!GZ14","v":100},{"$f":"OpEx!HA14","v":100},{"$f":"OpEx!HB14","v":100},{"$f":"OpEx!HC14","v":100},{"$f":"OpEx!HD14","v":100},{"$f":"OpEx!HE14","v":100},{"$f":"OpEx!HF14","v":100},{"$f":"OpEx!HG14","v":100},{"$f":"OpEx!HH14","v":100},{"$f":"OpEx!HI14","v":100},{"$f":"OpEx!HJ14","v":100},{"$f":"OpEx!HK14","v":100},{"$f":"OpEx!HL14","v":100},{"$f":"OpEx!HM14","v":100},{"$f":"OpEx!HN14","v":100},{"$f":"OpEx!HO14","v":100},{"$f":"OpEx!HP14","v":100},{"$f":"OpEx!HQ14","v":100},{"$f":"OpEx!HR14","v":100},{"$f":"OpEx!HS14","v":100},{"$f":"OpEx!HT14","v":100},{"$f":"OpEx!HU14","v":100},{"$f":"OpEx!HV14","v":100},{"$f":"OpEx!HW14","v":100},{"$f":"OpEx!HX14","v":100},{"$f":"OpEx!HY14","v":100},{"$f":"OpEx!HZ14","v":100},{"$f":"OpEx!IA14","v":100},{"$f":"OpEx!IB14","v":100},{"$f":"OpEx!IC14","v":100},{"$f":"OpEx!ID14","v":100},{"$f":"OpEx!IE14","v":100},{"$f":"OpEx!IF14","v":100},{"$f":"OpEx!IG14","v":100},{"$f":"OpEx!IH14","v":100},{"$f":"OpEx!II14","v":100},{"$f":"OpEx!IJ14","v":100},{"$f":"OpEx!IK14","v":100},{"$f":"OpEx!IL14","v":100},{"$f":"OpEx!IM14","v":100},{"$f":"OpEx!IN14","v":100},{"$f":"OpEx!IO14","v":100},{"$f":"OpEx!IP14","v":100},{"$f":"OpEx!IQ14","v":100},{"$f":"OpEx!IR14","v":100},{"$f":"OpEx!IS14","v":100},{"$f":"OpEx!IT14","v":100},{"$f":"OpEx!IU14","v":100},{"$f":"OpEx!IV14","v":100},{"$f":"OpEx!IW14","v":100},{"$f":"OpEx!IX14","v":100},{"$f":"OpEx!IY14","v":100},{"$f":"OpEx!IZ14","v":100},{"$f":"OpEx!JA14","v":100},{"$f":"OpEx!JB14","v":100},{"$f":"OpEx!JC14","v":100},{"$f":"OpEx!JD14","v":100},{"$f":"OpEx!JE14","v":100},{"$f":"OpEx!JF14","v":100},{"$f":"OpEx!JG14","v":100},{"$f":"OpEx!JH14","v":100},{"$f":"OpEx!JI14","v":100},{"$f":"OpEx!JJ14","v":100},{"$f":"OpEx!JK14","v":100},{"$f":"OpEx!JL14","v":100},{"$f":"OpEx!JM14","v":100},{"$f":"OpEx!JN14","v":100},{"$f":"OpEx!JO14","v":100},{"$f":"OpEx!JP14","v":100},{"$f":"OpEx!JQ14","v":100},{"$f":"OpEx!JR14","v":100},{"$f":"OpEx!JS14","v":100},{"$f":"OpEx!JT14","v":100},{"$f":"OpEx!JU14","v":100},{"$f":"OpEx!JV14","v":100},{"$f":"OpEx!JW14","v":100},{"$f":"OpEx!JX14","v":100},{"$f":"OpEx!JY14","v":100},{"$f":"OpEx!JZ14","v":100},{"$f":"OpEx!KA14","v":100},{"$f":"OpEx!KB14","v":100},{"$f":"OpEx!KC14","v":100},{"$f":"OpEx!KD14","v":100},{"$f":"OpEx!KE14","v":100},{"$f":"OpEx!KF14","v":100},{"$f":"OpEx!KG14","v":100},{"$f":"OpEx!KH14","v":100},{"$f":"OpEx!KI14","v":100},{"$f":"OpEx!KJ14","v":100},{"$f":"OpEx!KK14","v":100},{"$f":"OpEx!KL14","v":100},{"$f":"OpEx!KM14","v":100},{"$f":"OpEx!KN14","v":100},{"$f":"OpEx!KO14","v":100},{"$f":"OpEx!KP14","v":100},{"$f":"OpEx!KQ14","v":100},{"$f":"OpEx!KR14","v":100},{"$f":"OpEx!KS14","v":100},{"$f":"OpEx!KT14","v":100},{"$f":"OpEx!KU14","v":100},{"$f":"OpEx!KV14","v":100},{"$f":"OpEx!KW14","v":100},{"$f":"OpEx!KX14","v":100},{"$f":"OpEx!KY14","v":100},{"$f":"OpEx!KZ14","v":100},{"$f":"OpEx!LA14","v":100},{"$f":"OpEx!LB14","v":100},{"$f":"OpEx!LC14","v":100},{"$f":"OpEx!LD14","v":100},{"$f":"OpEx!LE14","v":100},{"$f":"OpEx!LF14","v":100},{"$f":"OpEx!LG14","v":100},{"$f":"OpEx!LH14","v":100},{"$f":"OpEx!LI14","v":100},{"$f":"OpEx!LJ14","v":100},{"$f":"OpEx!LK14","v":100},{"$f":"OpEx!LL14","v":100},{"$f":"OpEx!LM14","v":100},{"$f":"OpEx!LN14","v":100},{"$f":"OpEx!LO14","v":100},{"$f":"OpEx!LP14","v":100},{"$f":"OpEx!LQ14","v":100},{"$f":"OpEx!LR14","v":100},{"$f":"OpEx!LS14","v":100},{"$f":"OpEx!LT14","v":100},{"$f":"OpEx!LU14","v":100},{"$f":"OpEx!LV14","v":100}]
[null,null,{"$f":"OpEx!A17","v":"      Ferramentas e Consumíveis Diversos"},null,"EUR",null,null,44250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OpEx!AF17/2","v":0},{"$f":"OpEx!AG17/2","v":0},{"$f":"OpEx!AH17/2","v":0},{"$f":"OpEx!AI17","v":0},{"$f":"OpEx!AJ17","v":0},{"$f":"OpEx!AK17","v":0},{"$f":"OpEx!AL17","v":0},{"$f":"OpEx!AM17","v":0},{"$f":"OpEx!AN17","v":150},{"$f":"OpEx!AO17","v":150},{"$f":"OpEx!AP17","v":150},{"$f":"OpEx!AQ17","v":150},{"$f":"OpEx!AR17","v":150},{"$f":"OpEx!AS17","v":150},{"$f":"OpEx!AT17","v":150},{"$f":"OpEx!AU17","v":150},{"$f":"OpEx!AV17","v":150},{"$f":"OpEx!AW17","v":150},{"$f":"OpEx!AX17","v":150},{"$f":"OpEx!AY17","v":150},{"$f":"OpEx!AZ17","v":150},{"$f":"OpEx!BA17","v":150},{"$f":"OpEx!BB17","v":150},{"$f":"OpEx!BC17","v":150},{"$f":"OpEx!BD17","v":150},{"$f":"OpEx!BE17","v":150},{"$f":"OpEx!BF17","v":150},{"$f":"OpEx!BG17","v":150},{"$f":"OpEx!BH17","v":150},{"$f":"OpEx!BI17","v":150},{"$f":"OpEx!BJ17","v":150},{"$f":"OpEx!BK17","v":150},{"$f":"OpEx!BL17","v":150},{"$f":"OpEx!BM17","v":150},{"$f":"OpEx!BN17","v":150},{"$f":"OpEx!BO17","v":150},{"$f":"OpEx!BP17","v":150},{"$f":"OpEx!BQ17","v":150},{"$f":"OpEx!BR17","v":150},{"$f":"OpEx!BS17","v":150},{"$f":"OpEx!BT17","v":150},{"$f":"OpEx!BU17","v":150},{"$f":"OpEx!BV17","v":150},{"$f":"OpEx!BW17","v":150},{"$f":"OpEx!BX17","v":150},{"$f":"OpEx!BY17","v":150},{"$f":"OpEx!BZ17","v":150},{"$f":"OpEx!CA17","v":150},{"$f":"OpEx!CB17","v":150},{"$f":"OpEx!CC17","v":150},{"$f":"OpEx!CD17","v":150},{"$f":"OpEx!CE17","v":150},{"$f":"OpEx!CF17","v":150},{"$f":"OpEx!CG17","v":150},{"$f":"OpEx!CH17","v":150},{"$f":"OpEx!CI17","v":150},{"$f":"OpEx!CJ17","v":150},{"$f":"OpEx!CK17","v":150},{"$f":"OpEx!CL17","v":150},{"$f":"OpEx!CM17","v":150},{"$f":"OpEx!CN17","v":150},{"$f":"OpEx!CO17","v":150},{"$f":"OpEx!CP17","v":150},{"$f":"OpEx!CQ17","v":150},{"$f":"OpEx!CR17","v":150},{"$f":"OpEx!CS17","v":150},{"$f":"OpEx!CT17","v":150},{"$f":"OpEx!CU17","v":150},{"$f":"OpEx!CV17","v":150},{"$f":"OpEx!CW17","v":150},{"$f":"OpEx!CX17","v":150},{"$f":"OpEx!CY17","v":150},{"$f":"OpEx!CZ17","v":150},{"$f":"OpEx!DA17","v":150},{"$f":"OpEx!DB17","v":150},{"$f":"OpEx!DC17","v":150},{"$f":"OpEx!DD17","v":150},{"$f":"OpEx!DE17","v":150},{"$f":"OpEx!DF17","v":150},{"$f":"OpEx!DG17","v":150},{"$f":"OpEx!DH17","v":150},{"$f":"OpEx!DI17","v":150},{"$f":"OpEx!DJ17","v":150},{"$f":"OpEx!DK17","v":150},{"$f":"OpEx!DL17","v":150},{"$f":"OpEx!DM17","v":150},{"$f":"OpEx!DN17","v":150},{"$f":"OpEx!DO17","v":150},{"$f":"OpEx!DP17","v":150},{"$f":"OpEx!DQ17","v":150},{"$f":"OpEx!DR17","v":150},{"$f":"OpEx!DS17","v":150},{"$f":"OpEx!DT17","v":150},{"$f":"OpEx!DU17","v":150},{"$f":"OpEx!DV17","v":150},{"$f":"OpEx!DW17","v":150},{"$f":"OpEx!DX17","v":150},{"$f":"OpEx!DY17","v":150},{"$f":"OpEx!DZ17","v":150},{"$f":"OpEx!EA17","v":150},{"$f":"OpEx!EB17","v":150},{"$f":"OpEx!EC17","v":150},{"$f":"OpEx!ED17","v":150},{"$f":"OpEx!EE17","v":150},{"$f":"OpEx!EF17","v":150},{"$f":"OpEx!EG17","v":150},{"$f":"OpEx!EH17","v":150},{"$f":"OpEx!EI17","v":150},{"$f":"OpEx!EJ17","v":150},{"$f":"OpEx!EK17","v":150},{"$f":"OpEx!EL17","v":150},{"$f":"OpEx!EM17","v":150},{"$f":"OpEx!EN17","v":150},{"$f":"OpEx!EO17","v":150},{"$f":"OpEx!EP17","v":150},{"$f":"OpEx!EQ17","v":150},{"$f":"OpEx!ER17","v":150},{"$f":"OpEx!ES17","v":150},{"$f":"OpEx!ET17","v":150},{"$f":"OpEx!EU17","v":150},{"$f":"OpEx!EV17","v":150},{"$f":"OpEx!EW17","v":150},{"$f":"OpEx!EX17","v":150},{"$f":"OpEx!EY17","v":150},{"$f":"OpEx!EZ17","v":150},{"$f":"OpEx!FA17","v":150},{"$f":"OpEx!FB17","v":150},{"$f":"OpEx!FC17","v":150},{"$f":"OpEx!FD17","v":150},{"$f":"OpEx!FE17","v":150},{"$f":"OpEx!FF17","v":150},{"$f":"OpEx!FG17","v":150},{"$f":"OpEx!FH17","v":150},{"$f":"OpEx!FI17","v":150},{"$f":"OpEx!FJ17","v":150},{"$f":"OpEx!FK17","v":150},{"$f":"OpEx!FL17","v":150},{"$f":"OpEx!FM17","v":150},{"$f":"OpEx!FN17","v":150},{"$f":"OpEx!FO17","v":150},{"$f":"OpEx!FP17","v":150},{"$f":"OpEx!FQ17","v":150},{"$f":"OpEx!FR17","v":150},{"$f":"OpEx!FS17","v":150},{"$f":"OpEx!FT17","v":150},{"$f":"OpEx!FU17","v":150},{"$f":"OpEx!FV17","v":150},{"$f":"OpEx!FW17","v":150},{"$f":"OpEx!FX17","v":150},{"$f":"OpEx!FY17","v":150},{"$f":"OpEx!FZ17","v":150},{"$f":"OpEx!GA17","v":150},{"$f":"OpEx!GB17","v":150},{"$f":"OpEx!GC17","v":150},{"$f":"OpEx!GD17","v":150},{"$f":"OpEx!GE17","v":150},{"$f":"OpEx!GF17","v":150},{"$f":"OpEx!GG17","v":150},{"$f":"OpEx!GH17","v":150},{"$f":"OpEx!GI17","v":150},{"$f":"OpEx!GJ17","v":150},{"$f":"OpEx!GK17","v":150},{"$f":"OpEx!GL17","v":150},{"$f":"OpEx!GM17","v":150},{"$f":"OpEx!GN17","v":150},{"$f":"OpEx!GO17","v":150},{"$f":"OpEx!GP17","v":150},{"$f":"OpEx!GQ17","v":150},{"$f":"OpEx!GR17","v":150},{"$f":"OpEx!GS17","v":150},{"$f":"OpEx!GT17","v":150},{"$f":"OpEx!GU17","v":150},{"$f":"OpEx!GV17","v":150},{"$f":"OpEx!GW17","v":150},{"$f":"OpEx!GX17","v":150},{"$f":"OpEx!GY17","v":150},{"$f":"OpEx!GZ17","v":150},{"$f":"OpEx!HA17","v":150},{"$f":"OpEx!HB17","v":150},{"$f":"OpEx!HC17","v":150},{"$f":"OpEx!HD17","v":150},{"$f":"OpEx!HE17","v":150},{"$f":"OpEx!HF17","v":150},{"$f":"OpEx!HG17","v":150},{"$f":"OpEx!HH17","v":150},{"$f":"OpEx!HI17","v":150},{"$f":"OpEx!HJ17","v":150},{"$f":"OpEx!HK17","v":150},{"$f":"OpEx!HL17","v":150},{"$f":"OpEx!HM17","v":150},{"$f":"OpEx!HN17","v":150},{"$f":"OpEx!HO17","v":150},{"$f":"OpEx!HP17","v":150},{"$f":"OpEx!HQ17","v":150},{"$f":"OpEx!HR17","v":150},{"$f":"OpEx!HS17","v":150},{"$f":"OpEx!HT17","v":150},{"$f":"OpEx!HU17","v":150},{"$f":"OpEx!HV17","v":150},{"$f":"OpEx!HW17","v":150},{"$f":"OpEx!HX17","v":150},{"$f":"OpEx!HY17","v":150},{"$f":"OpEx!HZ17","v":150},{"$f":"OpEx!IA17","v":150},{"$f":"OpEx!IB17","v":150},{"$f":"OpEx!IC17","v":150},{"$f":"OpEx!ID17","v":150},{"$f":"OpEx!IE17","v":150},{"$f":"OpEx!IF17","v":150},{"$f":"OpEx!IG17","v":150},{"$f":"OpEx!IH17","v":150},{"$f":"OpEx!II17","v":150},{"$f":"OpEx!IJ17","v":150},{"$f":"OpEx!IK17","v":150},{"$f":"OpEx!IL17","v":150},{"$f":"OpEx!IM17","v":150},{"$f":"OpEx!IN17","v":150},{"$f":"OpEx!IO17","v":150},{"$f":"OpEx!IP17","v":150},{"$f":"OpEx!IQ17","v":150},{"$f":"OpEx!IR17","v":150},{"$f":"OpEx!IS17","v":150},{"$f":"OpEx!IT17","v":150},{"$f":"OpEx!IU17","v":150},{"$f":"OpEx!IV17","v":150},{"$f":"OpEx!IW17","v":150},{"$f":"OpEx!IX17","v":150},{"$f":"OpEx!IY17","v":150},{"$f":"OpEx!IZ17","v":150},{"$f":"OpEx!JA17","v":150},{"$f":"OpEx!JB17","v":150},{"$f":"OpEx!JC17","v":150},{"$f":"OpEx!JD17","v":150},{"$f":"OpEx!JE17","v":150},{"$f":"OpEx!JF17","v":150},{"$f":"OpEx!JG17","v":150},{"$f":"OpEx!JH17","v":150},{"$f":"OpEx!JI17","v":150},{"$f":"OpEx!JJ17","v":150},{"$f":"OpEx!JK17","v":150},{"$f":"OpEx!JL17","v":150},{"$f":"OpEx!JM17","v":150},{"$f":"OpEx!JN17","v":150},{"$f":"OpEx!JO17","v":150},{"$f":"OpEx!JP17","v":150},{"$f":"OpEx!JQ17","v":150},{"$f":"OpEx!JR17","v":150},{"$f":"OpEx!JS17","v":150},{"$f":"OpEx!JT17","v":150},{"$f":"OpEx!JU17","v":150},{"$f":"OpEx!JV17","v":150},{"$f":"OpEx!JW17","v":150},{"$f":"OpEx!JX17","v":150},{"$f":"OpEx!JY17","v":150},{"$f":"OpEx!JZ17","v":150},{"$f":"OpEx!KA17","v":150},{"$f":"OpEx!KB17","v":150},{"$f":"OpEx!KC17","v":150},{"$f":"OpEx!KD17","v":150},{"$f":"OpEx!KE17","v":150},{"$f":"OpEx!KF17","v":150},{"$f":"OpEx!KG17","v":150},{"$f":"OpEx!KH17","v":150},{"$f":"OpEx!KI17","v":150},{"$f":"OpEx!KJ17","v":150},{"$f":"OpEx!KK17","v":150},{"$f":"OpEx!KL17","v":150},{"$f":"OpEx!KM17","v":150},{"$f":"OpEx!KN17","v":150},{"$f":"OpEx!KO17","v":150},{"$f":"OpEx!KP17","v":150},{"$f":"OpEx!KQ17","v":150},{"$f":"OpEx!KR17","v":150},{"$f":"OpEx!KS17","v":150},{"$f":"OpEx!KT17","v":150},{"$f":"OpEx!KU17","v":150},{"$f":"OpEx!KV17","v":150},{"$f":"OpEx!KW17","v":150},{"$f":"OpEx!KX17","v":150},{"$f":"OpEx!KY17","v":150},{"$f":"OpEx!KZ17","v":150},{"$f":"OpEx!LA17","v":150},{"$f":"OpEx!LB17","v":150},{"$f":"OpEx!LC17","v":150},{"$f":"OpEx!LD17","v":150},{"$f":"OpEx!LE17","v":150},{"$f":"OpEx!LF17","v":150},{"$f":"OpEx!LG17","v":150},{"$f":"OpEx!LH17","v":150},{"$f":"OpEx!LI17","v":150},{"$f":"OpEx!LJ17","v":150},{"$f":"OpEx!LK17","v":150},{"$f":"OpEx!LL17","v":150},{"$f":"OpEx!LM17","v":150},{"$f":"OpEx!LN17","v":150},{"$f":"OpEx!LO17","v":150},{"$f":"OpEx!LP17","v":150},{"$f":"OpEx!LQ17","v":150},{"$f":"OpEx!LR17","v":150},{"$f":"OpEx!LS17","v":150},{"$f":"OpEx!LT17","v":150},{"$f":"OpEx!LU17","v":150},{"$f":"OpEx!LV17","v":150}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"OpEx!AF20/2","v":0},{"$f":"OpEx!AG20/2","v":0},{"$f":"OpEx!AH20/2","v":0}]
[null,null,{"$f":"OpEx!A25","v":"      Contabilidade"},null,"EUR",null,null,60000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OpEx!AI25","v":200},{"$f":"OpEx!AJ25","v":200},{"$f":"OpEx!AK25","v":200},{"$f":"OpEx!AL25","v":200},{"$f":"OpEx!AM25","v":200},{"$f":"OpEx!AN25","v":200},{"$f":"OpEx!AO25","v":200},{"$f":"OpEx!AP25","v":200},{"$f":"OpEx!AQ25","v":200},{"$f":"OpEx!AR25","v":200},{"$f":"OpEx!AS25","v":200},{"$f":"OpEx!AT25","v":200},{"$f":"OpEx!AU25","v":200},{"$f":"OpEx!AV25","v":200},{"$f":"OpEx!AW25","v":200},{"$f":"OpEx!AX25","v":200},{"$f":"OpEx!AY25","v":200},{"$f":"OpEx!AZ25","v":200},{"$f":"OpEx!BA25","v":200},{"$f":"OpEx!BB25","v":200},{"$f":"OpEx!BC25","v":200},{"$f":"OpEx!BD25","v":200},{"$f":"OpEx!BE25","v":200},{"$f":"OpEx!BF25","v":200},{"$f":"OpEx!BG25","v":200},{"$f":"OpEx!BH25","v":200},{"$f":"OpEx!BI25","v":200},{"$f":"OpEx!BJ25","v":200},{"$f":"OpEx!BK25","v":200},{"$f":"OpEx!BL25","v":200},{"$f":"OpEx!BM25","v":200},{"$f":"OpEx!BN25","v":200},{"$f":"OpEx!BO25","v":200},{"$f":"OpEx!BP25","v":200},{"$f":"OpEx!BQ25","v":200},{"$f":"OpEx!BR25","v":200},{"$f":"OpEx!BS25","v":200},{"$f":"OpEx!BT25","v":200},{"$f":"OpEx!BU25","v":200},{"$f":"OpEx!BV25","v":200},{"$f":"OpEx!BW25","v":200},{"$f":"OpEx!BX25","v":200},{"$f":"OpEx!BY25","v":200},{"$f":"OpEx!BZ25","v":200},{"$f":"OpEx!CA25","v":200},{"$f":"OpEx!CB25","v":200},{"$f":"OpEx!CC25","v":200},{"$f":"OpEx!CD25","v":200},{"$f":"OpEx!CE25","v":200},{"$f":"OpEx!CF25","v":200},{"$f":"OpEx!CG25","v":200},{"$f":"OpEx!CH25","v":200},{"$f":"OpEx!CI25","v":200},{"$f":"OpEx!CJ25","v":200},{"$f":"OpEx!CK25","v":200},{"$f":"OpEx!CL25","v":200},{"$f":"OpEx!CM25","v":200},{"$f":"OpEx!CN25","v":200},{"$f":"OpEx!CO25","v":200},{"$f":"OpEx!CP25","v":200},{"$f":"OpEx!CQ25","v":200},{"$f":"OpEx!CR25","v":200},{"$f":"OpEx!CS25","v":200},{"$f":"OpEx!CT25","v":200},{"$f":"OpEx!CU25","v":200},{"$f":"OpEx!CV25","v":200},{"$f":"OpEx!CW25","v":200},{"$f":"OpEx!CX25","v":200},{"$f":"OpEx!CY25","v":200},{"$f":"OpEx!CZ25","v":200},{"$f":"OpEx!DA25","v":200},{"$f":"OpEx!DB25","v":200},{"$f":"OpEx!DC25","v":200},{"$f":"OpEx!DD25","v":200},{"$f":"OpEx!DE25","v":200},{"$f":"OpEx!DF25","v":200},{"$f":"OpEx!DG25","v":200},{"$f":"OpEx!DH25","v":200},{"$f":"OpEx!DI25","v":200},{"$f":"OpEx!DJ25","v":200},{"$f":"OpEx!DK25","v":200},{"$f":"OpEx!DL25","v":200},{"$f":"OpEx!DM25","v":200},{"$f":"OpEx!DN25","v":200},{"$f":"OpEx!DO25","v":200},{"$f":"OpEx!DP25","v":200},{"$f":"OpEx!DQ25","v":200},{"$f":"OpEx!DR25","v":200},{"$f":"OpEx!DS25","v":200},{"$f":"OpEx!DT25","v":200},{"$f":"OpEx!DU25","v":200},{"$f":"OpEx!DV25","v":200},{"$f":"OpEx!DW25","v":200},{"$f":"OpEx!DX25","v":200},{"$f":"OpEx!DY25","v":200},{"$f":"OpEx!DZ25","v":200},{"$f":"OpEx!EA25","v":200},{"$f":"OpEx!EB25","v":200},{"$f":"OpEx!EC25","v":200},{"$f":"OpEx!ED25","v":200},{"$f":"OpEx!EE25","v":200},{"$f":"OpEx!EF25","v":200},{"$f":"OpEx!EG25","v":200},{"$f":"OpEx!EH25","v":200},{"$f":"OpEx!EI25","v":200},{"$f":"OpEx!EJ25","v":200},{"$f":"OpEx!EK25","v":200},{"$f":"OpEx!EL25","v":200},{"$f":"OpEx!EM25","v":200},{"$f":"OpEx!EN25","v":200},{"$f":"OpEx!EO25","v":200},{"$f":"OpEx!EP25","v":200},{"$f":"OpEx!EQ25","v":200},{"$f":"OpEx!ER25","v":200},{"$f":"OpEx!ES25","v":200},{"$f":"OpEx!ET25","v":200},{"$f":"OpEx!EU25","v":200},{"$f":"OpEx!EV25","v":200},{"$f":"OpEx!EW25","v":200},{"$f":"OpEx!EX25","v":200},{"$f":"OpEx!EY25","v":200},{"$f":"OpEx!EZ25","v":200},{"$f":"OpEx!FA25","v":200},{"$f":"OpEx!FB25","v":200},{"$f":"OpEx!FC25","v":200},{"$f":"OpEx!FD25","v":200},{"$f":"OpEx!FE25","v":200},{"$f":"OpEx!FF25","v":200},{"$f":"OpEx!FG25","v":200},{"$f":"OpEx!FH25","v":200},{"$f":"OpEx!FI25","v":200},{"$f":"OpEx!FJ25","v":200},{"$f":"OpEx!FK25","v":200},{"$f":"OpEx!FL25","v":200},{"$f":"OpEx!FM25","v":200},{"$f":"OpEx!FN25","v":200},{"$f":"OpEx!FO25","v":200},{"$f":"OpEx!FP25","v":200},{"$f":"OpEx!FQ25","v":200},{"$f":"OpEx!FR25","v":200},{"$f":"OpEx!FS25","v":200},{"$f":"OpEx!FT25","v":200},{"$f":"OpEx!FU25","v":200},{"$f":"OpEx!FV25","v":200},{"$f":"OpEx!FW25","v":200},{"$f":"OpEx!FX25","v":200},{"$f":"OpEx!FY25","v":200},{"$f":"OpEx!FZ25","v":200},{"$f":"OpEx!GA25","v":200},{"$f":"OpEx!GB25","v":200},{"$f":"OpEx!GC25","v":200},{"$f":"OpEx!GD25","v":200},{"$f":"OpEx!GE25","v":200},{"$f":"OpEx!GF25","v":200},{"$f":"OpEx!GG25","v":200},{"$f":"OpEx!GH25","v":200},{"$f":"OpEx!GI25","v":200},{"$f":"OpEx!GJ25","v":200},{"$f":"OpEx!GK25","v":200},{"$f":"OpEx!GL25","v":200},{"$f":"OpEx!GM25","v":200},{"$f":"OpEx!GN25","v":200},{"$f":"OpEx!GO25","v":200},{"$f":"OpEx!GP25","v":200},{"$f":"OpEx!GQ25","v":200},{"$f":"OpEx!GR25","v":200},{"$f":"OpEx!GS25","v":200},{"$f":"OpEx!GT25","v":200},{"$f":"OpEx!GU25","v":200},{"$f":"OpEx!GV25","v":200},{"$f":"OpEx!GW25","v":200},{"$f":"OpEx!GX25","v":200},{"$f":"OpEx!GY25","v":200},{"$f":"OpEx!GZ25","v":200},{"$f":"OpEx!HA25","v":200},{"$f":"OpEx!HB25","v":200},{"$f":"OpEx!HC25","v":200},{"$f":"OpEx!HD25","v":200},{"$f":"OpEx!HE25","v":200},{"$f":"OpEx!HF25","v":200},{"$f":"OpEx!HG25","v":200},{"$f":"OpEx!HH25","v":200},{"$f":"OpEx!HI25","v":200},{"$f":"OpEx!HJ25","v":200},{"$f":"OpEx!HK25","v":200},{"$f":"OpEx!HL25","v":200},{"$f":"OpEx!HM25","v":200},{"$f":"OpEx!HN25","v":200},{"$f":"OpEx!HO25","v":200},{"$f":"OpEx!HP25","v":200},{"$f":"OpEx!HQ25","v":200},{"$f":"OpEx!HR25","v":200},{"$f":"OpEx!HS25","v":200},{"$f":"OpEx!HT25","v":200},{"$f":"OpEx!HU25","v":200},{"$f":"OpEx!HV25","v":200},{"$f":"OpEx!HW25","v":200},{"$f":"OpEx!HX25","v":200},{"$f":"OpEx!HY25","v":200},{"$f":"OpEx!HZ25","v":200},{"$f":"OpEx!IA25","v":200},{"$f":"OpEx!IB25","v":200},{"$f":"OpEx!IC25","v":200},{"$f":"OpEx!ID25","v":200},{"$f":"OpEx!IE25","v":200},{"$f":"OpEx!IF25","v":200},{"$f":"OpEx!IG25","v":200},{"$f":"OpEx!IH25","v":200},{"$f":"OpEx!II25","v":200},{"$f":"OpEx!IJ25","v":200},{"$f":"OpEx!IK25","v":200},{"$f":"OpEx!IL25","v":200},{"$f":"OpEx!IM25","v":200},{"$f":"OpEx!IN25","v":200},{"$f":"OpEx!IO25","v":200},{"$f":"OpEx!IP25","v":200},{"$f":"OpEx!IQ25","v":200},{"$f":"OpEx!IR25","v":200},{"$f":"OpEx!IS25","v":200},{"$f":"OpEx!IT25","v":200},{"$f":"OpEx!IU25","v":200},{"$f":"OpEx!IV25","v":200},{"$f":"OpEx!IW25","v":200},{"$f":"OpEx!IX25","v":200},{"$f":"OpEx!IY25","v":200},{"$f":"OpEx!IZ25","v":200},{"$f":"OpEx!JA25","v":200},{"$f":"OpEx!JB25","v":200},{"$f":"OpEx!JC25","v":200},{"$f":"OpEx!JD25","v":200},{"$f":"OpEx!JE25","v":200},{"$f":"OpEx!JF25","v":200},{"$f":"OpEx!JG25","v":200},{"$f":"OpEx!JH25","v":200},{"$f":"OpEx!JI25","v":200},{"$f":"OpEx!JJ25","v":200},{"$f":"OpEx!JK25","v":200},{"$f":"OpEx!JL25","v":200},{"$f":"OpEx!JM25","v":200},{"$f":"OpEx!JN25","v":200},{"$f":"OpEx!JO25","v":200},{"$f":"OpEx!JP25","v":200},{"$f":"OpEx!JQ25","v":200},{"$f":"OpEx!JR25","v":200},{"$f":"OpEx!JS25","v":200},{"$f":"OpEx!JT25","v":200},{"$f":"OpEx!JU25","v":200},{"$f":"OpEx!JV25","v":200},{"$f":"OpEx!JW25","v":200},{"$f":"OpEx!JX25","v":200},{"$f":"OpEx!JY25","v":200},{"$f":"OpEx!JZ25","v":200},{"$f":"OpEx!KA25","v":200},{"$f":"OpEx!KB25","v":200},{"$f":"OpEx!KC25","v":200},{"$f":"OpEx!KD25","v":200},{"$f":"OpEx!KE25","v":200},{"$f":"OpEx!KF25","v":200},{"$f":"OpEx!KG25","v":200},{"$f":"OpEx!KH25","v":200},{"$f":"OpEx!KI25","v":200},{"$f":"OpEx!KJ25","v":200},{"$f":"OpEx!KK25","v":200},{"$f":"OpEx!KL25","v":200},{"$f":"OpEx!KM25","v":200},{"$f":"OpEx!KN25","v":200},{"$f":"OpEx!KO25","v":200},{"$f":"OpEx!KP25","v":200},{"$f":"OpEx!KQ25","v":200},{"$f":"OpEx!KR25","v":200},{"$f":"OpEx!KS25","v":200},{"$f":"OpEx!KT25","v":200},{"$f":"OpEx!KU25","v":200},{"$f":"OpEx!KV25","v":200},{"$f":"OpEx!KW25","v":200},{"$f":"OpEx!KX25","v":200},{"$f":"OpEx!KY25","v":200},{"$f":"OpEx!KZ25","v":200},{"$f":"OpEx!LA25","v":200},{"$f":"OpEx!LB25","v":200},{"$f":"OpEx!LC25","v":200},{"$f":"OpEx!LD25","v":200},{"$f":"OpEx!LE25","v":200},{"$f":"OpEx!LF25","v":200},{"$f":"OpEx!LG25","v":200},{"$f":"OpEx!LH25","v":200},{"$f":"OpEx!LI25","v":200},{"$f":"OpEx!LJ25","v":200},{"$f":"OpEx!LK25","v":200},{"$f":"OpEx!LL25","v":200},{"$f":"OpEx!LM25","v":200},{"$f":"OpEx!LN25","v":200},{"$f":"OpEx!LO25","v":200},{"$f":"OpEx!LP25","v":200},{"$f":"OpEx!LQ25","v":200},{"$f":"OpEx!LR25","v":200},{"$f":"OpEx!LS25","v":200},{"$f":"OpEx!LT25","v":200},{"$f":"OpEx!LU25","v":200},{"$f":"OpEx!LV25","v":200}]
[null,null,{"$f":"OpEx!A30","v":"      Licenças e Taxas"},null,"EUR",null,null,792499.99999999756,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OpEx!AI30","v":2641.6666666666665},{"$f":"OpEx!AJ30","v":2641.6666666666665},{"$f":"OpEx!AK30","v":2641.6666666666665},{"$f":"OpEx!AL30","v":2641.6666666666665},{"$f":"OpEx!AM30","v":2641.6666666666665},{"$f":"OpEx!AN30","v":2641.6666666666665},{"$f":"OpEx!AO30","v":2641.6666666666665},{"$f":"OpEx!AP30","v":2641.6666666666665},{"$f":"OpEx!AQ30","v":2641.6666666666665},{"$f":"OpEx!AR30","v":2641.6666666666665},{"$f":"OpEx!AS30","v":2641.6666666666665},{"$f":"OpEx!AT30","v":2641.6666666666665},{"$f":"OpEx!AU30","v":2641.6666666666665},{"$f":"OpEx!AV30","v":2641.6666666666665},{"$f":"OpEx!AW30","v":2641.6666666666665},{"$f":"OpEx!AX30","v":2641.6666666666665},{"$f":"OpEx!AY30","v":2641.6666666666665},{"$f":"OpEx!AZ30","v":2641.6666666666665},{"$f":"OpEx!BA30","v":2641.6666666666665},{"$f":"OpEx!BB30","v":2641.6666666666665},{"$f":"OpEx!BC30","v":2641.6666666666665},{"$f":"OpEx!BD30","v":2641.6666666666665},{"$f":"OpEx!BE30","v":2641.6666666666665},{"$f":"OpEx!BF30","v":2641.6666666666665},{"$f":"OpEx!BG30","v":2641.6666666666665},{"$f":"OpEx!BH30","v":2641.6666666666665},{"$f":"OpEx!BI30","v":2641.6666666666665},{"$f":"OpEx!BJ30","v":2641.6666666666665},{"$f":"OpEx!BK30","v":2641.6666666666665},{"$f":"OpEx!BL30","v":2641.6666666666665},{"$f":"OpEx!BM30","v":2641.6666666666665},{"$f":"OpEx!BN30","v":2641.6666666666665},{"$f":"OpEx!BO30","v":2641.6666666666665},{"$f":"OpEx!BP30","v":2641.6666666666665},{"$f":"OpEx!BQ30","v":2641.6666666666665},{"$f":"OpEx!BR30","v":2641.6666666666665},{"$f":"OpEx!BS30","v":2641.6666666666665},{"$f":"OpEx!BT30","v":2641.6666666666665},{"$f":"OpEx!BU30","v":2641.6666666666665},{"$f":"OpEx!BV30","v":2641.6666666666665},{"$f":"OpEx!BW30","v":2641.6666666666665},{"$f":"OpEx!BX30","v":2641.6666666666665},{"$f":"OpEx!BY30","v":2641.6666666666665},{"$f":"OpEx!BZ30","v":2641.6666666666665},{"$f":"OpEx!CA30","v":2641.6666666666665},{"$f":"OpEx!CB30","v":2641.6666666666665},{"$f":"OpEx!CC30","v":2641.6666666666665},{"$f":"OpEx!CD30","v":2641.6666666666665},{"$f":"OpEx!CE30","v":2641.6666666666665},{"$f":"OpEx!CF30","v":2641.6666666666665},{"$f":"OpEx!CG30","v":2641.6666666666665},{"$f":"OpEx!CH30","v":2641.6666666666665},{"$f":"OpEx!CI30","v":2641.6666666666665},{"$f":"OpEx!CJ30","v":2641.6666666666665},{"$f":"OpEx!CK30","v":2641.6666666666665},{"$f":"OpEx!CL30","v":2641.6666666666665},{"$f":"OpEx!CM30","v":2641.6666666666665},{"$f":"OpEx!CN30","v":2641.6666666666665},{"$f":"OpEx!CO30","v":2641.6666666666665},{"$f":"OpEx!CP30","v":2641.6666666666665},{"$f":"OpEx!CQ30","v":2641.6666666666665},{"$f":"OpEx!CR30","v":2641.6666666666665},{"$f":"OpEx!CS30","v":2641.6666666666665},{"$f":"OpEx!CT30","v":2641.6666666666665},{"$f":"OpEx!CU30","v":2641.6666666666665},{"$f":"OpEx!CV30","v":2641.6666666666665},{"$f":"OpEx!CW30","v":2641.6666666666665},{"$f":"OpEx!CX30","v":2641.6666666666665},{"$f":"OpEx!CY30","v":2641.6666666666665},{"$f":"OpEx!CZ30","v":2641.6666666666665},{"$f":"OpEx!DA30","v":2641.6666666666665},{"$f":"OpEx!DB30","v":2641.6666666666665},{"$f":"OpEx!DC30","v":2641.6666666666665},{"$f":"OpEx!DD30","v":2641.6666666666665},{"$f":"OpEx!DE30","v":2641.6666666666665},{"$f":"OpEx!DF30","v":2641.6666666666665},{"$f":"OpEx!DG30","v":2641.6666666666665},{"$f":"OpEx!DH30","v":2641.6666666666665},{"$f":"OpEx!DI30","v":2641.6666666666665},{"$f":"OpEx!DJ30","v":2641.6666666666665},{"$f":"OpEx!DK30","v":2641.6666666666665},{"$f":"OpEx!DL30","v":2641.6666666666665},{"$f":"OpEx!DM30","v":2641.6666666666665},{"$f":"OpEx!DN30","v":2641.6666666666665},{"$f":"OpEx!DO30","v":2641.6666666666665},{"$f":"OpEx!DP30","v":2641.6666666666665},{"$f":"OpEx!DQ30","v":2641.6666666666665},{"$f":"OpEx!DR30","v":2641.6666666666665},{"$f":"OpEx!DS30","v":2641.6666666666665},{"$f":"OpEx!DT30","v":2641.6666666666665},{"$f":"OpEx!DU30","v":2641.6666666666665},{"$f":"OpEx!DV30","v":2641.6666666666665},{"$f":"OpEx!DW30","v":2641.6666666666665},{"$f":"OpEx!DX30","v":2641.6666666666665},{"$f":"OpEx!DY30","v":2641.6666666666665},{"$f":"OpEx!DZ30","v":2641.6666666666665},{"$f":"OpEx!EA30","v":2641.6666666666665},{"$f":"OpEx!EB30","v":2641.6666666666665},{"$f":"OpEx!EC30","v":2641.6666666666665},{"$f":"OpEx!ED30","v":2641.6666666666665},{"$f":"OpEx!EE30","v":2641.6666666666665},{"$f":"OpEx!EF30","v":2641.6666666666665},{"$f":"OpEx!EG30","v":2641.6666666666665},{"$f":"OpEx!EH30","v":2641.6666666666665},{"$f":"OpEx!EI30","v":2641.6666666666665},{"$f":"OpEx!EJ30","v":2641.6666666666665},{"$f":"OpEx!EK30","v":2641.6666666666665},{"$f":"OpEx!EL30","v":2641.6666666666665},{"$f":"OpEx!EM30","v":2641.6666666666665},{"$f":"OpEx!EN30","v":2641.6666666666665},{"$f":"OpEx!EO30","v":2641.6666666666665},{"$f":"OpEx!EP30","v":2641.6666666666665},{"$f":"OpEx!EQ30","v":2641.6666666666665},{"$f":"OpEx!ER30","v":2641.6666666666665},{"$f":"OpEx!ES30","v":2641.6666666666665},{"$f":"OpEx!ET30","v":2641.6666666666665},{"$f":"OpEx!EU30","v":2641.6666666666665},{"$f":"OpEx!EV30","v":2641.6666666666665},{"$f":"OpEx!EW30","v":2641.6666666666665},{"$f":"OpEx!EX30","v":2641.6666666666665},{"$f":"OpEx!EY30","v":2641.6666666666665},{"$f":"OpEx!EZ30","v":2641.6666666666665},{"$f":"OpEx!FA30","v":2641.6666666666665},{"$f":"OpEx!FB30","v":2641.6666666666665},{"$f":"OpEx!FC30","v":2641.6666666666665},{"$f":"OpEx!FD30","v":2641.6666666666665},{"$f":"OpEx!FE30","v":2641.6666666666665},{"$f":"OpEx!FF30","v":2641.6666666666665},{"$f":"OpEx!FG30","v":2641.6666666666665},{"$f":"OpEx!FH30","v":2641.6666666666665},{"$f":"OpEx!FI30","v":2641.6666666666665},{"$f":"OpEx!FJ30","v":2641.6666666666665},{"$f":"OpEx!FK30","v":2641.6666666666665},{"$f":"OpEx!FL30","v":2641.6666666666665},{"$f":"OpEx!FM30","v":2641.6666666666665},{"$f":"OpEx!FN30","v":2641.6666666666665},{"$f":"OpEx!FO30","v":2641.6666666666665},{"$f":"OpEx!FP30","v":2641.6666666666665},{"$f":"OpEx!FQ30","v":2641.6666666666665},{"$f":"OpEx!FR30","v":2641.6666666666665},{"$f":"OpEx!FS30","v":2641.6666666666665},{"$f":"OpEx!FT30","v":2641.6666666666665},{"$f":"OpEx!FU30","v":2641.6666666666665},{"$f":"OpEx!FV30","v":2641.6666666666665},{"$f":"OpEx!FW30","v":2641.6666666666665},{"$f":"OpEx!FX30","v":2641.6666666666665},{"$f":"OpEx!FY30","v":2641.6666666666665},{"$f":"OpEx!FZ30","v":2641.6666666666665},{"$f":"OpEx!GA30","v":2641.6666666666665},{"$f":"OpEx!GB30","v":2641.6666666666665},{"$f":"OpEx!GC30","v":2641.6666666666665},{"$f":"OpEx!GD30","v":2641.6666666666665},{"$f":"OpEx!GE30","v":2641.6666666666665},{"$f":"OpEx!GF30","v":2641.6666666666665},{"$f":"OpEx!GG30","v":2641.6666666666665},{"$f":"OpEx!GH30","v":2641.6666666666665},{"$f":"OpEx!GI30","v":2641.6666666666665},{"$f":"OpEx!GJ30","v":2641.6666666666665},{"$f":"OpEx!GK30","v":2641.6666666666665},{"$f":"OpEx!GL30","v":2641.6666666666665},{"$f":"OpEx!GM30","v":2641.6666666666665},{"$f":"OpEx!GN30","v":2641.6666666666665},{"$f":"OpEx!GO30","v":2641.6666666666665},{"$f":"OpEx!GP30","v":2641.6666666666665},{"$f":"OpEx!GQ30","v":2641.6666666666665},{"$f":"OpEx!GR30","v":2641.6666666666665},{"$f":"OpEx!GS30","v":2641.6666666666665},{"$f":"OpEx!GT30","v":2641.6666666666665},{"$f":"OpEx!GU30","v":2641.6666666666665},{"$f":"OpEx!GV30","v":2641.6666666666665},{"$f":"OpEx!GW30","v":2641.6666666666665},{"$f":"OpEx!GX30","v":2641.6666666666665},{"$f":"OpEx!GY30","v":2641.6666666666665},{"$f":"OpEx!GZ30","v":2641.6666666666665},{"$f":"OpEx!HA30","v":2641.6666666666665},{"$f":"OpEx!HB30","v":2641.6666666666665},{"$f":"OpEx!HC30","v":2641.6666666666665},{"$f":"OpEx!HD30","v":2641.6666666666665},{"$f":"OpEx!HE30","v":2641.6666666666665},{"$f":"OpEx!HF30","v":2641.6666666666665},{"$f":"OpEx!HG30","v":2641.6666666666665},{"$f":"OpEx!HH30","v":2641.6666666666665},{"$f":"OpEx!HI30","v":2641.6666666666665},{"$f":"OpEx!HJ30","v":2641.6666666666665},{"$f":"OpEx!HK30","v":2641.6666666666665},{"$f":"OpEx!HL30","v":2641.6666666666665},{"$f":"OpEx!HM30","v":2641.6666666666665},{"$f":"OpEx!HN30","v":2641.6666666666665},{"$f":"OpEx!HO30","v":2641.6666666666665},{"$f":"OpEx!HP30","v":2641.6666666666665},{"$f":"OpEx!HQ30","v":2641.6666666666665},{"$f":"OpEx!HR30","v":2641.6666666666665},{"$f":"OpEx!HS30","v":2641.6666666666665},{"$f":"OpEx!HT30","v":2641.6666666666665},{"$f":"OpEx!HU30","v":2641.6666666666665},{"$f":"OpEx!HV30","v":2641.6666666666665},{"$f":"OpEx!HW30","v":2641.6666666666665},{"$f":"OpEx!HX30","v":2641.6666666666665},{"$f":"OpEx!HY30","v":2641.6666666666665},{"$f":"OpEx!HZ30","v":2641.6666666666665},{"$f":"OpEx!IA30","v":2641.6666666666665},{"$f":"OpEx!IB30","v":2641.6666666666665},{"$f":"OpEx!IC30","v":2641.6666666666665},{"$f":"OpEx!ID30","v":2641.6666666666665},{"$f":"OpEx!IE30","v":2641.6666666666665},{"$f":"OpEx!IF30","v":2641.6666666666665},{"$f":"OpEx!IG30","v":2641.6666666666665},{"$f":"OpEx!IH30","v":2641.6666666666665},{"$f":"OpEx!II30","v":2641.6666666666665},{"$f":"OpEx!IJ30","v":2641.6666666666665},{"$f":"OpEx!IK30","v":2641.6666666666665},{"$f":"OpEx!IL30","v":2641.6666666666665},{"$f":"OpEx!IM30","v":2641.6666666666665},{"$f":"OpEx!IN30","v":2641.6666666666665},{"$f":"OpEx!IO30","v":2641.6666666666665},{"$f":"OpEx!IP30","v":2641.6666666666665},{"$f":"OpEx!IQ30","v":2641.6666666666665},{"$f":"OpEx!IR30","v":2641.6666666666665},{"$f":"OpEx!IS30","v":2641.6666666666665},{"$f":"OpEx!IT30","v":2641.6666666666665},{"$f":"OpEx!IU30","v":2641.6666666666665},{"$f":"OpEx!IV30","v":2641.6666666666665},{"$f":"OpEx!IW30","v":2641.6666666666665},{"$f":"OpEx!IX30","v":2641.6666666666665},{"$f":"OpEx!IY30","v":2641.6666666666665},{"$f":"OpEx!IZ30","v":2641.6666666666665},{"$f":"OpEx!JA30","v":2641.6666666666665},{"$f":"OpEx!JB30","v":2641.6666666666665},{"$f":"OpEx!JC30","v":2641.6666666666665},{"$f":"OpEx!JD30","v":2641.6666666666665},{"$f":"OpEx!JE30","v":2641.6666666666665},{"$f":"OpEx!JF30","v":2641.6666666666665},{"$f":"OpEx!JG30","v":2641.6666666666665},{"$f":"OpEx!JH30","v":2641.6666666666665},{"$f":"OpEx!JI30","v":2641.6666666666665},{"$f":"OpEx!JJ30","v":2641.6666666666665},{"$f":"OpEx!JK30","v":2641.6666666666665},{"$f":"OpEx!JL30","v":2641.6666666666665},{"$f":"OpEx!JM30","v":2641.6666666666665},{"$f":"OpEx!JN30","v":2641.6666666666665},{"$f":"OpEx!JO30","v":2641.6666666666665},{"$f":"OpEx!JP30","v":2641.6666666666665},{"$f":"OpEx!JQ30","v":2641.6666666666665},{"$f":"OpEx!JR30","v":2641.6666666666665},{"$f":"OpEx!JS30","v":2641.6666666666665},{"$f":"OpEx!JT30","v":2641.6666666666665},{"$f":"OpEx!JU30","v":2641.6666666666665},{"$f":"OpEx!JV30","v":2641.6666666666665},{"$f":"OpEx!JW30","v":2641.6666666666665},{"$f":"OpEx!JX30","v":2641.6666666666665},{"$f":"OpEx!JY30","v":2641.6666666666665},{"$f":"OpEx!JZ30","v":2641.6666666666665},{"$f":"OpEx!KA30","v":2641.6666666666665},{"$f":"OpEx!KB30","v":2641.6666666666665},{"$f":"OpEx!KC30","v":2641.6666666666665},{"$f":"OpEx!KD30","v":2641.6666666666665},{"$f":"OpEx!KE30","v":2641.6666666666665},{"$f":"OpEx!KF30","v":2641.6666666666665},{"$f":"OpEx!KG30","v":2641.6666666666665},{"$f":"OpEx!KH30","v":2641.6666666666665},{"$f":"OpEx!KI30","v":2641.6666666666665},{"$f":"OpEx!KJ30","v":2641.6666666666665},{"$f":"OpEx!KK30","v":2641.6666666666665},{"$f":"OpEx!KL30","v":2641.6666666666665},{"$f":"OpEx!KM30","v":2641.6666666666665},{"$f":"OpEx!KN30","v":2641.6666666666665},{"$f":"OpEx!KO30","v":2641.6666666666665},{"$f":"OpEx!KP30","v":2641.6666666666665},{"$f":"OpEx!KQ30","v":2641.6666666666665},{"$f":"OpEx!KR30","v":2641.6666666666665},{"$f":"OpEx!KS30","v":2641.6666666666665},{"$f":"OpEx!KT30","v":2641.6666666666665},{"$f":"OpEx!KU30","v":2641.6666666666665},{"$f":"OpEx!KV30","v":2641.6666666666665},{"$f":"OpEx!KW30","v":2641.6666666666665},{"$f":"OpEx!KX30","v":2641.6666666666665},{"$f":"OpEx!KY30","v":2641.6666666666665},{"$f":"OpEx!KZ30","v":2641.6666666666665},{"$f":"OpEx!LA30","v":2641.6666666666665},{"$f":"OpEx!LB30","v":2641.6666666666665},{"$f":"OpEx!LC30","v":2641.6666666666665},{"$f":"OpEx!LD30","v":2641.6666666666665},{"$f":"OpEx!LE30","v":2641.6666666666665},{"$f":"OpEx!LF30","v":2641.6666666666665},{"$f":"OpEx!LG30","v":2641.6666666666665},{"$f":"OpEx!LH30","v":2641.6666666666665},{"$f":"OpEx!LI30","v":2641.6666666666665},{"$f":"OpEx!LJ30","v":2641.6666666666665},{"$f":"OpEx!LK30","v":2641.6666666666665},{"$f":"OpEx!LL30","v":2641.6666666666665},{"$f":"OpEx!LM30","v":2641.6666666666665},{"$f":"OpEx!LN30","v":2641.6666666666665},{"$f":"OpEx!LO30","v":2641.6666666666665},{"$f":"OpEx!LP30","v":2641.6666666666665},{"$f":"OpEx!LQ30","v":2641.6666666666665},{"$f":"OpEx!LR30","v":2641.6666666666665},{"$f":"OpEx!LS30","v":2641.6666666666665},{"$f":"OpEx!LT30","v":2641.6666666666665},{"$f":"OpEx!LU30","v":2641.6666666666665},{"$f":"OpEx!LV30","v":2641.6666666666665}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"OpEx!AF32/2","v":0},{"$f":"OpEx!AG32/2","v":0},{"$f":"OpEx!AH32/2","v":0}]
[null,null,"Total de Custos Operacionais",null,"EUR",null,null,{"$f":"SUM(I266:QJ266)","v":21471629.508686345},{"$f":"+I250+I262+I264","v":0},{"$f":"+J250+J262+J264","v":0},{"$f":"+K250+K262+K264","v":0},{"$f":"+L250+L262+L264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,58122.398758357107,57696.379069076189,59448.921233504989,62909.107757062229,63552.013024437038,63879.93834152411,61466.633306671967,61324.768991379315,60279.402346825074,59448.568224507319,58409.513607269873,57420.607380730456,61377.591756175498,60717.412363223681,62701.31095903903,63030.926397211624,63597.27080565357,63770.859947208599,64423.725454342777,64277.705886048781,63232.158094605074,62393.168001012928,61357.489253651089,60375.735383834159,61662.227666177561,61010.981635215932,62988.75713727509,63414.09697952609,63879.210690946587,64050.45167603765,64698.817573702014,64533.473208113624,63496.307502036696,62667.694566755374,61640.006930782358,60670.344066454891,61954.98228182779,61303.263927899694,63283.973197948391,63704.897542887527,64169.633410694238,64334.021383686813,65086.345081435473,{"$f":"+BX250+BX262+BX264","v":64922.646602230903},63893.486809166621,63075.440469528316,62055.664399074005,61097.97218281572,62381.048588522994,61961.800056439184,63696.810338682648,64129.338674063278,64574.638140952848,64734.087697249932,65357.4851697251,65195.416193267833,64174.182620006388,63366.597693014184,62354.654434031465,61408.813706495166,62690.624495661126,62037.975553923206,63993.288766863763,64437.620423662585,64862.378413334322,65017.922422824937,65637.43275282628,65476.977058567303,64463.590805188513,63666.363154867977,62662.1747372506,61728.067525236263,63008.912958752117,62355.805659033693,64298.610127150576,64744.241839693743,65159.048599991089,65310.725939635362,65926.387820920892,65767.52934977533,64761.912301751989,63974.938828728729,62978.428058507838,62055.937563155312,63336.122104591472,62682.561009522513,64612.981248536082,65051.858673025454,65464.854664070088,65612.703823835473,66224.555564994167,66067.278417733964,65069.353238113792,64292.531869294929,63303.622320913062,62392.632906012375,63672.465359572852,63251.390898004676,64936.614272530082,65368.804643132993,65780.00788985395,65924.066976567468,66532.146504853343,66376.434940516046,65386.125062181534,64619.354740539689,63637.970749201864,{"$f":"+EJ250+EJ262+EJ264","v":62738.367929619846},64018.161581218155,63363.706402119125,65269.726784560815,65695.296666175913,66104.725014076786,66245.031755238917,66849.376620366966,66695.215054680259,65712.444672685495,64955.625347144647,63981.692001245458,63093.362431467554,64373.435193005404,63718.539635743124,65612.541948675353,66031.557243594754,66439.228360539782,66575.82010810035,67176.46748600468,67023.840489826718,66048.53455381043,65301.567169232359,64335.010302858551,63457.841765644778,64738.516322576768,64083.184770804844,65965.288645621753,66377.814600126789,66783.745978109058,66916.659712205626,67513.646408760178,67362.538706535313,66394.622913209605,65657.409400480014,64698.155585987595,63832.036981141333,65113.640943411236,64690.812177332758,66328.201614396748,66734.30282528809,67138.511782180285,67267.784114839276,67861.14656954151,67711.543037771422,66750.943823485155,66023.387089698546,65071.363630363856,64216.184963612483,65499.051020048231,64842.860456107439,66701.521597345942,67101.262018408772,67503.765699696378,67629.432878497319,68219.207168115216,68071.092833845381,67117.737367221591,66399.74128596377,65454.876208707698,64610.528580693877,65894.994656951108,65238.380989377561,67085.495488904999,{"$f":"+GV250+GV262+GV264","v":67478.938437309684},67879.753817806966,68001.851729510381,68588.073571693196,68441.433611014232,67495.249785660912,66786.719187388182,65848.941235572813,65015.316830955417,66301.726251101354,65644.693691592867,67480.376488072594,67867.584650711811,68266.72853626078,68385.292710399779,68967.997467252804,68822.8172038169,67883.733631110226,67184.574293624552,66253.812919921445,65430.804996584913,66719.506648416515,66294.992393198816,67886.424254708574,68267.459694471268,68664.948723623616,68780.014336059947,69359.237017683641,69215.5019212357,68283.447923175132,67593.566562193926,66669.751921523479,65857.25479989461,67148.603304087548,66490.745428522132,68303.905069752596,68678.829231735464,69074.679877417875,69186.281753862393,69762.057021856439,69619.752706779735,68694.658308914382,68013.962568734147,67097.025511275206,66294.934563746341,67589.290446933475,66931.026064644975,68733.09199946119,69101.965717118423,69496.194288281215,69604.366907779418,70176.729078711753,70035.841302588218,69117.637227013416,68446.035671266494,67535.907735535526,66744.11937599293,68041.849247873601,67383.182405349304,69174.265063763654,69537.148564995325,69929.77120824474,70034.548706627596,70603.531755468954,{"$f":"+JH250+JH262+JH264","v":70464.04641765375},69552.664076077432,68890.066178580615,67986.679584579804,67205.091258036351,68506.567992620083,68080.434364242377,69627.711408839445,69984.664322019438,70375.697023233661,70477.113196534061,71042.75076005829,70904.653900268575,70000.025387146656,69346.341522840987,68449.629165274528,67678.139337605535,68983.74225869654,68324.282474443971,70093.725484022754,70444.806843966609,70834.265429895677,70932.353737730853,71494.679117881547,71357.956914799157,70460.015000539337,69815.156436519959,68925.05187807788,68163.560025859202,69473.67509689054,68813.824751784487,70572.609223141946,70917.87747701531,71305.777616865176,71400.571185785506,71959.617353008885,71824.256122897175,70932.934247130237,70296.81313376574,69413.250598474551,68661.657198921719,69976.677217250675,69316.440199048608,71064.672230405093,71404.185243573331,71790.542450574038,71882.074077378493,72437.87367392327,72303.859869257518,71419.092134175706,70791.621496315725,69914.535862955323,69172.74238396289,70493.06717974208,70065.377700679688,71570.231970944529,71904.047032764211,72288.876665722564,72377.17882074113,72929.764163925502,72797.084372037032,71918.805535798732,71299.899264069056,70429.226059655062,{"$f":"+LT250+LT262+LT264","v":1621731.4152419106}]
[]
[null,"Contas a Receber",null,"Meses"]
[null,null,"Saldo de Contas a Receber (Fim do Período)",null,"EUR",null,null,{"$f":"H274+H275+H273","v":185458.95652562333},{"$f":"IF(ROUND(SUM(I271:I275), 2)=0,0,SUM(I271:I275))","v":140687.7148117024},140687.7148117024,140687.7148117024,140687.7148117024,0,651917.4697728001,748679.04172258743,132468.14389957464,168174.71584936196,264936.28779914929,132468.14389957464,168174.71584936196,589152.71570528264,454892.90513904137,470247.810422162,646616.31570528261,191723.41056624131,207078.31584936194,388901.45317209256,195258.6794454612,310420.46906886605,310420.46906886605,0,0,138998.84685764712,280304.06925124791,346630.19300864171,435462.94740794395,480617.53695454652,521659.06617764069,563431.74695605389,577411.26611548068,529853.39812313602,436043.35977953614,342548.92280177644,241150.88061293369,229133.6269612092,280767.4349888647,346953.39513204189,439021.73683143931,{"$f":"IF(ROUND(SUM(AW271:AW275), 2)=0,0,SUM(AW271:AW275))","v":483819.72916216613},520816.40666201478,562139.13909647486,575677.75603848428,527903.0680515992,433676.17379980616,339942.73175210686,239071.1008931688,226838.09006172876,278345.19117305381,344671.66472793045,441220.07194343826,485742.74962701311,517560.48445259128,558540.82859036303,570888.22519416129,522566.40161089512,429277.46954298299,336462.44098026614,236594.91596524185,224482.09577330571,275481.22110133787,341930.76690736786,438405.08765675977,482688.09829405206,514144.29033401608,553729.87387107778,565107.45479828224,517268.2211848399,424907.9145497104,333016.79404507962,234143.3797094498,222149.55374408673,272488.95198744745,338277.03949542972,434850.29037663457,478741.68049014464,508979.13164947752,548121.48308809032,559384.22788898507,512022.78040304972,420581.85539036762,329605.44609162107,231716.24676566976,219840.23052339462,269838.52357103862,334971.7371311707,431346.62061813963,474801.10294166743,503816.20289978478,542568.91987438267,553717.97166150121,506829.55427961308,416298.85909464658,326228.05569775088,229313.27421616539,217553.8949843889,267059.23136740777,331544.08978733118,427358.53882033378,470380.46246235957,498704.66745944112,537071.62850593112,548108.11901292915,{"$f":"IF(ROUND(SUM(DI271:DI275), 2)=0,0,SUM(DI271:DI275))","v":501688.02305448335},412058.49700215366,322884.28483994619,226934.22156127528,215290.31830093358,264307.60505476967,328150.56225199992,423008.08542714687,465601.75620384741,493644.01374434872,531629.05879055255,542554.10848547658,496597.67214145797,407860.34471950657,319573.79885946983,224578.85069534235,213049.2739246955,261426.48482067374,324633.93046853557,418700.93772495142,460870.61859114445,488633.73526286834,526240.66601283802,537055.38421026629,491557.99207667605,403703.98207785911,316296.26642887562,222246.9258828829,210830.53756246984,258886.25126620656,321464.51143333962,414436.66463617876,456186.57611197757,483673.33056512754,520905.91087963618,531611.39585170394,486568.47846763051,399588.9930908496,313051.35951884795,219938.21373499348,208633.88715373227,256215.98119825232,318171.31898175058,410214.83937433234,451549.15996755322,478762.30319283262,515624.25946607755,526221.5985523964,481628.63194268412,395514.965912966,309838.75336537149,217652.48318599217,206459.10284841395,253572.2917829277,314910.90793517698,406035.03940127417,446957.90602563933,473900.16162958159,510395.18316213798,520885.45287862199,476737.95810109295,391481.49279832852,306658.12643722771,215389.5054702932,{"$f":"IF(ROUND(SUM(FU271:FU275), 2)=0,0,SUM(FU271:FU275))","v":204305.96698489861},250797.96043789282,311525.9939871683,401896.84638493496,442412.35477411211,469086.41925167158,505218.15861973271,515602.42476633994,471895.96746352239,387488.17005987884,303509.16040381376,213149.05409951042,202174.26406823762,248363.59917749415,308487.12804238021,397799.84615744639,437912.05127496726,464320.59427939507,500092.66770033794,510371.9854677408,467102.17542305973,383534.5980289788,300391.54010328348,210930.90483978947,200063.78074858198,245798.07467938715,305323.11627708131,393743.62867368746,433456.54511878581,459602.20972882072,495018.19742313225,505193.61149832536,462356.10219671112,379620.38101540878,297304.95351100405,208734.83568936581,197974.30579983009,243258.08816573943,302190.6000143009,389727.78797024791,429045.3903796571,454930.79336405545,489994.23991365649,500066.78458451288,457657.27277738356,375745.12726776593,294249.09170832764,206560.6268563456,195905.6300984869,240586.35674656974,298932.23706117278,385751.92212479573,424678.14557054784,450305.87764998141,485020.2923529828,494990.99161177059,453005.21688634501,371908.44893425627,291223.64885167347,204408.06073670817,193857.54660273419,238253.71477193304,296018.80305518565,381815.63321585231,{"$f":"IF(ROUND(SUM(IG271:IG275), 2)=0,0,SUM(IG271:IG275))","v":420354.37359911652},445726.99970546231,480095.85692739073,489965.72457325784,448399.46892615483,368109.96202387591,288228.32214191719,202276.92189252688,191829.85033170838,235788.8270329076,292978.90465929359,377918.52728296624,416073.64172396692,441193.70125701674,475220.44077854388,484990.48051898403,443839.5679340671,364349.286367981,285262.81179408659,200166.99703040812,189822.33834498638,233348.47551048041,289969.26630498352,374060.21428728395,411835.52151133795,436705.52859295206,470393.5559541625,480064.76150547003,439325.05753589398,360626.04558223719,282326.82100735628,198078.07498014261,187834.80972227285,230775.31937269151,286832.49018366029,370240.30807251349,407639.58879222395,432262.03251795506,465614.71935918694,475188.07454591239,434855.48590033047,356939.86702895083,279420.05593534408,196009.9466735718,185867.06554329259,228540.40658383403,284039.56785014429,366458.42632627604,403485.42361992248,427862.76830813504,460883.45270742819,470359.93156084348,430430.40569373325,353290.38177977345,276542.22565670079,193962.40512366293,183918.90886788099,226172.20796773006,281118.91428030067,362714.19054184196,399372.61022800306,423507.29566651268,456199.28247369756,465579.84932928119,{"$f":"IF(ROUND(SUM(KS271:KS275), 2)=0,0,SUM(KS271:KS275))","v":426049.37403534894},349677.22457877733,273693.04214599379,191935.24540379297,181990.14471627402,223827.58309629274,278227.33375401306,359007.22598024958,395300.73698869738,419195.17867895524,451561.7398464164,460847.34944036824,421711.95245299023,346100.03380590008,270872.22024488065,189928.26462723908,180080.58004959358,221349.1354684502,275207.37502857298,355337.16163279867,391269.39637170045,414925.98577054648,446970.36068069329,456161.95824548864,417417.70683914982,342558.45144075097,268079.47763356799,185458.95652563896]
[]
[null,null,"Imposto sobre o Rendimento a Pagar",null,null,null,null,{"$f":"SUM(I281:QJ281)","v":1065651.8366616177},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CS392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FE392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HQ392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20872.341572746202,24370.777876686956,27086.309850025489,26212.480007561648,20710.571519118977,13290.795821413089,8114.6464240325404,0,6066.3397789862947,7086.8521264960245,15881.92441516757,20827.542415389205,22347.495270099262,25192.61636040451,27893.443904149299,27044.007974383134,21610.790602985184,14277.6197637287,9169.7694632680032,870.03833919209319,7444.759102049562,8259.6043876626372,16914.427781589802,21825.749268313004,{"$f":"KC392","v":23346.92249986461},26178.968880467677,28866.994012277042,28043.482372937324,22680.063280947805,15434.444053199666,10396.039912077809,2193.8133864253214,8715.8430503873387,9542.9800489877816,18125.724234309666,23005.01072867342,24529.331513881982,27350.392052336836,30027.720516413341,29231.873197783949,23939.575661795607,16782.674780957583,5162.9034282203465,0,390.23916386421234,3911.454426923267,12353.845789049843,17131.735153450845,18329.209441480682,21065.716033334898,23658.04007209148,22554.838432083114,17254.448676889562,10106.092146026192,4868.9414522033239,0,0,3459.4503453735592,11984.557743117322,16715.541572016886,17900.440870530107,20610.362450642886,23176.226755736661,22084.006708910794,16837.033568997049,9759.1789001184043,4574.8153213824298,0]
[null,null,"Pagamentos Efetuados",null,"EUR",null,null,{"$f":"SUM(I284:QJ284)","v":-2099318.4738696725},0,0,{"$f":"SUM(I280:I283)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2555.5095060859371,-2555.5095060859371,-2555.5095060859371,-2555.5095060859371,-2555.5095060859371,-2555.5095060859371,-2555.5095060859371,-2555.5095060859371,-2555.5095060859371,-2555.5095060859371,-2555.5095060859371,-2555.5095060859371,-2619.3972437380858,-2619.3972437380858,-2619.3972437380858,-2619.3972437380858,-2619.3972437380858,-2619.3972437380858,-2619.3972437380858,-2619.3972437380858,-2619.3972437380858,-2619.3972437380858,-2619.3972437380858,-2619.3972437380858,-2684.8821748315372,-2684.8821748315372,-2684.8821748315372,-2684.8821748315372,-2684.8821748315372,-2684.8821748315372,-2684.8821748315372,-2684.8821748315372,-2684.8821748315372,-2684.8821748315372,{"$f":"SUM(BO280:BO283)*-1","v":-2684.8821748315372},-2684.8821748315372,-2752.0042292023259,-2752.0042292023259,-2752.0042292023259,-2752.0042292023259,-2752.0042292023259,-2752.0042292023259,-2752.0042292023259,-2752.0042292023259,-2752.0042292023259,-2752.0042292023259,-2752.0042292023259,-2752.0042292023259,-2820.8043349323834,-2820.8043349323834,-2820.8043349323834,-2820.8043349323834,-2820.8043349323834,-2820.8043349323834,-2820.8043349323834,-2820.8043349323834,-2820.8043349323834,-2820.8043349323834,-2820.8043349323834,-2820.8043349323834,-2891.3244433056925,-2891.3244433056925,-2891.3244433056925,-2891.3244433056925,-2891.3244433056925,-2891.3244433056925,-2891.3244433056925,-2891.3244433056925,-2891.3244433056925,-2891.3244433056925,-2891.3244433056925,-2891.3244433056925,-2963.6075543883344,-2963.6075543883344,-2963.6075543883344,-2963.6075543883344,-2963.6075543883344,-2963.6075543883344,-2963.6075543883344,-2963.6075543883344,-2963.6075543883344,-2963.6075543883344,-2963.6075543883344,-2963.6075543883344,-3037.697743248043,-3037.697743248043,-3037.697743248043,-3037.697743248043,-3037.697743248043,-3037.697743248043,-3037.697743248043,-3037.697743248043,-3037.697743248043,-3037.697743248043,-3037.697743248043,-3037.697743248043,-3113.6401868292432,-3113.6401868292432,{"$f":"SUM(EA280:EA283)*-1","v":-3113.6401868292432},-3113.6401868292432,-3113.6401868292432,-3113.6401868292432,-3113.6401868292432,-3113.6401868292432,-3113.6401868292432,-3113.6401868292432,-3113.6401868292432,-3113.6401868292432,-3191.4811914999746,-3191.4811914999746,-3191.4811914999746,-3191.4811914999746,-3191.4811914999746,-3191.4811914999746,-3191.4811914999746,-3191.4811914999746,-3191.4811914999746,-3191.4811914999746,-3191.4811914999746,-3191.4811914999746,-3271.2682212874738,-3271.2682212874738,-3271.2682212874738,-3271.2682212874738,-3271.2682212874738,-3271.2682212874738,-3271.2682212874738,-3271.2682212874738,-3271.2682212874738,-3271.2682212874738,-3271.2682212874738,-3271.2682212874738,-3353.04992681966,-3353.04992681966,-3353.04992681966,-3353.04992681966,-3353.04992681966,-3353.04992681966,-3353.04992681966,-3353.04992681966,-3353.04992681966,-3353.04992681966,-3353.04992681966,-3353.04992681966,-3436.876174990151,-3436.876174990151,-3436.876174990151,-3436.876174990151,-3436.876174990151,-3436.876174990151,-3436.876174990151,-3436.876174990151,-3436.876174990151,-3436.876174990151,-3436.876174990151,-3436.876174990151,-3522.7980793649044,-3522.7980793649044,-3522.7980793649044,-3522.7980793649044,-3522.7980793649044,-3522.7980793649044,{"$f":"SUM(GM280:GM283)*-1","v":-3522.7980793649044},-3522.7980793649044,-3522.7980793649044,-3522.7980793649044,-3522.7980793649044,-3522.7980793649044,-3610.8680313490272,-3610.8680313490272,-3610.8680313490272,-3610.8680313490272,-3610.8680313490272,-3610.8680313490272,-3610.8680313490272,-3610.8680313490272,-3610.8680313490272,-3610.8680313490272,-3610.8680313490272,-3610.8680313490272,-3701.1397321327527,-3701.1397321327527,-3701.1397321327527,-3701.1397321327527,-3701.1397321327527,-3701.1397321327527,-3701.1397321327527,-3701.1397321327527,-3701.1397321327527,-3701.1397321327527,-3701.1397321327527,-3701.1397321327527,-3793.6682254360708,-3793.6682254360708,-3793.6682254360708,-3793.6682254360708,-3793.6682254360708,-3793.6682254360708,-3793.6682254360708,-3793.6682254360708,-3793.6682254360708,-3793.6682254360708,-3793.6682254360708,-3793.6682254360708,-3888.5099310719716,-3888.5099310719716,-3888.5099310719716,-3888.5099310719716,-3888.5099310719716,-3888.5099310719716,-3888.5099310719716,-3888.5099310719716,-3888.5099310719716,-3888.5099310719716,-3888.5099310719716,-3888.5099310719716,-3985.7226793487707,-3985.7226793487707,-3985.7226793487707,-3985.7226793487707,-3985.7226793487707,-3985.7226793487707,-3985.7226793487707,-3985.7226793487707,-3985.7226793487707,-3985.7226793487707,{"$f":"SUM(IY280:IY283)*-1","v":-3985.7226793487707},-3985.7226793487707,-4085.3657463324898,-4085.3657463324898,-4085.3657463324898,-4085.3657463324898,-24957.70731907869,-28456.143623019445,-31171.675596357978,-30297.845753894137,-24795.937265451466,-17376.161567745577,-12200.012170365029,-4085.3657463324898,-10253.839668977096,-11274.352016486826,-20069.424305158373,-25015.042305380008,-26534.995160090064,-29380.116250395313,-32080.943794140101,-31231.507864373936,-25798.290492975986,-18465.119653719503,-13357.269353258805,-5057.5382291828946,-11736.946489290134,-12551.791774903209,-21206.615168830373,-26117.936655553574,-27639.10988710518,-30471.156267708247,-33159.181399517613,-32335.669760177894,-26972.250668188375,-19726.631440440236,-14688.22729931838,-6486.0007736658927,-13115.335122308923,-13942.472120909366,-22525.21630623125,-27404.502800595004,-28928.823585803566,-31749.88412425842,-34427.212588334929,-33631.365269705537,-28339.067733717191,-21182.166852879167,-9562.3955001419308,-4399.4920719215852,-4899.7185375838353,-8420.9338006428898,-16863.325162769466,-21641.214527170469,-22838.688815200305,-25575.195407054522,-28167.519445811104,-27064.317805802737,-21763.928050609185,-14615.571519745816,-9378.4208259229472,-4509.4793737196233,-4622.2163580626147,-8081.6667034361744,{"$f":"SUM(LK280:LK283)*-1","v":-16606.774101179937},-21337.757930079501,-22522.657228592721,-25232.578808705501,-27798.443113799276,-26706.223066973409,-21459.249927059664,-14381.395258181019]
[null,null,"Financiamento Inicial do Fundo de Maneio",null,"EUR",null,null,null,{"$f":"I79","v":337315.29},null,null,null,null,0,null,null,null,null,null,null,0]
[]
[]
[null,"Mapa de Depreciações e Amortizações (Contabilístico)",null,null,null,"Anos"]
[null,null,"Estruturas e Estacas dos Painéis",-1.1874362826347351E-8,{"$f":"(H51+H52)*(1-Entradas!$E$164)+G51+G52","v":1644372.5760000001},{"$f":"Entradas!E219","v":25},"EUR",1644372.5759999882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":0},{"$f":"IF(AB$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":0},{"$f":"IF(AC$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":0},{"$f":"IF(AD$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":0},{"$f":"IF(AE$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":0},{"$f":"IF(AF$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":0},{"$f":"IF(AG$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(AH$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(AI$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(AJ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(AK$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(AL$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(AM$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(AN$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(AO$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(AP$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(AQ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(AR$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(AS$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(AT$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(AU$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(AV$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(AW$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(AX$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(AY$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(AZ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(BA$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(BB$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(BC$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(BD$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(BE$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(BF$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(BG$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(BH$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(BI$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(BJ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(BK$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(BL$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(BM$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(BN$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(BO$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(BP$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(BQ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(BR$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(BS$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(BT$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(BU$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(BV$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(BW$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(BX$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(BY$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(BZ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(CA$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(CB$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(CC$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(CD$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(CE$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(CF$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(CG$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(CH$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(CI$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(CJ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(CK$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(CL$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(CM$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(CN$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(CO$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(CP$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(CQ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(CR$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(CS$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(CT$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(CU$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(CV$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(CW$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(CX$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(CY$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(CZ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(DA$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(DB$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(DC$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(DD$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(DE$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(DF$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(DG$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(DH$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(DI$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(DJ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(DK$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(DL$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(DM$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(DN$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(DO$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(DP$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(DQ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(DR$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(DS$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(DT$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(DU$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(DV$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(DW$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(DX$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(DY$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(DZ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(EA$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(EB$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(EC$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(ED$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(EE$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(EF$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(EG$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(EH$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(EI$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(EJ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(EK$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(EL$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(EM$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(EN$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(EO$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(EP$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(EQ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(ER$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(ES$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(ET$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(EU$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(EV$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(EW$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(EX$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(EY$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(EZ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(FA$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(FB$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(FC$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(FD$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(FE$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(FF$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(FG$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(FH$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(FI$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(FJ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(FK$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(FL$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(FM$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(FN$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(FO$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(FP$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(FQ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(FR$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(FS$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(FT$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(FU$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(FV$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(FW$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(FX$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(FY$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(FZ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(GA$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(GB$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(GC$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(GD$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(GE$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(GF$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(GG$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(GH$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(GI$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(GJ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(GK$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(GL$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(GM$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(GN$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(GO$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(GP$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(GQ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(GR$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(GS$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(GT$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(GU$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(GV$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(GW$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(GX$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(GY$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(GZ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(HA$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(HB$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(HC$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(HD$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(HE$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(HF$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(HG$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(HH$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(HI$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(HJ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(HK$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(HL$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(HM$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(HN$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(HO$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(HP$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(HQ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(HR$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(HS$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(HT$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(HU$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(HV$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(HW$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(HX$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(HY$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(HZ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(IA$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(IB$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(IC$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(ID$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(IE$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(IF$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(IG$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(IH$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(II$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(IJ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(IK$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(IL$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(IM$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(IN$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(IO$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(IP$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(IQ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(IR$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(IS$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(IT$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(IU$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(IV$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(IW$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(IX$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(IY$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(IZ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(JA$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(JB$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(JC$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(JD$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(JE$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(JF$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(JG$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(JH$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(JI$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(JJ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(JK$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(JL$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(JM$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(JN$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(JO$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(JP$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(JQ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(JR$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(JS$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(JT$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(JU$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(JV$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(JW$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(JX$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(JY$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(JZ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(KA$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(KB$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(KC$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(KD$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(KE$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(KF$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(KG$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(KH$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(KI$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(KJ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(KK$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(KL$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(KM$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(KN$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(KO$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(KP$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(KQ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(KR$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(KS$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(KT$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(KU$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(KV$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(KW$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(KX$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(KY$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(KZ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(LA$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(LB$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(LC$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(LD$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(LE$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(LF$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(LG$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(LH$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(LI$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(LJ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(LK$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(LL$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(LM$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(LN$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(LO$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(LP$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(LQ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(LR$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(LS$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004},{"$f":"IF(LT$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":5481.2419200000004}]
[null,null,"Cablagem e Infraestruturas Elétricas",2.7939677238464355E-9,{"$f":"H56*(1-Entradas!$E$164)+G56","v":588835.25},{"$f":"Entradas!E221","v":25},"EUR",588835.25000000279,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":0},{"$f":"IF(AB$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":0},{"$f":"IF(AC$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":0},{"$f":"IF(AD$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":0},{"$f":"IF(AE$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":0},{"$f":"IF(AF$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":0},{"$f":"IF(AG$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(AH$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(AI$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(AJ$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(AK$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(AL$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(AM$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(AN$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(AO$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(AP$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(AQ$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(AR$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(AS$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(AT$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(AU$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(AV$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(AW$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(AX$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(AY$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(AZ$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(BA$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(BB$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(BC$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(BD$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(BE$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(BF$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(BG$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(BH$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(BI$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(BJ$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(BK$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(BL$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(BM$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(BN$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(BO$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(BP$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(BQ$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(BR$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(BS$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(BT$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(BU$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(BV$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(BW$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(BX$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(BY$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(BZ$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(CA$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(CB$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(CC$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(CD$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(CE$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(CF$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(CG$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(CH$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(CI$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(CJ$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(CK$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(CL$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(CM$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(CN$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(CO$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(CP$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(CQ$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(CR$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(CS$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(CT$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(CU$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(CV$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(CW$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(CX$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(CY$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(CZ$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(DA$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(DB$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(DC$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(DD$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(DE$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(DF$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(DG$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(DH$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(DI$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(DJ$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(DK$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(DL$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(DM$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(DN$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(DO$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(DP$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(DQ$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(DR$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(DS$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(DT$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(DU$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(DV$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(DW$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(DX$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(DY$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(DZ$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(EA$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(EB$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(EC$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(ED$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(EE$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(EF$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(EG$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(EH$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(EI$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(EJ$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(EK$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(EL$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(EM$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(EN$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(EO$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(EP$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(EQ$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(ER$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(ES$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(ET$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(EU$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(EV$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(EW$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(EX$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(EY$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(EZ$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(FA$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(FB$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(FC$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(FD$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(FE$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(FF$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(FG$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(FH$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(FI$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(FJ$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(FK$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(FL$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(FM$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(FN$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(FO$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(FP$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(FQ$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(FR$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(FS$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(FT$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(FU$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(FV$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(FW$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(FX$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(FY$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(FZ$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(GA$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(GB$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(GC$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(GD$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(GE$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(GF$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(GG$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(GH$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(GI$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(GJ$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(GK$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(GL$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(GM$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(GN$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(GO$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(GP$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(GQ$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(GR$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(GS$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(GT$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(GU$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(GV$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(GW$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(GX$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(GY$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(GZ$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(HA$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(HB$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(HC$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(HD$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(HE$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(HF$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(HG$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(HH$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(HI$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(HJ$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(HK$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(HL$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(HM$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(HN$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(HO$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(HP$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(HQ$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(HR$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(HS$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(HT$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(HU$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(HV$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(HW$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(HX$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(HY$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(II$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(IA$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(IB$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(IC$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(ID$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(IE$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(IF$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(IG$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(IH$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(II$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(IJ$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(IK$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(IL$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(IM$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(IN$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(IO$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(IP$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(IQ$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(IR$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(IS$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(IT$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(IU$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(IV$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(IW$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(IX$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(IY$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(IZ$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(JA$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(JB$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(JC$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(JD$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(JE$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(JF$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(JG$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(JH$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(JI$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(JJ$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(JK$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(JL$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(JM$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(JN$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(JO$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(JP$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(JQ$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(JR$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(JS$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(JT$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(JU$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(JV$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(JW$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(JX$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(JY$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(JZ$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(KA$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(KB$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(KC$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(KD$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(KE$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(KF$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(KG$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(KH$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(KI$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(KJ$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(KK$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(KL$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(KM$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(KN$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(KO$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(KP$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(KQ$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(KR$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(KS$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(KT$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(KU$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(KV$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(KW$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(KX$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(KY$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(KZ$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(LA$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(LB$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(LC$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(LD$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(LE$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(LF$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(LG$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(LH$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(LI$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(LJ$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(LK$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(LL$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(LM$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(LN$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(LO$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(LP$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(LQ$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(LR$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(LS$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666},{"$f":"IF(LT$13=1,0,$H56*(1-Entradas!$E164)/(Entradas!$E221*12))","v":1962.7841666666666}]
[null,null,"Custos de Arranque e Financiamento da Construção",-6.5192580223083496E-9,{"$f":"H73","v":4009808.736111111},{"$f":"Entradas!E228","v":7},"EUR",4009808.7361111045,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA$13=1,0,($H73)/(Entradas!$E228*12))","v":0},{"$f":"IF(AB$13=1,0,($H73)/(Entradas!$E228*12))","v":0},{"$f":"IF(AC$13=1,0,($H73)/(Entradas!$E228*12))","v":0},{"$f":"IF(AD$13=1,0,($H73)/(Entradas!$E228*12))","v":0},{"$f":"IF(AE$13=1,0,($H73)/(Entradas!$E228*12))","v":0},{"$f":"IF(AF$13=1,0,($H73)/(Entradas!$E228*12))","v":0},{"$f":"IF(AG$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(AH$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(AI$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(AJ$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(AK$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(AL$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(AM$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(AN$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(AO$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(AP$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(AQ$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(AR$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(AS$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(AT$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(AU$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(AV$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(AW$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(AX$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(AY$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(AZ$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(BA$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(BB$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(BC$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(BD$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(BE$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(BF$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(BG$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(BH$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(BI$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(BJ$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(BK$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(BL$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(BM$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(BN$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(BO$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(BP$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(BQ$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(BR$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(BS$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(BT$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(BU$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(BV$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(BW$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(BX$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(BY$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(BZ$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(CA$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(CB$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(CC$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(CD$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(CE$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(CF$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(CG$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(CH$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(CI$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(CJ$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(CK$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(CL$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(CM$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(CN$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(CO$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(CP$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(CQ$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(CR$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(CS$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(CT$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(CU$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(CV$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(CW$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(CX$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(CY$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(CZ$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(DA$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(DB$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(DC$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(DD$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(DE$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(DF$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(DG$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(DH$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(DI$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(DJ$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(DK$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036},{"$f":"IF(DL$13=1,0,($H73)/(Entradas!$E228*12))","v":47735.818287037036}]
[null,null,"Goodwill",null,null,{"$f":"F307","v":7},"EUR",{"$f":"SUM(I310:QJ310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciações Acumuladas",null,null,null,"EUR",{"$f":"MAX(I314:QJ314)","v":16670789.513222413},{"$f":"SUM($I312:I312)","v":0},{"$f":"SUM($I312:J312)","v":0},{"$f":"SUM($I312:K312)","v":0},{"$f":"SUM($I312:L312)","v":0},{"$f":"SUM($I312:M312)","v":0},{"$f":"SUM($I312:N312)","v":0},{"$f":"SUM($I312:O312)","v":0},{"$f":"SUM($I312:P312)","v":0},{"$f":"SUM($I312:Q312)","v":0},{"$f":"SUM($I312:R312)","v":0},{"$f":"SUM($I312:S312)","v":0},{"$f":"SUM($I312:T312)","v":0},{"$f":"SUM($I312:U312)","v":0},{"$f":"SUM($I312:V312)","v":0},{"$f":"SUM($I312:W312)","v":0},{"$f":"SUM($I312:X312)","v":0},{"$f":"SUM($I312:Y312)","v":0},{"$f":"SUM($I312:Z312)","v":0},{"$f":"SUM($I312:AA312)","v":0},{"$f":"SUM($I312:AB312)","v":0},{"$f":"SUM($I312:AC312)","v":0},{"$f":"SUM($I312:AD312)","v":0},{"$f":"SUM($I312:AE312)","v":0},{"$f":"SUM($I312:AF312)","v":0},{"$f":"SUM($I312:AG312)","v":108196.68947210989},{"$f":"SUM($I312:AH312)","v":216393.37894421979},{"$f":"SUM($I312:AI312)","v":324590.06841632968},{"$f":"SUM($I312:AJ312)","v":432786.75788843958},{"$f":"SUM($I312:AK312)","v":540983.44736054947},{"$f":"SUM($I312:AL312)","v":649180.13683265937},{"$f":"SUM($I312:AM312)","v":757376.82630476926},{"$f":"SUM($I312:AN312)","v":865573.51577687915},{"$f":"SUM($I312:AO312)","v":973770.20524898905},{"$f":"SUM($I312:AP312)","v":1081966.8947210989},{"$f":"SUM($I312:AQ312)","v":1190163.5841932087},{"$f":"SUM($I312:AR312)","v":1298360.2736653187},{"$f":"SUM($I312:AS312)","v":1406556.9631374287},{"$f":"SUM($I312:AT312)","v":1514753.6526095388},{"$f":"SUM($I312:AU312)","v":1622950.3420816488},{"$f":"SUM($I312:AV312)","v":1731147.0315537588},{"$f":"SUM($I312:AW312)","v":1839343.7210258688},{"$f":"SUM($I312:AX312)","v":1947540.4104979788},{"$f":"SUM($I312:AY312)","v":2055737.0999700888},{"$f":"SUM($I312:AZ312)","v":2163933.7894421988},{"$f":"SUM($I312:BA312)","v":2272130.4789143088},{"$f":"SUM($I312:BB312)","v":2380327.1683864188},{"$f":"SUM($I312:BC312)","v":2488523.8578585288},{"$f":"SUM($I312:BD312)","v":2596720.5473306389},{"$f":"SUM($I312:BE312)","v":2704917.2368027489},{"$f":"SUM($I312:BF312)","v":2813113.9262748589},{"$f":"SUM($I312:BG312)","v":2921310.6157469689},{"$f":"SUM($I312:BH312)","v":3029507.3052190789},{"$f":"SUM($I312:BI312)","v":3137703.9946911889},{"$f":"SUM($I312:BJ312)","v":3245900.6841632989},{"$f":"SUM($I312:BK312)","v":3354097.3736354089},{"$f":"SUM($I312:BL312)","v":3462294.0631075189},{"$f":"SUM($I312:BM312)","v":3570490.752579629},{"$f":"SUM($I312:BN312)","v":3678687.442051739},{"$f":"SUM($I312:BO312)","v":3786884.131523849},{"$f":"SUM($I312:BP312)","v":3895080.820995959},{"$f":"SUM($I312:BQ312)","v":4003277.510468069},{"$f":"SUM($I312:BR312)","v":4111474.199940179},{"$f":"SUM($I312:BS312)","v":4219670.8894122886},{"$f":"SUM($I312:BT312)","v":4327867.5788843986},{"$f":"SUM($I312:BU312)","v":4436064.2683565086},{"$f":"SUM($I312:BV312)","v":4544260.9578286186},{"$f":"SUM($I312:BW312)","v":4652457.6473007286},{"$f":"SUM($I312:BX312)","v":4760654.3367728386},{"$f":"SUM($I312:BY312)","v":4868851.0262449486},{"$f":"SUM($I312:BZ312)","v":4977047.7157170586},{"$f":"SUM($I312:CA312)","v":5085244.4051891686},{"$f":"SUM($I312:CB312)","v":5193441.0946612787},{"$f":"SUM($I312:CC312)","v":5301637.7841333887},{"$f":"SUM($I312:CD312)","v":5409834.4736054987},{"$f":"SUM($I312:CE312)","v":5518031.1630776087},{"$f":"SUM($I312:CF312)","v":5626227.8525497187},{"$f":"SUM($I312:CG312)","v":5734424.5420218287},{"$f":"SUM($I312:CH312)","v":5842621.2314939387},{"$f":"SUM($I312:CI312)","v":5950817.9209660487},{"$f":"SUM($I312:CJ312)","v":6059014.6104381587},{"$f":"SUM($I312:CK312)","v":6167211.2999102687},{"$f":"SUM($I312:CL312)","v":6275407.9893823788},{"$f":"SUM($I312:CM312)","v":6383604.6788544888},{"$f":"SUM($I312:CN312)","v":6491801.3683265988},{"$f":"SUM($I312:CO312)","v":6598156.3911320418},{"$f":"SUM($I312:CP312)","v":6704511.4139374848},{"$f":"SUM($I312:CQ312)","v":6810866.4367429279},{"$f":"SUM($I312:CR312)","v":6917221.4595483709},{"$f":"SUM($I312:CS312)","v":7023576.4823538139},{"$f":"SUM($I312:CT312)","v":7129931.505159257},{"$f":"SUM($I312:CU312)","v":7236286.5279647},{"$f":"SUM($I312:CV312)","v":7342641.550770143},{"$f":"SUM($I312:CW312)","v":7448996.5735755861},{"$f":"SUM($I312:CX312)","v":7555351.5963810291},{"$f":"SUM($I312:CY312)","v":7661706.6191864721},{"$f":"SUM($I312:CZ312)","v":7768061.6419919152},{"$f":"SUM($I312:DA312)","v":7874416.6647973582},{"$f":"SUM($I312:DB312)","v":7980771.6876028012},{"$f":"SUM($I312:DC312)","v":8087126.7104082443},{"$f":"SUM($I312:DD312)","v":8193481.7332136873},{"$f":"SUM($I312:DE312)","v":8299836.7560191303},{"$f":"SUM($I312:DF312)","v":8406191.7788245734},{"$f":"SUM($I312:DG312)","v":8512546.8016300164},{"$f":"SUM($I312:DH312)","v":8618901.8244354594},{"$f":"SUM($I312:DI312)","v":8725256.8472409025},{"$f":"SUM($I312:DJ312)","v":8831611.8700463455},{"$f":"SUM($I312:DK312)","v":8937966.8928517886},{"$f":"SUM($I312:DL312)","v":9044321.9156572316},{"$f":"SUM($I312:DM312)","v":9102941.1201756373},{"$f":"SUM($I312:DN312)","v":9161560.324694043},{"$f":"SUM($I312:DO312)","v":9220179.5292124487},{"$f":"SUM($I312:DP312)","v":9278798.7337308545},{"$f":"SUM($I312:DQ312)","v":9337417.9382492602},{"$f":"SUM($I312:DR312)","v":9396037.1427676659},{"$f":"SUM($I312:DS312)","v":9454656.3472860716},{"$f":"SUM($I312:DT312)","v":9513275.5518044773},{"$f":"SUM($I312:DU312)","v":9571894.7563228831},{"$f":"SUM($I312:DV312)","v":9630513.9608412888},{"$f":"SUM($I312:DW312)","v":9689133.1653596945},{"$f":"SUM($I312:DX312)","v":9747752.3698781002},{"$f":"SUM($I312:DY312)","v":9806371.574396506},{"$f":"SUM($I312:DZ312)","v":9864990.7789149117},{"$f":"SUM($I312:EA312)","v":9923609.9834333174},{"$f":"SUM($I312:EB312)","v":9982229.1879517231},{"$f":"SUM($I312:EC312)","v":10040848.392470129},{"$f":"SUM($I312:ED312)","v":10099467.596988535},{"$f":"SUM($I312:EE312)","v":10158086.80150694},{"$f":"SUM($I312:EF312)","v":10216706.006025346},{"$f":"SUM($I312:EG312)","v":10275325.210543752},{"$f":"SUM($I312:EH312)","v":10333944.415062157},{"$f":"SUM($I312:EI312)","v":10392563.619580563},{"$f":"SUM($I312:EJ312)","v":10451182.824098969},{"$f":"SUM($I312:EK312)","v":10509802.028617375},{"$f":"SUM($I312:EL312)","v":10568421.23313578},{"$f":"SUM($I312:EM312)","v":10627040.437654186},{"$f":"SUM($I312:EN312)","v":10685659.642172592},{"$f":"SUM($I312:EO312)","v":10744278.846690997},{"$f":"SUM($I312:EP312)","v":10802898.051209403},{"$f":"SUM($I312:EQ312)","v":10861480.589061143},{"$f":"SUM($I312:ER312)","v":10920063.126912883},{"$f":"SUM($I312:ES312)","v":10978645.664764622},{"$f":"SUM($I312:ET312)","v":11037228.202616362},{"$f":"SUM($I312:EU312)","v":11095810.740468102},{"$f":"SUM($I312:EV312)","v":11154393.278319841},{"$f":"SUM($I312:EW312)","v":11193019.116584184},{"$f":"SUM($I312:EX312)","v":11231644.954848526},{"$f":"SUM($I312:EY312)","v":11270270.793112868},{"$f":"SUM($I312:EZ312)","v":11308896.631377211},{"$f":"SUM($I312:FA312)","v":11347522.469641553},{"$f":"SUM($I312:FB312)","v":11386148.307905896},{"$f":"SUM($I312:FC312)","v":11424774.146170238},{"$f":"SUM($I312:FD312)","v":11463399.98443458},{"$f":"SUM($I312:FE312)","v":11502025.822698923},{"$f":"SUM($I312:FF312)","v":11540651.660963265},{"$f":"SUM($I312:FG312)","v":11579277.499227608},{"$f":"SUM($I312:FH312)","v":11617903.33749195},{"$f":"SUM($I312:FI312)","v":11656529.175756292},{"$f":"SUM($I312:FJ312)","v":11695155.014020635},{"$f":"SUM($I312:FK312)","v":11733780.852284977},{"$f":"SUM($I312:FL312)","v":11772406.69054932},{"$f":"SUM($I312:FM312)","v":11811032.528813662},{"$f":"SUM($I312:FN312)","v":11849658.367078004},{"$f":"SUM($I312:FO312)","v":11888284.205342347},{"$f":"SUM($I312:FP312)","v":11926910.043606689},{"$f":"SUM($I312:FQ312)","v":11965535.881871032},{"$f":"SUM($I312:FR312)","v":12004161.720135374},{"$f":"SUM($I312:FS312)","v":12042787.558399716},{"$f":"SUM($I312:FT312)","v":12081413.396664059},{"$f":"SUM($I312:FU312)","v":12120039.234928401},{"$f":"SUM($I312:FV312)","v":12158665.073192744},{"$f":"SUM($I312:FW312)","v":12197290.911457086},{"$f":"SUM($I312:FX312)","v":12235916.749721428},{"$f":"SUM($I312:FY312)","v":12274542.587985771},{"$f":"SUM($I312:FZ312)","v":12313168.426250113},{"$f":"SUM($I312:GA312)","v":12342210.121657314},{"$f":"SUM($I312:GB312)","v":12371251.817064514},{"$f":"SUM($I312:GC312)","v":12400293.512471715},{"$f":"SUM($I312:GD312)","v":12429335.207878916},{"$f":"SUM($I312:GE312)","v":12458376.903286116},{"$f":"SUM($I312:GF312)","v":12487418.598693317},{"$f":"SUM($I312:GG312)","v":12516460.294100517},{"$f":"SUM($I312:GH312)","v":12545501.989507718},{"$f":"SUM($I312:GI312)","v":12574543.684914919},{"$f":"SUM($I312:GJ312)","v":12603585.380322119},{"$f":"SUM($I312:GK312)","v":12632627.07572932},{"$f":"SUM($I312:GL312)","v":12661668.77113652},{"$f":"SUM($I312:GM312)","v":12690710.466543721},{"$f":"SUM($I312:GN312)","v":12719752.161950922},{"$f":"SUM($I312:GO312)","v":12748793.857358122},{"$f":"SUM($I312:GP312)","v":12777835.552765323},{"$f":"SUM($I312:GQ312)","v":12806877.248172523},{"$f":"SUM($I312:GR312)","v":12835918.943579724},{"$f":"SUM($I312:GS312)","v":12864960.638986925},{"$f":"SUM($I312:GT312)","v":12894002.334394125},{"$f":"SUM($I312:GU312)","v":12923044.029801326},{"$f":"SUM($I312:GV312)","v":12952085.725208526},{"$f":"SUM($I312:GW312)","v":12981127.420615727},{"$f":"SUM($I312:GX312)","v":13010169.116022928},{"$f":"SUM($I312:GY312)","v":13039210.811430128},{"$f":"SUM($I312:GZ312)","v":13068252.506837329},{"$f":"SUM($I312:HA312)","v":13097294.20224453},{"$f":"SUM($I312:HB312)","v":13126335.89765173},{"$f":"SUM($I312:HC312)","v":13155377.593058931},{"$f":"SUM($I312:HD312)","v":13184419.288466131},{"$f":"SUM($I312:HE312)","v":13213460.983873332},{"$f":"SUM($I312:HF312)","v":13242502.679280533},{"$f":"SUM($I312:HG312)","v":13271544.374687733},{"$f":"SUM($I312:HH312)","v":13300586.070094934},{"$f":"SUM($I312:HI312)","v":13329627.765502134},{"$f":"SUM($I312:HJ312)","v":13358669.460909335},{"$f":"SUM($I312:HK312)","v":13387711.156316536},{"$f":"SUM($I312:HL312)","v":13416752.851723736},{"$f":"SUM($I312:HM312)","v":13445794.547130937},{"$f":"SUM($I312:HN312)","v":13474836.242538137},{"$f":"SUM($I312:HO312)","v":13503877.937945338},{"$f":"SUM($I312:HP312)","v":13532919.633352539},{"$f":"SUM($I312:HQ312)","v":13561961.328759739},{"$f":"SUM($I312:HR312)","v":13591003.02416694},{"$f":"SUM($I312:HS312)","v":13620044.71957414},{"$f":"SUM($I312:HT312)","v":13649086.414981341},{"$f":"SUM($I312:HU312)","v":13678128.110388542},{"$f":"SUM($I312:HV312)","v":13707169.805795742},{"$f":"SUM($I312:HW312)","v":13736211.501202943},{"$f":"SUM($I312:HX312)","v":13765253.196610143},{"$f":"SUM($I312:HY312)","v":13794294.892017344},{"$f":"SUM($I312:HZ312)","v":13823336.587424545},{"$f":"SUM($I312:IA312)","v":13852378.282831745},{"$f":"SUM($I312:IB312)","v":13881419.978238946},{"$f":"SUM($I312:IC312)","v":13910461.673646146},{"$f":"SUM($I312:ID312)","v":13939503.369053347},{"$f":"SUM($I312:IE312)","v":13968545.064460548},{"$f":"SUM($I312:IF312)","v":13997586.759867748},{"$f":"SUM($I312:IG312)","v":14026628.455274949},{"$f":"SUM($I312:IH312)","v":14055670.150682149},{"$f":"SUM($I312:II312)","v":14084727.032488152},{"$f":"SUM($I312:IJ312)","v":14113783.914294155},{"$f":"SUM($I312:IK312)","v":14142840.796100158},{"$f":"SUM($I312:IL312)","v":14171897.677906161},{"$f":"SUM($I312:IM312)","v":14200954.559712164},{"$f":"SUM($I312:IN312)","v":14230011.441518167},{"$f":"SUM($I312:IO312)","v":14259068.32332417},{"$f":"SUM($I312:IP312)","v":14288125.205130173},{"$f":"SUM($I312:IQ312)","v":14317182.086936176},{"$f":"SUM($I312:IR312)","v":14346238.968742179},{"$f":"SUM($I312:IS312)","v":14375295.850548182},{"$f":"SUM($I312:IT312)","v":14404352.732354185},{"$f":"SUM($I312:IU312)","v":14433409.614160188},{"$f":"SUM($I312:IV312)","v":14462466.49596619},{"$f":"SUM($I312:IW312)","v":14491523.377772193},{"$f":"SUM($I312:IX312)","v":14520580.259578196},{"$f":"SUM($I312:IY312)","v":14549637.141384199},{"$f":"SUM($I312:IZ312)","v":14578694.023190202},{"$f":"SUM($I312:JA312)","v":14607750.904996205},{"$f":"SUM($I312:JB312)","v":14636807.786802208},{"$f":"SUM($I312:JC312)","v":14665864.668608211},{"$f":"SUM($I312:JD312)","v":14694921.550414214},{"$f":"SUM($I312:JE312)","v":14723978.432220217},{"$f":"SUM($I312:JF312)","v":14753035.31402622},{"$f":"SUM($I312:JG312)","v":14782092.195832223},{"$f":"SUM($I312:JH312)","v":14811149.077638226},{"$f":"SUM($I312:JI312)","v":14840205.959444229},{"$f":"SUM($I312:JJ312)","v":14869262.841250231},{"$f":"SUM($I312:JK312)","v":14898319.723056234},{"$f":"SUM($I312:JL312)","v":14927376.604862237},{"$f":"SUM($I312:JM312)","v":14956433.48666824},{"$f":"SUM($I312:JN312)","v":14985490.368474243},{"$f":"SUM($I312:JO312)","v":15014547.250280246},{"$f":"SUM($I312:JP312)","v":15043604.132086249},{"$f":"SUM($I312:JQ312)","v":15072661.013892252},{"$f":"SUM($I312:JR312)","v":15101717.895698255},{"$f":"SUM($I312:JS312)","v":15130774.777504258},{"$f":"SUM($I312:JT312)","v":15159831.659310261},{"$f":"SUM($I312:JU312)","v":15188888.541116264},{"$f":"SUM($I312:JV312)","v":15217945.422922267},{"$f":"SUM($I312:JW312)","v":15247002.30472827},{"$f":"SUM($I312:JX312)","v":15276059.186534273},{"$f":"SUM($I312:JY312)","v":15305116.068340275},{"$f":"SUM($I312:JZ312)","v":15334172.950146278},{"$f":"SUM($I312:KA312)","v":15363229.831952281},{"$f":"SUM($I312:KB312)","v":15392286.713758284},{"$f":"SUM($I312:KC312)","v":15421343.595564287},{"$f":"SUM($I312:KD312)","v":15450400.47737029},{"$f":"SUM($I312:KE312)","v":15479457.359176293},{"$f":"SUM($I312:KF312)","v":15508514.240982296},{"$f":"SUM($I312:KG312)","v":15537571.122788299},{"$f":"SUM($I312:KH312)","v":15566628.004594302},{"$f":"SUM($I312:KI312)","v":15595684.886400305},{"$f":"SUM($I312:KJ312)","v":15624741.768206308},{"$f":"SUM($I312:KK312)","v":15653798.650012311},{"$f":"SUM($I312:KL312)","v":15682855.531818314},{"$f":"SUM($I312:KM312)","v":15711912.413624316},{"$f":"SUM($I312:KN312)","v":15740969.295430319},{"$f":"SUM($I312:KO312)","v":15770026.177236322},{"$f":"SUM($I312:KP312)","v":15799083.059042325},{"$f":"SUM($I312:KQ312)","v":15828139.940848328},{"$f":"SUM($I312:KR312)","v":15857196.822654331},{"$f":"SUM($I312:KS312)","v":15886253.704460334},{"$f":"SUM($I312:KT312)","v":15915310.586266337},{"$f":"SUM($I312:KU312)","v":15944367.46807234},{"$f":"SUM($I312:KV312)","v":15973424.349878343},{"$f":"SUM($I312:KW312)","v":16002481.231684346},{"$f":"SUM($I312:KX312)","v":16031538.113490349},{"$f":"SUM($I312:KY312)","v":16060594.995296352},{"$f":"SUM($I312:KZ312)","v":16089651.877102355},{"$f":"SUM($I312:LA312)","v":16118708.758908357},{"$f":"SUM($I312:LB312)","v":16147765.64071436},{"$f":"SUM($I312:LC312)","v":16176822.522520363},{"$f":"SUM($I312:LD312)","v":16205879.404326366},{"$f":"SUM($I312:LE312)","v":16234936.286132369},{"$f":"SUM($I312:LF312)","v":16263993.167938372},{"$f":"SUM($I312:LG312)","v":16293050.049744375},{"$f":"SUM($I312:LH312)","v":16322106.931550378},{"$f":"SUM($I312:LI312)","v":16351163.813356381},{"$f":"SUM($I312:LJ312)","v":16380220.695162384},{"$f":"SUM($I312:LK312)","v":16409277.576968387},{"$f":"SUM($I312:LL312)","v":16438334.45877439},{"$f":"SUM($I312:LM312)","v":16467391.340580393},{"$f":"SUM($I312:LN312)","v":16496448.222386396},{"$f":"SUM($I312:LO312)","v":16525505.104192398},{"$f":"SUM($I312:LP312)","v":16554561.985998401},{"$f":"SUM($I312:LQ312)","v":16583618.867804404},{"$f":"SUM($I312:LR312)","v":16612675.749610407},{"$f":"SUM($I312:LS312)","v":16641732.63141641},{"$f":"SUM($I312:LT312)","v":16670789.513222413}]
[]
[null,null,"Total de Investimentos Depreciáveis",{"$f":"Entradas!G232","v":120},null,null,null,{"$f":"SUM(I319:QJ319)","v":18921832.306585491},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA$17<1,0,(($H62)*(1-Entradas!$E164)+$H73)/(Entradas!$G232))","v":0},{"$f":"IF(AB$17<1,0,(($H62)*(1-Entradas!$E164)+$H73)/(Entradas!$G232))","v":0},{"$f":"IF(AC$17<1,0,(($H62)*(1-Entradas!$E164)+$H73)/(Entradas!$G232))","v":0},{"$f":"IF(AD$17<1,0,(($H62)*(1-Entradas!$E164)+$H73)/(Entradas!$G232))","v":0},{"$f":"IF(AE$17<1,0,(($H62)*(1-Entradas!$E164)+$H73)/(Entradas!$G232))","v":0},{"$f":"IF(AF$17<1,0,(($H62)*(1-Entradas!$E164)+$H73)/(Entradas!$G232))","v":0},{"$f":"IF(AG$17<1,0,(($H62)*(1-Entradas!$E164)+$H73)/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(AH$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:AG62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(AI$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:AH62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(AJ$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:AI62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(AK$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:AJ62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(AL$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:AK62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(AM$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:AL62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(AN$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:AM62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(AO$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:AN62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(AP$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:AO62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(AQ$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:AP62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(AR$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:AQ62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(AS$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:AR62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(AT$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:AS62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(AU$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:AT62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(AV$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:AU62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(AW$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:AV62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(AX$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:AW62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(AY$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:AX62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(AZ$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:AY62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(BA$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:AZ62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(BB$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:BA62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(BC$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:BB62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(BD$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:BC62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(BE$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:BD62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(BF$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:BE62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(BG$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:BF62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(BH$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:BG62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(BI$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:BH62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(BJ$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:BI62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(BK$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:BJ62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(BL$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:BK62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(BM$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:BL62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(BN$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:BM62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(BO$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:BN62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(BP$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:BO62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(BQ$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:BP62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(BR$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:BQ62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(BS$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:BR62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(BT$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:BS62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(BU$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:BT62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(BV$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:BU62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(BW$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:BV62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(BX$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:BW62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(BY$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:BX62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(BZ$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:BY62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(CA$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:BZ62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(CB$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:CA62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(CC$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:CB62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(CD$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:CC62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(CE$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:CD62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(CF$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:CE62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(CG$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:CF62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(CH$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:CG62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(CI$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:CH62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(CJ$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:CI62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(CK$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:CJ62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(CL$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:CK62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(CM$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:CL62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(CN$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:CM62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(CO$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:CN62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(CP$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:CO62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(CQ$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:CP62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(CR$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:CQ62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(CS$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:CR62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(CT$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:CS62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(CU$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:CT62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(CV$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:CU62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(CW$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:CV62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(CX$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:CW62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(CY$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:CX62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(CZ$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:CY62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(DA$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:CZ62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(DB$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:DA62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(DC$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:DB62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(DD$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:DC62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(DE$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:DD62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(DF$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:DE62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(DG$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:DF62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(DH$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:DG62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(DI$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:DH62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(DJ$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:DI62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(DK$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:DJ62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(DL$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:DK62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(DM$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:DL62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(DN$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:DM62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(DO$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:DN62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(DP$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:DO62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(DQ$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:DP62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(DR$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:DQ62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(DS$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:DR62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(DT$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:DS62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(DU$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:DT62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(DV$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:DU62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(DW$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:DV62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(DX$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:DW62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(DY$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:DX62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(DZ$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:DY62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(EA$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:DZ62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(EB$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:EA62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(EC$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:EB62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(ED$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:EC62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(EE$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:ED62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(EF$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:EE62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(EG$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:EF62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(EH$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:EG62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(EI$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:EH62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(EJ$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:EI62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(EK$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:EJ62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(EL$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:EK62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(EM$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:EL62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(EN$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:EM62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(EO$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:EN62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(EP$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:EO62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(EQ$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:EP62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(ER$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:EQ62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(ES$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:ER62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(ET$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:ES62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(EU$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:ET62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(EV$17<1,0,(($H62)*(1-Entradas!$E164)+$H73+SUM($AG62:EU62))/(Entradas!$G232))","v":143659.92757298925},{"$f":"IF(EW$17<1,0,SUM(AG62:EV62))/(Entradas!$G232)","v":0},{"$f":"IF(EX$17<1,0,SUM(AH62:EW62))/(Entradas!$G232)","v":0},{"$f":"IF(EY$17<1,0,SUM(AI62:EX62))/(Entradas!$G232)","v":0},{"$f":"IF(EZ$17<1,0,SUM(AJ62:EY62))/(Entradas!$G232)","v":0},{"$f":"IF(FA$17<1,0,SUM(AK62:EZ62))/(Entradas!$G232)","v":0},{"$f":"IF(FB$17<1,0,SUM(AL62:FA62))/(Entradas!$G232)","v":0},{"$f":"IF(FC$17<1,0,SUM(AM62:FB62))/(Entradas!$G232)","v":0},{"$f":"IF(FD$17<1,0,SUM(AN62:FC62))/(Entradas!$G232)","v":0},{"$f":"IF(FE$17<1,0,SUM(AO62:FD62))/(Entradas!$G232)","v":0},{"$f":"IF(FF$17<1,0,SUM(AP62:FE62))/(Entradas!$G232)","v":0},{"$f":"IF(FG$17<1,0,SUM(AQ62:FF62))/(Entradas!$G232)","v":0},{"$f":"IF(FH$17<1,0,SUM(AR62:FG62))/(Entradas!$G232)","v":0},{"$f":"IF(FI$17<1,0,SUM(AS62:FH62))/(Entradas!$G232)","v":0},{"$f":"IF(FJ$17<1,0,SUM(AT62:FI62))/(Entradas!$G232)","v":0},{"$f":"IF(FK$17<1,0,SUM(AU62:FJ62))/(Entradas!$G232)","v":0},{"$f":"IF(FL$17<1,0,SUM(AV62:FK62))/(Entradas!$G232)","v":0},{"$f":"IF(FM$17<1,0,SUM(AW62:FL62))/(Entradas!$G232)","v":0},{"$f":"IF(FN$17<1,0,SUM(AX62:FM62))/(Entradas!$G232)","v":0},{"$f":"IF(FO$17<1,0,SUM(AY62:FN62))/(Entradas!$G232)","v":0},{"$f":"IF(FP$17<1,0,SUM(AZ62:FO62))/(Entradas!$G232)","v":0},{"$f":"IF(FQ$17<1,0,SUM(BA62:FP62))/(Entradas!$G232)","v":0},{"$f":"IF(FR$17<1,0,SUM(BB62:FQ62))/(Entradas!$G232)","v":0},{"$f":"IF(FS$17<1,0,SUM(BC62:FR62))/(Entradas!$G232)","v":0},{"$f":"IF(FT$17<1,0,SUM(BD62:FS62))/(Entradas!$G232)","v":0},{"$f":"IF(FU$17<1,0,SUM(BE62:FT62))/(Entradas!$G232)","v":0},{"$f":"IF(FV$17<1,0,SUM(BF62:FU62))/(Entradas!$G232)","v":0},{"$f":"IF(FW$17<1,0,SUM(BG62:FV62))/(Entradas!$G232)","v":0},{"$f":"IF(FX$17<1,0,SUM(BH62:FW62))/(Entradas!$G232)","v":0},{"$f":"IF(FY$17<1,0,SUM(BI62:FX62))/(Entradas!$G232)","v":0},{"$f":"IF(FZ$17<1,0,SUM(BJ62:FY62))/(Entradas!$G232)","v":0},{"$f":"IF(GA$17<1,0,SUM(BK62:FZ62))/(Entradas!$G232)","v":0},{"$f":"IF(GB$17<1,0,SUM(BL62:GA62))/(Entradas!$G232)","v":0},{"$f":"IF(GC$17<1,0,SUM(BM62:GB62))/(Entradas!$G232)","v":0},{"$f":"IF(GD$17<1,0,SUM(BN62:GC62))/(Entradas!$G232)","v":0},{"$f":"IF(GE$17<1,0,SUM(BO62:GD62))/(Entradas!$G232)","v":0},{"$f":"IF(GF$17<1,0,SUM(BP62:GE62))/(Entradas!$G232)","v":0},{"$f":"IF(GG$17<1,0,SUM(BQ62:GF62))/(Entradas!$G232)","v":0},{"$f":"IF(GH$17<1,0,SUM(BR62:GG62))/(Entradas!$G232)","v":0},{"$f":"IF(GI$17<1,0,SUM(BS62:GH62))/(Entradas!$G232)","v":0},{"$f":"IF(GJ$17<1,0,SUM(BT62:GI62))/(Entradas!$G232)","v":0},{"$f":"IF(GK$17<1,0,SUM(BU62:GJ62))/(Entradas!$G232)","v":0},{"$f":"IF(GL$17<1,0,SUM(BV62:GK62))/(Entradas!$G232)","v":0},{"$f":"IF(GM$17<1,0,SUM(BW62:GL62))/(Entradas!$G232)","v":0},{"$f":"IF(GN$17<1,0,SUM(BX62:GM62))/(Entradas!$G232)","v":0},{"$f":"IF(GO$17<1,0,SUM(BY62:GN62))/(Entradas!$G232)","v":0},{"$f":"IF(GP$17<1,0,SUM(BZ62:GO62))/(Entradas!$G232)","v":0},{"$f":"IF(GQ$17<1,0,SUM(CA62:GP62))/(Entradas!$G232)","v":0},{"$f":"IF(GR$17<1,0,SUM(CB62:GQ62))/(Entradas!$G232)","v":0},{"$f":"IF(GS$17<1,0,SUM(CC62:GR62))/(Entradas!$G232)","v":0},{"$f":"IF(GT$17<1,0,SUM(CD62:GS62))/(Entradas!$G232)","v":0},{"$f":"IF(GU$17<1,0,SUM(CE62:GT62))/(Entradas!$G232)","v":0},{"$f":"IF(GV$17<1,0,SUM(CF62:GU62))/(Entradas!$G232)","v":0},{"$f":"IF(GW$17<1,0,SUM(CG62:GV62))/(Entradas!$G232)","v":0},{"$f":"IF(GX$17<1,0,SUM(CH62:GW62))/(Entradas!$G232)","v":0},{"$f":"IF(GY$17<1,0,SUM(CI62:GX62))/(Entradas!$G232)","v":0},{"$f":"IF(GZ$17<1,0,SUM(CJ62:GY62))/(Entradas!$G232)","v":0},{"$f":"IF(HA$17<1,0,SUM(CK62:GZ62))/(Entradas!$G232)","v":0},{"$f":"IF(HB$17<1,0,SUM(CL62:HA62))/(Entradas!$G232)","v":0},{"$f":"IF(HC$17<1,0,SUM(CM62:HB62))/(Entradas!$G232)","v":0},{"$f":"IF(HD$17<1,0,SUM(CN62:HC62))/(Entradas!$G232)","v":0},{"$f":"IF(HE$17<1,0,SUM(CO62:HD62))/(Entradas!$G232)","v":0},{"$f":"IF(HF$17<1,0,SUM(CP62:HE62))/(Entradas!$G232)","v":0},{"$f":"IF(HG$17<1,0,SUM(CQ62:HF62))/(Entradas!$G232)","v":0},{"$f":"IF(HH$17<1,0,SUM(CR62:HG62))/(Entradas!$G232)","v":0},{"$f":"IF(HI$17<1,0,SUM(CS62:HH62))/(Entradas!$G232)","v":0},{"$f":"IF(HJ$17<1,0,SUM(CT62:HI62))/(Entradas!$G232)","v":0},{"$f":"IF(HK$17<1,0,SUM(CU62:HJ62))/(Entradas!$G232)","v":0},{"$f":"IF(HL$17<1,0,SUM(CV62:HK62))/(Entradas!$G232)","v":0},{"$f":"IF(HM$17<1,0,SUM(CW62:HL62))/(Entradas!$G232)","v":0},{"$f":"IF(HN$17<1,0,SUM(CX62:HM62))/(Entradas!$G232)","v":0},{"$f":"IF(HO$17<1,0,SUM(CY62:HN62))/(Entradas!$G232)","v":0},{"$f":"IF(HP$17<1,0,SUM(CZ62:HO62))/(Entradas!$G232)","v":0},{"$f":"IF(HQ$17<1,0,SUM(DA62:HP62))/(Entradas!$G232)","v":0},{"$f":"IF(HR$17<1,0,SUM(DB62:HQ62))/(Entradas!$G232)","v":0},{"$f":"IF(HS$17<1,0,SUM(DC62:HR62))/(Entradas!$G232)","v":0},{"$f":"IF(HT$17<1,0,SUM(DD62:HS62))/(Entradas!$G232)","v":0},{"$f":"IF(HU$17<1,0,SUM(DE62:HT62))/(Entradas!$G232)","v":0},{"$f":"IF(HV$17<1,0,SUM(DF62:HU62))/(Entradas!$G232)","v":0},{"$f":"IF(HW$17<1,0,SUM(DG62:HV62))/(Entradas!$G232)","v":0},{"$f":"IF(HX$17<1,0,SUM(DH62:HW62))/(Entradas!$G232)","v":0},{"$f":"IF(HY$17<1,0,SUM(DI62:HX62))/(Entradas!$G232)","v":0},{"$f":"IF(HZ$17<1,0,SUM(DJ62:HY62))/(Entradas!$G232)","v":0},{"$f":"IF(IA$17<1,0,SUM(DK62:HZ62))/(Entradas!$G232)","v":0},{"$f":"IF(IB$17<1,0,SUM(DL62:IA62))/(Entradas!$G232)","v":0},{"$f":"IF(IC$17<1,0,SUM(DM62:IB62))/(Entradas!$G232)","v":0},{"$f":"IF(ID$17<1,0,SUM(DN62:IC62))/(Entradas!$G232)","v":0},{"$f":"IF(IE$17<1,0,SUM(DO62:ID62))/(Entradas!$G232)","v":0},{"$f":"IF(IF$17<1,0,SUM(DP62:IE62))/(Entradas!$G232)","v":0},{"$f":"IF(IG$17<1,0,SUM(DQ62:IF62))/(Entradas!$G232)","v":0},{"$f":"IF(IH$17<1,0,SUM(DR62:IG62))/(Entradas!$G232)","v":0},{"$f":"IF(II$17<1,0,SUM(DS62:IH62))/(Entradas!$G232)","v":0},{"$f":"IF(IJ$17<1,0,SUM(DT62:II62))/(Entradas!$G232)","v":64.816331836818009},{"$f":"IF(IK$17<1,0,SUM(DU62:IJ62))/(Entradas!$G232)","v":64.816331836818009},{"$f":"IF(IL$17<1,0,SUM(DV62:IK62))/(Entradas!$G232)","v":64.816331836818009},{"$f":"IF(IM$17<1,0,SUM(DW62:IL62))/(Entradas!$G232)","v":64.816331836818009},{"$f":"IF(IN$17<1,0,SUM(DX62:IM62))/(Entradas!$G232)","v":64.816331836818009},{"$f":"IF(IO$17<1,0,SUM(DY62:IN62))/(Entradas!$G232)","v":64.816331836818009},{"$f":"IF(IP$17<1,0,SUM(DZ62:IO62))/(Entradas!$G232)","v":64.816331836818009},{"$f":"IF(IQ$17<1,0,SUM(EA62:IP62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(IR$17<1,0,SUM(EB62:IQ62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(IS$17<1,0,SUM(EC62:IR62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(IT$17<1,0,SUM(ED62:IS62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(IU$17<1,0,SUM(EE62:IT62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(IV$17<1,0,SUM(EF62:IU62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(IW$17<1,0,SUM(EG62:IV62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(IX$17<1,0,SUM(EH62:IW62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(IY$17<1,0,SUM(EI62:IX62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(IZ$17<1,0,SUM(EJ62:IY62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(JA$17<1,0,SUM(EK62:IZ62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(JB$17<1,0,SUM(EL62:JA62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(JC$17<1,0,SUM(EM62:JB62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(JD$17<1,0,SUM(EN62:JC62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(JE$17<1,0,SUM(EO62:JD62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(JF$17<1,0,SUM(EP62:JE62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(JG$17<1,0,SUM(EQ62:JF62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(JH$17<1,0,SUM(ER62:JG62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(JI$17<1,0,SUM(ES62:JH62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(JJ$17<1,0,SUM(ET62:JI62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(JK$17<1,0,SUM(EU62:JJ62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(JL$17<1,0,SUM(EV62:JK62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(JM$17<1,0,SUM(EW62:JL62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(JN$17<1,0,SUM(EX62:JM62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(JO$17<1,0,SUM(EY62:JN62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(JP$17<1,0,SUM(EZ62:JO62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(JQ$17<1,0,SUM(FA62:JP62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(JR$17<1,0,SUM(FB62:JQ62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(JS$17<1,0,SUM(FC62:JR62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(JT$17<1,0,SUM(FD62:JS62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(JU$17<1,0,SUM(FE62:JT62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(JV$17<1,0,SUM(FF62:JU62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(JW$17<1,0,SUM(FG62:JV62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(JX$17<1,0,SUM(FH62:JW62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(JY$17<1,0,SUM(FI62:JX62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(JZ$17<1,0,SUM(FJ62:JY62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(KA$17<1,0,SUM(FK62:JZ62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(KB$17<1,0,SUM(FL62:KA62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(KC$17<1,0,SUM(FM62:KB62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(KD$17<1,0,SUM(FN62:KC62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(KE$17<1,0,SUM(FO62:KD62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(KF$17<1,0,SUM(FP62:KE62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(KG$17<1,0,SUM(FQ62:KF62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(KH$17<1,0,SUM(FR62:KG62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(KI$17<1,0,SUM(FS62:KH62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(KJ$17<1,0,SUM(FT62:KI62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(KK$17<1,0,SUM(FU62:KJ62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(KL$17<1,0,SUM(FV62:KK62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(KM$17<1,0,SUM(FW62:KL62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(KN$17<1,0,SUM(FX62:KM62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(KO$17<1,0,SUM(FY62:KN62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(KP$17<1,0,SUM(FZ62:KO62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(KQ$17<1,0,SUM(GA62:KP62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(KR$17<1,0,SUM(GB62:KQ62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(KS$17<1,0,SUM(GC62:KR62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(KT$17<1,0,SUM(GD62:KS62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(KU$17<1,0,SUM(GE62:KT62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(KV$17<1,0,SUM(GF62:KU62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(KW$17<1,0,SUM(GG62:KV62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(KX$17<1,0,SUM(GH62:KW62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(KY$17<1,0,SUM(GI62:KX62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(KZ$17<1,0,SUM(GJ62:KY62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(LA$17<1,0,SUM(GK62:KZ62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(LB$17<1,0,SUM(GL62:LA62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(LC$17<1,0,SUM(GM62:LB62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(LD$17<1,0,SUM(GN62:LC62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(LE$17<1,0,SUM(GO62:LD62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(LF$17<1,0,SUM(GP62:LE62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(LG$17<1,0,SUM(GQ62:LF62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(LH$17<1,0,SUM(GR62:LG62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(LI$17<1,0,SUM(GS62:LH62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(LJ$17<1,0,SUM(GT62:LI62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(LK$17<1,0,SUM(GU62:LJ62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(LL$17<1,0,SUM(GV62:LK62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(LM$17<1,0,SUM(GW62:LL62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(LN$17<1,0,SUM(GX62:LM62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(LO$17<1,0,SUM(GY62:LN62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(LP$17<1,0,SUM(GZ62:LO62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(LQ$17<1,0,SUM(HA62:LP62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(LR$17<1,0,SUM(HB62:LQ62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(LS$17<1,0,SUM(HC62:LR62))/(Entradas!$G232)","v":20514.479067121632},{"$f":"IF(LT$17<1,0,SUM(HD62:LS62))/(Entradas!$G232)","v":20514.479067121632}]
[]
[null,"Imposto sobre o Rendimento das Pessoas Coletivas (IRC)"]
[null,null,"Matéria Coletável",null,"EUR",null,null,4768204.007924567,{"$f":"SUM(I326:I328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-149033.47947369923,-146940.14674846464,-85317.36972791166,-64614.394618148901,-42645.401584114792,-22909.940241768956,-65.804952568258159,-5197.8759004969033,-45250.229198879271,-98403.168252480682,-135690.34003500524,-196579.92231588141,-151939.95874214362,-147051.26017434461,-85877.114543891803,-58553.388696575508,{"$f":"SUM(AW326:AW328)","v":-40776.03703709488},-21088.599885916206,-1529.217686107324,-6850.2294794372283,-46896.681961879251,-100434.37519385628,-137541.12859054995,-198065.13132622032,-151312.82234072659,-145971.04545853264,-85081.471620224678,-53051.672954422029,-40218.930212777137,-20630.738264485859,-1275.9022178492451,-7527.7730919817695,-47147.325090789062,-100160.23590298713,-136858.99875967286,-196773.99065770541,-150487.50910770585,-145152.07026740495,-84101.807266023578,-52271.303581482702,-39439.879816901841,-20170.158000527488,-1953.9290496029716,-8107.556402624934,-47317.088027819249,-99794.368299530877,-136087.45919268442,-195397.744990968,-149570.95516941114,-144629.74891120105,-83796.487430351292,-51378.675360855108,-39480.777167985929,-20434.033216438009,-2266.0369987998565,-8320.5173765539948,-47122.212559602776,-99067.280301007937,-134956.8071627015,-193666.45945338634,-148293.10253263108,-142964.61315923897,-83119.806523660285,-50103.090409208788,-39191.022164197566,-20314.785021512391,-2316.2298299553804,-8270.4650194513379,-46666.280313967989,-98082.311968563008,-133570.15228229237,-191682.99171082478,-146756.66481463978,-141428.41729574942,-82174.145637252455,-49071.155893399933,-38623.948050751002,-19914.24737947261,-2081.1537200487219,-7933.8288134609465,{"$f":"SUM(DI326:DI328)","v":-45925.471553686206},-96815.380065527148,-131903.15858801745,-189422.7315518723,-144936.86431611946,-139606.41980210546,-80934.347031003315,-48137.491962427681,-37753.987527527468,-19206.642776394496,-1534.818702389719,-7284.3774624126963,-44873.281193424715,-95239.691318032535,-129928.75501888433,-186858.308554816,-142806.13686252115,-137860.63209035929,-79372.413230338498,-46875.892185860896,-36552.679485442,-18163.272483448935,-648.28592618188122,-6292.9031159129227,-43480.199955419754,-93325.420470837606,-127616.81034307767,-183959.2638525262,-140333.80038946922,-134990.63693704497,-77457.169148808622,-45254.932656782039,-34988.324535854583,-16752.168740621666,610.68353848234983,-4926.8667596179293,-41713.356308347487,-91039.34873956941,-124933.7680904681,-180691.68150862207,6174.2448319858377,11528.511615637217,68506.044958424725,100420.32918860967,110634.32945417953,128722.22347242193,145937.95073133506,140509.92765723215,104123.8132877929,55315.469866543885,21817.69108425056,-33357.846880047153,9436.2239944210669,14805.203429780609,71236.089476277033,102869.07470461386,113034.81169088153,130979.77500115451,148053.73164447764,142738.07038696695,106752.30591509072,58460.454490659664,25359.399802459127,-29235.491715388569,{"$f":"SUM(FU326:FU328)","v":13154.52291740301},18152.317940154157,74436.069801428268,105794.77308015275,115916.98221889316,133724.73104807732,150662.66056817846,145462.61409338174,109877.62532272177,62101.575518167141,29397.787064150049,-24617.705988246744,17376.505584941086,22787.329334822956,78154.164243138832,109246.01449817662,119329.87039366108,137006.55500971089,153814.63934557949,148733.92858032964,113550.64218647307,66290.220423005754,33984.749735082041,-19452.060711608945,22155.034937477671,27593.908844222809,82444.156479348952,113277.04851045099,123328.21923585022,140880.47886890371,157565.39386270993,152608.26344235596,117828.16298384655,71083.768929993879,39178.23405736182,-13680.020014356021,27549.139685367467,33021.522398546789,87366.115499159758,117948.47064212929,127973.1787663205,145408.203325968,161977.18104314071,157148.4619933833,122773.65092830009,76546.321025143479,45042.97080472744,-7236.1987684366468,33624.763957325194,38746.763773533014,92987.160030093204,123327.99431835148,133333.08550869359,150658.68495139774,167119.58372671594,162424.76395053556,128458.03653833187,82749.515489276368,51651.30185845049,-47.527889185013919,40455.61019099316,46013.906711224634,99382.318065604268,129491.31883406578,{"$f":"SUM(IG326:IG328)","v":139484.33898748248},156709.02129598486,173070.40447710012,168450.8916960076,134895.81277542541,89708.634001173181,58802.448751761593,7685.0294824511102,47840.433746088645,52530.15751704351,84974.512347296768,114856.86953963895,123919.44133260532,141042.97388348693,157304.62839659574,151966.05951392095,118813.17315102779,74136.804593103792,42925.50942127798,-7623.8417091077317,32179.345782793491,36913.861480477994,89334.856105389059,118989.50187197485,128039.85046807275,145064.15402789853,161228.03482158031,156026.66671167646,123277.21142332724,79111.879889363612,48301.466809717502,-1676.8207928345619,37785.986143943461,42183.643610095387,94535.264375997445,123973.46675826906,133020.80517916224,149956.04976431254,166032.40419136485,160976.23794275671,128635.65835110229,84985.831926956525,54581.96109088097,5178.7996380481782,44314.042274104533,49164.31183132522,100681.11774755831,129915.17421614879,138969.77678490838,155827.1957170695,171827.34531117283,166925.49031510312,135000.37667230837,91871.690792855152,61881.189952844099,13058.413014436432,51880.01815706749,56803.452672546322,107891.21568041468,136934.5876706751,146007.92567786892,162799.95269248114,178736.43164531747,173999.24522490444,{"$f":"SUM(KS326:KS328)","v":142497.47417735477},99896.873696176088,30731.568025121116,-17900.188552967636,20223.040718826043,23282.46682692421,73534.796363391913,101974.61400863598,109102.43715167073,125391.16686508866,140821.66709578264,134254.99066716139,102705.05164815215,60155.310393013031,28981.794358353116,-19169.766112275698,18555.578463920872,21206.153989864106,71336.653232841199,99497.271262005263,106550.24327696492,122680.72887287434,137953.73068890872,131452.42088637376,100220.43791069668,58090.350595942888,27231.043579657315,-1574961.6864898277]
[]
[null,null,"Gasto com Impostos",null,null,null,null,{"$f":"SUM(I336:QJ336)","v":1065651.8366616177},{"$f":"I333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE333","v":20872.341572746202},24370.777876686956,27086.309850025493,26212.480007561648,20710.571519118977,13290.795821413089,8114.6464240325404,0,6066.3397789862947,7086.8521264960254,15881.924415167572,20827.542415389202,22347.495270099258,25192.616360404507,27893.443904149299,27044.00797438313,21610.790602985187,14277.619763728697,9169.7694632680032,870.03833919209399,7444.759102049562,8259.6043876626372,16914.427781589799,21825.749268313,23346.92249986461,26178.968880467677,28866.994012277039,28043.482372937324,22680.063280947808,15434.444053199666,10396.039912077809,2193.8133864253205,8715.8430503873387,9542.9800489877834,18125.724234309666,23005.01072867342,24529.331513881978,27350.392052336832,30027.720516413337,29231.873197783949,23939.575661795603,16782.674780957583,5162.9034282203475,0,390.23916386421234,3911.4544269232674,12353.845789049843,17131.735153450845,18329.209441480685,21065.716033334895,23658.040072091484,22554.838432083114,17254.448676889562,10106.092146026191,4868.9414522033239,0,0,3459.4503453735592,11984.557743117322,16715.541572016886,17900.440870530107,20610.36245064289,23176.226755736665,22084.006708910794,{"$f":"LQ333","v":16837.033568997045},9759.1789001184061,4574.8153213824289,0]
[null,"Prejuízos Fiscais Reportáveis"]
[null,null,"Subtotal",null,"EUR",null,null,null,{"$f":"I341+I342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,149033.47947369923,295973.6262221639,381290.99595007556,445905.39056822448,488550.79215233924,511460.7323941082,511526.53734667646,516724.41324717336,561974.64244605263,660377.81069853331,796068.15073353855,992648.07304942003,1144588.0317915636,1291639.2919659081,1377516.4065097999,1436069.7952063754,1476845.8322434702,1497934.4321293863,1499463.6498154937,1506313.879294931,1553210.5612568101,1653644.9364506663,1791186.0650412163,1989251.1963674366,2140564.0187081629,2286535.0641666958,2371616.5357869207,2424668.2087413426,2464887.1389541198,2485517.8772186055,2486793.7794364546,2494321.5525284363,2541468.8776192255,2641629.1135222125,2778488.1122818855,2975262.1029395908,3125749.6120472965,3270901.6823147014,3355003.4895807249,3407274.7931622076,{"$f":"BU341+BU342","v":3446714.6729791095},3466884.8309796369,3468838.76002924,3476946.3164318651,3524263.4044596842,3624057.772759215,3760145.2319518994,3955542.9769428675,4105113.9321122784,4249743.6810234794,4333540.1684538303,4384918.843814685,4424399.6209826712,4444833.6541991094,4447099.6911979094,4455420.2085744636,4502542.4211340668,4601609.7014350751,4736566.5085977763,4930232.9680511625,5078526.0705837933,5221490.6837430326,5304610.4902666928,5354713.5806759018,5393904.6028400995,5414219.3878616123,5416535.6176915672,5424806.0827110186,5471472.3630249863,5569554.6749935495,5703124.8272758415,5894807.8189866664,6041564.4838013062,6182992.9010970555,6265167.0467343079,6314238.2026277082,6352862.1506784596,6372776.398057932,6374857.5517779812,6382791.3805914419,6428716.852145128,6525532.2322106548,6657435.3907986721,6846858.1223505447,6991794.9866666645,7131401.4064687695,7212335.7534997724,7260473.2454621997,7298227.2329897275,7317433.8757661218,7318968.6944685113,7326253.0719309244,7371126.3531243494,7466366.0444423817,7596294.799461266,7783153.1080160821,7925959.2448786031,8063819.8769689621,8143192.2901993003,8190068.1823851615,8226620.8618706036,8244784.1343540521,8245432.420280234,8251725.3233961472,{"$f":"EG341+EG342","v":8295205.5233515669},8388530.9438224044,8516147.7541654818,8700107.0180180073,8840440.8184074759,8975431.4553445205,9052888.6244933289,9098143.5571501106,9133131.8816859648,9149884.0504265856,9149884.0504265856,9154200.2336477228,9195913.5899560694,9286952.9386956394,9411886.7067861073,9592578.3882947285,9592578.3882947285,9586404.1434627417,9574875.6318471041,9506369.5868886802,9405949.2577000707,9295314.9282458909,9166592.7047734689,9020654.7540421337,8880144.826384902,8776021.0130971093,8720705.5432305653,8732245.6990263611,8732245.6990263611,8722809.4750319403,8708004.2716021594,8636768.1821258832,8533899.1074212696,8420864.2957303878,8289884.5207292335,8141830.7890847558,7999092.7186977891,7892340.4127826989,7833879.9582920391,7837756.0502049681,7837756.0502049681,7824601.5272875652,7806449.2093474111,7732013.1395459827,7626218.3664658302,7510301.384246937,7376576.6531988597,7225913.992630681,7080451.3785372991,6970573.7532145772,6908472.1776964096,6903692.0966205066,6903692.0966205066,6886315.5910355654,6863528.2617007419,6785374.0974576036,6676128.0829594266,6556798.2125657657,6419791.6575560551,6265977.0182104753,6117243.0896301456,6003692.4474436725,5937402.2270206669,5922869.5379971936,{"$f":"GS341+GS342","v":5922869.5379971936},5900714.503059716,5873120.5942154927,5790676.4377361434,5677399.3892256925,5554071.169989842,5413190.6911209384,5255625.2972582281,5103017.0338158719,4985188.8708320251,4914105.1019020313,4888606.887859025,4888606.887859025,4861057.7481736578,4828036.2257751115,4740670.1102759521,4622721.6396338232,4494748.4608675027,4349340.2575415345,4187363.0764983939,4030214.6145050107,3907440.9635767108,3830894.6425515674,3793087.8705152762,3793087.8705152762,3759463.1065579508,3720716.3427844178,3627729.1827543247,3504401.1884359731,3371068.1029272797,3220409.4179758821,3053289.8342491663,2890865.0702986307,2762407.033760299,2679657.5182710225,2628053.7443017573,2628053.7443017573,2587598.1341107641,2541584.2273995397,2442201.9093339355,2312710.5904998695,2173226.2515123868,2016517.2302164021,1843446.825739302,1674995.9340432943,1540100.1212678689,1450391.4872666958,1391589.0385149342,1383904.0090324832,1336063.5752863945,1283533.417769351,1198558.9054220542,1083702.0358824152,959782.59454980993,818739.620666323,661434.99226972729,509468.93275580637,390655.75960477861,316518.95501167479,281217.28729950456,281217.28729950456,249037.94151671109,212124.08003623309,122789.22393084403,{"$f":"JE341+JE342","v":3799.7220588691853},0,0,0,0,0,0,1676.8207928345619,1676.8207928345619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17900.188552967636,17900.188552967636,0,0,0,0,0,0,0,0,0,0,19169.766112275698,19169.766112275698,614.1876483548258,0,0,0,0,0,0,{"$f":"LQ341+LQ342","v":0},0,0,1574961.6864898277]
[]
["·","Demonstração de Resultados",null,null,"Unidade"]
[null,null,"Receitas",null,null,null,"por kw /ano"]
[null,null,"Total de Receitas",null,"EUR",null,null,56035283.811427176,{"$f":"I233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,138998.84685764712,141305.22239360079,205324.97061504092,230137.97679290303,250479.56016164349,271179.50601599726,292252.24094005668,285159.02517542406,244694.37294771193,191348.98683182415,151199.93596995223,89950.944642981427,139182.68231822774,141584.7526706369,205368.6424614049,233653.09437003429,250166.63479213175,270649.77186988294,291489.36722659186,284188.38881189236,243714.67923970678,189961.49456009935,149981.23719200751,89089.863701161259,137748.22636056747,140596.96481248632,204074.6999154441,237145.3720279941,248597.37759901892,268963.10685357236,289577.72173679055,281310.50345737068,241255.89815352432,188021.57138945861,148440.86959080744,88154.046374434329,136328.04939887131,139153.17170246647,202777.5952049013,235627.49245185839,{"$f":"BU233","v":247060.60584219362},267083.68449182238,286646.18937925523,278461.26541902689,238806.95576581289,186100.95878389737,146915.83526118207,87227.544448267538,134922.00929581901,137566.94269162827,200710.09680380122,234140.19357283306,244601.4869173113,264377.64473216591,283743.83835592406,275640.38953306066,236382.39086998868,184199.46452037859,145405.98157124213,86310.265194427295,133529.965328967,136308.55824207127,198663.17888909904,232683.44172904023,242117.6612126269,261698.54168715759,280870.37818722473,272847.59347427619,233981.96080533662,182316.89828930973,143911.15740844089,85402.116807724233,132151.7781766644,134907.45319074311,196636.63659658784,230721.90222374568,239658.5602386136,259046.10722082722,278025.52128510363,270082.59772782528,231605.42532665786,180453.07167549562,142431.21316445043,84503.00839682472,130787.30990410874,133520.29515066079,194630.26710133901,228377.81832580775,237223.93787803952,256420.07586630899,275208.98292424338,267345.12556123303,229252.54658022473,178607.79813928163,140966.00072018808,83612.849975154182,129436.42394954123,131990.06087113242,192643.8695974031,226057.06812754829,234813.55046359613,253820.18479927225,272420.48121356574,264634.90299670049,{"$f":"EG233","v":226923.08907997553},176780.89299788355,139515.37343099195,82731.55245189085,128098.9851105789,130787.26615562753,190677.24527771192,223759.41935846672,232427.1567535107,251246.17381161675,269659.73706801928,261951.65878368446,224616.8196839458,174972.17340690363,138079.18611194417,81859.027623049129,126774.85953068298,129441.12166756918,188730.19731418122,221484.64206015095,230064.51790740216,248697.78528543035,266926.47418064711,259295.12437174929,222333.5075709348,173181.45834203117,136657.2950233403,80995.18816265183,125463.91468576208,128108.37709716559,186802.53083801136,219232.50856326276,227725.39746237651,246174.76416720505,264220.4189949329,256665.03388368906,220072.9242174039,171408.56858092468,135249.55785630306,80139.947613990167,124166.01937090849,126631.94106698441,184894.05292018398,217002.79346475116,225409.56130936116,243676.8579423106,261541.30067742226,254061.12408891783,217834.84337460465,169653.32668527425,133855.83371853956,79293.220380970888,122881.04368726673,125482.55549022742,183004.57255215279,214795.27360529359,223116.7776696737,241203.81660972137,258888.85109061658,251483.13437712428,215619.0410459355,167915.55698304335,132475.98312024015,78454.921719549355,{"$f":"GS233","v":121608.85902903265},124189.21565035454,181133.90062672683,212609.72804696069,220846.81707182512,238755.39265699557,256262.80476613672,248930.80673218865,213425.2954645225,166195.08555088629,131109.86796011779,77624.967729248048,120349.3380705821,122908.75009515739,179281.84991914354,210445.9380511044,218599.4523285527,236331.34103550279,253662.89887815373,246403.8857063592,211253.38707102451,164491.74019674151,129757.35151158624,76803.275344759444,119102.35475372754,121484.00199284233,177448.2350683306,208303.68705646522,216374.45851408271,233931.41913589879,251088.87321708404,243902.11839468655,209103.09849165849,162805.35044259782,128418.29840907569,75989.762327632518,117867.78427510172,120385.9304968314,175632.87255835434,206182.76065749809,214171.61294161848,231555.38676384391,248540.47016354691,241425.25440971108,206974.21451644387,161135.74750743216,127092.57463448511,75184.347258041875,116645.50307366662,119143.3239592411,173835.58070005255,204082.94658291372,211990.69514105323,229203.00611596354,246017.4346625804,238973.04585640365,204866.52207766339,159482.76429031749,125780.04750376899,74386.94952663903,115435.38881834724,117913.08669213307,172056.17961285033,202004.03467443355,{"$f":"JE233","v":209831.48683690431},226874.04175604763,243519.51419811475,236545.2473073552,202779.81022853867,157846.23535369834,124480.58565365779,73597.489326484661,114237.32039578803,116537.99897690331,170294.49120675688,199945.8168657565,207693.77192646739,224568.26059148757,241046.45876769931,234141.61577821305,200713.87012211737,156225.9969068334,123194.05902851056,72815.887645061113,113051.17789823133,115489.22868560257,168550.33916454157,197908.08716173429,205577.33645818796,222285.43184994688,238598.02085748114,231761.91070336214,198668.49499037096,154621.88678940237,121920.33886729834,72042.066256364531,111876.8426115164,114295.36535621359,166823.54892408702,195890.64161775491,203481.96861024806,220025.32705626456,236173.955417433,229405.89391184816,196643.48012350081,153033.74445527655,120659.2976907173,71275.947713075715,110714.19700319835,113113.38609309445,165113.94766091864,193893.27831933094,201407.4586693664,217787.72000958878,233774.01983682756,227073.32960354054,194638.62284944949,151461.41095645039,119410.80928843007,70517.455338808824,109563.12471078458,111786.01075766543,163421.36427090736,191915.79736189111,199353.59900980911,215572.38676073711,231397.97391995587,224763.98432553242,{"$f":"LQ233","v":192653.72251361705},149904.72892713358,118174.74870643401,67284.207819204516]
[]
[]
[]
[null,null,"Resultado Líquido / (Prejuízo)",null,"EUR",null,null,{"$f":"SUM(I369:QJ369)","v":6218188.5279563814},{"$f":"I365+SUM(I367:I368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-88532.616821238393,-86790.963993843208,-35520.813512743138,-18295.938221420532,-17.73601710415096,16402.167819727591,35408.488380342576,31138.605351665945,-2184.9525925881899,-46408.197885184563,-77431.124808244989,-128091.25726593396,-90950.807572584134,-86883.41036417539,-35986.521199638606,-13253.181294671464,{"$f":"AW365+SUM(AW367:AW368)","v":1537.5752860163921},17917.522995797059,34190.928986038081,29763.847173987597,-3554.8012914042047,-48098.162060409086,-78970.980886458157,-129326.95116253596,-90429.030086605198,-85984.671720619779,-35324.546287147532,-8675.7537971997663,2001.0881638487626,18298.463864827107,34401.687455628795,29200.130888350468,-3763.3363746571122,-47870.078170405934,-78403.448867168467,-128252.72212633153,-89742.369476731925,-85303.284361601618,-34509.465544452178,-8026.4864789142448,2649.2580932169512,18681.666644440542,33837.569131609722,28717.751173895434,-3904.5791382663447,-47565.676324330328,-77761.52794743402,-127107.68573160606,-88979.796600070666,-84868.712993240013,-34255.439441172959,-7283.8197993521317,2615.2314971150918,18462.122464802946,33577.895317877905,28540.567643586517,-3742.4427487101348,-46960.73910955913,-76820.825458488311,-125667.25616433818,-86074.956539602979,-81641.653380940785,-31850.774260139384,-4380.8664529156813,4697.9743269337196,20403.003629647719,35377.801549023046,30423.877871362536,-1521.4404536753427,-44299.578790298401,-73825.46193132129,-122175.34433586019,-84796.640358234334,-80363.538422517449,-31063.984402648115,-3522.2969357626862,5169.7799893212796,20736.250947824927,35573.38487246554,30703.959194746421,{"$f":"DI365+SUM(DI367:DI368)","v":-905.08756512099353},-43245.491446972548,-72438.523177684474,-120294.80788361171,-35546.748056428303,-31111.818220768881,17703.34632478829,44990.329741843205,53629.405431680163,69060.796264622928,83763.753894194611,78980.121005855835,47706.153101653661,5801.2998779801565,-23060.001121128822,-70425.389663023932,-33773.982815034447,-29659.322844595823,19002.875246941316,46039.980755946825,54628.893722695284,69928.880348353545,84501.349163999606,79805.027662143562,48865.196691673933,7393.9732228461653,-21136.463150857635,-68013.384470718825,-31716.998869455398,-27271.486877038464,20596.358322774118,47388.619084140337,55930.437040751945,71102.918662385753,85585.47842526724,80978.236577247662,50371.877272704463,9332.6515699282027,-18867.505330019805,-65258.089293924088,-33488.866564130825,-29034.11660013278,18371.191141066825,44923.87562058022,53421.923841534561,68471.051664712097,82794.536744128083,78278.421546474332,48005.174391100823,7396.6326646216912,-20473.519282246481,-66379.566868542257,-30774.899900984485,-26307.909010765427,20642.588179919789,46961.231889895949,55419.12506247047,70349.334536617855,84554.866463862534,80132.236297613519,50192.080257012756,10013.259871886024,-17526.81762869683,-62949.767371546201,{"$f":"FU365+SUM(FU367:FU368)","v":-27681.275197063696},-23523.109738134495,23304.97181044535,49395.412938344365,57817.090941776216,72633.137967657502,96309.638185524323,91983.199518493551,62376.488861304475,22626.81542391509,-4582.7365698272188,-49523.626789421207,-14584.442760529026,-10082.637400627464,35982.569243091733,61850.988655282883,70240.756760325879,84947.758360879467,98932.084528322157,94704.933171634242,65432.438891945596,26111.767984740807,-766.38362761177268,-45225.80991925866,-10608.706339218523,-6083.5632488067058,39551.842783618216,65204.808953495245,73567.382997027336,88170.863011727837,102052.71228657461,97928.379776840156,68991.336195360229,30100.000342554922,3554.5953285249343,-40423.472059144173,-6120.8111889742868,-1567.7887716089608,43646.912688100929,69091.432167051593,77431.989326378738,91937.929760005325,105723.31922069308,101705.82497129479,73105.982165145804,34644.843685719301,8434.0563023331852,-35062.212782539267,-1065.8917947054615,3195.612052379387,48323.621737837617,73567.195865668356,81891.43173603309,96306.33047236297,110001.79825342767,106095.70819964551,77835.390992692148,39805.901479877881,13932.187739030851,-29081.238611001925,4617.3722717062901,9241.8749765389439,53644.393223382736,78695.081862742707,{"$f":"IG365+SUM(IG367:IG368)","v":87009.274630385349},101340.21031105943,114937.69471894452,111159.07641691234,83241.250754987996,45645.518014810128,19931.571887299669,-22598.120944766655,10811.175402579749,14713.025580014233,62156.391534069757,87018.512718098442,94558.572449846484,108805.35153217998,122335.0480870865,117893.35877670108,90310.157322773957,53139.418682581185,27171.621099622113,-14885.439040858793,18230.812952403026,22169.930012876521,65784.197540802532,90456.862818601905,97986.752850555349,112150.97341233042,125599.32223267367,121271.78396523366,94024.237165327097,57278.681329069354,31644.417646803802,-9937.5176385195191,22895.537732879799,26554.388744718195,70110.937221948712,94603.521603998699,102130.90717018183,116221.03066502689,129596.5575483344,125389.82722949242,98482.465009235952,62165.809424346662,36869.788888731797,-4233.6414400250787,28326.880433173807,32362.304704781418,75224.287227087349,99547.02220895463,107080.45154616261,121105.82409772067,134417.94856001463,130339.60520328465,103777.9106524794,67894.844000774319,42942.747301885131,2322.1968891299448,34621.772367798985,38718.069884677374,81223.088707223855,105387.17420312052,112936.19142510579,126907.15790126316,140166.30839002298,136224.96928823934,{"$f":"KS365+SUM(KS367:KS368)","v":110015.49577667801},74571.796176337346,17026.261858019607,-23435.359614950237,8283.1671391821055,10828.609661119779,52638.547835460908,76300.476116303966,82230.824971308874,95783.048092872603,108621.22428481001,103157.74949619711,76908.200232381423,41506.815508105676,15570.450167268629,-24491.648144294544,6895.8385431010029,9101.1173806857732,50809.692750842711,74239.326951107214,80107.399667553647,93527.963683350288,106235.10119429088,100826.0114385818,74841.001602818462,39788.768956943313,14113.825519393722,-1318910.5258984177]
[]
[null,"Ativo Corrente"]
[null,null,null,null,null," "]
[null,null,"Ativos Fixos Tangíveis Líquidos",null,"EUR",null,null,null,{"$f":"I316","v":1621418.21757314},1731402.21757314,1841386.21757314,1951370.21757314,2061354.21757314,6245822.4036531402,6961455.3255615328,7299685.9558032593,7637752.6971560968,8361266.4523978233,8707066.5270839948,9054194.1017701663,11811300.323091893,12174892.481111396,12425324.0141309,13682717.422150403,13941658.885725463,14709078.543744966,15935771.318678699,16116458.290279098,16932934.308758713,17034103.308758713,17136647.308758713,17239191.308758713,17130994.619286604,17022797.929814495,16914601.240342382,16806404.550870273,16698207.861398164,16590011.171926053,16481814.482453944,16373617.792981833,16265421.103509724,16157224.414037615,16049027.724565504,15940831.035093395,15832634.345621284,15724437.656149175,15616240.966677064,15508044.277204955,15399847.587732844,15291650.898260735,15183454.208788624,15075257.519316515,14967060.829844404,14858864.140372295,14750667.450900184,14642470.761428075,14534274.071955964,14426077.382483855,14317880.693011744,14209684.003539635,14101487.314067524,13993290.624595415,13885093.935123304,13776897.245651195,13668700.556179084,13560503.866706975,13452307.177234864,13344110.487762755,13235913.798290644,13127717.108818535,13019520.419346426,12911323.729874315,{"$f":"BU316","v":12803127.040402204},12694930.350930095,12586733.661457986,12478536.971985875,12370340.282513764,12262143.593041655,12153946.903569546,12045750.214097435,11937553.524625324,11829356.835153215,11721160.145681106,11612963.456208995,11504766.766736884,11396570.077264775,11288373.387792666,11180176.698320555,11071980.008848444,10963783.319376335,10855586.629904225,10747389.940432115,10641034.917626671,10534679.894821228,10428324.872015785,10321969.849210342,10215614.826404899,10109259.803599456,10002904.780794013,9896549.7579885703,9790194.7351831272,9683839.7123776842,9577484.6895722412,9471129.6667667981,9364774.6439613551,9258419.6211559121,9152064.598350469,9045709.575545026,8939354.552739583,8832999.5299341399,8726644.5071286969,8620289.4843232539,8513934.4615178108,8407579.4387123678,8301224.4159069248,8194869.3931014817,8136250.188583076,8077630.9840646703,8019011.7795462646,7960392.5750278588,7901773.3705094531,7843154.1659910474,7784534.9614726417,7725915.756954236,7667296.5524358302,7608677.3479174245,7550058.1433990188,7491438.9388806131,7432819.7343622074,7374200.5298438016,7315581.3253253959,7256962.1208069902,7198342.9162885845,7139723.7117701788,7081104.507251773,7022485.3027333673,{"$f":"EG316","v":6963866.0982149616},6905246.8936965559,6846627.6891781501,6788008.4846597444,6729389.2801413387,6670770.075622933,6612150.8711045273,6553531.6665861215,6494912.4620677158,6436293.2575493101,6377710.7196975704,6319128.1818458308,6260545.6439940911,6201963.1061423514,6143380.5682906117,6084798.0304388721,6046172.1921745297,6007546.3539101873,5968920.5156458449,5930294.6773815025,5891668.8391171601,5853043.0008528177,5814417.1625884753,5775791.3243241329,5737165.4860597905,5698539.6477954481,5659913.8095311057,5621287.9712667633,5582662.1330024209,5544036.2947380785,5505410.4564737361,5466784.6182093937,5428158.7799450513,5389532.9416807089,5350907.1034163665,5312281.2651520241,5273655.4268876817,5235029.5886233393,5196403.7503589969,5157777.9120946545,5119152.0738303121,5080526.2355659697,5041900.3973016273,5003274.5590372849,4964648.7207729425,4926022.8825086001,4896981.1871013995,4867939.4916941989,4838897.7962869983,4809856.1008797977,4780814.4054725971,4751772.7100653965,4722731.0146581959,4693689.3192509953,4664647.6238437947,4635605.9284365941,4606564.2330293935,4577522.5376221929,4548480.8422149923,4519439.1468077917,4490397.4514005911,4461355.7559933905,4432314.0605861899,4403272.3651789892,{"$f":"GS316","v":4374230.6697717886},4345188.974364588,4316147.2789573874,4287105.5835501868,4258063.8881429862,4229022.1927357856,4199980.497328585,4170938.8019213844,4141897.1065141838,4112855.4111069832,4083813.7156997826,4054772.020292582,4025730.3248853814,3996688.6294781808,3967646.9340709802,3938605.2386637796,3909563.543256579,3880521.8478493784,3851480.1524421778,3822438.4570349772,3793396.7616277765,3764355.0662205759,3735313.3708133753,3706271.6754061747,3677229.9799989741,3648188.2845917735,3619146.5891845729,3590104.8937773723,3561063.1983701717,3532021.5029629711,3502979.8075557705,3473938.1121485699,3444896.4167413693,3415854.7213341687,3386813.0259269681,3357771.3305197675,3328729.6351125669,3299687.9397053663,3270646.2442981657,3241604.5488909651,3212562.8534837645,3183521.1580765639,3162242.2360909805,3133185.3542849775,3104128.4724789746,3075071.5906729717,3046014.7088669688,3016957.8270609658,2987900.9452549629,5412803.5916831363,5383746.7098771334,5354689.8280711304,5325632.9462651275,5296576.0644591246,5267519.1826531217,5238462.3008471187,5209405.4190411158,5180348.5372351129,5151291.6554291099,5122234.773623107,5093177.8918171041,5064121.0100111011,5035064.1282050982,5006007.2463990953,{"$f":"JE316","v":4976950.3645930924},4947893.4827870894,4918836.6009810865,4889779.7191750836,4860722.8373690806,4831665.9555630777,4802609.0737570748,4773552.1919510718,4744495.3101450689,4715438.428339066,4686381.5465330631,4657324.6647270601,4628267.7829210572,4599210.9011150543,4570154.0193090513,4541097.1375030484,4512040.2556970455,4482983.3738910425,4453926.4920850396,4424869.6102790367,4395812.7284730338,4366755.8466670308,4337698.9648610279,4308642.083055025,4279585.201249022,4250528.3194430191,4221471.4376370162,4192414.5558310132,4163357.6740250103,4134300.7922190074,4105243.9104130045,4076187.0286070015,4047130.1468009986,4018073.2649949957,3989016.3831889927,3959959.5013829898,3930902.6195769869,3901845.7377709839,3872788.855964981,3843731.9741589781,3814675.0923529752,3785618.2105469722,3756561.3287409693,3727504.4469349664,3698447.5651289634,3669390.6833229605,3640333.8015169576,3611276.9197109547,3582220.0379049517,3553163.1560989488,3524106.2742929459,3495049.3924869429,3465992.51068094,3436935.6288749371,3407878.7470689341,3378821.8652629312,3349764.9834569283,3320708.1016509254,3291651.2198449224,3262594.3380389195,3233537.4562329166,3204480.5744269136,3175423.6926209107,3146366.8108149078,{"$f":"LQ316","v":3117309.9290089048},3088253.0472029019,3059196.165396899,3030139.2835908961]
[null,null,"Total do Ativo Não Corrente",null,"EUR",null,null,null,{"$f":"SUM(I381:I383)","v":1621418.21757314},1731402.21757314,1841386.21757314,1951370.21757314,2061354.21757314,6245822.4036531402,6961455.3255615328,7299685.9558032593,7637752.6971560968,8361266.4523978233,8707066.5270839948,9054194.1017701663,11811300.323091893,12174892.481111396,12425324.0141309,13682717.422150403,13941658.885725463,14709078.543744966,15935771.318678699,16116458.290279098,16932934.308758713,17034103.308758713,17136647.308758713,17239191.308758713,17156032.243838187,17072521.49901982,16978658.127661996,16881316.656485736,16780284.394479759,16675936.574968264,16567750.940728186,16460427.494407358,16359832.843440661,16268167.886234969,16182767.173888739,16107595.911365697,16024925.134962266,15941433.057199448,15847663.722970711,15749304.002799626,{"$f":"SUM(AW381:AW383)","v":15647957.687549748},15543303.882858472,15435364.101957627,15328318.251038063,15228000.204135548,15136676.489696007,15051586.709827108,14976664.962417804,14893888.827098936,14810215.27326386,14716312.271023946,14617028.26260818,14515588.353411816,14410857.62796814,14302875.290068628,14195943.266475972,14095667.327619113,14004297.557778707,13919093.180098221,13843954.521056606,13761039.733114589,13677228.591447406,13583161.005595988,13483745.895125566,13382175.105462695,13277367.002534674,13169498.573142897,13062663.953146428,12962416.53446299,12870985.298865203,12785651.302537465,12710281.434223836,12627212.665220186,12543313.773565158,12449194.893981349,12349629.821969861,12248065.903061973,12143302.131170224,12035486.135913914,11928687.293361064,11828407.135598967,11736853.749217426,11651329.803348651,11575669.07906471,11494227.297484748,11411890.329690058,11319499.434380589,11221561.730763894,11121790.799682036,11018848.660760207,10912882.764566196,10807917.179884022,10709402.092171324,10619524.8977766,10535609.660554582,10461457.380356558,10379757.477239974,10297162.428540217,10204612.662201833,10106501.59358648,10006635.394053563,9903625.9648078717,9797620.5758273974,9692598.4362626169,{"$f":"SUM(DI381:DI383)","v":9593958.8926781919},9503868.853723757,9419673.561561102,9345141.5576563738,9310871.7463430762,9275706.4203514233,9230684.1861342266,9180152.080265509,9127875.5456517264,9072483.0571197569,9014121.7021433525,8956726.2730386313,8905645.7797607202,8863026.8433837444,8826235.6697085109,8799008.6610273141,8764380.8875018135,8728922.269174587,8683637.6300788783,8632893.5754476972,8580415.2210828457,8524847.4463416599,8466337.1538588516,8408775.1570639201,8357460.626138025,8314520.0922587197,8277340.5118779512,8249626.4636867698,8214583.3376337951,8178642.5601208126,8133036.160019407,8082019.7841873402,8029278.6181909582,7973473.7780209761,7914788.6453347718,7857033.821098648,7805459.1271067113,7762171.1998432186,7724577.5350306779,7696351.1996723861,7656688.0882762708,7616125.4600605005,7565990.6062431429,7510494.1526751146,7453281.7470624698,7393030.5752547607,7329887.1612675544,7267655.6551567968,7211537.0162601052,7163618.179058183,7121326.9686916862,7088305.248703192,7048094.1248077871,7006981.0123672411,6956387.5110708848,6900479.6682561673,6842863.9816277567,6782233.5411632201,6718734.6759826057,6656128.8418932529,6599568.6162351752,6551121.4216164015,6508235.2041852465,6474520.9285290893,{"$f":"SUM(FU381:FU383)","v":6433685.1304146228},6392009.7027363349,6340878.6047453526,6284479.2446035445,6226379.3533264278,6165287.7602460086,6110934.7378633544,6057455.3232884649,6009954.1868270468,5970479.4267327944,5936498.903098817,5911592.9822976422,5879632.033952171,5846762.0672167204,5804590.4722166723,5757195.4463737775,5708106.3327404419,5656047.5360916099,5601164.9812743524,5547135.9858656563,5499017.7825711276,5458839.3301328626,5424088.1967701679,5398314.4475625176,5365550.7062858213,5331873.2341927905,5288980.9204970598,5240908.6809401028,5191147.8447012799,5138438.2288441034,5082925.5472679678,5028245.6636024509,4979408.8368139639,4938425.0682265246,4902801.4294976871,4876057.9774528984,4842388.0265785558,4807798.7154083997,4764079.5125973402,4715222.4741222616,4664681.2846823195,4611211.0111163566,4554957.1492939079,4499514.5122718187,4449846.8435086645,4407945.3661692394,4371336.4516668441,4343510.4376527416,4308819.7819007095,4273268.6301795561,4228605.0918872999,4178844.2934346157,4127402.6396619547,4073050.2851829194,4015932.4997096304,3959603.4439587398,3908980.7984130997,3866037.1844037003,3828318.07028428,3799284.3595624627,3763446.1216431754,3726674.089908489,3680936.1650662669,3630139.9280949431,{"$f":"SUM(IG381:IG383)","v":3577664.8637378453},3522296.0527529195,3471941.3028151831,3414584.6712042512,3362865.2928519766,3318737.3605337767,3279801.6673374777,3249453.7005784232,3212359.625903077,5628437.2058683876,5585104.6059880387,5536751.7700993763,5486876.4221494952,5434124.3207310671,5378640.2613544362,5324053.0815500943,5275035.586654719,5233523.7216770742,5197255.3542882968,5169479.277889424,5135016.2659919113,5099757.8554571886,5055692.7178254798,5006645.5997049855,4976950.3645930924,4947893.4827870894,4918836.6009810865,4889779.7191750836,4860722.8373690806,4831665.9555630777,4802609.0737570748,4773833.897844268,4744495.3101450689,4715438.428339066,4686381.5465330631,4657324.6647270601,4628267.7829210572,4599210.9011150543,4570154.0193090513,4541097.1375030484,4512040.2556970455,4482983.3738910425,4453926.4920850396,4424869.6102790367,4395812.7284730338,4366755.8466670308,4337698.9648610279,4308642.083055025,4279585.201249022,4250528.3194430191,4221471.4376370162,4192414.5558310132,4163357.6740250103,4134300.7922190074,4105243.9104130045,4076187.0286070015,4047130.1468009986,4018073.2649949957,3989016.3831889927,3959959.5013829898,3930902.6195769869,3901845.7377709839,3872788.855964981,3843731.9741589781,{"$f":"SUM(KS381:KS383)","v":3814675.0923529752},3785618.2105469722,3756561.3287409693,3730511.6786118648,3698447.5651289634,3669390.6833229605,3640333.8015169576,3611276.9197109547,3582220.0379049517,3553163.1560989488,3524106.2742929459,3495049.3924869429,3465992.51068094,3436935.6288749371,3407878.7470689341,3382042.3859697934,3349868.1669818517,3320708.1016509254,3291651.2198449224,3262594.3380389195,3233537.4562329166,3204480.5744269136,3175423.6926209107,3146366.8108149078,3117309.9290089048,3088253.0472029019,3059196.165396899,3294732.8469211869]
[]
[null,null,"Juros a Pagar: Dívida Sénior",null,"EUR",null,null,null,{"$f":"I131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41250,82689.0625,124318.05403645834,0,41090.033826911938,82368.396975530559,0,40736.183979885966,81659.075469679752,0,40377.446363481846,80939.956022796308,0,40013.753462368717,80210.903294773278,0,39645.036828618555,79471.780076034949,0,39271.227068824097,78722.447261713649,0,38892.253831038804,77962.763825469854,0,38508.045791536468,77192.586792950809,0,38118.530641387901,76411.771214882174,0,37723.635072852208,75620.17013978833,0,37323.284765580065,74817.634586335713,0,36917.404372626486,74004.01351529418,0,{"$f":"BU131","v":36505.917506270293},73179.153801110981,0,36088.746723637771,72342.900203092213,0,35665.813512127716,71495.095336186016,0,35237.03827463519,70635.579641362448,0,34802.340314571091,69764.191355583956,0,34361.637820674907,68880.766481361235,0,33914.847851617589,67985.138755888416,0,33461.886320391801,67077.139619752066,0,33002.667978486534,66156.598185207797,0,32537.106399843095,65223.341204018805,0,32065.113964589538,64277.193034850105,0,31586.601842550346,63317.975610212379,0,31101.479976528411,62345.508402949243,0,30609.657065355983,61359.608392261514,0,30111.040546711614,60360.090029262326,0,29605.536579699656,59346.765202056267,0,29093.05002718918,58319.443200336304,0,28573.48443790893,57277.930679491612,0,28046.74202829495,56222.031624219584,0,27512.723664087447,55151.547311635295,0,26971.328841673498,54066.276273871328,0,26422.455669171999,{"$f":"EG131","v":52966.014260161042},0,25866.000847257368,51850.554198398,0,25301.859649718335,50719.686156164549,0,24729.925903748208,49573.197301221924,0,24150.091969962879,48410.871861454754,0,23562.248722142831,47232.491084262147,0,22966.28552669529,46037.833195387939,0,22362.090221832703,44826.673357182139,0,21749.549096463619,43598.783626286029,0,21128.546868791957,42353.932910732547,0,20498.96666462069,41091.88692645423,0,19860.68999535582,39812.40815319035,0,19213.596735706516,38515.25578978502,0,18557.565101077245,37200.185708867764,0,17892.471624647587,35866.950410908146,0,17218.191134135475,34515.298977635743,0,16534.596728239456,33144.977024816675,0,15841.559752755522,31755.726654377839,0,15138.94977636409,30347.286405869847,0,14426.634566082483,28919.391207259512,0,13704.480062378345,27471.772325042592,0,12972.350353939299,26004.157313667485,{"$f":"GS131","v":0},12230.107652094097,24516.269964260289,0,11477.61226488043,23007.830252641565,0,10714.722570754564,21478.554286625083,0,9941.2949919377861,19928.154252588622,0,9157.1839673947179,18356.338361306662,0,8362.241925438344,16762.810793034951,0,7556.3192559566623,15147.27164183646,0,6739.2642822556654,13509.416859138335,0,5910.9232325134117,11848.938196509176,0,5071.1402108397706,10165.52314764589,0,4219.7571679364273,8458.8548895592303,0,3356.6138713515979,6728.6122229468911,0,2481.5478753238745,4974.4695117429837,0,1594.3944902095245,3196.0966218325093,0,694.9867514874777,1393.1588589192729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ131","v":0},0,0,0]
[null,null,"Imposto a Pagar",null,"EUR",null,null,null,{"$f":"I338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE338","v":20872.341572746202},24370.777876686956,27086.309850025489,26212.480007561648,20710.571519118977,13290.795821413089,8114.6464240325404,0,6066.3397789862947,7086.8521264960245,15881.92441516757,20827.542415389205,22347.495270099262,25192.61636040451,27893.443904149299,27044.007974383134,21610.790602985184,14277.6197637287,9169.7694632680032,870.03833919209319,7444.759102049562,8259.6043876626372,16914.427781589802,21825.749268313004,23346.92249986461,26178.968880467677,28866.994012277042,28043.482372937324,22680.063280947805,15434.444053199666,10396.039912077809,2193.8133864253214,8715.8430503873387,9542.9800489877816,18125.724234309666,23005.01072867342,24529.331513881982,27350.392052336836,30027.720516413341,29231.873197783949,23939.575661795607,16782.674780957583,5162.9034282203465,0,390.23916386421234,3911.454426923267,12353.845789049843,17131.735153450845,18329.209441480682,21065.716033334898,23658.04007209148,22554.838432083114,17254.448676889562,10106.092146026192,4868.9414522033239,0,0,3459.4503453735592,11984.557743117322,16715.541572016886,17900.440870530107,20610.362450642886,23176.226755736661,22084.006708910794,{"$f":"LQ338","v":16837.033568997049},9759.1789001184043,4574.8153213824298,0]
[]
[null,null,"Dívida Sénior de Longo Prazo",null,"EUR",null,null,null,{"$f":"I120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,5315098.2895080596,5315098.2895080596,5915098.2895080596,7237894.6865205737,7237894.6865205737,8187894.6865205737,8409624.6611233093,8409624.6611233093,8809624.6611233093,8730273.4826986268,8730273.4826986268,8730273.4826986268,8649826.2171531375,8649826.2171531375,8649826.2171531375,8568267.7241070736,8568267.7241070736,8568267.7241070736,8485582.6540448293,8485582.6540448293,8485582.6540448293,8401755.44542614,8401755.44542614,8401755.44542614,8316770.3217573622,8316770.3217573622,8316770.3217573622,8230611.2886223011,8230611.2886223011,8230611.2886223011,8143262.1306720152,8143262.1306720152,8143262.1306720152,8054706.4085730519,8054706.4085730519,8054706.4085730519,7964927.4559135186,7964927.4559135186,7964927.4559135186,7873908.3760664221,7873908.3760664221,7873908.3760664221,7781632.0390096828,7781632.0390096828,7781632.0390096828,7688081.0781022217,7688081.0781022217,7688081.0781022217,7593237.8868155107,{"$f":"BU120","v":7593237.8868155107},7593237.8868155107,7497084.6154199792,7497084.6154199792,7497084.6154199792,7399603.1676256554,7399603.1676256554,7399603.1676256554,7300775.1971763931,7300775.1971763931,7300775.1971763931,7200582.1043970622,7200582.1043970622,7200582.1043970622,7099005.0326930387,7099005.0326930387,7099005.0326930387,6996024.8650013534,6996024.8650013534,6996024.8650013534,6891622.2201928031,6891622.2201928031,6891622.2201928031,6785777.4494243795,6785777.4494243795,6785777.4494243795,6678470.6324413056,6678470.6324413056,6678470.6324413056,6569681.5738279885,6569681.5738279885,6569681.5738279885,6459389.7992071966,6459389.7992071966,6459389.7992071966,6347574.5513867298,6347574.5513867298,6347574.5513867298,6234214.7864528578,6234214.7864528578,6234214.7864528578,6119289.1698098062,6119289.1698098062,6119289.1698098062,6002776.0721645327,6002776.0721645327,6002776.0721645327,5884653.5654560346,5884653.5654560346,5884653.5654560346,5764899.4187284354,5764899.4187284354,5764899.4187284354,5643491.0939470623,5643491.0939470623,5643491.0939470623,5520405.7417567279,5520405.7417567279,5520405.7417567279,5395620.1971814269,5395620.1971814269,5395620.1971814269,5269110.9752646284,5269110.9752646284,{"$f":"EG120","v":5269110.9752646284},5140854.2666493449,5140854.2666493449,5140854.2666493449,5010825.9330971539,5010825.9330971539,5010825.9330971539,4879001.502945316,4879001.502945316,4879001.502945316,4745356.1665011523,4745356.1665011523,4745356.1665011523,4609864.7713727895,4609864.7713727895,4609864.7713727895,4472501.8177354224,4472501.8177354224,4472501.8177354224,4333241.453532178,4333241.453532178,4333241.453532178,4192057.4696086943,4192057.4696086943,4192057.4696086943,4048923.2947804895,4048923.2947804895,4048923.2947804895,3903811.9908322012,3903811.9908322012,3903811.9908322012,3756696.2474477412,3756696.2474477412,3756696.2474477412,3607548.3770704269,3607548.3770704269,3607548.3770704269,3456340.3096921137,3456340.3096921137,3456340.3096921137,3303043.5875703469,3303043.5875703469,3303043.5875703469,3147629.3598725419,3147629.3598725419,3147629.3598725419,2990068.3772461843,2990068.3772461843,2990068.3772461843,2830330.9863140294,2830330.9863140294,2830330.9863140294,2668387.1240932578,2668387.1240932578,2668387.1240932578,2504206.3123375489,2504206.3123375489,2504206.3123375489,2337757.6518009962,2337757.6518009962,2337757.6518009962,2169009.8164227903,2169009.8164227903,2169009.8164227903,{"$f":"GS120","v":1997931.0474315747},1997931.0474315747,1997931.0474315747,1824489.1473683659,1824489.1473683659,1824489.1473683659,1648651.4740269082,1648651.4740269082,1648651.4740269082,1470384.9343103268,1470384.9343103268,1470384.9343103268,1289655.9780029261,1289655.9780029261,1289655.9780029261,1106430.5914559499,1106430.5914559499,1106430.5914559499,920674.29118612979,920674.29118612979,920674.29118612979,732352.11738580326,732352.11738580326,732352.11738580326,541428.62734339095,541428.62734339095,541428.62734339095,347867.88877298718,347867.88877298718,347867.88877298718,151633.47305181331,151633.47305181331,151633.47305181331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ120","v":0},0,0,0]
[null,"Total do Passivo",null,null,"EUR",null,null,null,{"$f":"I395+I400","v":2250000},2250000,2250000,2250000,2250000,2425000,3250000,3250000,3325000,4150000,4350000,4750000,7950000,8175000,8425000,9850000,9850000,10450000,11849999.999999998,11849999.999999998,12799999.999999998,13100000,13100000,13500000,13588805.509506086,13678250.081512172,13765783.573048631,13452508.040662237,13538421.06181057,13624970.642153822,13356607.758699387,13441979.96321094,13527985.235437717,13259074.526257131,13343895.361081831,13429345.693086974,13159940.334088439,13244262.894734859,13329147.413208129,13059108.67383714,13142794.147287725,13227101.731523326,12956482.294941297,13039583.279773589,13123302.55530758,12852090.961020138,12934595.909976056,13017715.242046613,12745965.251972439,12827927.837966345,12910435.32479175,12638003.976754256,12719281.146302115,12801164.612171147,12528105.122511698,12608749.998279948,12689996.986449236,12416296.803134542,12496296.73698125,12576894.502373947,12302607.904612683,12382017.077136036,12461952.578836022,12186932.181286093,{"$f":"BU395+BU400","v":12265603.105961505},12344862.999497179,12069162.476804215,12147148.724450648,12225719.353862124,11949324.944435639,12026612.646917442,12104480.036600873,11827446.456542926,11904090.220622057,11981240.066944538,11703415.301163778,11779262.999535134,11855680.662213499,11577118.756358113,11652224.319501471,11727894.812738065,11448580.663826052,11522928.870552976,11597836.853921305,11317825.52135523,11391471.309738001,11465601.078810906,11184735.694485109,11257522.071875609,11330857.548588466,11049192.427812435,11121173.581674606,11193698.304415733,10911216.855478354,10982376.062858846,11054073.17627917,10770830.69338242,10841223.113747971,10912075.358281672,10627909.87851874,10697373.410635125,10767363.111722799,10482329.102866646,10550918.072485168,10620027.12949077,10334106.34636268,10401802.36248365,10470012.237296203,10183260.083560314,10250118.400119429,10317410.105430245,10029659.261005072,10095512.404173581,10161866.491419459,9873171.4414407145,9938073.738473637,10003470.285436183,9713810.946983818,9777742.1528289877,9842160.7508799564,9551592.4927356429,9614607.8096697219,9678027.5506519452,9386377.4102818351,9448303.70476803,9510703.1675011944,9218025.4920957033,9278916.9356948119,{"$f":"EG395+EG400","v":9340274.1720950361},9046546.8347828332,9106381.1202347111,9166673.6410365198,8871951.8099196367,8930783.9200418722,8989988.680110842,8694093.4394195285,8751744.2681218274,8809837.6513458379,8512823.0322146248,8569346.4151302576,8626304.2188768759,8328145.8196358196,8383517.1542639965,8439314.5733912103,8140067.1714592949,8194341.0289052716,8248952.6393123521,7948431.0264729038,8001421.9865655862,8054821.7282704944,7753079.4157664077,7804840.7719910983,7857001.93172043,7554011.9845592892,7604516.5781955197,7655411.7714725742,7351228.3590794755,7400530.1296815882,7450131.2823977005,7144562.5331888283,7192469.3729822142,7240747.7024360588,6933846.3749103583,6980410.7997005451,7027336.795089649,6719073.1313120378,6764265.1337798946,6809808.5361281317,6500235.8494190006,6544108.4866166683,6588238.2681210274,6277157.6172129428,6319511.6845212309,6362196.0273006251,6049659.1523729311,6090546.1193306958,6131752.3935590936,5817726.3891691081,5857113.0721931336,5896807.813598739,5581344.8541179951,5619283.1417216668,5657432.028433335,5340325.6570546469,5376608.7986309631,5413176.6273524761,5094477.2634620033,5129155.3764249524,5164106.037917193,4843777.2647238718,4876813.6219003219,4910110.0757507868,{"$f":"GS395+GS400","v":4588202.6066699792},4619647.6024387171,4651251.8510971898,4327551.2237289939,4357190.0677471617,4387063.1298057437,4061618.0986700822,4089499.2083489005,4117601.0910439156,3790371.3200100241,3816454.0126772076,3842743.6835898561,3513778.0589573579,3538110.864663159,3562546.2225950705,3231621.7368859388,3253981.28191191,3276519.1269110451,2943682.4788114103,2964115.0853205686,2984711.0878321836,2649917.5642427616,2668378.1320296987,2686986.8011463098,2350283.0453202035,2366817.8196396176,2383392.4704231462,2044546.3349993932,2058922.7592811589,2073415.4791295999,1732471.1631348892,1744733.0156578044,1757094.6296879556,1414002.5296116881,1424099.7742407897,1434279.8096577127,1089083.8536759741,1097059.9737386948,1105006.6231616922,757464.86728599365,763077.46136271185,768737.54507670854,418891.1852739036,422180.97894899052,425499.90604925778,120605.42382329295,121733.70786290444,122873.27474291205,-30393.362817999492,-30678.826024006892,-31065.328737833937,-185970.50933679531,-187909.92888375022,-189868.7426261747,-346361.95736401947,-349905.29139124666,-353484.05875874608,-511613.42665791651,-516809.27537808265,-522057.08258545049,-681772.53765590431,-688571.33084973646,-695538.75147316046,-857090.65916081471,{"$f":"JE395+JE400","v":-844870.9314946034},-829239.29366351652,-986366.66969028942,-994984.91244851146,-1011925.1951174056,-1190031.8819429178,-1214949.8468457654,-1240685.9028730171,-1409716.6010402984,-1416768.1728347002,-1421335.5518437205,-1576636.4676944772,-1586388.1061825955,-1598402.413674061,-1763914.4531488523,-1780316.8166668075,-1805035.7626512249,-1990937.619329961,-2023730.6507644448,-2057693.7625866956,-2234589.9840103518,-2249609.5751519199,-2262878.8896065406,-2426793.9305493892,-2445102.6206548521,-2465737.9977146727,-2639971.221698951,-2665142.7238001432,-2698636.0302810706,-2893339.3209658987,-2935023.7263655141,-2977958.7428833414,-3164037.77762791,-3188417.6974159051,-3211162.5712785739,-3384691.6560539412,-3412634.2625259766,-3442978.5570914373,-3627031.5535949166,-3662082.1589525444,-3705471.7111752681,49521.234586596387,30744.562353021134,13961.887572063551,9299.2106095054551,13320.652338226759,25284.258963412391,38504.539689939971,44479.903342370817,48413.884222254885,53742.714852865683,55231.837251613892,48828.245856411959,36379.499570355038,23993.992345668805,13887.900199642609,9131.6957317822762,12703.883061498826,24688.440804616148,37944.532031259478,43860.415158672266,47755.236037298251,53031.021922504791,54504.666180772707,{"$f":"LQ395+LQ400","v":48165.472994033087},35840.645185240704,23578.426937626082,13819.248037507678]
[null,null,"Capital Social",null,"EUR",null,null,null,{"$f":"I432+H405","v":4500000},{"$f":"J432+I405","v":4500000},4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,{"$f":"AF405+AG432","v":4500000},{"$f":"AG405","v":4500000},4500000,4500000,4500000,4500000,{"$f":"AL405","v":4500000},4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,{"$f":"CS405","v":4500000},4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,{"$f":"FE405","v":4500000},4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,{"$f":"HQ405","v":4500000},4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,{"$f":"KC405","v":4500000},4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000,4500000]
[null,"Total do Passivo e Capital Próprio",null,null,"EUR",null,null,null,{"$f":"I402+I408","v":6749999.9999999991},6749999.9999999991,6749999.9999999991,6749999.9999999991,6749999.9999999991,6924999.9999999991,7749999.9999999991,7749999.9999999991,7824999.9999999991,8650000,8850000,9250000.0000000019,12450000.000000002,12675000.000000002,12925000,14350000,14350000,14950000,16350000,16349999.999999998,17300000,17600000,17600000,18000000,18000272.892684851,18002926.500697095,18054939.178720806,17723367.708112992,17809262.99324422,17912214.741407197,17679260.346333109,17795771.156196326,17879591.475830518,17564272.568764746,17571662.278781198,17529021.353520408,17168665.186949287,17166104.337231532,17215002.334505163,16931710.413839504,17016933.462576102,17119158.569807503,16882730.06221151,16995594.894217793,17075759.36846038,16756449.612112528,16759983.580181986,16713775.961090008,16351596.940929228,16347574.855202517,16394757.795740772,16113650.693906078,16196928.951617787,16297110.881351644,16058453.079147827,16168298.085804427,16245781.737599056,15924211.476113958,15925807.961093497,15878153.00435986,15514124.037121864,15508229.925283618,15553655.961439153,15270609.077410307,{"$f":"BU402+BU408","v":15351929.260178935},15449870.820359049,15208007.866797697,15314711.865618024,15389377.915891232,15065417.830140419,15064944.00467479,15015703.708626613,14649690.331968592,14641465.383054484,14684359.789935794,14399251.204355679,14477714.13422415,14572593.919367317,14327609.908829812,14431256.039616754,14503184.09010464,14176909.202083068,14174436.583351504,14123677.310555495,13757591.021449815,13749595.156451646,13791874.151264414,13506627.900485702,13584112.252203137,13677850.73254564,13431563.413318632,13533968.445052166,13604971.727339618,13278190.699611939,13275524.445061112,13225046.214145575,12857007.09089059,12847035.972833626,12886824.23296468,12599136.456265982,12673769.768371688,12764495.720407188,12515035.096423503,12614328.025236771,12682531.994677251,12353365.720102189,12348623.213045476,12296538.279974418,11974239.378182102,12009985.876520447,12094980.928156052,11852220.413472723,11971702.962072909,12107117.845583413,11902186.549498862,12046068.96753764,12159171.667601841,11875313.629027456,11916184.833751498,11910178.042139443,11585835.801180096,11619191.795269579,11701614.411498744,11456004.251884583,11572559.440093473,11704887.783174992,11496711.4569335,11637407.928194754,{"$f":"EG402+EG408","v":11747630.361286651},11461296.997197296,11499994.819498317,11492273.955829408,11165835.125843069,11197395.749088265,11277196.86748001,11028690.24587284,11142271.511615891,11271467.813502287,11060038.672796339,11197540.29228922,11304869.973308545,11016044.225637414,11052548.054935573,11043087.384768862,10710351.116272816,10735590.857118659,10808573.658666808,10552975.92144794,10659388.805382159,10781259.59875178,10562311.82299182,10692351.600762986,10792517.934883418,10496924.620386899,10526955.694740884,10511471.321149398,10176513.008855313,10199506.870446661,10269750.611342695,10011143.094023718,10114469.058879573,10233096.722870037,10010750.2618082,10137446.922896001,10234564.998542117,9936314.5946363918,9963979.779475553,9946573.4144522455,9609319.4525460508,9629668.9800055847,9697103.7333203908,9435418.4953506496,9535589.6536007151,9650907.1343477666,9434679.897605598,9567550.0640818551,9671132.8271715567,9379733.6382054836,9414537.5846596826,9404708.6992758662,9074661.2970345933,9102516.9472376369,9176648.4031923972,8921393.0204689912,9027916.9188056327,9149432.5058880243,8929665.2265258729,9059048.2726604566,9159431.3730446417,8865214.36783606,8897484.3413848989,8885554.9853161033,{"$f":"GS402+GS408","v":8553038.809896078},8578400.2424160074,8649556.3338580988,8391060.5154433977,8494266.7424585931,8612310.6675289012,8388918.3486798145,8514727.8381354734,8611821.0570258461,8314691.2863345109,8344328.5743302181,8330194.773183722,7995108.3373622485,8017873.3542964403,8085955.624916452,7824122.5713743707,7923914.1057267208,8038389.8804858606,7811276.5516069178,7933414.9830873702,8027116.9677641308,7726968.2878604271,7753862.911949696,7737409.3682837691,7399639.7206629552,7419370.1070347484,7484268.3795561148,7218989.4399980288,7315257.296015827,7426056.3463366311,7195113.8285953477,7313471.3893179074,7403668.3943407508,7100382.1957443599,7124411.6281124922,7105510.4249184132,6764931.8412083797,6782149.8362476388,6843740.8788940189,6574894.2048810627,6667516.0735881655,6774516.3676132206,6735842.1182505358,6850290.9883425348,6936851.1661977898,6677602.2019866351,6698662.0579135455,6677203.5038487874,6534748.0416904539,6549175.6040644599,6610945.492884703,6543058.82500384,6635677.97790673,6742524.5156964865,6708366.3490457293,6822716.373795202,6909447.7637504768,6804457.8145338856,6826433.5869133426,6806300.340665116,6664815.6985470643,6680186.8353661094,6739003.6122834869,6667908.5674144346,{"$f":"JE402+JE408","v":6778115.0479312018},6905897.6591746183,6874369.6053805193,6987023.1465875311,7064107.1010839641,6943279.0955875209,6950005.5483314767,6914331.9746657051,6768196.8142313045,6787699.6311816201,6853243.1893945485,6792545.7951477906,6884925.0638298541,6989131.7870034138,6953216.3050769595,7062203.7687884942,7135967.2878133142,7012231.2405589242,7016307.9980131723,6978111.2447508946,6829541.9037604127,6846884.6173236258,6908839.5900960919,6844471.5713621993,6933243.3328028983,7033713.779840799,6993898.5044165328,7099066.6075186264,7169351.2116901781,7042542.7650061231,7043801.106908394,7003188.2872796971,6851731.0249029268,6866069.1749996077,6924547.3898441624,6856405.4792719167,6941399.0642249873,7037961.9275607895,6994075.2394473329,7095249.6033779429,7161875.5469318982,10991440.2888701,10989689.878494544,10949471.844098635,10953092.334275261,10967942.3856651,11032544.540125746,11122065.296968579,11210271.485592317,11309988.514565073,11423938.569480496,11528585.44137544,11599090.05021262,11628148.11943467,11631333.062377252,11596735.32208693,11598874.95616217,11611548.260872573,11674342.511366531,11761837.929544283,11847861.212339249,11945283.996901223,12056794.883980721,12159094.53967757,{"$f":"LQ402+LQ408","v":12227596.348093649},12255060.2892418,12256911.896513578,10928242.191715041]
[]
[null,null,"Resultado Líquido",null,"EUR",null,null,{"$f":"SUM(I417:QJ417)","v":6218188.5279563814},{"$f":"I369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-88532.616821238393,-86790.963993843208,-35520.813512743138,-18295.938221420532,-17.73601710415096,16402.167819727591,35408.488380342576,31138.605351665945,-2184.9525925881899,-46408.197885184563,-77431.124808244989,-128091.25726593396,-90950.807572584134,-86883.41036417539,-35986.521199638606,-13253.181294671464,1537.5752860163921,17917.522995797059,34190.928986038081,29763.847173987597,-3554.8012914042047,-48098.162060409086,-78970.980886458157,-129326.95116253596,-90429.030086605198,-85984.671720619779,-35324.546287147532,-8675.7537971997663,2001.0881638487626,18298.463864827107,34401.687455628795,29200.130888350468,-3763.3363746571122,-47870.078170405934,-78403.448867168467,-128252.72212633153,-89742.369476731925,-85303.284361601618,-34509.465544452178,-8026.4864789142448,{"$f":"BU369","v":2649.2580932169512},18681.666644440542,33837.569131609722,28717.751173895434,-3904.5791382663447,-47565.676324330328,-77761.52794743402,-127107.68573160606,-88979.796600070666,-84868.712993240013,-34255.439441172959,-7283.8197993521317,2615.2314971150918,18462.122464802946,33577.895317877905,28540.567643586517,-3742.4427487101348,-46960.73910955913,-76820.825458488311,-125667.25616433818,-86074.956539602979,-81641.653380940785,-31850.774260139384,-4380.8664529156813,4697.9743269337196,20403.003629647719,35377.801549023046,30423.877871362536,-1521.4404536753427,-44299.578790298401,-73825.46193132129,-122175.34433586019,-84796.640358234334,-80363.538422517449,-31063.984402648115,-3522.2969357626862,5169.7799893212796,20736.250947824927,35573.38487246554,30703.959194746421,-905.08756512099353,-43245.491446972548,-72438.523177684474,-120294.80788361171,-35546.748056428303,-31111.818220768881,17703.34632478829,44990.329741843205,53629.405431680163,69060.796264622928,83763.753894194611,78980.121005855835,47706.153101653661,5801.2998779801565,-23060.001121128822,-70425.389663023932,-33773.982815034447,-29659.322844595823,19002.875246941316,46039.980755946825,54628.893722695284,69928.880348353545,84501.349163999606,79805.027662143562,{"$f":"EG369","v":48865.196691673933},7393.9732228461653,-21136.463150857635,-68013.384470718825,-31716.998869455398,-27271.486877038464,20596.358322774118,47388.619084140337,55930.437040751945,71102.918662385753,85585.47842526724,80978.236577247662,50371.877272704463,9332.6515699282027,-18867.505330019805,-65258.089293924088,-33488.866564130825,-29034.11660013278,18371.191141066825,44923.87562058022,53421.923841534561,68471.051664712097,82794.536744128083,78278.421546474332,48005.174391100823,7396.6326646216912,-20473.519282246481,-66379.566868542257,-30774.899900984485,-26307.909010765427,20642.588179919789,46961.231889895949,55419.12506247047,70349.334536617855,84554.866463862534,80132.236297613519,50192.080257012756,10013.259871886024,-17526.81762869683,-62949.767371546201,-27681.275197063696,-23523.109738134495,23304.97181044535,49395.412938344365,57817.090941776216,72633.137967657502,96309.638185524323,91983.199518493551,62376.488861304475,22626.81542391509,-4582.7365698272188,-49523.626789421207,-14584.442760529026,-10082.637400627464,35982.569243091733,61850.988655282883,70240.756760325879,84947.758360879467,98932.084528322157,94704.933171634242,65432.438891945596,26111.767984740807,-766.38362761177268,-45225.80991925866,{"$f":"GS369","v":-10608.706339218523},-6083.5632488067058,39551.842783618216,65204.808953495245,73567.382997027336,88170.863011727837,102052.71228657461,97928.379776840156,68991.336195360229,30100.000342554922,3554.5953285249343,-40423.472059144173,-6120.8111889742868,-1567.7887716089608,43646.912688100929,69091.432167051593,77431.989326378738,91937.929760005325,105723.31922069308,101705.82497129479,73105.982165145804,34644.843685719301,8434.0563023331852,-35062.212782539267,-1065.8917947054615,3195.612052379387,48323.621737837617,73567.195865668356,81891.43173603309,96306.33047236297,110001.79825342767,106095.70819964551,77835.390992692148,39805.901479877881,13932.187739030851,-29081.238611001925,4617.3722717062901,9241.8749765389439,53644.393223382736,78695.081862742707,87009.274630385349,101340.21031105943,114937.69471894452,111159.07641691234,83241.250754987996,45645.518014810128,19931.571887299669,-22598.120944766655,10811.175402579749,14713.025580014233,62156.391534069757,87018.512718098442,94558.572449846484,108805.35153217998,122335.0480870865,117893.35877670108,90310.157322773957,53139.418682581185,27171.621099622113,-14885.439040858793,18230.812952403026,22169.930012876521,65784.197540802532,90456.862818601905,{"$f":"JE369","v":97986.752850555349},112150.97341233042,125599.32223267367,121271.78396523366,94024.237165327097,57278.681329069354,31644.417646803802,-9937.5176385195191,22895.537732879799,26554.388744718195,70110.937221948712,94603.521603998699,102130.90717018183,116221.03066502689,129596.5575483344,125389.82722949242,98482.465009235952,62165.809424346662,36869.788888731797,-4233.6414400250787,28326.880433173807,32362.304704781418,75224.287227087349,99547.02220895463,107080.45154616261,121105.82409772067,134417.94856001463,130339.60520328465,103777.9106524794,67894.844000774319,42942.747301885131,2322.1968891299448,34621.772367798985,38718.069884677374,81223.088707223855,105387.17420312052,112936.19142510579,126907.15790126316,140166.30839002298,136224.96928823934,110015.49577667801,74571.796176337346,17026.261858019607,-23435.359614950237,8283.1671391821055,10828.609661119779,52638.547835460908,76300.476116303966,82230.824971308874,95783.048092872603,108621.22428481001,103157.74949619711,76908.200232381423,41506.815508105676,15570.450167268629,-24491.648144294544,6895.8385431010029,9101.1173806857732,50809.692750842711,74239.326951107214,80107.399667553647,93527.963683350288,106235.10119429088,100826.0114385818,{"$f":"LQ369","v":74841.001602818462},39788.768956943313,14113.825519393722,-1318910.5258984177]
[null,null,"Mais: Depreciações",null,"EUR",null,null,16670789.513222413,{"$f":"I359*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,{"$f":"BU359*-1","v":108196.68947210989},108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,108196.68947210989,106355.02280544324,106355.02280544324,106355.02280544324,106355.02280544324,106355.02280544324,106355.02280544324,106355.02280544324,106355.02280544324,106355.02280544324,106355.02280544324,106355.02280544324,106355.02280544324,106355.02280544324,106355.02280544324,106355.02280544324,106355.02280544324,106355.02280544324,106355.02280544324,106355.02280544324,106355.02280544324,106355.02280544324,106355.02280544324,106355.02280544324,106355.02280544324,58619.204518406201,58619.204518406201,58619.204518406201,58619.204518406201,58619.204518406201,58619.204518406201,58619.204518406201,58619.204518406201,58619.204518406201,58619.204518406201,58619.204518406201,58619.204518406201,58619.204518406201,58619.204518406201,58619.204518406201,58619.204518406201,58619.204518406201,58619.204518406201,58619.204518406201,58619.204518406201,{"$f":"EG359*-1","v":58619.204518406201},58619.204518406201,58619.204518406201,58619.204518406201,58619.204518406201,58619.204518406201,58619.204518406201,58619.204518406201,58619.204518406201,58619.204518406201,58582.537851739529,58582.537851739529,58582.537851739529,58582.537851739529,58582.537851739529,58582.537851739529,38625.838264342856,38625.838264342856,38625.838264342856,38625.838264342856,38625.838264342856,38625.838264342856,38625.838264342856,38625.838264342856,38625.838264342856,38625.838264342856,38625.838264342856,38625.838264342856,38625.838264342856,38625.838264342856,38625.838264342856,38625.838264342856,38625.838264342856,38625.838264342856,38625.838264342856,38625.838264342856,38625.838264342856,38625.838264342856,38625.838264342856,38625.838264342856,38625.838264342856,38625.838264342856,38625.838264342856,38625.838264342856,38625.838264342856,38625.838264342856,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,{"$f":"GS359*-1","v":29041.695407200008},29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29041.695407200008,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,{"$f":"JE359*-1","v":29056.881806002795},29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,29056.881806002795,{"$f":"LQ359*-1","v":29056.881806002795},29056.881806002795,29056.881806002795,29056.881806002795]
[null,null,"Mais: Juros da Dívida Subordinada",null,"EUR",null,null,5647121.0915991617,{"$f":"I163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA163","v":0},0,0,0,0,0,45000,45450,45904.5,46363.544999999998,44822.987321420042,45271.217194634242,45723.929366580582,44636.020531666429,45082.38073698309,45533.204544352928,44443.388461216491,44887.822345828659,45336.700569286942,44244.919446399857,44687.368640863853,45134.242327272492,44040.436621965251,44480.8409881849,44925.649398066758,43829.75776346746,44268.055341102139,44710.735894513156,43612.695124878323,44048.822076127108,44489.310296888383,43389.055271277306,43822.945823990078,44261.175282229975,43158.638906472319,43590.225295537042,44026.127548492412,42921.24069539737,43350.453102351341,43783.957633374856,42676.649081128649,43103.415571939935,43534.449727659339,42424.646096355973,42848.892557319537,43277.381482892728,42165.007169141696,42586.657240833112,43012.523813241445,41897.500922793894,42316.475932021829,42739.640691342058,41621.888969675514,42038.107859372263,42458.488937965987,41337.925698765692,41751.304955753345,42168.818005310874,41045.358056784025,41455.811637351864,41870.369753725383,40743.925322682677,41151.364575909502,41562.878221668594,{"$f":"CM163","v":40433.358875305326},40837.692464058375,41246.069388698961,40113.381954005992,40514.515773546053,40919.660931281505,39783.709412014367,40181.546506134509,40583.361971195853,39444.04746232785,39838.487936951125,40236.87281632064,39094.093415903881,39485.034350062924,39879.884693563552,38733.535411919227,39120.870766038417,39512.079473698803,38362.052139855827,38745.672661254386,39133.129387866931,37979.312553165641,38359.105678697291,38742.696735484271,37584.975574259151,37960.825330001746,38340.433583301761,37178.689790554818,37550.476688460367,37925.981455344976,36760.093141318466,37127.694072731647,37498.971013458962,36328.812595013595,36692.100720963732,37059.021728173371,35884.463816875141,36243.308455043894,36605.741539594332,35426.650826410318,35780.917334674421,36138.726508021166,34954.965644521413,35304.515300966632,35657.560453976294,34468.987929936098,34813.677809235458,35161.814587327819,33968.284604621127,34307.96745066734,34651.047125174009,33452.409467845791,33786.933562524253,34124.802898149494,32920.902798551026,33250.111826536537,33582.612944801906,32373.290945669964,32697.023855126663,33023.994093677931,31809.085906034747,32127.176765095093,32448.448532746042,31227.784889493545,{"$f":"EY163","v":31540.062738388478},31855.463365772364,30628.869870850129,30935.158569558633,31244.510155254218,30011.807128226796,30311.925199509064,30615.044451504156,29376.046767439231,29669.807235113625,29966.505307464762,28721.02223195945,29008.232454279041,29298.314778821838,28046.149798030096,28326.611296010396,28609.8774089705,27350.828054480247,27624.336335025047,27900.579698375303,26634.437366779093,26900.781740446884,27169.789557851353,25896.339324849905,26155.302718098406,26416.85574527939,25135.876174152225,25387.234935893746,25641.107285252685,24352.370229525251,24595.893931820501,24841.852871138704,23545.123271270135,23780.574503982836,24018.380249022666,22713.415922932927,22940.550082162255,23169.955582983879,21856.507010233756,22075.072080336093,22295.822801139453,20973.632900570887,21183.369229576598,21395.202921872362,20064.006822511124,20264.646890736236,20467.293359643598,19126.818164660075,19318.086346306674,19511.267209769743,18161.23175328748,18342.844070820352,18526.272511528558,17166.387108063882,17338.050979144518,17511.431488935967,16141.397675245365,16302.811651997818,16465.839768517799,15085.350037623015,15236.203537999245,15388.565573379237,13997.30310053307,14137.276131538401,{"$f":"HK163","v":14278.648892853787},12876.287253202363,13005.050125734388,13135.100626991731,11721.303504681688,11838.516539728504,11956.901705125789,10531.322593597088,10636.635819533058,10743.002177728389,9305.2840709257125,9398.3369116349695,9492.3202807513189,8042.0953549788728,8122.5163085286622,8203.7414716139483,6740.6307577501275,6808.0370653276286,6876.1174359809047,5399.7304817607537,5453.7277865783617,5508.2650644441446,4018.1995865086255,4058.3815823737118,4098.9653981974488,2594.8069235994631,2620.7549928354579,2646.9625427638125,1128.2840396114902,1139.5668800076051,1150.9625488076813,-382.67595428420231,-386.50271382704437,-390.36774096531479,-1939.4195469549284,-1958.8137424244776,-1978.4018798487223,-3543.3340272271703,-3578.7673674994421,-3614.5550411744366,-5195.848720166141,-5247.8072073678022,-5300.2852794414803,-6898.4362608158553,-6967.4206234240137,-7037.0948296582537,-8652.6139065347979,-8739.1400456001465,-8826.5314460561476,-10459.944889096669,-10564.544337987636,-10670.189781367511,-12322.039807761148,-12445.26020583876,-12569.712807897147,-14240.55806455608,-14382.96364520164,-14526.793281653656,-16217.209343050155,-16379.381436480657,-16543.175250845463,-18253.755131933878,-18436.292683253218,-18620.655610085749,{"$f":"JW163","v":-20352.010294766565},-20555.530397714232,-20761.085701691372,-22513.844687288249,-22738.983134161132,-22966.372965502746,-24741.184823737731,-24988.596671975112,-25238.482638694859,-27036.01559366177,-27306.375749598388,-27579.439507094372,-29400.382030745273,-29694.385851052732,-29991.329709563255,-31836.391135238846,-32154.755046591239,-32476.302597057151,-34346.213751607676,-34689.675889123755,-35036.57264801499,-36932.086503075101,-37301.407368105851,-37674.421441786908,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Goodwill",null,"EUR",null,null,{"$f":"SUM(I428:QJ428)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Entradas de Capital Próprio",null,"EUR",null,null,{"$f":"SUM(I432:QJ432)","v":4500000},{"$f":"I92","v":4500000},{"$f":"J105","v":0},{"$f":"K105","v":0},0,{"$f":"M105","v":0},0,{"$f":"O105","v":0},{"$f":"P105","v":0},{"$f":"Q105","v":0},{"$f":"R105","v":0},{"$f":"S105","v":0},0,0,{"$f":"V105","v":0},{"$f":"W105","v":0},{"$f":"X105","v":0},{"$f":"Y105","v":0},{"$f":"Z105","v":0},0,{"$f":"AB105","v":0},{"$f":"AC105","v":0},{"$f":"AD105","v":0},{"$f":"AE105","v":0},0,0,{"$f":"AH105","v":0},{"$f":"AI105","v":0},{"$f":"AJ105","v":0},{"$f":"AK105","v":0},{"$f":"AL105","v":0},0,{"$f":"AN105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CZ105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FL105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HX105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KJ105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Utilização do Empréstimo Operacional",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CU114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FG114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HS114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KE114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pagamento de Juros – Dívida Sénior",null,"EUR",null,null,-5226496.8966316078,{"$f":"I134*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-166137.84511745878,0,0,-123835.95262191369,0,0,-122769.53021213508,0,0,-121688.37718471597,0,0,-120592.29006390971,0,0,-119481.06256333532,0,0,-118354.48554715393,0,0,-117212.34699070873,0,0,-116054.43194062164,0,0,-114880.52247433829,0,0,-113690.39765911456,0,0,-112483.8335104365,0,0,-111260.60294986577,{"$f":"BU134*-1","v":0},0,-110020.47576230303,0,0,-108763.21855266082,0,0,-107488.59470193792,0,0,-106196.36432268721,0,0,-104886.28421386814,0,0,-103558.10781507572,0,0,-102211.58516013715,0,0,-100846.46283006773,0,0,-99462.483905376532,0,0,-98059.387917713655,0,0,-96636.910800849379,0,0,-95194.784840976208,0,0,-93732.738626324499,0,0,-92250.496996082031,0,0,-90747.78098860805,0,0,-89224.307788932012,0,0,-87679.790675527023,0,0,-86113.938966348214,0,0,-84526.45796412554,0,0,-82917.048900901078,0,0,-81285.408881800075,0,{"$f":"EG134*-1","v":0},-79631.230828025451,0,0,-77954.203419064695,0,0,-76254.011034098643,0,0,-74530.333692600732,0,0,-72782.846994115971,0,0,-71011.222057207837,0,0,-69215.125457562099,0,0,-67394.219165235263,0,0,-65548.160481036786,0,0,-63676.601972032033,0,0,-61779.191406154503,0,0,-59855.571685914954,0,0,-57905.380781194719,0,0,-55928.251661110655,0,0,-53923.812224939058,0,0,-51891.68523208538,0,0,-49831.488231086536,0,0,-47742.83348763259,0,0,-45625.32791159417,0,0,-43478.572983041937,0,0,-41302.164677244051,0,0,{"$f":"GS134*-1","v":-39095.693388627762},0,0,-36858.743853690583,0,0,-34590.895072846601,0,0,-32291.720231193347,0,0,-29960.786618184109,0,0,-27597.655546190701,0,0,-25201.882267941372,0,0,-22773.015892818206,0,0,-20310.599301998383,0,0,-17814.169062423254,0,0,-15283.255339579038,0,0,-12717.381809072805,0,0,-10116.065566986996,0,0,-7478.8170389956804,0,0,-4805.1398882254325,0,0,-2094.5309218434641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE134*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ134*-1","v":0},0,0,0]
[null,null,"Variação da MMRA",null,"EUR",null,null,0,{"$f":"I194*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU194*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG194*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS194*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE194*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ194*-1","v":0},0,0,0]
[null,null,"Fluxos de Caixa de Financiamento",null,"EUR",null,null,-6177383.572509611,{"$f":"SUM(I432:I445)","v":6750000},{"$f":"SUM(J432:J445)","v":0},0,0,0,175000,825000,0,75000,825000,200000,400000,3200000,225000,250000,1425000,0,600000,1400000,0,950000,98960.444390600693,0,400000,-201039.55560939931,0,0,-401458.86846739531,0,0,-355554.36846739531,0,0,-355554.36846739531,0,0,-355554.36846739531,0,0,-355554.36846739531,0,0,-355554.36846739531,0,0,-355554.36846739531,0,0,-355554.36846739531,0,0,-355554.36846739531,0,0,-355554.36846739537,0,0,-355554.36846739531,0,0,-355554.36846739531,0,0,-355554.36846739537,0,{"$f":"SUM(BV432:BV445)","v":0},-355554.36846739531,0,0,-355554.36846739531,0,0,-355554.36846739531,0,0,-355554.36846739531,0,0,-355554.36846739531,0,0,-355554.36846739531,0,0,-355554.36846739531,0,0,-355554.36846739531,0,0,-355554.36846739531,0,0,-355554.36846739531,0,0,-355554.36846739537,0,0,-355554.36846739531,0,0,-355554.36846739537,0,0,-355554.36846739531,0,0,-355554.36846739531,0,0,-355554.36846739531,0,0,-355554.36846739531,0,0,-355554.36846739531,0,0,-355554.36846739537,0,0,-355554.36846739531,0,0,-355554.36846739531,0,0,{"$f":"SUM(EH432:EH445)","v":-355554.36846739531},0,0,-355554.36846739537,0,0,-355554.36846739531,0,0,-355554.36846739537,0,0,-355554.36846739531,0,0,-355554.36846739537,0,0,-355554.36846739531,0,0,-355554.36846739537,0,0,-355554.36846739531,0,0,-355554.36846739537,0,0,-355554.36846739531,0,0,-355554.36846739531,0,0,-355554.36846739531,0,0,-355554.36846739537,0,0,-355554.36846739531,0,0,-355554.36846739537,0,0,-355554.36846739531,0,0,-355554.36846739531,0,0,-355554.36846739537,0,0,-355554.36846739537,0,0,-355554.36846739531,0,0,-355554.36846739531,{"$f":"SUM(GT432:GT445)","v":0},0,-355554.36846739531,0,0,-355554.36846739537,0,0,-355554.36846739537,0,0,-355554.36846739537,0,0,-355554.36846739531,0,0,-355554.36846739531,0,0,-355554.36846739537,0,0,-355554.36846739537,0,0,-355554.36846739531,0,0,-355554.36846739531,0,0,-355554.36846739531,0,0,-355554.36846739531,0,0,-308242.81683165283,0,0,41719.602863177832,0,0,-154514.81285799606,0,0,-154514.81285799603,0,0,-154514.81285799603,0,0,-154514.81285799603,0,0,-154514.81285799603,0,0,-154514.81285799603,0,0,-154514.81285799603,0,{"$f":"SUM(JF432:JF445)","v":0},-154514.81285799603,0,0,-154514.81285799603,0,0,-154514.81285799603,0,0,-154514.81285799603,0,0,-154514.81285799603,0,0,-154514.81285799603,0,0,-154514.81285799603,0,0,-154514.81285799603,0,0,-154514.81285799603,0,0,-154514.81285799603,0,0,-154514.81285799603,0,0,-154514.81285799603,0,0,-154514.81285799603,0,0,3805116.5656204778,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LR432:LR445)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Fim do Período",null,"EUR",{"$f":"IF(ROUND(MIN($I$452:$PR$452),0)>=0, \"OK\", \"NO\")","v":"OK"},null,0,{"$f":"I448+I451","v":4987894.067615157},4877910.067615157,4767926.067615157,4657942.067615157,4688645.7824268593,27260.126574059017,39865.632715878775,317845.90029716532,19072.586994540703,23797.259803027206,10465.329016431177,27631.182380473183,49546.961202826293,45214.613749563519,29428.17544693884,20666.262144314242,216617.70370829594,33843.140405671205,25327.228149207542,38283.030275439552,56645.222172421112,54436.666563021819,262313.13563188788,559769.13563188794,303162.69077021745,248021.82120722721,327571.74683136935,4508.9930005125934,146281.95059111647,312539.98904249549,145998.54743007169,355853.28445468965,587826.12304792111,457982.21153144247,644267.07087188447,778195.4503229782,512527.31380701181,541824.73382442165,618306.10518361034,341305.56298964028,483076.93464539165,652959.16906821728,483147.7099386109,689519.77592244511,917776.98505443195,784017.83739791601,966375.02738397173,1095960.7865602369,828790.91254976508,856935.27954680379,931694.74877009611,653323.24813566101,793518.73736015847,966613.65771211497,794957.84927003644,999387.48291549529,1225468.8971502492,1088557.3375734692,1268173.2287962111,1395524.4561192149,1126523.0970151699,1153441.0015160753,1226485.0777169983,946378.98340918194,{"$f":"BU448+BU451","v":1084986.945203389},1256280.4162715606,1082700.3085649235,1284861.3464545151,1507614.0490246038,1367445.5055067071,1544196.7968734461,1669199.7834745278,1398249.0017855216,1423583.54628308,1494808.7452402164,1212691.980790386,1348827.4394532344,1518233.5453288176,1341923.1786090084,1541105.4071479065,1760675.0628838241,1617394.4862564753,1791422.2226924326,1914212.873506316,1641444.382222875,1665787.1919717523,1735323.8685338555,1451640.4378848691,1585441.2383606338,1753106.7576668491,1574032.6176592542,1770254.1822878446,1986660.9696698808,1840287.8315218939,2011607.6175899799,2132196.4483540533,1857616.6074474293,1880735.2017072025,1948588.3697567163,1663197.2126403702,1794674.8006369669,1960085.9769210774,1778263.7808713748,1971542.3587424266,2184805.967725778,2035359.2581574793,2203986.2554256292,2322383.3895379696,2045998.2023192928,2067892.7398954548,2134067.0685510277,1846981.1365612678,1976146.5489985365,2138911.6635005088,1954356.6773461588,2144709.4747947338,2354849.1044808635,2202347.3297054064,2368296.2539647184,2484511.4191979878,2206326.5285347886,2226763.9300555196,2291263.7397325309,2002330.6274931352,2129194.4892006842,2289327.4903516653,2102054.5258430126,2289498.2757017687,{"$f":"EG448+EG451","v":2496532.631853153},2340993.8116419185,2504278.9299726919,2618321.4550409559,2338342.1394280051,2357787.8264824473,2420617.0848084656,2130154.6858305219,2254727.206094157,2412241.5936973849,2222265.0053631333,2406815.9641200695,2610763.2565154033,2452204.9214845477,2612840.049167248,2724718.8601426841,2442950.0296240151,2461170.3046411085,2522332.622223116,2230187.8181796949,2352478.7871333365,2507387.6090853871,2314721.2910393891,2496395.235834993,2697273.1754618296,2535712.3641969515,2693710.8614650276,2803434.4780414142,2519880.6699803146,2536874.4550776938,2596373.081117834,2302549.2751474772,2422568.0600073794,2574883.9088584366,2379541.2914446578,2558353.5169053273,2756179.3129870505,2591632.5690028644,2747007.3376342808,2854583.8692340641,2569249.2439277312,2584782.2056125593,2642620.0233690711,2346963.2931433721,2464718.8342813756,2614453.8436312876,2416447.8899037121,2592413.2048082515,2787203.5616621887,2619686.9301940128,2772450.4099382535,2877887.5516599151,2590775.8877953859,2605312.1696246243,2661491.6917145452,2364318.6167189684,2479819.423571425,2626985.2642982211,2426328.4663323844,2599461.1901082606,2791232.3038316555,2620761.3284554207,2770925.4932926483,2874230.5216949978,{"$f":"GS448+GS451","v":2585345.2116428758},2598649.8223250317,2653173.1858651596,2354329.0946108093,2467583.2414197293,2612191.1177371796,2408895.4927699161,2579209.4518158976,2767977.0067963735,2594566.7258737786,2742143.0801027282,2843322.8488226589,2552666.893765064,2564737.439503503,2617606.4010860124,2317093.1980630625,2428108.3194459453,2570168.9647866501,2364246.0511805546,2531754.5750122406,2717533.7402592842,2541198.6832046234,2686198.2573557263,2785259.192555883,2492835.1974449605,2503436.0088898246,2554651.9393888437,2252314.1132198195,2361097.3995645265,2500621.0722849318,2292081.9253139356,2456797.8425285988,2639603.2678225078,2460357.451187605,2602790.7977577401,2699738.8934004433,2405549.061743672,2415142.9203484184,2464706.7995537678,2208171.0839872109,2314729.2766681472,2451725.7555717831,2630076.9545343048,2792012.5885913689,2971858.4004460014,2990754.8794289823,3130632.0684341509,3225472.8813778367,3130558.5654556691,684949.57116316492,732861.98223737034,628388.52762149693,732727.91403326835,867206.49370840262,854505.64691274811,1013672.8117261233,1190572.6091616901,1206584.8064888311,1343915.420830959,1436654.0657452836,1339977.0942101667,1347080.5043984402,1393341.6281530238,1287202.7534221655,{"$f":"JE448+JE451","v":1389329.1618267712},1521298.6477945771,1485139.4484452703,1617178.6659069774,1764059.206178989,1750987.094442206,1865069.6535670459,1942420.0018412948,1835866.6943639622,1841485.8834698629,1880029.1526778252,1764980.822348217,1849017.6921165728,1957658.853370406,1917447.5664087199,2045918.5567395343,2189071.5462159375,2172307.9996389304,2282961.449992788,2357231.6877982873,2247862.1097440869,2251588.3640727615,2287101.0573849203,2169371.0619808976,2250172.7079339535,2355322.6920896438,2311543.6140720895,2436292.1201267694,2575563.1319714342,2554951.591007343,2662014.9708386883,2733038.853549032,2620681.969234047,2621823.7020368828,2654412.0923748701,2533731.7873470848,2611123.8344199969,2712608.894123293,2665087.1010086541,2785937.7798896846,2921151.0805435739,6856144.8537443504,6959435.5076075811,7027024.920082978,7072654.6244300222,7074724.1192458477,7113983.4048547763,7151781.1512773745,7232750.7106986688,7337630.1797871701,7448270.5553411329,7572688.6994481292,7711385.5870786896,7845112.4567538314,7952582.0950634358,8024764.6714898972,8068926.2091307249,8069491.0237531969,8107483.9164930368,8143906.429872564,8223054.3597346311,8325877.4367037639,8434400.8306791168,8556565.770617174,{"$f":"LQ448+LQ451","v":8692868.7122455947},8824248.7905981466,8929636.253483111,7448050.3882682156]
[null,null,"Teste de Saldo Mínimo",null,"Check",{"$f":"IF(COUNTIF(I454:R454, \"NO\")>0, \"NO\", \"OK\")","v":"OK"},null,{"$f":"Entradas!$E$149","v":0},{"$f":"IF(OR(ROUND(I452, 2)>=$H$454, I$18=0, I24*I17=0), \"OK\", \"NO\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(OR(ROUND(BU452, 2)>=$H$454, BU$18=0, BU24*BU17=0), \"OK\", \"NO\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(OR(ROUND(EG452, 2)>=$H$454, EG$18=0, EG24*EG17=0), \"OK\", \"NO\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(OR(ROUND(GS452, 2)>=$H$454, GS$18=0, GS24*GS17=0), \"OK\", \"NO\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(OR(ROUND(JE452, 2)>=$H$454, JE$18=0, JE24*JE17=0), \"OK\", \"NO\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[null,null,"Fluxos Operacionais",null,"EUR",null,null,{"$f":"SUM(I458:QJ458)","v":33326362.75759111},{"$f":"I424+I444","v":-140687.7148117024},0,0,0,140687.7148117024,-651917.4697728001,-96761.571949787322,616210.89782301278,-35706.571949787322,-96761.571949787322,132468.14389957464,-35706.571949787322,-420977.99985592067,134259.81056624127,-15354.905283120635,-176368.50528312061,454892.90513904131,-15354.905283120635,-181823.13732273062,193642.77372663136,-115161.78962340485,0,310420.46906886605,0,-55566.889252271154,-55140.869562990236,79549.925624142139,78396.114636538536,141772.95759060388,166258.03845137899,189012.92685497151,209854.73702461796,231972.83859323151,225710.4569509167,186284.85934044205,133928.3794510937,89886.231951428897,29297.420017409859,76481.371359188692,78553.826273425249,141771.37165575137,169882.23442282568,185742.90933778894,206372.06598383418,228257.20913198683,221795.22081087943,182357.18998605572,129585.75917626516,88384.494456923392,28144.366997038771,74759.46922329237,77182.867832960212,140195.48922449749,173094.92035195653,183898.56002531678,204429.63364545879,226081.41423475381,218642.80889061536,179615.89122274195,127351.22732300375,86553.009363350444,26917.904500905395,73044.076200922922,75448.274159578956,{"$f":"BU424+BU444","v":138607.96179420711},171293.47106817155,181974.26076075813,202161.03788959153,222752.70257008859,215385.82494949855,176751.29136673885,125002.98660108166,84603.586778389115,25334.54449755844,71225.198957136308,73437.60401756494,136135.45866284837,169406.1058755831,179244.00174758612,199182.22853889808,219569.65573591774,212273.7918400465,174027.73643595722,122790.65081388343,82785.877183954319,24342.809748877393,69536.67656210321,71870.937818408711,133800.80047576479,167665.51930621528,176480.22845980051,196221.56462859033,216406.7873820363,209181.23031940823,171319.78606808599,120588.83076407347,80974.527560771385,23118.594259773188,67853.168049513828,70163.211351049336,131477.5879965967,165411.17628411032,173732.17241769278,193278.57787105191,213263.60898335162,206107.65889909657,168626.99726815004,118397.13411234034,79169.181248718669,21894.537576161922,66174.328655572666,68468.436477635347,129165.41243726888,162765.11450197222,170999.38231304535,190352.79744857503,210139.62968612963,203052.59369193809,165948.92425931175,116215.16523326928,77369.477804196416,20437.401520730724,64499.809677011159,66621.25622799946,126863.86170754913,160133.00115098088,168281.40395874277,187443.7498587562,{"$f":"EG424+EG444","v":207034.35615138419},200015.54825616081,163285.11833077358,114042.52506826376,75575.052854444526,19445.68705444242,62829.25832601804,65091.969489451672,124572.52026363509,157514.38760322786,165577.78013314371,184550.95875693642,203947.29239533373,196996.0334365399,160635.12768270037,111878.81097543605,73785.537948726269,18220.275017093518,61162.31758200757,63409.564423974414,122290.9689536415,154908.82195205061,162888.05042139746,181673.94479560372,200877.93962683668,193993.55720251694,157998.49726807626,109723.61657638641,72000.560406295685,16993.78509737919,59498.626040140334,61730.562497038758,120018.78485990228,152315.84885105718,160211.75105361635,178812.22546066972,197825.79608172333,191007.6244832091,155374.76863141629,107576.53159978334,70219.743161062332,15532.961684827933,57837.817756511751,59897.638241696404,117755.5411380037,149735.00934991185,157548.41473981965,175965.31490453921,194790.35685393706,188037.73699921928,152763.47974424079,105437.14172166174,68442.704602866055,14536.281829238203,56179.522089920792,58381.293471818644,115500.80685245644,147165.84072679622,154897.57050155848,173132.72377587602,191771.11372339498,185083.39309116051,150164.16483722779,103305.0284023495,{"$f":"GS424+GS444","v":66669.058415273161},13304.610682155939,54523.36354012767,56710.277213044865,113254.14680891979,144607.87631745031,152258.743500132,170313.95904598129,188767.55498047586,182144.08754480042,147576.3542289497,101179.76871993087,64898.413409800181,12070.545738438901,52868.961582509481,55041.165444445563,111015.12138288273,142060.64534070465,149631.45486129986,167508.52383168595,185779.16524704359,179219.31141273462,144999.57415110306,99060.935200156571,63130.373356473043,10600.811444863983,51215.930499018985,53216.542298371001,108783.28634470698,139523.67272040524,147015.22149639903,164715.91721466306,182805.42529390892,176308.55183249264,142433.34657013504,96948.095642703207,61364.536810624064,9593.8586047463032,49563.879205349156,51707.10126509596,106558.19268093642,136996.47890363578,144409.55591976206,161935.63405706428,179845.81185463251,173411.29184097695,139877.18900516862,94840.812943685814,59600.496935828436,8350.5339416736952,47912.411074205396,50041.358242122631,104339.38641177135,134478.57967513427,141813.96606234153,159167.16481337528,176899.79743556687,170527.0101851371,137330.61434212787,92738.644914324541,57837.841322879118,7103.4101882734685,46261.123754583532,48375.938127137793,{"$f":"JE424+JE444","v":102126.40840460559},131969.4859678059,118355.61350868917,132039.21746170698,146880.54027201174,141442.70112121291,114082.55912483991,77350.3482742489,47961.505380663468,5619.1891059005902,38543.269207962381,39466.482528387824,84036.869768355682,108641.16125383324,114303.52589630987,128470.99033081449,143152.98947640334,137751.2662809889,110653.4503538576,74270.237805499171,45145.234803795778,3726.2543286748223,35512.693312158983,36784.81745397333,80801.645953056039,105149.98415569044,110735.73484044186,124748.50605467999,139271.01184466481,133903.27189390484,107063.37983134534,71023.882710343518,42157.928543011003,1141.7328028357515,32588.39033798713,33834.507830210554,77392.047072912101,101485.05970329596,106993.01974335726,120850.67888103057,135213.30065388943,129877.20758029846,103290.65386323071,67589.412475397214,45629.704347044317,2069.4948158251682,39259.285608929029,37797.746422597833,80969.559421294703,104879.46908850163,110640.37555396241,124418.1441069963,138696.88763056032,133726.86967514167,107469.63830960462,72182.576426461295,44161.537640827664,564.81462247210584,37992.892739840056,36422.513379527678,79147.929862067424,102823.07696913302,108523.39397535341,122164.9399380572,{"$f":"LQ424+LQ444","v":136302.94162842043},131380.07835255261,105387.46288496487,-1481585.8652148955]
[null,null,"Caixa Disponível para Serviço da Dívida",null,"EUR",null,null,37826362.757591128,{"$f":"SUM(I458:I460)","v":4359312.2851882977},0,0,0,140687.7148117024,-651917.4697728001,-96761.571949787322,616210.89782301278,-35706.571949787322,-96761.571949787322,132468.14389957464,-35706.571949787322,-420977.99985592067,134259.81056624127,-15354.905283120635,-176368.50528312061,454892.90513904131,-15354.905283120635,-181823.13732273062,193642.77372663136,-115161.78962340485,0,310420.46906886605,0,-55566.889252271154,-55140.869562990236,79549.925624142139,78396.114636538536,141772.95759060388,166258.03845137899,189012.92685497151,209854.73702461796,231972.83859323151,225710.4569509167,186284.85934044205,133928.3794510937,89886.231951428897,29297.420017409859,76481.371359188692,78553.826273425249,141771.37165575137,169882.23442282568,185742.90933778894,206372.06598383418,228257.20913198683,221795.22081087943,182357.18998605572,129585.75917626516,88384.494456923392,28144.366997038771,74759.46922329237,77182.867832960212,140195.48922449749,173094.92035195653,183898.56002531678,204429.63364545879,226081.41423475381,218642.80889061536,179615.89122274195,127351.22732300375,86553.009363350444,26917.904500905395,73044.076200922922,75448.274159578956,{"$f":"SUM(BU458:BU460)","v":138607.96179420711},171293.47106817155,181974.26076075813,202161.03788959153,222752.70257008859,215385.82494949855,176751.29136673885,125002.98660108166,84603.586778389115,25334.54449755844,71225.198957136308,73437.60401756494,136135.45866284837,169406.1058755831,179244.00174758612,199182.22853889808,219569.65573591774,212273.7918400465,174027.73643595722,122790.65081388343,82785.877183954319,24342.809748877393,69536.67656210321,71870.937818408711,133800.80047576479,167665.51930621528,176480.22845980051,196221.56462859033,216406.7873820363,209181.23031940823,171319.78606808599,120588.83076407347,80974.527560771385,23118.594259773188,67853.168049513828,70163.211351049336,131477.5879965967,165411.17628411032,173732.17241769278,193278.57787105191,213263.60898335162,206107.65889909657,168626.99726815004,118397.13411234034,79169.181248718669,21894.537576161922,66174.328655572666,68468.436477635347,129165.41243726888,162765.11450197222,170999.38231304535,190352.79744857503,210139.62968612963,203052.59369193809,165948.92425931175,116215.16523326928,77369.477804196416,20437.401520730724,64499.809677011159,66621.25622799946,126863.86170754913,160133.00115098088,168281.40395874277,187443.7498587562,{"$f":"SUM(EG458:EG460)","v":207034.35615138419},200015.54825616081,163285.11833077358,114042.52506826376,75575.052854444526,19445.68705444242,62829.25832601804,65091.969489451672,124572.52026363509,157514.38760322786,165577.78013314371,184550.95875693642,203947.29239533373,196996.0334365399,160635.12768270037,111878.81097543605,73785.537948726269,18220.275017093518,61162.31758200757,63409.564423974414,122290.9689536415,154908.82195205061,162888.05042139746,181673.94479560372,200877.93962683668,193993.55720251694,157998.49726807626,109723.61657638641,72000.560406295685,16993.78509737919,59498.626040140334,61730.562497038758,120018.78485990228,152315.84885105718,160211.75105361635,178812.22546066972,197825.79608172333,191007.6244832091,155374.76863141629,107576.53159978334,70219.743161062332,15532.961684827933,57837.817756511751,59897.638241696404,117755.5411380037,149735.00934991185,157548.41473981965,175965.31490453921,194790.35685393706,188037.73699921928,152763.47974424079,105437.14172166174,68442.704602866055,14536.281829238203,56179.522089920792,58381.293471818644,115500.80685245644,147165.84072679622,154897.57050155848,173132.72377587602,191771.11372339498,185083.39309116051,150164.16483722779,103305.0284023495,{"$f":"SUM(GS458:GS460)","v":66669.058415273161},13304.610682155939,54523.36354012767,56710.277213044865,113254.14680891979,144607.87631745031,152258.743500132,170313.95904598129,188767.55498047586,182144.08754480042,147576.3542289497,101179.76871993087,64898.413409800181,12070.545738438901,52868.961582509481,55041.165444445563,111015.12138288273,142060.64534070465,149631.45486129986,167508.52383168595,185779.16524704359,179219.31141273462,144999.57415110306,99060.935200156571,63130.373356473043,10600.811444863983,51215.930499018985,53216.542298371001,108783.28634470698,139523.67272040524,147015.22149639903,164715.91721466306,182805.42529390892,176308.55183249264,142433.34657013504,96948.095642703207,61364.536810624064,9593.8586047463032,49563.879205349156,51707.10126509596,106558.19268093642,136996.47890363578,144409.55591976206,161935.63405706428,179845.81185463251,173411.29184097695,139877.18900516862,94840.812943685814,59600.496935828436,8350.5339416736952,47912.411074205396,50041.358242122631,104339.38641177135,134478.57967513427,141813.96606234153,159167.16481337528,176899.79743556687,170527.0101851371,137330.61434212787,92738.644914324541,57837.841322879118,7103.4101882734685,46261.123754583532,48375.938127137793,{"$f":"SUM(JE458:JE460)","v":102126.40840460559},131969.4859678059,118355.61350868917,132039.21746170698,146880.54027201174,141442.70112121291,114082.55912483991,77350.3482742489,47961.505380663468,5619.1891059005902,38543.269207962381,39466.482528387824,84036.869768355682,108641.16125383324,114303.52589630987,128470.99033081449,143152.98947640334,137751.2662809889,110653.4503538576,74270.237805499171,45145.234803795778,3726.2543286748223,35512.693312158983,36784.81745397333,80801.645953056039,105149.98415569044,110735.73484044186,124748.50605467999,139271.01184466481,133903.27189390484,107063.37983134534,71023.882710343518,42157.928543011003,1141.7328028357515,32588.39033798713,33834.507830210554,77392.047072912101,101485.05970329596,106993.01974335726,120850.67888103057,135213.30065388943,129877.20758029846,103290.65386323071,67589.412475397214,45629.704347044317,2069.4948158251682,39259.285608929029,37797.746422597833,80969.559421294703,104879.46908850163,110640.37555396241,124418.1441069963,138696.88763056032,133726.86967514167,107469.63830960462,72182.576426461295,44161.537640827664,564.81462247210584,37992.892739840056,36422.513379527678,79147.929862067424,102823.07696913302,108523.39397535341,122164.9399380572,{"$f":"SUM(LQ458:LQ460)","v":136302.94162842043},131380.07835255261,105387.46288496487,-1481585.8652148955]
[null,null,"Caixa Disponível para Contas de Reserva",null,"EUR",null,null,32796100.276680689,{"$f":"SUM(I461:I464)","v":4359312.2851882977},0,0,0,140687.7148117024,-476917.4697728001,728238.42805021268,616210.89782301278,39293.428050212678,728238.42805021268,332468.14389957464,364293.42805021268,529022.00014407933,359259.81056624127,234645.09471687936,1248631.4947168794,454892.90513904131,584645.09471687931,1218176.8626772694,193642.77372663136,834838.21037659515,300000,310420.46906886605,400000,-55566.889252271154,-55140.869562990236,79549.925624142139,-122643.44097286077,141772.95759060388,166258.03845137899,-12026.628754427802,209854.73702461796,231972.83859323151,24670.901341517398,186284.85934044205,133928.3794510937,-111153.32365797041,29297.420017409859,76481.371359188692,-122485.72933597406,141771.37165575137,169882.23442282568,-15296.646271610371,206372.06598383418,228257.20913198683,20755.665201480122,182357.18998605572,129585.75917626516,-112655.06115247592,28144.366997038771,74759.46922329237,-123856.6877764391,140195.48922449749,173094.92035195653,-17140.995584082528,204429.63364545879,226081.41423475381,17603.25328121605,179615.89122274195,127351.22732300375,-114486.54624604886,26917.904500905395,73044.076200922922,-125591.28144982035,{"$f":"SUM(BU461:BU464)","v":138607.96179420711},171293.47106817155,-19065.294848641177,202161.03788959153,222752.70257008859,14346.269340099243,176751.29136673885,125002.98660108166,-116435.96883101019,25334.54449755844,71225.198957136308,-127601.95159183437,136135.45866284837,169406.1058755831,-21795.553861813183,199182.22853889808,219569.65573591774,11234.236230647191,174027.73643595722,122790.65081388343,-118253.67842544499,24342.809748877393,69536.67656210321,-129168.6177909906,133800.80047576479,167665.51930621528,-24559.327149598801,196221.56462859033,216406.7873820363,8141.6747100089269,171319.78606808599,120588.83076407347,-120065.02804862792,23118.594259773188,67853.168049513828,-130876.34425834997,131477.5879965967,165411.17628411032,-27307.383191706525,193278.57787105191,213263.60898335162,5068.1032896972611,168626.99726815004,118397.13411234034,-121870.37436068064,21894.537576161922,66174.328655572666,-132571.11913176396,129165.41243726888,162765.11450197222,-30040.173296353954,190352.79744857503,210139.62968612963,2013.0380825387838,165948.92425931175,116215.16523326928,-123670.07780520289,20437.401520730724,64499.809677011159,-134418.29938139985,126863.86170754913,160133.00115098088,-32758.151650656539,187443.7498587562,{"$f":"SUM(EG461:EG464)","v":207034.35615138419},-1024.0073532384995,163285.11833077358,114042.52506826376,-125464.50275495478,19445.68705444242,62829.25832601804,-135947.58611994763,124572.52026363509,157514.38760322786,-35461.7754762556,184550.95875693642,203947.29239533373,-4043.5221728594042,160635.12768270037,111878.81097543605,-127254.01766067304,18220.275017093518,61162.31758200757,-137629.99118542491,122290.9689536415,154908.82195205061,-38151.505188001844,181673.94479560372,200877.93962683668,-7045.9984068823687,157998.49726807626,109723.61657638641,-129038.99520310364,16993.78509737919,59498.626040140334,-139308.99311236053,120018.78485990228,152315.84885105718,-40827.804555782946,178812.22546066972,197825.79608172333,-10031.931126190204,155374.76863141629,107576.53159978334,-130819.81244833699,15532.961684827933,57837.817756511751,-141141.9173677029,117755.5411380037,149735.00934991185,-43491.140869579656,175965.31490453921,194790.35685393706,-13001.818610179995,152763.47974424079,105437.14172166174,-132596.85100653325,14536.281829238203,56179.522089920792,-142658.26213758066,115500.80685245644,147165.84072679622,-46141.985107840825,173132.72377587602,191771.11372339498,-15956.162518238794,150164.16483722779,103305.0284023495,{"$f":"SUM(GS461:GS464)","v":-134370.49719412616},13304.610682155939,54523.36354012767,-144329.27839635444,113254.14680891979,144607.87631745031,-48780.812109267325,170313.95904598129,188767.55498047586,-18895.468064598885,147576.3542289497,101179.76871993087,-136141.14219959913,12070.545738438901,52868.961582509481,-145998.39016495374,111015.12138288273,142060.64534070465,-51408.100748099445,167508.52383168595,185779.16524704359,-21820.244196664717,144999.57415110306,99060.935200156571,-137909.18225292626,10600.811444863983,51215.930499018985,-147823.01331102831,108783.28634470698,139523.67272040524,-54024.334113000281,164715.91721466306,182805.42529390892,-24731.003776906669,142433.34657013504,96948.095642703207,-139675.01879877524,9593.8586047463032,49563.879205349156,-149332.45434430335,106558.19268093642,136996.47890363578,139604.41603153662,161935.63405706428,179845.81185463251,19683.287867320178,139877.18900516862,94840.812943685814,59600.496935828436,8350.5339416736952,47912.411074205396,50041.358242122631,104339.38641177135,134478.57967513427,141813.96606234153,159167.16481337528,176899.79743556687,170527.0101851371,137330.61434212787,92738.644914324541,57837.841322879118,7103.4101882734685,46261.123754583532,48375.938127137793,{"$f":"SUM(JE461:JE464)","v":102126.40840460559},131969.4859678059,118355.61350868917,132039.21746170698,146880.54027201174,141442.70112121291,114082.55912483991,77350.3482742489,47961.505380663468,5619.1891059005902,38543.269207962381,39466.482528387824,84036.869768355682,108641.16125383324,114303.52589630987,128470.99033081449,143152.98947640334,137751.2662809889,110653.4503538576,74270.237805499171,45145.234803795778,3726.2543286748223,35512.693312158983,36784.81745397333,80801.645953056039,105149.98415569044,110735.73484044186,124748.50605467999,139271.01184466481,133903.27189390484,107063.37983134534,71023.882710343518,42157.928543011003,1141.7328028357515,32588.39033798713,33834.507830210554,77392.047072912101,101485.05970329596,106993.01974335726,120850.67888103057,135213.30065388943,129877.20758029846,103290.65386323071,67589.412475397214,45629.704347044317,2069.4948158251682,39259.285608929029,37797.746422597833,80969.559421294703,104879.46908850163,110640.37555396241,124418.1441069963,138696.88763056032,133726.86967514167,107469.63830960462,72182.576426461295,44161.537640827664,564.81462247210584,37992.892739840056,36422.513379527678,79147.929862067424,102823.07696913302,108523.39397535341,122164.9399380572,{"$f":"SUM(LQ461:LQ464)","v":136302.94162842043},131380.07835255261,105387.46288496487,-1481585.8652148955]
[null,null,"Menos: Juros da Dívida Subordinada",null,"EUR",null,null,-5647121.0915991636,{"$f":"I440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-182718.04499999998,0,0,-135818.13388263487,0,0,-135251.60581300245,0,0,-134667.91137633211,0,0,-134066.53041453619,0,0,-133446.92700821691,0,0,-132808.54899908276,0,0,-132150.8274978938,0,0,-131473.17637749738,0,0,-130774.99175050178,0,0,-130055.65143112357,0,0,-129314.51438072792,0,0,-128550.92013656824,{"$f":"BU440","v":0},0,-127764.18822321625,0,0,-126953.6175461578,0,0,-126118.48576701376,0,0,-125258.04865982992,0,0,-124371.53944786129,0,0,-123458.16812026077,0,0,-122517.12072806267,0,0,-121547.55865883356,0,0,-120548.61788934472,0,0,-119519.40821559961,0,0,-118459.01245953036,0,0,-117366.48565165645,0,0,-116240.85418897716,0,0,-115081.11496734721,0,0,-113886.23448756264,0,0,-112655.14793436017,0,0,-111386.75822750907,0,0,-110079.93504415068,0,0,-108733.51381151337,0,0,-107346.2946691059,0,0,-105917.04139946433,0,{"$f":"EG440","v":0},-104444.48032649938,0,0,-102927.29918046248,0,0,-101364.14592851955,0,0,-99753.627569889461,0,0,-98094.308894474554,0,0,-96384.711203875879,0,0,-94623.310993654391,0,0,-92808.538595662976,0,0,-90938.776779240012,0,0,-89012.359310017622,0,0,-87027.569465060325,0,0,-84982.638503010996,0,0,-82875.744087880594,0,0,-80705.00866507733,0,0,-78468.497788227702,0,0,-76164.218395298652,0,0,-73790.117032484457,0,0,-71344.07802427563,0,0,-68823.921588079058,0,0,-66227.401891709305,0,0,-63552.205052019846,0,0,{"$f":"GS440","v":-60795.947072890958},0,0,-57956.171720736493,0,0,-55030.348335636387,0,0,-52015.869576144367,0,0,-48910.04909576098,0,0,-45710.119149001497,0,0,-42413.228124925256,0,0,-39016.438005928481,0,0,-35516.72174953598,0,0,-31910.960590858536,0,0,-28195.941263312001,0,0,-24368.353135121484,0,0,-20424.785259058663,0,0,-16361.723332783262,0,0,-12175.546567079786,0,0,-7862.5244591987339,0,0,-3418.8134684267766,0,0,1159.5464090765615,0,0,5876.6351692281278,0,0,10736.65643590105,0,0,15743.941206975422,0,0,20902.951713898125,{"$f":"JE440","v":0},0,26218.285398191096,0,0,31694.679008451814,0,0,37337.012821497061,0,0,43150.314991411375,0,0,49139.766030376275,0,0,55310.703425272841,0,0,61668.62639417217,0,0,68219.200786952119,0,0,74968.264134407698,0,0,81921.830850354527,0,0,89086.097591361264,0,0,96467.448778887236,0,0,104072.46228874642,0,0,111907.91531296786,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ440","v":0},0,0,0]
[null,null,"Menos: Investimento",null,"EUR",null,null,-19700928.796813309,{"$f":"I429","v":-1621418.21757314},-109984,-109984,-109984,-109984,-4184468.1860800004,-715632.92190839292,-338230.63024172623,-338066.7413528373,-723513.75524172618,-345800.07468617067,-347127.57468617067,-2757106.2213217262,-363592.15801950404,-250431.53301950404,-1257393.408019504,-258941.46357505961,-767419.65801950404,-1226692.774933733,-180686.97160039935,-816476.01847961359,-101168.99999999999,-102543.99999999999,-102543.99999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7777.9598204181602,0,0,0,0,0,0,-2453959.5282341777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ429","v":0},0,0,0]
[null,null,"Caixa Disponível para Dividendos",null,"EUR",null,null,7448050.3882682156,{"$f":"SUM(I468:I472)","v":4987894.0676151579},-109984,-109984,-109984,30703.714811702404,-4661385.6558528002,12605.506141819758,277980.26758128655,-298773.31330262462,4724.6728084865026,-13331.930786596029,17165.853364042006,21915.77882235311,-4332.3474532627733,-15786.43830262468,-8761.9133026245981,195951.4415639817,-182774.56330262474,-8515.9122564636637,12955.802126232011,18362.19189698156,-2208.5556093992927,207876.46906886605,297456,-256606.44486167046,-55140.869562990236,79549.925624142139,-323062.75383085682,141772.95759060388,166258.03845137899,-166541.44161242383,209854.73702461796,231972.83859323151,-129843.91151647863,186284.85934044205,133928.3794510937,-265668.13651596644,29297.420017409859,76481.371359188692,-277000.54219397006,141771.37165575137,169882.23442282568,-169811.4591296064,206372.06598383418,228257.20913198683,-133759.14765651591,182357.18998605572,129585.75917626516,-267169.87401047198,28144.366997038771,74759.46922329237,-278371.5006344351,140195.48922449749,173094.92035195653,-171655.80844207853,204429.63364545879,226081.41423475381,-136911.55957677998,179615.89122274195,127351.22732300375,-269001.35910404485,26917.904500905395,73044.076200922922,-280106.09430781635,{"$f":"SUM(BU468:BU472)","v":138607.96179420711},171293.47106817155,-173580.10770663721,202161.03788959153,222752.70257008859,-140168.54351789679,176751.29136673885,125002.98660108166,-270950.78168900625,25334.54449755844,71225.198957136308,-282116.7644498304,136135.45866284837,169406.1058755831,-176310.36671980922,199182.22853889808,219569.65573591774,-143280.57662734884,174027.73643595722,122790.65081388343,-272768.49128344102,24342.809748877393,69536.67656210321,-283683.4306489866,133800.80047576479,167665.51930621528,-179074.14000759483,196221.56462859033,216406.7873820363,-146373.13814798711,171319.78606808599,120588.83076407347,-274579.84090662393,23118.594259773188,67853.168049513828,-285391.157116346,131477.5879965967,165411.17628411032,-181822.19604970256,193278.57787105191,213263.60898335162,-149446.70956829877,168626.99726815004,118397.13411234034,-276385.18721867667,21894.537576161922,66174.328655572666,-287085.93198976002,129165.41243726888,162765.11450197222,-184554.98615434999,190352.79744857503,210139.62968612963,-152501.77477545725,165948.92425931175,116215.16523326928,-278184.89066319889,20437.401520730724,64499.809677011159,-288933.11223939585,126863.86170754913,160133.00115098088,-187272.96450865257,187443.7498587562,{"$f":"SUM(EG468:EG472)","v":207034.35615138419},-155538.82021123453,163285.11833077358,114042.52506826376,-279979.31561295083,19445.68705444242,62829.25832601804,-290462.3989779437,124572.52026363509,157514.38760322786,-189976.5883342516,184550.95875693642,203947.29239533373,-158558.33503085544,160635.12768270037,111878.81097543605,-281768.83051866904,18220.275017093518,61162.31758200757,-292144.80404342094,122290.9689536415,154908.82195205061,-192666.31804599788,181673.94479560372,200877.93962683668,-161560.8112648784,157998.49726807626,109723.61657638641,-283553.80806109967,16993.78509737919,59498.626040140334,-293823.80597035657,120018.78485990228,152315.84885105718,-195342.61741377896,178812.22546066972,197825.79608172333,-164546.74398418624,155374.76863141629,107576.53159978334,-285334.62530633301,15532.961684827933,57837.817756511751,-295656.73022569896,117755.5411380037,149735.00934991185,-198005.95372757569,175965.31490453921,194790.35685393706,-167516.63146817603,152763.47974424079,105437.14172166174,-287111.66386452928,14536.281829238203,56179.522089920792,-297173.0749955767,115500.80685245644,147165.84072679622,-200656.79796583686,173132.72377587602,191771.11372339498,-170470.97537623483,150164.16483722779,103305.0284023495,{"$f":"SUM(GS468:GS472)","v":-288885.31005212222},13304.610682155939,54523.36354012767,-298844.0912543505,113254.14680891979,144607.87631745031,-203295.62496726337,170313.95904598129,188767.55498047586,-173410.28092259492,147576.3542289497,101179.76871993087,-290655.95505759516,12070.545738438901,52868.961582509481,-300513.20302294975,111015.12138288273,142060.64534070465,-205922.91360609548,167508.52383168595,185779.16524704359,-176335.05705466075,144999.57415110306,99060.935200156571,-292423.99511092226,10600.811444863983,51215.930499018985,-302337.82616902434,108783.28634470698,139523.67272040524,-208539.14697099631,164715.91721466306,182805.42529390892,-179245.8166349027,142433.34657013504,96948.095642703207,-294189.83165677125,9593.8586047463032,49563.879205349156,-256535.71556655684,106558.19268093642,136996.47890363578,178351.19896252174,161935.63405706428,179845.81185463251,18896.478982980916,139877.18900516862,94840.812943685814,-94914.315922167589,-2445608.9942925042,47912.411074205396,-104473.45461587342,104339.38641177135,134478.57967513427,-12700.846795654506,159167.16481337528,176899.79743556687,16012.197327141068,137330.61434212787,92738.644914324541,-96676.971535116929,7103.4101882734685,46261.123754583532,-106138.87473085825,{"$f":"SUM(JE468:JE472)","v":102126.40840460559},131969.4859678059,-36159.199349306873,132039.21746170698,146880.54027201174,-13072.111736783118,114082.55912483991,77350.3482742489,-106553.30747733255,5619.1891059005902,38543.269207962381,-115048.3303296082,84036.869768355682,108641.16125383324,-40211.286961686157,128470.99033081449,143152.98947640334,-16763.546577007131,110653.4503538576,74270.237805499171,-109369.57805420025,3726.2543286748223,35512.693312158983,-117729.99540402269,80801.645953056039,105149.98415569044,-43779.078017554159,124748.50605467999,139271.01184466481,-20611.540964091197,107063.37983134534,71023.882710343518,-112356.88431498501,1141.7328028357515,32588.39033798713,-120680.30502778546,77392.047072912101,101485.05970329596,-47521.793114638771,120850.67888103057,135213.30065388943,3934993.7732007764,103290.65386323071,67589.412475397214,45629.704347044317,2069.4948158251682,39259.285608929029,37797.746422597833,80969.559421294703,104879.46908850163,110640.37555396241,124418.1441069963,138696.88763056032,133726.86967514167,107469.63830960462,72182.576426461295,44161.537640827664,564.81462247210584,37992.892739840056,36422.513379527678,79147.929862067424,102823.07696913302,108523.39397535341,122164.9399380572,{"$f":"SUM(LQ468:LQ472)","v":136302.94162842043},131380.07835255261,105387.46288496487,-1481585.8652148955]
[null,null,null,null,null,null,null,{"$f":"H475-H448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT475-BT448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF475-EF448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR475-GR448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9103830456733704E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD475-JD448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LP475-LP448","v":0},0,0,0,0]
["·","Resultados Transitados",null,null,"Unidade"]
[null,null,"Resultados Transitados (Início)",null,"EUR",null,null,0,0,{"$f":"I485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-88533,-175324,-210845,-229141,-229159,-212757,-177349,-146210,-148395,-194803,-272234,-400325,-491276,-578159,-614146,-627399,-625861,-607943,-573752,-543988,-547543,-595641,-674612,-803939,-894368,-980353,-1015678,-1024354,-1022353,-1004055,-969653,-940453,-944216,-992086,-1070489,-1198742,-1288484,-1373787,-1408296,-1416322,{"$f":"BU485","v":-1413673},-1394991,-1361153,-1332435,-1336340,-1383906,-1461668,-1588776,-1677756,-1762625,-1796880,-1804164,-1801549,-1783087,-1749509,-1720968,-1724710,-1771671,-1848492,-1974159,-2060234,-2141876,-2173727,-2178108,-2173410,-2153007,-2117629,-2087205,-2088726,-2133026,-2206851,-2329026,-2413823,-2494187,-2525251,-2528773,-2523603,-2502867,-2467294,-2436590,-2437495,-2480740,-2553179,-2673474,-2709021,-2740133,-2722430,-2677440,-2623811,-2554750,-2470986,-2392006,-2344300,-2338499,-2361559,-2431984,-2465758,-2495417,-2476414,-2430374,-2375745,-2305816,-2221315,-2141510,{"$f":"EG485","v":-2092645},-2085251,-2106387,-2174400,-2206117,-2233388,-2212792,-2165403,-2109473,-2038370,-1952785,-1871807,-1821435,-1812102,-1830970,-1896228,-1929717,-1958751,-1940380,-1895456,-1842034,-1773563,-1690768,-1612490,-1564485,-1557088,-1577562,-1643942,-1674717,-1701025,-1680382,-1633421,-1578002,-1507653,-1423098,-1342966,-1292774,-1282761,-1300288,-1363238,-1390919,-1414442,-1391137,-1341742,-1283925,-1211292,-1114982,-1022999,-960623,-937996,-942579,-992103,-1006687,-1016770,-980787,-918936,-848695,-763747,-664815,-570110,-504678,-478566,-479332,-524558,{"$f":"GS485","v":-535167},-541251,-501699,-436494,-362927,-274756,-172703,-74775,-5784,24316,27871,-12552,-18673,-20241,23406,92497,169929,261867,367590,469296,542402,577047,585481,550419,549353,552549,600873,674440,756331,852637,962639,1068735,1146570,1186376,1200308,1171227,1175844,1185086,1238730,1317425,1404434,1505774,1620712,1731871,1815112,1860758,1880690,1858092,1868903,1883616,1945772,2032791,2127350,2236155,2358490,2476383,2566693,2619832,2647004,2632119,2650350,2672520,2738304,2828761,{"$f":"JE485","v":2926748},3038899,3164498,3285770,3379794,3437073,3468717,3458779,3481675,3508229,3578340,3672944,3775075,3891296,4020893,4146283,4244765,4306931,4343801,4339567,4367894,4400256,4475480,4575027,4682107,4803213,4937631,5067971,5171749,5239644,5282587,{"$f":"ROUND(KJ485,0)","v":5284909},{"$f":"KK485","v":5319531},{"$f":"KL485","v":5358249},{"$f":"KM485","v":5439472},{"$f":"KN485","v":5544859},{"$f":"KO485","v":5657795},{"$f":"KP485","v":5784702},5924868,6061093,6171108,6245680,6262706,6239271,6247554,6258383,6311022,6387322,6469553,6565336,6673957,6777115,6854023,6895530,6911100,6886608,6893504,6902605,6953415,7027654,7107761,7201289,7307524,7408350,7483191,7522980,7537094]
["·","Dividendos",null,null,"Unidade"]
[null,null,"Resultados Transitados Positivos",null,"Indicador",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Entradas!$E$169=\"Yes\", IF(AF485>0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(AG485>0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(AH485>0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(AI485>0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(AJ485>0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(AK485>0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(AL485>0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(AM485>0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(AN485>0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(AO485>0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(AP485>0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(AQ485>0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(AR485>0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(AS485>0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(AT485>0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(AU485>0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(AV485>0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(AW485>0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(AX485>0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(AY485>0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(AZ485>0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(BA485>0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(BB485>0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(BC485>0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(BD485>0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(BE485>0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(BF485>0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(BG485>0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(BH485>0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(BI485>0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(BJ485>0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(BK485>0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(BL485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(BM485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(BN485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(BO485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(BP485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(BQ485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(BR485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(BS485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(BT485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(BU485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(BV485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(BW485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(BX485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(BY485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(BZ485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(CA485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(CB485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(CC485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(CD485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(CE485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(CF485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(CG485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(CH485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(CI485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(CJ485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(CK485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(CL485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(CM485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(CN485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(CO485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(CP485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(CQ485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(CR485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(CS485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(CT485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(CU485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(CV485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(CW485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(CX485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(CY485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(CZ485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(DA485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(DB485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(DC485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(DD485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(DE485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(DF485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(DG485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(DH485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(DI485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(DJ485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(DK485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(DL485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(DM485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(DN485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(DO485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(DP485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(DQ485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(DR485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(DS485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(DT485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(DU485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(DV485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(DW485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(DX485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(DY485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(DZ485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(EA485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(EB485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(EC485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(ED485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(EE485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(EF485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(EG485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(EH485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(EI485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(EJ485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(EK485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(EL485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(EM485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(EN485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(EO485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(EP485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(EQ485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(ER485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(ES485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(ET485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(EU485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(EV485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(EW485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(EX485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(EY485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(EZ485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(FA485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(FB485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(FC485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(FD485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(FE485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(FF485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(FG485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(FH485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(FI485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(FJ485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(FK485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(FL485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(FM485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(FN485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(FO485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(FP485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(FQ485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(FR485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(FS485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(FT485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(FU485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(FV485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(FW485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(FX485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(FY485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(FZ485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(GA485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(GB485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(GC485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(GD485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(GE485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(GF485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(GG485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(GH485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(GI485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(GJ485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(GK485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(GL485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(GM485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(GN485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(GO485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(GP485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(GQ485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(GR485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(GS485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(GT485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(GU485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(GV485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(GW485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(GX485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(GY485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(GZ485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(HA485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(HB485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(HC485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(HD485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(HE485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(HF485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(HG485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(HH485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(HI485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(HJ485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(HK485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(HL485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(HM485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(HN485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(HO485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(HP485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(HQ485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(HR485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(HS485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(HT485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(HU485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(HV485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(HW485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(HX485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(HY485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(HZ485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(IA485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(IB485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(IC485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(ID485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(IE485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(IF485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(IG485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(IH485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(II485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(IJ485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(IK485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(IL485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(IM485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(IN485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(IO485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(IP485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(IQ485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(IR485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(IS485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(IT485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(IU485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(IV485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(IW485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(IX485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(IY485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(IZ485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(JA485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(JB485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(JC485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(JD485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(JE485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(JF485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(JG485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(JH485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(JI485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(JJ485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(JK485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(JL485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(JM485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(JN485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(JO485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(JP485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(JQ485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(JR485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(JS485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(JT485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(JU485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(JV485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(JW485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(JX485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(JY485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(JZ485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(KA485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(KB485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(KC485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(KD485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(KE485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(KF485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(KG485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(KH485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(KI485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(KJ485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(KK485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(KL485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(KM485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(KN485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(KO485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(KP485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(KQ485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(KR485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(KS485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(KT485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(KU485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(KV485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(KW485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(KX485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(KY485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(KZ485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(LA485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(LB485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(LC485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(LD485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(LE485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(LF485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(LG485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(LH485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(LI485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(LJ485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(LK485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(LL485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(LM485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(LN485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(LO485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(LP485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(LQ485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(LR485>=0, 1, 0), 1)","v":1},{"$f":"IF(Entradas!$E$169=\"Yes\", IF(LS485>=0, 1, 0), 1)","v":1}]
[]
[null,"Dividendo"]
[null,null,"Caixa Previsto nos Próximos 6 Meses",null,null,null,null,null,{"$f":"SUM(J473:O473)","v":-4948028.434899278},-4560064.1673179911,-4748853.4806206161,-4634144.8078121301,-4678180.4534104271,371.055806414166,9681.3284869475174,-272631.28654760181,10355.588452398137,-3130.997658712964,206152.37469186477,6211.9580251980224,-24219.733053618751,-6931.5834741239669,27217.046725482272,33770.404418707578,45695.431923591939,525925.99522621674,277835.46262100991,209738.7909317876,270926.52465894818,-49927.673562509299,-116031.1850407715,-247229.14658939251,-157164.14334014588,107831.46324746232,260254.3762165517,453473.21853092988,497985.12028076808,465655.4612804827,366528.76637694013,185971.44936973203,30479.982135689228,-116676.64854180222,-161190.13622649288,-125236.28125476086,-29379.603868400853,147695.04209802346,299470.87987082161,442712.27440827573,483298.09273858008,443001.61749201961,345643.20261115406,167415.50362435856,13917.763715664129,-130694.58926225506,-172856.29002381329,-129347.12884812194,-33833.063279728463,142452.20336869155,293774.148380153,435234.08943780814,474654.4914360526,428910.79840709979,331565.24774513335,154053.51860058008,1016.1805667491863,-142178.35416428716,-183186.28359282203,-139244.03984765423,-43822.788450246589,131420.34493843955,281128.97130760521,421066.52209752472,{"$f":"SUM(BV473:CA473)","v":459209.85167005652},412919.36720296665,315548.69322059758,138722.19982856448,-12805.303784387768,-154753.52471632138,-195369.35742021186,-150966.23814571046,-56325.823176513397,117521.86086482625,265866.31764360768,404702.50546608929,442594.78323919803,395979.32817749842,299521.20361386653,124681.78482384593,-25351.194349968602,-165754.04837160636,-205980.9843317988,-161106.11583946698,-67411.76456362076,104466.99031609218,251337.10113602527,388647.3936370248,426166.37922934594,379089.69068720413,283583.98978817504,110481.01941935792,-38072.599913164551,-177090.61888152343,-216932.81695301272,-172110.47143297593,-79352.826576054504,90807.157035224198,236217.59796906199,372162.04551710922,409311.45478866255,362297.4126168926,267734.4214479184,96350.381153028473,-50738.899174750477,-188378.12159621174,-227839.7064270929,-183471.72603746102,-91641.524973134336,76816.734899278788,220782.03592983575,355366.19314413855,392149.70496618142,345599.75569747842,251969.85118862963,82054.455260785209,-63585.364748333232,-200016.70221227183,-239101.76476403448,-195183.92884632281,-104272.00269177652,62734.345646248956,205268.89212062198,338663.18414878333,375084.44077200774,328993.96468929062,236287.61358499236,68289.550780678575,{"$f":"SUM(EH473:EM473)","v":-75915.54704468757},-210839.12581139675,-249551.72387853521,-206079.8613435711,-116077.13406487188,49028.137637622131,190146.17170693781,322050.2356540261,358112.84307309135,312477.26644529955,220685.02426088206,54354.340521039208,-88430.634292286981,-222017.1033048525,-260361.26203391136,-217331.25105729682,-128228.73858462564,35224.931193884549,174940.55323871368,305524.54601725622,341232.07433169096,296046.8689560268,205159.37894092506,40479.219242700507,-100900.09434399588,-233163.08904947405,-271142.80145764799,-228550.56918297725,-140339.37853565655,21479.061827633996,159806.23186921698,289083.29385538737,324439.27762690128,279699.9603756275,189707.9524830734,26428.688707231609,-113559.28961797994,-244669.27585949269,-282288.50335290527,-240130.02560277676,-152801.35402401941,7630.9991956918384,144583.53829311716,272723.63705064007,307731.57565687713,263433.70802862709,174327.99789167347,12898.964816372467,-125711.86994764378,-255368.31347504444,-292630.98636682879,-250902.28736169435,-164447.4214630019,-5850.9795163640811,129740.61211711011,256442.71173645198,291106.06972122332,247245.25739677661,159016.74531049124,-811.36778322886494,-138059.11796649615,-266432.23384461179,-303342.25187291979,-262039.40395781904,{"$f":"SUM(GT473:GY473)","v":-176449.71887296016},-19440.370509134809,114803.82093121338,240237.63126296896,274559.8386829989,231131.73108547943,143771.40099514765,-14472.012312394741,-150370.60571036112,-277473.52781071595,-314034.76065678289,-273153.88403600914,-188420.84258450946,-32982.864491262415,99927.339173271699,224105.48514156067,258089.93790978103,215090.22776923294,128589.14626440621,-28318.56612241581,-162881.80087044043,-288884.56998480402,-325100.85779120005,-284638.12027095142,-200753.27213102547,-46638.16636122638,84951.328433663526,208043.33796778522,241693.39819321324,199117.82111551121,113467.13642973627,-41654.922180180482,-174896.46826874025,-252186.36720039439,-288061.52108959295,-248013.1378286604,224527.89279063256,376869.66824295057,507151.6008922339,782583.79544177174,815902.79176600382,773747.12580605387,500481.61092136451,-2107063.017428204,-2238996.4182086312,-2362366.3518074853,-2397904.1544008828,-2358266.3876694343,-2276052.9185429211,328723.24056295841,457710.62692431989,578196.27886733436,611187.50679769088,569447.57203688112,485471.44729741872,333407.69267231686,202769.01899133355,80617.946933334228,45413.740995811953,84644.582049293313,145162.35423510335,270098.1615085369,370717.57802596514,463784.34102004027,{"$f":"SUM(JF473:JK473)","v":475740.49174027453},421121.35404671752,350727.24591869186,224307.21756288549,115969.94649883611,13993.72790601103,-16051.961450473202,15238.851529111125,81580.872044757532,204432.67326967145,309042.3935381124,407327.17729071341,433943.75787621539,399572.83442788135,330414.54333536723,205669.80733322757,98029.511168983197,-2936.9376580323587,-32788.742058833916,-1908.9957086426293,63681.504328003444,184703.75605400861,288462.07458651444,385580.52902644593,411842.26290473522,377716.16145938833,309138.35516195744,185531.58191011322,78848.960403435529,-21219.803660258724,-50891.136418691982,-20429.959425739507,44405.131774606707,164114.07785280154,266738.98816870386,4322413.0663972655,4348311.6731875846,4314416.0259596854,4407567.5234213676,4288786.3393561635,4192832.3243112029,295636.29753302428,273315.20309108827,310605.25970419269,375615.93091111077,497964.58020228194,597402.18222391326,693331.305476457,719831.38436476688,687134.49170272669,620655.65378959198,496802.3243050676,396098.32941434742,298793.97311873344,270472.26467119623,301112.765213868,365474.62154839368,487074.7468639788,585384.79575255909,680342.36072558409,706581.89374848153,-877827.04843554692,-986350.44241090026,-1108515.3823489575,{"$f":"SUM(LR473:LW473)","v":-1244818.323977378},-1376198.4023299306,-1481585.8652148955,0]
[null,null,"Dividendo Máximo (Resultados Transitados Positivos)",null,"EUR",null,null,null,{"$f":"IF(SUM(I496:I500)>0, MIN(SUM(I496:I500), MAX(I482+I483, 0)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(AW496:AW500)>0, MIN(SUM(AW496:AW500), MAX(AW482+AW483, 0)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(DI496:DI500)>0, MIN(SUM(DI496:DI500), MAX(DI482+DI483, 0)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(FU496:FU500)>0, MIN(SUM(FU496:FU500), MAX(FU482+FU483, 0)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24316,27871,0,0,0,23406,92497,169929,261867,367590,469296,542402,577047,585481,550419,549353,552549,600873,674440,756331,852637,962639,1068735,1146570,1186376,1200308,1171227,1175844,1185086,1238730,1317425,{"$f":"IF(SUM(IG496:IG500)>0, MIN(SUM(IG496:IG500), MAX(IG482+IG483, 0)), 0)","v":1404434},1505774,1620712,1023569.0510059469,986476.46316920547,768192.21364818374,0,0,0,1061451.1545962268,1324917.1206327225,1432701.9257800824,1624860.3185238142,1760020.1811985713,1692056.25378625,1677323.1135032759,1639423.0847366173,1420595.0411435007,1392494.245394252,1477986.210202317,1432365.1076572689,1659427.3233353081,1892016.2258205423,1948923.7894653103,2092919.1576472516,2185180.5602257065,2101714.3403608976,2089376.8711299314,2058389.948340131,1849860.4222699732,1825433.9220193897,1895268.0042069363,1846561.6943929745,2053450.3653862441,2266701.2469085185,2324774.7436994333,2479862.3146157498,2588644.380643819,2502722.5429742979,2488631.2573260157,2455261.1989672706,2244925.1720860545,2218799.6220139279,2285192.0616762782,2233052.5663089016,2434876.4639879623,2643784.7666761586,2697124.1430985359,2848134.3830315052,2953279.2934308229,2864089.9461693005,2847546.5527488017,2811887.8139524674,2599462.1655737883,2570932.5656181909,2633982.1329491306,2578136.919121691,2775237.9122727979,2979347.8822919964,5544859,5657795,5784702,5924868,6061093,{"$f":"IF(SUM(KS496:KS500)>0, MIN(SUM(KS496:KS500), MAX(KS482+KS483, 0)), 0)","v":6171108},6245680,6262706,6239271,6247554,6258383,6311022,6387322,6469553,6565336,6673957,6777115,6854023,6895530,6911100,6886608,6893504,6902605,6953415,7027654,7107761,7201289,7307524,7408350,6203232.0642908383,6071851.9859382845,5966464.5230533201,6218183]
[]
[null,"Rácio de Cobertura do Serviço da Dívida (DSCR)"]
[null,null,"Rácio de Cobertura do Serviço da Dívida",null,"Rácio",null,null,{"$f":"H510/H511","v":1.4584858593671903},0,{"$f":"IFERROR(J510/J511,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(X510/X511,\"-      \")","v":"-      "},"-      ","-      ","-      ","-      ","-      ","-      ","-      ","-      ","-      ","-      ","-      ","-      ","-      ","-      ","-      ","-      ","-      ",1.8774569848379743,"-      ","-      ",1.1534086123331408,"-      ","-      ",0.51843721803948895,"-      ","-      ",1.3989323702036802,"-      ","-      ",1.8462000586751199,"-      ","-      ",1.1259246942875198,"-      ","-      ",0.50649554617919279,"-      ","-      ",1.3983486456512582,"-      ","-      ",1.8257513177773148,"-      ","-      ",1.1067790549314609,"-      ","-      ",0.49334298891476719,"-      ","-      ",1.3834050070692416,"-      ","-      ",1.8008485401801348,"-      ","-      ",1.0866351225315884,"-      ","-      ",0.47811913605513362,"-      ","-      ",1.3634639573567013,{"$f":"IFERROR(CJ510/CJ511,\"-      \")","v":"-      "},"-      ",1.7747656394572691,"-      ","-      ",1.0676405582360469,"-      ","-      ",0.46617462427434297,"-      ","-      ",1.3442291548883298,"-      ","-      ",1.7488452891475457,"-      ","-      ",1.0487373450092332,"-      ","-      ",0.45319362649066308,"-      ","-      ",1.3236258036344621,"-      ","-      ",1.7230834440153435,"-      ","-      ",1.0299221303556823,"-      ","-      ",0.44026263376855274,"-      ","-      ",1.3019947167228731,"-      ","-      ",1.697476038413485,"-      ","-      ",1.0111915340726492,"-      ","-      ",0.42625961278166491,"-      ","-      ",1.2804744005248307,"-      ","-      ",1.6720189849694305,"-      ","-      ",0.99254214699894305,"-      ","-      ",0.41447083185936395,"-      ","-      ",1.2590611386091235,"-      ","-      ",1.6467081732466478,"-      ",{"$f":"IFERROR(EV510/EV511,\"-      \")","v":"-      "},0.97397052973803833,"-      ","-      ",0.40160428245777463,"-      ","-      ",1.2377511861943162,"-      ","-      ",1.6215394683804234,"-      ","-      ",0.95547321135476704,"-      ","-      ",0.38875341127255325,"-      ","-      ",1.2165407687973344,"-      ","-      ",1.5965087096874069,"-      ","-      ",0.93704668804488056,"-      ","-      ",0.3748186761351997,"-      ","-      ",1.1954260808546686,"-      ","-      ",1.5716117092481663,"-      ","-      ",0.91868742177674056,"-      ","-      ",0.36308679864473653,"-      ","-      ",1.1744032843154395,"-      ","-      ",1.5468442504619822,"-      ","-      ",0.90039183890439933,"-      ","-      ",0.35026500158652601,"-      ","-      ",1.1534685072055597,"-      ","-      ",1.5222020865731212,"-      ","-      ",0.88215632875128946,"-      ","-      ",{"$f":"IFERROR(HH510/HH511,\"-      \")","v":0.33744676878128776},"-      ","-      ",1.1326178421622062,"-      ","-      ",1.4976809391678041,"-      ","-      ",0.86397724216374616,"-      ","-      ",0.32353219210356188,"-      ","-      ",1.1118473449378046,"-      ","-      ",1.4732764966410483,"-      ","-      ",0.84585089003354763,"-      ","-      ",0.31180840092914741,"-      ","-      ",2.4351264284035854,"-      ","-      ",1.671386029521158,"-      ","-      ",1.9047914788284463,"-      ","-      ",0.6879877811824987,"-      ","-      ",2.4634009200079725,"-      ","-      ",3.2786110474706072,"-      ","-      ",1.8632977334278442,"-      ","-      ",0.65845125258959791,"-      ","-      ",2.2810208378209968,"-      ","-      ",2.7205317799611741,"-      ","-      ",1.549329856159249,"-      ","-      ",0.54123575141697533,"-      ","-      ",1.9867451621005716,{"$f":"IFERROR(JT510/JT511,\"-      \")","v":"-      "},"-      ",2.6494239517633527,"-      ","-      ",1.4889764852162952,"-      ","-      ",0.49201603191711701,"-      ","-      ",1.9201224753891615,"-      ","-      ",2.5753051272757466,"-      ","-      ",1.4253985557171929,"-      ","-      ",0.43726960361481632,"-      ","-      ",1.8501146992443307,"-      ","-      ",-0.10142690255594979,"-      ","-      ","-      ","-      ","-      ","-      ","-      ","-      ","-      ","-      ","-      ","-      ","-      ","-      ","-      ","-      ","-      ","-      ","-      ","-      ","-      ","-      ","-      ","-      ","-      ","-      "]
[]
[]
[]
[null,null,"Dívida Sénior do Projeto",null,"EUR",null,null,{"$f":"Entradas!$E$173","v":13500000}]
[null,"Vida Média Ponderada da Dívida Sénior"]
[null,null,"Pagamento de Capital",null,"EUR",null,null,{"$f":"SUM(I529:QJ529)","v":9000000.0000000019},{"$f":"I135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34901.710491940525,0,0,77203.602987485618,0,0,78270.025397264224,0,0,79351.178424683341,0,0,80447.265545489601,0,0,81558.493046063988,0,0,82685.070062245373,0,0,83827.20861869058,0,0,84985.123668777669,0,0,86159.033135061021,0,0,87349.157950284745,0,0,88555.722098962811,0,0,89778.952659533534,{"$f":"BU135","v":0},0,91019.079847096276,0,0,92276.337056738485,0,0,93550.960907461384,0,0,94843.191286712099,0,0,96153.271395531163,0,0,97481.447794323583,0,0,98827.970449262153,0,0,100193.09277933158,0,0,101577.07170402278,0,0,102980.16769168565,0,0,104402.64480854993,0,0,105844.7707684231,0,0,107306.81698307481,0,0,108789.05861331728,0,0,110291.77462079126,0,0,111815.2478204673,0,0,113359.76493387228,0,0,114925.61664305109,0,0,116513.09764527377,0,0,118122.50670849823,0,0,119754.14672759923,0,{"$f":"EG135","v":0},121408.32478137386,0,0,123085.35219033461,0,0,124785.54457530066,0,0,126509.22191679857,0,0,128256.70861528334,0,0,130028.33355219147,0,0,131824.43015183721,0,0,133645.33644416404,0,0,135491.39512836252,0,0,137362.95363736729,0,0,139260.3642032448,0,0,141183.98392348434,0,0,143134.17482820459,0,0,145111.30394828867,0,0,147115.74338446025,0,0,149147.87037731393,0,0,151208.06737831276,0,0,153296.72212176671,0,0,155414.22769780515,0,0,157560.98262635738,0,0,159737.39093215525,0,0,{"$f":"GS135","v":161943.86222077155},0,0,164180.81175570871,0,0,166448.66053655272,0,0,168747.83537820596,0,0,171078.76899121521,0,0,173441.9000632086,0,0,175837.67334145794,0,0,178266.53971658112,0,0,180728.95630740092,0,0,183225.38654697605,0,0,185756.30026982026,0,0,188322.17380032651,0,0,190923.4900424123,0,0,193560.73857040363,0,0,196234.41572117386,0,0,151633.47305181331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ135","v":0},0,0,0]
[null,null,"Peso",null,"Ano",null,null,{"$f":"MAX($I$530:$IT$530)","v":17.833333333333332},{"$f":"IF(I529, YEARFRAC($H$24,I4),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.33055555555555555,0,0,0.58333333333333337,0,0,0.83333333333333337,0,0,1.0833333333333333,0,0,1.3305555555555555,0,0,1.5833333333333333,0,0,1.8333333333333333,0,0,2.0833333333333335,0,0,2.3305555555555557,0,0,2.5833333333333335,0,0,2.8333333333333335,0,0,3.0833333333333335,0,0,3.3305555555555557,{"$f":"IF(BU529, YEARFRAC($H$24,BU4),0)","v":0},0,3.5833333333333335,0,0,3.8333333333333335,0,0,4.083333333333333,0,0,4.3305555555555557,0,0,4.583333333333333,0,0,4.833333333333333,0,0,5.083333333333333,0,0,5.3305555555555557,0,0,5.583333333333333,0,0,5.833333333333333,0,0,6.083333333333333,0,0,6.3305555555555557,0,0,6.583333333333333,0,0,6.833333333333333,0,0,7.083333333333333,0,0,7.3305555555555557,0,0,7.583333333333333,0,0,7.833333333333333,0,0,8.0833333333333339,0,0,8.3305555555555557,0,0,8.5833333333333339,0,{"$f":"IF(EG529, YEARFRAC($H$24,EG4),0)","v":0},8.8333333333333339,0,0,9.0833333333333339,0,0,9.3305555555555557,0,0,9.5833333333333339,0,0,9.8333333333333339,0,0,10.083333333333334,0,0,10.330555555555556,0,0,10.583333333333334,0,0,10.833333333333334,0,0,11.083333333333334,0,0,11.330555555555556,0,0,11.583333333333334,0,0,11.833333333333334,0,0,12.083333333333334,0,0,12.330555555555556,0,0,12.583333333333334,0,0,12.833333333333334,0,0,13.083333333333334,0,0,13.330555555555556,0,0,13.583333333333334,0,0,13.833333333333334,0,0,{"$f":"IF(GS529, YEARFRAC($H$24,GS4),0)","v":14.083333333333334},0,0,14.330555555555556,0,0,14.583333333333334,0,0,14.833333333333334,0,0,15.083333333333334,0,0,15.330555555555556,0,0,15.583333333333334,0,0,15.833333333333334,0,0,16.083333333333332,0,0,16.330555555555556,0,0,16.583333333333332,0,0,16.833333333333332,0,0,17.083333333333332,0,0,17.330555555555556,0,0,17.583333333333332,0,0,17.833333333333332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JE529, YEARFRAC($H$24,JE4),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LQ529, YEARFRAC($H$24,LQ4),0)","v":0},0,0,0]
[null,null,"Vida Média Ponderada",null,"Rácio",null,null,{"$f":"SUMPRODUCT($I$529:$IT$529,$I$530:$IT$530/SUM($I$529:$IT$529))","v":10.508879150510754}]
[]
[null,"IRR do Projeto – Antes de Impostos (Não Alavançado)",null,null,null,null,null,"Vida Útil do Projeto"]
[null,null,"Total de Usos de Fundos",null,"EUR",null,null,{"$f":"SUM(I534:QJ534)","v":-19700928.796813309},{"$f":"Cálculos!I429","v":-1621418.21757314},{"$f":"Cálculos!J429","v":-109984},{"$f":"Cálculos!K429","v":-109984},{"$f":"Cálculos!L429","v":-109984},{"$f":"Cálculos!M429","v":-109984},{"$f":"Cálculos!N429","v":-4184468.1860800004},{"$f":"Cálculos!O429","v":-715632.92190839292},{"$f":"Cálculos!P429","v":-338230.63024172623},{"$f":"Cálculos!Q429","v":-338066.7413528373},{"$f":"Cálculos!R429","v":-723513.75524172618},{"$f":"Cálculos!S429","v":-345800.07468617067},{"$f":"Cálculos!T429","v":-347127.57468617067},{"$f":"Cálculos!U429","v":-2757106.2213217262},{"$f":"Cálculos!V429","v":-363592.15801950404},{"$f":"Cálculos!W429","v":-250431.53301950404},{"$f":"Cálculos!X429","v":-1257393.408019504},{"$f":"Cálculos!Y429","v":-258941.46357505961},{"$f":"Cálculos!Z429","v":-767419.65801950404},{"$f":"Cálculos!AA429","v":-1226692.774933733},{"$f":"Cálculos!AB429","v":-180686.97160039935},{"$f":"Cálculos!AC429","v":-816476.01847961359},{"$f":"Cálculos!AD429","v":-101168.99999999999},{"$f":"Cálculos!AE429","v":-102543.99999999999},{"$f":"Cálculos!AF429","v":-102543.99999999999},{"$f":"Cálculos!AG429","v":0},{"$f":"Cálculos!AH429","v":0},{"$f":"Cálculos!AI429","v":0},{"$f":"Cálculos!AJ429","v":0},{"$f":"Cálculos!AK429","v":0},{"$f":"Cálculos!AL429","v":0},{"$f":"Cálculos!AM429","v":0},{"$f":"Cálculos!AN429","v":0},{"$f":"Cálculos!AO429","v":0},{"$f":"Cálculos!AP429","v":0},{"$f":"Cálculos!AQ429","v":0},{"$f":"Cálculos!AR429","v":0},{"$f":"Cálculos!AS429","v":0},{"$f":"Cálculos!AT429","v":0},{"$f":"Cálculos!AU429","v":0},{"$f":"Cálculos!AV429","v":0},{"$f":"Cálculos!AW429","v":0},{"$f":"Cálculos!AX429","v":0},{"$f":"Cálculos!AY429","v":0},{"$f":"Cálculos!AZ429","v":0},{"$f":"Cálculos!BA429","v":0},{"$f":"Cálculos!BB429","v":0},{"$f":"Cálculos!BC429","v":0},{"$f":"Cálculos!BD429","v":0},{"$f":"Cálculos!BE429","v":0},{"$f":"Cálculos!BF429","v":0},{"$f":"Cálculos!BG429","v":0},{"$f":"Cálculos!BH429","v":0},{"$f":"Cálculos!BI429","v":0},{"$f":"Cálculos!BJ429","v":0},{"$f":"Cálculos!BK429","v":0},{"$f":"Cálculos!BL429","v":0},{"$f":"Cálculos!BM429","v":0},{"$f":"Cálculos!BN429","v":0},{"$f":"Cálculos!BO429","v":0},{"$f":"Cálculos!BP429","v":0},{"$f":"Cálculos!BQ429","v":0},{"$f":"Cálculos!BR429","v":0},{"$f":"Cálculos!BS429","v":0},{"$f":"Cálculos!BT429","v":0},{"$f":"Cálculos!BU429","v":0},{"$f":"Cálculos!BV429","v":0},{"$f":"Cálculos!BW429","v":0},{"$f":"Cálculos!BX429","v":0},{"$f":"Cálculos!BY429","v":0},{"$f":"Cálculos!BZ429","v":0},{"$f":"Cálculos!CA429","v":0},{"$f":"Cálculos!CB429","v":0},{"$f":"Cálculos!CC429","v":0},{"$f":"Cálculos!CD429","v":0},{"$f":"Cálculos!CE429","v":0},{"$f":"Cálculos!CF429","v":0},{"$f":"Cálculos!CG429","v":0},{"$f":"Cálculos!CH429","v":0},{"$f":"Cálculos!CI429","v":0},{"$f":"Cálculos!CJ429","v":0},{"$f":"Cálculos!CK429","v":0},{"$f":"Cálculos!CL429","v":0},{"$f":"Cálculos!CM429","v":0},{"$f":"Cálculos!CN429","v":0},{"$f":"Cálculos!CO429","v":0},{"$f":"Cálculos!CP429","v":0},{"$f":"Cálculos!CQ429","v":0},{"$f":"Cálculos!CR429","v":0},{"$f":"Cálculos!CS429","v":0},{"$f":"Cálculos!CT429","v":0},{"$f":"Cálculos!CU429","v":0},{"$f":"Cálculos!CV429","v":0},{"$f":"Cálculos!CW429","v":0},{"$f":"Cálculos!CX429","v":0},{"$f":"Cálculos!CY429","v":0},{"$f":"Cálculos!CZ429","v":0},{"$f":"Cálculos!DA429","v":0},{"$f":"Cálculos!DB429","v":0},{"$f":"Cálculos!DC429","v":0},{"$f":"Cálculos!DD429","v":0},{"$f":"Cálculos!DE429","v":0},{"$f":"Cálculos!DF429","v":0},{"$f":"Cálculos!DG429","v":0},{"$f":"Cálculos!DH429","v":0},{"$f":"Cálculos!DI429","v":0},{"$f":"Cálculos!DJ429","v":0},{"$f":"Cálculos!DK429","v":0},{"$f":"Cálculos!DL429","v":0},{"$f":"Cálculos!DM429","v":0},{"$f":"Cálculos!DN429","v":0},{"$f":"Cálculos!DO429","v":0},{"$f":"Cálculos!DP429","v":0},{"$f":"Cálculos!DQ429","v":0},{"$f":"Cálculos!DR429","v":0},{"$f":"Cálculos!DS429","v":0},{"$f":"Cálculos!DT429","v":0},{"$f":"Cálculos!DU429","v":0},{"$f":"Cálculos!DV429","v":0},{"$f":"Cálculos!DW429","v":0},{"$f":"Cálculos!DX429","v":0},{"$f":"Cálculos!DY429","v":0},{"$f":"Cálculos!DZ429","v":0},{"$f":"Cálculos!EA429","v":0},{"$f":"Cálculos!EB429","v":0},{"$f":"Cálculos!EC429","v":0},{"$f":"Cálculos!ED429","v":0},{"$f":"Cálculos!EE429","v":0},{"$f":"Cálculos!EF429","v":0},{"$f":"Cálculos!EG429","v":0},{"$f":"Cálculos!EH429","v":0},{"$f":"Cálculos!EI429","v":0},{"$f":"Cálculos!EJ429","v":0},{"$f":"Cálculos!EK429","v":0},{"$f":"Cálculos!EL429","v":0},{"$f":"Cálculos!EM429","v":0},{"$f":"Cálculos!EN429","v":0},{"$f":"Cálculos!EO429","v":0},{"$f":"Cálculos!EP429","v":0},{"$f":"Cálculos!EQ429","v":0},{"$f":"Cálculos!ER429","v":0},{"$f":"Cálculos!ES429","v":0},{"$f":"Cálculos!ET429","v":0},{"$f":"Cálculos!EU429","v":0},{"$f":"Cálculos!EV429","v":0},{"$f":"Cálculos!EW429","v":0},{"$f":"Cálculos!EX429","v":0},{"$f":"Cálculos!EY429","v":0},{"$f":"Cálculos!EZ429","v":0},{"$f":"Cálculos!FA429","v":0},{"$f":"Cálculos!FB429","v":0},{"$f":"Cálculos!FC429","v":0},{"$f":"Cálculos!FD429","v":0},{"$f":"Cálculos!FE429","v":0},{"$f":"Cálculos!FF429","v":0},{"$f":"Cálculos!FG429","v":0},{"$f":"Cálculos!FH429","v":0},{"$f":"Cálculos!FI429","v":0},{"$f":"Cálculos!FJ429","v":0},{"$f":"Cálculos!FK429","v":0},{"$f":"Cálculos!FL429","v":0},{"$f":"Cálculos!FM429","v":0},{"$f":"Cálculos!FN429","v":0},{"$f":"Cálculos!FO429","v":0},{"$f":"Cálculos!FP429","v":0},{"$f":"Cálculos!FQ429","v":0},{"$f":"Cálculos!FR429","v":0},{"$f":"Cálculos!FS429","v":0},{"$f":"Cálculos!FT429","v":0},{"$f":"Cálculos!FU429","v":0},{"$f":"Cálculos!FV429","v":0},{"$f":"Cálculos!FW429","v":0},{"$f":"Cálculos!FX429","v":0},{"$f":"Cálculos!FY429","v":0},{"$f":"Cálculos!FZ429","v":0},{"$f":"Cálculos!GA429","v":0},{"$f":"Cálculos!GB429","v":0},{"$f":"Cálculos!GC429","v":0},{"$f":"Cálculos!GD429","v":0},{"$f":"Cálculos!GE429","v":0},{"$f":"Cálculos!GF429","v":0},{"$f":"Cálculos!GG429","v":0},{"$f":"Cálculos!GH429","v":0},{"$f":"Cálculos!GI429","v":0},{"$f":"Cálculos!GJ429","v":0},{"$f":"Cálculos!GK429","v":0},{"$f":"Cálculos!GL429","v":0},{"$f":"Cálculos!GM429","v":0},{"$f":"Cálculos!GN429","v":0},{"$f":"Cálculos!GO429","v":0},{"$f":"Cálculos!GP429","v":0},{"$f":"Cálculos!GQ429","v":0},{"$f":"Cálculos!GR429","v":0},{"$f":"Cálculos!GS429","v":0},{"$f":"Cálculos!GT429","v":0},{"$f":"Cálculos!GU429","v":0},{"$f":"Cálculos!GV429","v":0},{"$f":"Cálculos!GW429","v":0},{"$f":"Cálculos!GX429","v":0},{"$f":"Cálculos!GY429","v":0},{"$f":"Cálculos!GZ429","v":0},{"$f":"Cálculos!HA429","v":0},{"$f":"Cálculos!HB429","v":0},{"$f":"Cálculos!HC429","v":0},{"$f":"Cálculos!HD429","v":0},{"$f":"Cálculos!HE429","v":0},{"$f":"Cálculos!HF429","v":0},{"$f":"Cálculos!HG429","v":0},{"$f":"Cálculos!HH429","v":0},{"$f":"Cálculos!HI429","v":0},{"$f":"Cálculos!HJ429","v":0},{"$f":"Cálculos!HK429","v":0},{"$f":"Cálculos!HL429","v":0},{"$f":"Cálculos!HM429","v":0},{"$f":"Cálculos!HN429","v":0},{"$f":"Cálculos!HO429","v":0},{"$f":"Cálculos!HP429","v":0},{"$f":"Cálculos!HQ429","v":0},{"$f":"Cálculos!HR429","v":0},{"$f":"Cálculos!HS429","v":0},{"$f":"Cálculos!HT429","v":0},{"$f":"Cálculos!HU429","v":0},{"$f":"Cálculos!HV429","v":0},{"$f":"Cálculos!HW429","v":0},{"$f":"Cálculos!HX429","v":0},{"$f":"Cálculos!HY429","v":0},{"$f":"Cálculos!HZ429","v":0},{"$f":"Cálculos!IA429","v":0},{"$f":"Cálculos!IB429","v":0},{"$f":"Cálculos!IC429","v":0},{"$f":"Cálculos!ID429","v":0},{"$f":"Cálculos!IE429","v":0},{"$f":"Cálculos!IF429","v":0},{"$f":"Cálculos!IG429","v":0},{"$f":"Cálculos!IH429","v":0},{"$f":"Cálculos!II429","v":-7777.9598204181602},{"$f":"Cálculos!IJ429","v":0},{"$f":"Cálculos!IK429","v":0},{"$f":"Cálculos!IL429","v":0},{"$f":"Cálculos!IM429","v":0},{"$f":"Cálculos!IN429","v":0},{"$f":"Cálculos!IO429","v":0},{"$f":"Cálculos!IP429","v":-2453959.5282341777},{"$f":"Cálculos!IQ429","v":0},{"$f":"Cálculos!IR429","v":0},{"$f":"Cálculos!IS429","v":0},{"$f":"Cálculos!IT429","v":0},{"$f":"Cálculos!IU429","v":0},{"$f":"Cálculos!IV429","v":0},{"$f":"Cálculos!IW429","v":0},{"$f":"Cálculos!IX429","v":0},{"$f":"Cálculos!IY429","v":0},{"$f":"Cálculos!IZ429","v":0},{"$f":"Cálculos!JA429","v":0},{"$f":"Cálculos!JB429","v":0},{"$f":"Cálculos!JC429","v":0},{"$f":"Cálculos!JD429","v":0},{"$f":"Cálculos!JE429","v":0},{"$f":"Cálculos!JF429","v":0},{"$f":"Cálculos!JG429","v":0},{"$f":"Cálculos!JH429","v":0},{"$f":"Cálculos!JI429","v":0},{"$f":"Cálculos!JJ429","v":0},{"$f":"Cálculos!JK429","v":0},{"$f":"Cálculos!JL429","v":0},{"$f":"Cálculos!JM429","v":0},{"$f":"Cálculos!JN429","v":0},{"$f":"Cálculos!JO429","v":0},{"$f":"Cálculos!JP429","v":0},{"$f":"Cálculos!JQ429","v":0},{"$f":"Cálculos!JR429","v":0},{"$f":"Cálculos!JS429","v":0},{"$f":"Cálculos!JT429","v":0},{"$f":"Cálculos!JU429","v":0},{"$f":"Cálculos!JV429","v":0},{"$f":"Cálculos!JW429","v":0},{"$f":"Cálculos!JX429","v":0},{"$f":"Cálculos!JY429","v":0},{"$f":"Cálculos!JZ429","v":0},{"$f":"Cálculos!KA429","v":0},{"$f":"Cálculos!KB429","v":0},{"$f":"Cálculos!KC429","v":0},{"$f":"Cálculos!KD429","v":0},{"$f":"Cálculos!KE429","v":0},{"$f":"Cálculos!KF429","v":0},{"$f":"Cálculos!KG429","v":0},{"$f":"Cálculos!KH429","v":0},{"$f":"Cálculos!KI429","v":0},{"$f":"Cálculos!KJ429","v":0},{"$f":"Cálculos!KK429","v":0},{"$f":"Cálculos!KL429","v":0},{"$f":"Cálculos!KM429","v":0},{"$f":"Cálculos!KN429","v":0},{"$f":"Cálculos!KO429","v":0},{"$f":"Cálculos!KP429","v":0},{"$f":"Cálculos!KQ429","v":0},{"$f":"Cálculos!KR429","v":0},{"$f":"Cálculos!KS429","v":0},{"$f":"Cálculos!KT429","v":0},{"$f":"Cálculos!KU429","v":0},{"$f":"Cálculos!KV429","v":0},{"$f":"Cálculos!KW429","v":0},{"$f":"Cálculos!KX429","v":0},{"$f":"Cálculos!KY429","v":0},{"$f":"Cálculos!KZ429","v":0},{"$f":"Cálculos!LA429","v":0},{"$f":"Cálculos!LB429","v":0},{"$f":"Cálculos!LC429","v":0},{"$f":"Cálculos!LD429","v":0},{"$f":"Cálculos!LE429","v":0},{"$f":"Cálculos!LF429","v":0},{"$f":"Cálculos!LG429","v":0},{"$f":"Cálculos!LH429","v":0},{"$f":"Cálculos!LI429","v":0},{"$f":"Cálculos!LJ429","v":0},{"$f":"Cálculos!LK429","v":0},{"$f":"Cálculos!LL429","v":0},{"$f":"Cálculos!LM429","v":0},{"$f":"Cálculos!LN429","v":0},{"$f":"Cálculos!LO429","v":0},{"$f":"Cálculos!LP429","v":0},{"$f":"Cálculos!LQ429","v":0},{"$f":"Cálculos!LR429","v":0},{"$f":"Cálculos!LS429","v":0},{"$f":"Cálculos!LT429","v":0}]
[null,null,"Caixa Operacional Disponível",null,"EUR",null,null,{"$f":"SUM(I535:QJ535)","v":33326362.75759111},{"$f":"Cálculos!I424","v":-140687.7148117024},{"$f":"Cálculos!J424","v":0},{"$f":"Cálculos!K424","v":0},{"$f":"Cálculos!L424","v":0},{"$f":"Cálculos!M424","v":140687.7148117024},{"$f":"Cálculos!N424","v":-651917.4697728001},{"$f":"Cálculos!O424","v":-96761.571949787322},{"$f":"Cálculos!P424","v":616210.89782301278},{"$f":"Cálculos!Q424","v":-35706.571949787322},{"$f":"Cálculos!R424","v":-96761.571949787322},{"$f":"Cálculos!S424","v":132468.14389957464},{"$f":"Cálculos!T424","v":-35706.571949787322},{"$f":"Cálculos!U424","v":-420977.99985592067},{"$f":"Cálculos!V424","v":134259.81056624127},{"$f":"Cálculos!W424","v":-15354.905283120635},{"$f":"Cálculos!X424","v":-176368.50528312061},{"$f":"Cálculos!Y424","v":454892.90513904131},{"$f":"Cálculos!Z424","v":-15354.905283120635},{"$f":"Cálculos!AA424","v":-181823.13732273062},{"$f":"Cálculos!AB424","v":193642.77372663136},{"$f":"Cálculos!AC424","v":-115161.78962340485},{"$f":"Cálculos!AD424","v":0},{"$f":"Cálculos!AE424","v":310420.46906886605},{"$f":"Cálculos!AF424","v":0},{"$f":"Cálculos!AG424","v":-55566.889252271154},{"$f":"Cálculos!AH424","v":-55140.869562990236},{"$f":"Cálculos!AI424","v":79549.925624142139},{"$f":"Cálculos!AJ424","v":78396.114636538536},{"$f":"Cálculos!AK424","v":141772.95759060388},{"$f":"Cálculos!AL424","v":166258.03845137899},{"$f":"Cálculos!AM424","v":189012.92685497151},{"$f":"Cálculos!AN424","v":209854.73702461796},{"$f":"Cálculos!AO424","v":231972.83859323151},{"$f":"Cálculos!AP424","v":225710.4569509167},{"$f":"Cálculos!AQ424","v":186284.85934044205},{"$f":"Cálculos!AR424","v":133928.3794510937},{"$f":"Cálculos!AS424","v":89886.231951428897},{"$f":"Cálculos!AT424","v":29297.420017409859},{"$f":"Cálculos!AU424","v":76481.371359188692},{"$f":"Cálculos!AV424","v":78553.826273425249},{"$f":"Cálculos!AW424","v":141771.37165575137},{"$f":"Cálculos!AX424","v":169882.23442282568},{"$f":"Cálculos!AY424","v":185742.90933778894},{"$f":"Cálculos!AZ424","v":206372.06598383418},{"$f":"Cálculos!BA424","v":228257.20913198683},{"$f":"Cálculos!BB424","v":221795.22081087943},{"$f":"Cálculos!BC424","v":182357.18998605572},{"$f":"Cálculos!BD424","v":129585.75917626516},{"$f":"Cálculos!BE424","v":88384.494456923392},{"$f":"Cálculos!BF424","v":28144.366997038771},{"$f":"Cálculos!BG424","v":74759.46922329237},{"$f":"Cálculos!BH424","v":77182.867832960212},{"$f":"Cálculos!BI424","v":140195.48922449749},{"$f":"Cálculos!BJ424","v":173094.92035195653},{"$f":"Cálculos!BK424","v":183898.56002531678},{"$f":"Cálculos!BL424","v":204429.63364545879},{"$f":"Cálculos!BM424","v":226081.41423475381},{"$f":"Cálculos!BN424","v":218642.80889061536},{"$f":"Cálculos!BO424","v":179615.89122274195},{"$f":"Cálculos!BP424","v":127351.22732300375},{"$f":"Cálculos!BQ424","v":86553.009363350444},{"$f":"Cálculos!BR424","v":26917.904500905395},{"$f":"Cálculos!BS424","v":73044.076200922922},{"$f":"Cálculos!BT424","v":75448.274159578956},{"$f":"Cálculos!BU424","v":138607.96179420711},{"$f":"Cálculos!BV424","v":171293.47106817155},{"$f":"Cálculos!BW424","v":181974.26076075813},{"$f":"Cálculos!BX424","v":202161.03788959153},{"$f":"Cálculos!BY424","v":222752.70257008859},{"$f":"Cálculos!BZ424","v":215385.82494949855},{"$f":"Cálculos!CA424","v":176751.29136673885},{"$f":"Cálculos!CB424","v":125002.98660108166},{"$f":"Cálculos!CC424","v":84603.586778389115},{"$f":"Cálculos!CD424","v":25334.54449755844},{"$f":"Cálculos!CE424","v":71225.198957136308},{"$f":"Cálculos!CF424","v":73437.60401756494},{"$f":"Cálculos!CG424","v":136135.45866284837},{"$f":"Cálculos!CH424","v":169406.1058755831},{"$f":"Cálculos!CI424","v":179244.00174758612},{"$f":"Cálculos!CJ424","v":199182.22853889808},{"$f":"Cálculos!CK424","v":219569.65573591774},{"$f":"Cálculos!CL424","v":212273.7918400465},{"$f":"Cálculos!CM424","v":174027.73643595722},{"$f":"Cálculos!CN424","v":122790.65081388343},{"$f":"Cálculos!CO424","v":82785.877183954319},{"$f":"Cálculos!CP424","v":24342.809748877393},{"$f":"Cálculos!CQ424","v":69536.67656210321},{"$f":"Cálculos!CR424","v":71870.937818408711},{"$f":"Cálculos!CS424","v":133800.80047576479},{"$f":"Cálculos!CT424","v":167665.51930621528},{"$f":"Cálculos!CU424","v":176480.22845980051},{"$f":"Cálculos!CV424","v":196221.56462859033},{"$f":"Cálculos!CW424","v":216406.7873820363},{"$f":"Cálculos!CX424","v":209181.23031940823},{"$f":"Cálculos!CY424","v":171319.78606808599},{"$f":"Cálculos!CZ424","v":120588.83076407347},{"$f":"Cálculos!DA424","v":80974.527560771385},{"$f":"Cálculos!DB424","v":23118.594259773188},{"$f":"Cálculos!DC424","v":67853.168049513828},{"$f":"Cálculos!DD424","v":70163.211351049336},{"$f":"Cálculos!DE424","v":131477.5879965967},{"$f":"Cálculos!DF424","v":165411.17628411032},{"$f":"Cálculos!DG424","v":173732.17241769278},{"$f":"Cálculos!DH424","v":193278.57787105191},{"$f":"Cálculos!DI424","v":213263.60898335162},{"$f":"Cálculos!DJ424","v":206107.65889909657},{"$f":"Cálculos!DK424","v":168626.99726815004},{"$f":"Cálculos!DL424","v":118397.13411234034},{"$f":"Cálculos!DM424","v":79169.181248718669},{"$f":"Cálculos!DN424","v":21894.537576161922},{"$f":"Cálculos!DO424","v":66174.328655572666},{"$f":"Cálculos!DP424","v":68468.436477635347},{"$f":"Cálculos!DQ424","v":129165.41243726888},{"$f":"Cálculos!DR424","v":162765.11450197222},{"$f":"Cálculos!DS424","v":170999.38231304535},{"$f":"Cálculos!DT424","v":190352.79744857503},{"$f":"Cálculos!DU424","v":210139.62968612963},{"$f":"Cálculos!DV424","v":203052.59369193809},{"$f":"Cálculos!DW424","v":165948.92425931175},{"$f":"Cálculos!DX424","v":116215.16523326928},{"$f":"Cálculos!DY424","v":77369.477804196416},{"$f":"Cálculos!DZ424","v":20437.401520730724},{"$f":"Cálculos!EA424","v":64499.809677011159},{"$f":"Cálculos!EB424","v":66621.25622799946},{"$f":"Cálculos!EC424","v":126863.86170754913},{"$f":"Cálculos!ED424","v":160133.00115098088},{"$f":"Cálculos!EE424","v":168281.40395874277},{"$f":"Cálculos!EF424","v":187443.7498587562},{"$f":"Cálculos!EG424","v":207034.35615138419},{"$f":"Cálculos!EH424","v":200015.54825616081},{"$f":"Cálculos!EI424","v":163285.11833077358},{"$f":"Cálculos!EJ424","v":114042.52506826376},{"$f":"Cálculos!EK424","v":75575.052854444526},{"$f":"Cálculos!EL424","v":19445.68705444242},{"$f":"Cálculos!EM424","v":62829.25832601804},{"$f":"Cálculos!EN424","v":65091.969489451672},{"$f":"Cálculos!EO424","v":124572.52026363509},{"$f":"Cálculos!EP424","v":157514.38760322786},{"$f":"Cálculos!EQ424","v":165577.78013314371},{"$f":"Cálculos!ER424","v":184550.95875693642},{"$f":"Cálculos!ES424","v":203947.29239533373},{"$f":"Cálculos!ET424","v":196996.0334365399},{"$f":"Cálculos!EU424","v":160635.12768270037},{"$f":"Cálculos!EV424","v":111878.81097543605},{"$f":"Cálculos!EW424","v":73785.537948726269},{"$f":"Cálculos!EX424","v":18220.275017093518},{"$f":"Cálculos!EY424","v":61162.31758200757},{"$f":"Cálculos!EZ424","v":63409.564423974414},{"$f":"Cálculos!FA424","v":122290.9689536415},{"$f":"Cálculos!FB424","v":154908.82195205061},{"$f":"Cálculos!FC424","v":162888.05042139746},{"$f":"Cálculos!FD424","v":181673.94479560372},{"$f":"Cálculos!FE424","v":200877.93962683668},{"$f":"Cálculos!FF424","v":193993.55720251694},{"$f":"Cálculos!FG424","v":157998.49726807626},{"$f":"Cálculos!FH424","v":109723.61657638641},{"$f":"Cálculos!FI424","v":72000.560406295685},{"$f":"Cálculos!FJ424","v":16993.78509737919},{"$f":"Cálculos!FK424","v":59498.626040140334},{"$f":"Cálculos!FL424","v":61730.562497038758},{"$f":"Cálculos!FM424","v":120018.78485990228},{"$f":"Cálculos!FN424","v":152315.84885105718},{"$f":"Cálculos!FO424","v":160211.75105361635},{"$f":"Cálculos!FP424","v":178812.22546066972},{"$f":"Cálculos!FQ424","v":197825.79608172333},{"$f":"Cálculos!FR424","v":191007.6244832091},{"$f":"Cálculos!FS424","v":155374.76863141629},{"$f":"Cálculos!FT424","v":107576.53159978334},{"$f":"Cálculos!FU424","v":70219.743161062332},{"$f":"Cálculos!FV424","v":15532.961684827933},{"$f":"Cálculos!FW424","v":57837.817756511751},{"$f":"Cálculos!FX424","v":59897.638241696404},{"$f":"Cálculos!FY424","v":117755.5411380037},{"$f":"Cálculos!FZ424","v":149735.00934991185},{"$f":"Cálculos!GA424","v":157548.41473981965},{"$f":"Cálculos!GB424","v":175965.31490453921},{"$f":"Cálculos!GC424","v":194790.35685393706},{"$f":"Cálculos!GD424","v":188037.73699921928},{"$f":"Cálculos!GE424","v":152763.47974424079},{"$f":"Cálculos!GF424","v":105437.14172166174},{"$f":"Cálculos!GG424","v":68442.704602866055},{"$f":"Cálculos!GH424","v":14536.281829238203},{"$f":"Cálculos!GI424","v":56179.522089920792},{"$f":"Cálculos!GJ424","v":58381.293471818644},{"$f":"Cálculos!GK424","v":115500.80685245644},{"$f":"Cálculos!GL424","v":147165.84072679622},{"$f":"Cálculos!GM424","v":154897.57050155848},{"$f":"Cálculos!GN424","v":173132.72377587602},{"$f":"Cálculos!GO424","v":191771.11372339498},{"$f":"Cálculos!GP424","v":185083.39309116051},{"$f":"Cálculos!GQ424","v":150164.16483722779},{"$f":"Cálculos!GR424","v":103305.0284023495},{"$f":"Cálculos!GS424","v":66669.058415273161},{"$f":"Cálculos!GT424","v":13304.610682155939},{"$f":"Cálculos!GU424","v":54523.36354012767},{"$f":"Cálculos!GV424","v":56710.277213044865},{"$f":"Cálculos!GW424","v":113254.14680891979},{"$f":"Cálculos!GX424","v":144607.87631745031},{"$f":"Cálculos!GY424","v":152258.743500132},{"$f":"Cálculos!GZ424","v":170313.95904598129},{"$f":"Cálculos!HA424","v":188767.55498047586},{"$f":"Cálculos!HB424","v":182144.08754480042},{"$f":"Cálculos!HC424","v":147576.3542289497},{"$f":"Cálculos!HD424","v":101179.76871993087},{"$f":"Cálculos!HE424","v":64898.413409800181},{"$f":"Cálculos!HF424","v":12070.545738438901},{"$f":"Cálculos!HG424","v":52868.961582509481},{"$f":"Cálculos!HH424","v":55041.165444445563},{"$f":"Cálculos!HI424","v":111015.12138288273},{"$f":"Cálculos!HJ424","v":142060.64534070465},{"$f":"Cálculos!HK424","v":149631.45486129986},{"$f":"Cálculos!HL424","v":167508.52383168595},{"$f":"Cálculos!HM424","v":185779.16524704359},{"$f":"Cálculos!HN424","v":179219.31141273462},{"$f":"Cálculos!HO424","v":144999.57415110306},{"$f":"Cálculos!HP424","v":99060.935200156571},{"$f":"Cálculos!HQ424","v":63130.373356473043},{"$f":"Cálculos!HR424","v":10600.811444863983},{"$f":"Cálculos!HS424","v":51215.930499018985},{"$f":"Cálculos!HT424","v":53216.542298371001},{"$f":"Cálculos!HU424","v":108783.28634470698},{"$f":"Cálculos!HV424","v":139523.67272040524},{"$f":"Cálculos!HW424","v":147015.22149639903},{"$f":"Cálculos!HX424","v":164715.91721466306},{"$f":"Cálculos!HY424","v":182805.42529390892},{"$f":"Cálculos!HZ424","v":176308.55183249264},{"$f":"Cálculos!IA424","v":142433.34657013504},{"$f":"Cálculos!IB424","v":96948.095642703207},{"$f":"Cálculos!IC424","v":61364.536810624064},{"$f":"Cálculos!ID424","v":9593.8586047463032},{"$f":"Cálculos!IE424","v":49563.879205349156},{"$f":"Cálculos!IF424","v":51707.10126509596},{"$f":"Cálculos!IG424","v":106558.19268093642},{"$f":"Cálculos!IH424","v":136996.47890363578},{"$f":"Cálculos!II424","v":144409.55591976206},{"$f":"Cálculos!IJ424","v":161935.63405706428},{"$f":"Cálculos!IK424","v":179845.81185463251},{"$f":"Cálculos!IL424","v":173411.29184097695},{"$f":"Cálculos!IM424","v":139877.18900516862},{"$f":"Cálculos!IN424","v":94840.812943685814},{"$f":"Cálculos!IO424","v":59600.496935828436},{"$f":"Cálculos!IP424","v":8350.5339416736952},{"$f":"Cálculos!IQ424","v":47912.411074205396},{"$f":"Cálculos!IR424","v":50041.358242122631},{"$f":"Cálculos!IS424","v":104339.38641177135},{"$f":"Cálculos!IT424","v":134478.57967513427},{"$f":"Cálculos!IU424","v":141813.96606234153},{"$f":"Cálculos!IV424","v":159167.16481337528},{"$f":"Cálculos!IW424","v":176899.79743556687},{"$f":"Cálculos!IX424","v":170527.0101851371},{"$f":"Cálculos!IY424","v":137330.61434212787},{"$f":"Cálculos!IZ424","v":92738.644914324541},{"$f":"Cálculos!JA424","v":57837.841322879118},{"$f":"Cálculos!JB424","v":7103.4101882734685},{"$f":"Cálculos!JC424","v":46261.123754583532},{"$f":"Cálculos!JD424","v":48375.938127137793},{"$f":"Cálculos!JE424","v":102126.40840460559},{"$f":"Cálculos!JF424","v":131969.4859678059},{"$f":"Cálculos!JG424","v":118355.61350868917},{"$f":"Cálculos!JH424","v":132039.21746170698},{"$f":"Cálculos!JI424","v":146880.54027201174},{"$f":"Cálculos!JJ424","v":141442.70112121291},{"$f":"Cálculos!JK424","v":114082.55912483991},{"$f":"Cálculos!JL424","v":77350.3482742489},{"$f":"Cálculos!JM424","v":47961.505380663468},{"$f":"Cálculos!JN424","v":5619.1891059005902},{"$f":"Cálculos!JO424","v":38543.269207962381},{"$f":"Cálculos!JP424","v":39466.482528387824},{"$f":"Cálculos!JQ424","v":84036.869768355682},{"$f":"Cálculos!JR424","v":108641.16125383324},{"$f":"Cálculos!JS424","v":114303.52589630987},{"$f":"Cálculos!JT424","v":128470.99033081449},{"$f":"Cálculos!JU424","v":143152.98947640334},{"$f":"Cálculos!JV424","v":137751.2662809889},{"$f":"Cálculos!JW424","v":110653.4503538576},{"$f":"Cálculos!JX424","v":74270.237805499171},{"$f":"Cálculos!JY424","v":45145.234803795778},{"$f":"Cálculos!JZ424","v":3726.2543286748223},{"$f":"Cálculos!KA424","v":35512.693312158983},{"$f":"Cálculos!KB424","v":36784.81745397333},{"$f":"Cálculos!KC424","v":80801.645953056039},{"$f":"Cálculos!KD424","v":105149.98415569044},{"$f":"Cálculos!KE424","v":110735.73484044186},{"$f":"Cálculos!KF424","v":124748.50605467999},{"$f":"Cálculos!KG424","v":139271.01184466481},{"$f":"Cálculos!KH424","v":133903.27189390484},{"$f":"Cálculos!KI424","v":107063.37983134534},{"$f":"Cálculos!KJ424","v":71023.882710343518},{"$f":"Cálculos!KK424","v":42157.928543011003},{"$f":"Cálculos!KL424","v":1141.7328028357515},{"$f":"Cálculos!KM424","v":32588.39033798713},{"$f":"Cálculos!KN424","v":33834.507830210554},{"$f":"Cálculos!KO424","v":77392.047072912101},{"$f":"Cálculos!KP424","v":101485.05970329596},{"$f":"Cálculos!KQ424","v":106993.01974335726},{"$f":"Cálculos!KR424","v":120850.67888103057},{"$f":"Cálculos!KS424","v":135213.30065388943},{"$f":"Cálculos!KT424","v":129877.20758029846},{"$f":"Cálculos!KU424","v":103290.65386323071},{"$f":"Cálculos!KV424","v":67589.412475397214},{"$f":"Cálculos!KW424","v":45629.704347044317},{"$f":"Cálculos!KX424","v":2069.4948158251682},{"$f":"Cálculos!KY424","v":39259.285608929029},{"$f":"Cálculos!KZ424","v":37797.746422597833},{"$f":"Cálculos!LA424","v":80969.559421294703},{"$f":"Cálculos!LB424","v":104879.46908850163},{"$f":"Cálculos!LC424","v":110640.37555396241},{"$f":"Cálculos!LD424","v":124418.1441069963},{"$f":"Cálculos!LE424","v":138696.88763056032},{"$f":"Cálculos!LF424","v":133726.86967514167},{"$f":"Cálculos!LG424","v":107469.63830960462},{"$f":"Cálculos!LH424","v":72182.576426461295},{"$f":"Cálculos!LI424","v":44161.537640827664},{"$f":"Cálculos!LJ424","v":564.81462247210584},{"$f":"Cálculos!LK424","v":37992.892739840056},{"$f":"Cálculos!LL424","v":36422.513379527678},{"$f":"Cálculos!LM424","v":79147.929862067424},{"$f":"Cálculos!LN424","v":102823.07696913302},{"$f":"Cálculos!LO424","v":108523.39397535341},{"$f":"Cálculos!LP424","v":122164.9399380572},{"$f":"Cálculos!LQ424","v":136302.94162842043},{"$f":"Cálculos!LR424","v":131380.07835255261},{"$f":"Cálculos!LS424","v":105387.46288496487},{"$f":"Cálculos!LT424","v":-1481585.8652148955}]
[null,null,"Mais: Impostos",null,"EUR",null,null,{"$f":"SUM(I536:QJ536)","v":1065651.8366616177},0,{"$f":"Cálculos!I336","v":0},{"$f":"Cálculos!J336","v":0},{"$f":"Cálculos!K336","v":0},{"$f":"Cálculos!L336","v":0},{"$f":"Cálculos!M336","v":0},{"$f":"Cálculos!N336","v":0},{"$f":"Cálculos!O336","v":0},{"$f":"Cálculos!P336","v":0},{"$f":"Cálculos!Q336","v":0},{"$f":"Cálculos!R336","v":0},{"$f":"Cálculos!S336","v":0},{"$f":"Cálculos!T336","v":0},{"$f":"Cálculos!U336","v":0},{"$f":"Cálculos!V336","v":0},{"$f":"Cálculos!W336","v":0},{"$f":"Cálculos!X336","v":0},{"$f":"Cálculos!Y336","v":0},{"$f":"Cálculos!Z336","v":0},{"$f":"Cálculos!AA336","v":0},{"$f":"Cálculos!AB336","v":0},{"$f":"Cálculos!AC336","v":0},{"$f":"Cálculos!AD336","v":0},{"$f":"Cálculos!AE336","v":0},{"$f":"Cálculos!AF336","v":0},{"$f":"Cálculos!AG336","v":0},{"$f":"Cálculos!AH336","v":0},{"$f":"Cálculos!AI336","v":0},{"$f":"Cálculos!AJ336","v":0},{"$f":"Cálculos!AK336","v":0},{"$f":"Cálculos!AL336","v":0},{"$f":"Cálculos!AM336","v":0},{"$f":"Cálculos!AN336","v":0},{"$f":"Cálculos!AO336","v":0},{"$f":"Cálculos!AP336","v":0},{"$f":"Cálculos!AQ336","v":0},{"$f":"Cálculos!AR336","v":0},{"$f":"Cálculos!AS336","v":0},{"$f":"Cálculos!AT336","v":0},{"$f":"Cálculos!AU336","v":0},{"$f":"Cálculos!AV336","v":0},{"$f":"Cálculos!AW336","v":0},{"$f":"Cálculos!AX336","v":0},{"$f":"Cálculos!AY336","v":0},{"$f":"Cálculos!AZ336","v":0},{"$f":"Cálculos!BA336","v":0},{"$f":"Cálculos!BB336","v":0},{"$f":"Cálculos!BC336","v":0},{"$f":"Cálculos!BD336","v":0},{"$f":"Cálculos!BE336","v":0},{"$f":"Cálculos!BF336","v":0},{"$f":"Cálculos!BG336","v":0},{"$f":"Cálculos!BH336","v":0},{"$f":"Cálculos!BI336","v":0},{"$f":"Cálculos!BJ336","v":0},{"$f":"Cálculos!BK336","v":0},{"$f":"Cálculos!BL336","v":0},{"$f":"Cálculos!BM336","v":0},{"$f":"Cálculos!BN336","v":0},{"$f":"Cálculos!BO336","v":0},{"$f":"Cálculos!BP336","v":0},{"$f":"Cálculos!BQ336","v":0},{"$f":"Cálculos!BR336","v":0},{"$f":"Cálculos!BS336","v":0},{"$f":"Cálculos!BT336","v":0},{"$f":"Cálculos!BU336","v":0},{"$f":"Cálculos!BV336","v":0},{"$f":"Cálculos!BW336","v":0},{"$f":"Cálculos!BX336","v":0},{"$f":"Cálculos!BY336","v":0},{"$f":"Cálculos!BZ336","v":0},{"$f":"Cálculos!CA336","v":0},{"$f":"Cálculos!CB336","v":0},{"$f":"Cálculos!CC336","v":0},{"$f":"Cálculos!CD336","v":0},{"$f":"Cálculos!CE336","v":0},{"$f":"Cálculos!CF336","v":0},{"$f":"Cálculos!CG336","v":0},{"$f":"Cálculos!CH336","v":0},{"$f":"Cálculos!CI336","v":0},{"$f":"Cálculos!CJ336","v":0},{"$f":"Cálculos!CK336","v":0},{"$f":"Cálculos!CL336","v":0},{"$f":"Cálculos!CM336","v":0},{"$f":"Cálculos!CN336","v":0},{"$f":"Cálculos!CO336","v":0},{"$f":"Cálculos!CP336","v":0},{"$f":"Cálculos!CQ336","v":0},{"$f":"Cálculos!CR336","v":0},{"$f":"Cálculos!CS336","v":0},{"$f":"Cálculos!CT336","v":0},{"$f":"Cálculos!CU336","v":0},{"$f":"Cálculos!CV336","v":0},{"$f":"Cálculos!CW336","v":0},{"$f":"Cálculos!CX336","v":0},{"$f":"Cálculos!CY336","v":0},{"$f":"Cálculos!CZ336","v":0},{"$f":"Cálculos!DA336","v":0},{"$f":"Cálculos!DB336","v":0},{"$f":"Cálculos!DC336","v":0},{"$f":"Cálculos!DD336","v":0},{"$f":"Cálculos!DE336","v":0},{"$f":"Cálculos!DF336","v":0},{"$f":"Cálculos!DG336","v":0},{"$f":"Cálculos!DH336","v":0},{"$f":"Cálculos!DI336","v":0},{"$f":"Cálculos!DJ336","v":0},{"$f":"Cálculos!DK336","v":0},{"$f":"Cálculos!DL336","v":0},{"$f":"Cálculos!DM336","v":0},{"$f":"Cálculos!DN336","v":0},{"$f":"Cálculos!DO336","v":0},{"$f":"Cálculos!DP336","v":0},{"$f":"Cálculos!DQ336","v":0},{"$f":"Cálculos!DR336","v":0},{"$f":"Cálculos!DS336","v":0},{"$f":"Cálculos!DT336","v":0},{"$f":"Cálculos!DU336","v":0},{"$f":"Cálculos!DV336","v":0},{"$f":"Cálculos!DW336","v":0},{"$f":"Cálculos!DX336","v":0},{"$f":"Cálculos!DY336","v":0},{"$f":"Cálculos!DZ336","v":0},{"$f":"Cálculos!EA336","v":0},{"$f":"Cálculos!EB336","v":0},{"$f":"Cálculos!EC336","v":0},{"$f":"Cálculos!ED336","v":0},{"$f":"Cálculos!EE336","v":0},{"$f":"Cálculos!EF336","v":0},{"$f":"Cálculos!EG336","v":0},{"$f":"Cálculos!EH336","v":0},{"$f":"Cálculos!EI336","v":0},{"$f":"Cálculos!EJ336","v":0},{"$f":"Cálculos!EK336","v":0},{"$f":"Cálculos!EL336","v":0},{"$f":"Cálculos!EM336","v":0},{"$f":"Cálculos!EN336","v":0},{"$f":"Cálculos!EO336","v":0},{"$f":"Cálculos!EP336","v":0},{"$f":"Cálculos!EQ336","v":0},{"$f":"Cálculos!ER336","v":0},{"$f":"Cálculos!ES336","v":0},{"$f":"Cálculos!ET336","v":0},{"$f":"Cálculos!EU336","v":0},{"$f":"Cálculos!EV336","v":0},{"$f":"Cálculos!EW336","v":0},{"$f":"Cálculos!EX336","v":0},{"$f":"Cálculos!EY336","v":0},{"$f":"Cálculos!EZ336","v":0},{"$f":"Cálculos!FA336","v":0},{"$f":"Cálculos!FB336","v":0},{"$f":"Cálculos!FC336","v":0},{"$f":"Cálculos!FD336","v":0},{"$f":"Cálculos!FE336","v":0},{"$f":"Cálculos!FF336","v":0},{"$f":"Cálculos!FG336","v":0},{"$f":"Cálculos!FH336","v":0},{"$f":"Cálculos!FI336","v":0},{"$f":"Cálculos!FJ336","v":0},{"$f":"Cálculos!FK336","v":0},{"$f":"Cálculos!FL336","v":0},{"$f":"Cálculos!FM336","v":0},{"$f":"Cálculos!FN336","v":0},{"$f":"Cálculos!FO336","v":0},{"$f":"Cálculos!FP336","v":0},{"$f":"Cálculos!FQ336","v":0},{"$f":"Cálculos!FR336","v":0},{"$f":"Cálculos!FS336","v":0},{"$f":"Cálculos!FT336","v":0},{"$f":"Cálculos!FU336","v":0},{"$f":"Cálculos!FV336","v":0},{"$f":"Cálculos!FW336","v":0},{"$f":"Cálculos!FX336","v":0},{"$f":"Cálculos!FY336","v":0},{"$f":"Cálculos!FZ336","v":0},{"$f":"Cálculos!GA336","v":0},{"$f":"Cálculos!GB336","v":0},{"$f":"Cálculos!GC336","v":0},{"$f":"Cálculos!GD336","v":0},{"$f":"Cálculos!GE336","v":0},{"$f":"Cálculos!GF336","v":0},{"$f":"Cálculos!GG336","v":0},{"$f":"Cálculos!GH336","v":0},{"$f":"Cálculos!GI336","v":0},{"$f":"Cálculos!GJ336","v":0},{"$f":"Cálculos!GK336","v":0},{"$f":"Cálculos!GL336","v":0},{"$f":"Cálculos!GM336","v":0},{"$f":"Cálculos!GN336","v":0},{"$f":"Cálculos!GO336","v":0},{"$f":"Cálculos!GP336","v":0},{"$f":"Cálculos!GQ336","v":0},{"$f":"Cálculos!GR336","v":0},{"$f":"Cálculos!GS336","v":0},{"$f":"Cálculos!GT336","v":0},{"$f":"Cálculos!GU336","v":0},{"$f":"Cálculos!GV336","v":0},{"$f":"Cálculos!GW336","v":0},{"$f":"Cálculos!GX336","v":0},{"$f":"Cálculos!GY336","v":0},{"$f":"Cálculos!GZ336","v":0},{"$f":"Cálculos!HA336","v":0},{"$f":"Cálculos!HB336","v":0},{"$f":"Cálculos!HC336","v":0},{"$f":"Cálculos!HD336","v":0},{"$f":"Cálculos!HE336","v":0},{"$f":"Cálculos!HF336","v":0},{"$f":"Cálculos!HG336","v":0},{"$f":"Cálculos!HH336","v":0},{"$f":"Cálculos!HI336","v":0},{"$f":"Cálculos!HJ336","v":0},{"$f":"Cálculos!HK336","v":0},{"$f":"Cálculos!HL336","v":0},{"$f":"Cálculos!HM336","v":0},{"$f":"Cálculos!HN336","v":0},{"$f":"Cálculos!HO336","v":0},{"$f":"Cálculos!HP336","v":0},{"$f":"Cálculos!HQ336","v":0},{"$f":"Cálculos!HR336","v":0},{"$f":"Cálculos!HS336","v":0},{"$f":"Cálculos!HT336","v":0},{"$f":"Cálculos!HU336","v":0},{"$f":"Cálculos!HV336","v":0},{"$f":"Cálculos!HW336","v":0},{"$f":"Cálculos!HX336","v":0},{"$f":"Cálculos!HY336","v":0},{"$f":"Cálculos!HZ336","v":0},{"$f":"Cálculos!IA336","v":0},{"$f":"Cálculos!IB336","v":0},{"$f":"Cálculos!IC336","v":0},{"$f":"Cálculos!ID336","v":0},{"$f":"Cálculos!IE336","v":0},{"$f":"Cálculos!IF336","v":0},{"$f":"Cálculos!IG336","v":0},{"$f":"Cálculos!IH336","v":0},{"$f":"Cálculos!II336","v":0},{"$f":"Cálculos!IJ336","v":0},{"$f":"Cálculos!IK336","v":0},{"$f":"Cálculos!IL336","v":0},{"$f":"Cálculos!IM336","v":0},{"$f":"Cálculos!IN336","v":0},{"$f":"Cálculos!IO336","v":0},{"$f":"Cálculos!IP336","v":0},{"$f":"Cálculos!IQ336","v":0},{"$f":"Cálculos!IR336","v":0},{"$f":"Cálculos!IS336","v":0},{"$f":"Cálculos!IT336","v":0},{"$f":"Cálculos!IU336","v":0},{"$f":"Cálculos!IV336","v":0},{"$f":"Cálculos!IW336","v":0},{"$f":"Cálculos!IX336","v":0},{"$f":"Cálculos!IY336","v":0},{"$f":"Cálculos!IZ336","v":0},{"$f":"Cálculos!JA336","v":0},{"$f":"Cálculos!JB336","v":0},{"$f":"Cálculos!JC336","v":0},{"$f":"Cálculos!JD336","v":0},{"$f":"Cálculos!JE336","v":20872.341572746202},{"$f":"Cálculos!JF336","v":24370.777876686956},{"$f":"Cálculos!JG336","v":27086.309850025493},{"$f":"Cálculos!JH336","v":26212.480007561648},{"$f":"Cálculos!JI336","v":20710.571519118977},{"$f":"Cálculos!JJ336","v":13290.795821413089},{"$f":"Cálculos!JK336","v":8114.6464240325404},{"$f":"Cálculos!JL336","v":0},{"$f":"Cálculos!JM336","v":6066.3397789862947},{"$f":"Cálculos!JN336","v":7086.8521264960254},{"$f":"Cálculos!JO336","v":15881.924415167572},{"$f":"Cálculos!JP336","v":20827.542415389202},{"$f":"Cálculos!JQ336","v":22347.495270099258},{"$f":"Cálculos!JR336","v":25192.616360404507},{"$f":"Cálculos!JS336","v":27893.443904149299},{"$f":"Cálculos!JT336","v":27044.00797438313},{"$f":"Cálculos!JU336","v":21610.790602985187},{"$f":"Cálculos!JV336","v":14277.619763728697},{"$f":"Cálculos!JW336","v":9169.7694632680032},{"$f":"Cálculos!JX336","v":870.03833919209399},{"$f":"Cálculos!JY336","v":7444.759102049562},{"$f":"Cálculos!JZ336","v":8259.6043876626372},{"$f":"Cálculos!KA336","v":16914.427781589799},{"$f":"Cálculos!KB336","v":21825.749268313},{"$f":"Cálculos!KC336","v":23346.92249986461},{"$f":"Cálculos!KD336","v":26178.968880467677},{"$f":"Cálculos!KE336","v":28866.994012277039},{"$f":"Cálculos!KF336","v":28043.482372937324},{"$f":"Cálculos!KG336","v":22680.063280947808},{"$f":"Cálculos!KH336","v":15434.444053199666},{"$f":"Cálculos!KI336","v":10396.039912077809},{"$f":"Cálculos!KJ336","v":2193.8133864253205},{"$f":"Cálculos!KK336","v":8715.8430503873387},{"$f":"Cálculos!KL336","v":9542.9800489877834},{"$f":"Cálculos!KM336","v":18125.724234309666},{"$f":"Cálculos!KN336","v":23005.01072867342},{"$f":"Cálculos!KO336","v":24529.331513881978},{"$f":"Cálculos!KP336","v":27350.392052336832},{"$f":"Cálculos!KQ336","v":30027.720516413337},{"$f":"Cálculos!KR336","v":29231.873197783949},{"$f":"Cálculos!KS336","v":23939.575661795603},{"$f":"Cálculos!KT336","v":16782.674780957583},{"$f":"Cálculos!KU336","v":5162.9034282203475},{"$f":"Cálculos!KV336","v":0},{"$f":"Cálculos!KW336","v":390.23916386421234},{"$f":"Cálculos!KX336","v":3911.4544269232674},{"$f":"Cálculos!KY336","v":12353.845789049843},{"$f":"Cálculos!KZ336","v":17131.735153450845},{"$f":"Cálculos!LA336","v":18329.209441480685},{"$f":"Cálculos!LB336","v":21065.716033334895},{"$f":"Cálculos!LC336","v":23658.040072091484},{"$f":"Cálculos!LD336","v":22554.838432083114},{"$f":"Cálculos!LE336","v":17254.448676889562},{"$f":"Cálculos!LF336","v":10106.092146026191},{"$f":"Cálculos!LG336","v":4868.9414522033239},{"$f":"Cálculos!LH336","v":0},{"$f":"Cálculos!LI336","v":0},{"$f":"Cálculos!LJ336","v":3459.4503453735592},{"$f":"Cálculos!LK336","v":11984.557743117322},{"$f":"Cálculos!LL336","v":16715.541572016886},{"$f":"Cálculos!LM336","v":17900.440870530107},{"$f":"Cálculos!LN336","v":20610.36245064289},{"$f":"Cálculos!LO336","v":23176.226755736665},{"$f":"Cálculos!LP336","v":22084.006708910794},{"$f":"Cálculos!LQ336","v":16837.033568997045},{"$f":"Cálculos!LR336","v":9759.1789001184061},{"$f":"Cálculos!LS336","v":4574.8153213824289}]
[null,null,"Fluxos Totais do Projeto",null,null," ",null,{"$f":"SUM(I537:QJ537)","v":14691085.797439421},{"$f":"SUM(I534:I536)","v":-1762105.9323848425},-109984,-109984,-109984,30703.714811702404,-4836385.6558528002,-812394.49385818024,277980.26758128655,-373773.31330262462,-820275.3271915135,-213331.93078659603,-382834.14663595799,-3178084.2211776469,-229332.34745326277,-265786.43830262468,-1433761.9133026246,195951.4415639817,-782774.56330262474,-1408515.9122564637,12955.802126232011,-931637.80810301844,-101168.99999999999,207876.46906886605,-102543.99999999999,-55566.889252271154,-55140.869562990236,79549.925624142139,78396.114636538536,141772.95759060388,166258.03845137899,189012.92685497151,209854.73702461796,231972.83859323151,225710.4569509167,186284.85934044205,133928.3794510937,89886.231951428897,29297.420017409859,76481.371359188692,78553.826273425249,141771.37165575137,169882.23442282568,185742.90933778894,206372.06598383418,228257.20913198683,221795.22081087943,182357.18998605572,129585.75917626516,88384.494456923392,28144.366997038771,74759.46922329237,77182.867832960212,140195.48922449749,173094.92035195653,183898.56002531678,204429.63364545879,226081.41423475381,218642.80889061536,179615.89122274195,127351.22732300375,86553.009363350444,26917.904500905395,73044.076200922922,75448.274159578956,{"$f":"SUM(BU534:BU536)","v":138607.96179420711},171293.47106817155,181974.26076075813,202161.03788959153,222752.70257008859,215385.82494949855,176751.29136673885,125002.98660108166,84603.586778389115,25334.54449755844,71225.198957136308,73437.60401756494,136135.45866284837,169406.1058755831,179244.00174758612,199182.22853889808,219569.65573591774,212273.7918400465,174027.73643595722,122790.65081388343,82785.877183954319,24342.809748877393,69536.67656210321,71870.937818408711,133800.80047576479,167665.51930621528,176480.22845980051,196221.56462859033,216406.7873820363,209181.23031940823,171319.78606808599,120588.83076407347,80974.527560771385,23118.594259773188,67853.168049513828,70163.211351049336,131477.5879965967,165411.17628411032,173732.17241769278,193278.57787105191,213263.60898335162,206107.65889909657,168626.99726815004,118397.13411234034,79169.181248718669,21894.537576161922,66174.328655572666,68468.436477635347,129165.41243726888,162765.11450197222,170999.38231304535,190352.79744857503,210139.62968612963,203052.59369193809,165948.92425931175,116215.16523326928,77369.477804196416,20437.401520730724,64499.809677011159,66621.25622799946,126863.86170754913,160133.00115098088,168281.40395874277,187443.7498587562,{"$f":"SUM(EG534:EG536)","v":207034.35615138419},200015.54825616081,163285.11833077358,114042.52506826376,75575.052854444526,19445.68705444242,62829.25832601804,65091.969489451672,124572.52026363509,157514.38760322786,165577.78013314371,184550.95875693642,203947.29239533373,196996.0334365399,160635.12768270037,111878.81097543605,73785.537948726269,18220.275017093518,61162.31758200757,63409.564423974414,122290.9689536415,154908.82195205061,162888.05042139746,181673.94479560372,200877.93962683668,193993.55720251694,157998.49726807626,109723.61657638641,72000.560406295685,16993.78509737919,59498.626040140334,61730.562497038758,120018.78485990228,152315.84885105718,160211.75105361635,178812.22546066972,197825.79608172333,191007.6244832091,155374.76863141629,107576.53159978334,70219.743161062332,15532.961684827933,57837.817756511751,59897.638241696404,117755.5411380037,149735.00934991185,157548.41473981965,175965.31490453921,194790.35685393706,188037.73699921928,152763.47974424079,105437.14172166174,68442.704602866055,14536.281829238203,56179.522089920792,58381.293471818644,115500.80685245644,147165.84072679622,154897.57050155848,173132.72377587602,191771.11372339498,185083.39309116051,150164.16483722779,103305.0284023495,{"$f":"SUM(GS534:GS536)","v":66669.058415273161},13304.610682155939,54523.36354012767,56710.277213044865,113254.14680891979,144607.87631745031,152258.743500132,170313.95904598129,188767.55498047586,182144.08754480042,147576.3542289497,101179.76871993087,64898.413409800181,12070.545738438901,52868.961582509481,55041.165444445563,111015.12138288273,142060.64534070465,149631.45486129986,167508.52383168595,185779.16524704359,179219.31141273462,144999.57415110306,99060.935200156571,63130.373356473043,10600.811444863983,51215.930499018985,53216.542298371001,108783.28634470698,139523.67272040524,147015.22149639903,164715.91721466306,182805.42529390892,176308.55183249264,142433.34657013504,96948.095642703207,61364.536810624064,9593.8586047463032,49563.879205349156,51707.10126509596,106558.19268093642,136996.47890363578,136631.59609934391,161935.63405706428,179845.81185463251,173411.29184097695,139877.18900516862,94840.812943685814,59600.496935828436,-2445608.9942925042,47912.411074205396,50041.358242122631,104339.38641177135,134478.57967513427,141813.96606234153,159167.16481337528,176899.79743556687,170527.0101851371,137330.61434212787,92738.644914324541,57837.841322879118,7103.4101882734685,46261.123754583532,48375.938127137793,{"$f":"SUM(JE534:JE536)","v":102126.40840460559},152841.8275405521,142726.39138537613,159125.52731173247,173093.02027957339,162153.27264033188,127373.35494625301,85464.994698281444,47961.505380663468,11685.528884886884,45630.12133445841,55348.406943555397,104864.41218374489,130988.6565239325,139496.14225671437,156364.43423496379,170196.99745078647,159362.05688397409,124931.07011758629,83440.007268767178,46015.27314298787,11171.013430724384,43772.297699821618,53699.245235563125,102627.39522136904,128496.90665555505,136914.70372090954,153615.50006695703,167314.49421760213,156583.33517485263,122497.82388454501,81419.92262242132,44351.741929436321,9857.5758532230902,42131.370386974915,51960.23206452022,100397.05780158553,126014.39121717794,134343.41179569409,150878.39939744392,164445.17385167337,153816.78324209407,120073.3286441883,72752.315903617564,45629.704347044317,2459.7339796893807,43170.740035852294,50151.592211647672,98101.294574745552,123208.67852998231,131706.0915872973,148076.18417908778,161251.72606264343,150981.31835203123,117575.73045563081,77051.517878664614,44161.537640827664,564.81462247210584,41452.343085213615,48407.071122645,95863.471434084306,120723.51783966312,129133.7564259963,145341.16669379387,{"$f":"SUM(LQ534:LQ536)","v":158386.94833733124},148217.11192154966,115146.64178508328,-1477011.0498935131]
[]
[null,null,"TIR do Projeto Antes de Impostos (Não Alavançado)",null,"%",null,null,{"$f":"XIRR($I537:$QJ537, $I$4:$QJ$4)","v":6.0411611199378962E-2}]
[]
[null,"TIR do Projeto Após Impostos (Não Alavancado)",null,null,null,null,null,"25-ano"]
[null,null,"Total de Usos de Fundos",null,"EUR",null,null,{"$f":"SUM(I542:LT542)","v":-19700928.796813309},{"$f":"I534","v":-1621418.21757314},-109984,-109984,-109984,-109984,-4184468.1860800004,-715632.92190839292,-338230.63024172623,-338066.7413528373,-723513.75524172618,-345800.07468617067,-347127.57468617067,-2757106.2213217262,-363592.15801950404,-250431.53301950404,-1257393.408019504,-258941.46357505961,-767419.65801950404,-1226692.774933733,-180686.97160039935,-816476.01847961359,-101168.99999999999,-102543.99999999999,-102543.99999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7777.9598204181602,0,0,0,0,0,0,-2453959.5282341777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ534","v":0},0,0,0]
[null,null,"Caixa Operacional Disponível",null,"EUR",null,null,{"$f":"SUM(I543:LT543)","v":33326362.75759111},{"$f":"I535","v":-140687.7148117024},0,0,0,140687.7148117024,-651917.4697728001,-96761.571949787322,616210.89782301278,-35706.571949787322,-96761.571949787322,132468.14389957464,-35706.571949787322,-420977.99985592067,134259.81056624127,-15354.905283120635,-176368.50528312061,454892.90513904131,-15354.905283120635,-181823.13732273062,193642.77372663136,-115161.78962340485,0,310420.46906886605,0,-55566.889252271154,-55140.869562990236,79549.925624142139,78396.114636538536,141772.95759060388,166258.03845137899,189012.92685497151,209854.73702461796,231972.83859323151,225710.4569509167,186284.85934044205,133928.3794510937,89886.231951428897,29297.420017409859,76481.371359188692,78553.826273425249,141771.37165575137,169882.23442282568,185742.90933778894,206372.06598383418,228257.20913198683,221795.22081087943,182357.18998605572,129585.75917626516,88384.494456923392,28144.366997038771,74759.46922329237,77182.867832960212,140195.48922449749,173094.92035195653,183898.56002531678,204429.63364545879,226081.41423475381,218642.80889061536,179615.89122274195,127351.22732300375,86553.009363350444,26917.904500905395,73044.076200922922,75448.274159578956,138607.96179420711,171293.47106817155,181974.26076075813,202161.03788959153,222752.70257008859,215385.82494949855,176751.29136673885,125002.98660108166,84603.586778389115,25334.54449755844,71225.198957136308,73437.60401756494,136135.45866284837,169406.1058755831,179244.00174758612,199182.22853889808,219569.65573591774,212273.7918400465,174027.73643595722,122790.65081388343,82785.877183954319,24342.809748877393,69536.67656210321,71870.937818408711,133800.80047576479,167665.51930621528,176480.22845980051,196221.56462859033,216406.7873820363,209181.23031940823,171319.78606808599,120588.83076407347,80974.527560771385,23118.594259773188,67853.168049513828,70163.211351049336,131477.5879965967,165411.17628411032,173732.17241769278,193278.57787105191,213263.60898335162,206107.65889909657,168626.99726815004,118397.13411234034,79169.181248718669,21894.537576161922,66174.328655572666,68468.436477635347,129165.41243726888,162765.11450197222,170999.38231304535,190352.79744857503,210139.62968612963,203052.59369193809,165948.92425931175,116215.16523326928,77369.477804196416,20437.401520730724,64499.809677011159,66621.25622799946,126863.86170754913,160133.00115098088,168281.40395874277,187443.7498587562,207034.35615138419,200015.54825616081,163285.11833077358,114042.52506826376,75575.052854444526,19445.68705444242,62829.25832601804,65091.969489451672,124572.52026363509,157514.38760322786,165577.78013314371,184550.95875693642,203947.29239533373,196996.0334365399,160635.12768270037,111878.81097543605,73785.537948726269,18220.275017093518,61162.31758200757,63409.564423974414,122290.9689536415,154908.82195205061,162888.05042139746,181673.94479560372,200877.93962683668,193993.55720251694,157998.49726807626,109723.61657638641,72000.560406295685,16993.78509737919,59498.626040140334,61730.562497038758,120018.78485990228,152315.84885105718,160211.75105361635,178812.22546066972,197825.79608172333,191007.6244832091,155374.76863141629,107576.53159978334,70219.743161062332,15532.961684827933,57837.817756511751,59897.638241696404,117755.5411380037,149735.00934991185,157548.41473981965,175965.31490453921,194790.35685393706,188037.73699921928,152763.47974424079,105437.14172166174,68442.704602866055,14536.281829238203,56179.522089920792,58381.293471818644,115500.80685245644,147165.84072679622,154897.57050155848,173132.72377587602,191771.11372339498,185083.39309116051,150164.16483722779,103305.0284023495,66669.058415273161,13304.610682155939,54523.36354012767,56710.277213044865,113254.14680891979,144607.87631745031,152258.743500132,170313.95904598129,188767.55498047586,182144.08754480042,147576.3542289497,101179.76871993087,64898.413409800181,12070.545738438901,52868.961582509481,55041.165444445563,111015.12138288273,142060.64534070465,149631.45486129986,167508.52383168595,185779.16524704359,179219.31141273462,144999.57415110306,99060.935200156571,63130.373356473043,10600.811444863983,51215.930499018985,53216.542298371001,108783.28634470698,139523.67272040524,147015.22149639903,164715.91721466306,182805.42529390892,176308.55183249264,142433.34657013504,96948.095642703207,61364.536810624064,9593.8586047463032,49563.879205349156,51707.10126509596,106558.19268093642,136996.47890363578,144409.55591976206,161935.63405706428,179845.81185463251,173411.29184097695,139877.18900516862,94840.812943685814,59600.496935828436,8350.5339416736952,47912.411074205396,50041.358242122631,104339.38641177135,134478.57967513427,141813.96606234153,159167.16481337528,176899.79743556687,170527.0101851371,137330.61434212787,92738.644914324541,57837.841322879118,7103.4101882734685,46261.123754583532,48375.938127137793,102126.40840460559,131969.4859678059,118355.61350868917,132039.21746170698,146880.54027201174,141442.70112121291,114082.55912483991,77350.3482742489,47961.505380663468,5619.1891059005902,38543.269207962381,39466.482528387824,84036.869768355682,108641.16125383324,114303.52589630987,128470.99033081449,143152.98947640334,137751.2662809889,110653.4503538576,74270.237805499171,45145.234803795778,3726.2543286748223,35512.693312158983,36784.81745397333,80801.645953056039,105149.98415569044,110735.73484044186,124748.50605467999,139271.01184466481,133903.27189390484,107063.37983134534,71023.882710343518,42157.928543011003,1141.7328028357515,32588.39033798713,33834.507830210554,77392.047072912101,101485.05970329596,106993.01974335726,120850.67888103057,135213.30065388943,129877.20758029846,103290.65386323071,67589.412475397214,45629.704347044317,2069.4948158251682,39259.285608929029,37797.746422597833,80969.559421294703,104879.46908850163,110640.37555396241,124418.1441069963,138696.88763056032,133726.86967514167,107469.63830960462,72182.576426461295,44161.537640827664,564.81462247210584,37992.892739840056,36422.513379527678,79147.929862067424,102823.07696913302,108523.39397535341,122164.9399380572,136302.94162842043,131380.07835255261,105387.46288496487,-1481585.8652148955]
[null,null,"Fluxos Totais do Projeto",null,null,null,null,{"$f":"SUM(I544:LT544)","v":13625433.960777802},{"$f":"SUM(I542:I543)","v":-1762105.9323848425},-109984,-109984,-109984,30703.714811702404,-4836385.6558528002,-812394.49385818024,277980.26758128655,-373773.31330262462,-820275.3271915135,-213331.93078659603,-382834.14663595799,-3178084.2211776469,-229332.34745326277,-265786.43830262468,-1433761.9133026246,195951.4415639817,-782774.56330262474,-1408515.9122564637,12955.802126232011,-931637.80810301844,-101168.99999999999,207876.46906886605,-102543.99999999999,-55566.889252271154,-55140.869562990236,79549.925624142139,78396.114636538536,141772.95759060388,166258.03845137899,189012.92685497151,209854.73702461796,231972.83859323151,225710.4569509167,186284.85934044205,133928.3794510937,89886.231951428897,29297.420017409859,76481.371359188692,78553.826273425249,141771.37165575137,169882.23442282568,185742.90933778894,206372.06598383418,228257.20913198683,221795.22081087943,182357.18998605572,129585.75917626516,88384.494456923392,28144.366997038771,74759.46922329237,77182.867832960212,140195.48922449749,173094.92035195653,183898.56002531678,204429.63364545879,226081.41423475381,218642.80889061536,179615.89122274195,127351.22732300375,86553.009363350444,26917.904500905395,73044.076200922922,75448.274159578956,{"$f":"SUM(BU542:BU543)","v":138607.96179420711},171293.47106817155,181974.26076075813,202161.03788959153,222752.70257008859,215385.82494949855,176751.29136673885,125002.98660108166,84603.586778389115,25334.54449755844,71225.198957136308,73437.60401756494,136135.45866284837,169406.1058755831,179244.00174758612,199182.22853889808,219569.65573591774,212273.7918400465,174027.73643595722,122790.65081388343,82785.877183954319,24342.809748877393,69536.67656210321,71870.937818408711,133800.80047576479,167665.51930621528,176480.22845980051,196221.56462859033,216406.7873820363,209181.23031940823,171319.78606808599,120588.83076407347,80974.527560771385,23118.594259773188,67853.168049513828,70163.211351049336,131477.5879965967,165411.17628411032,173732.17241769278,193278.57787105191,213263.60898335162,206107.65889909657,168626.99726815004,118397.13411234034,79169.181248718669,21894.537576161922,66174.328655572666,68468.436477635347,129165.41243726888,162765.11450197222,170999.38231304535,190352.79744857503,210139.62968612963,203052.59369193809,165948.92425931175,116215.16523326928,77369.477804196416,20437.401520730724,64499.809677011159,66621.25622799946,126863.86170754913,160133.00115098088,168281.40395874277,187443.7498587562,{"$f":"SUM(EG542:EG543)","v":207034.35615138419},200015.54825616081,163285.11833077358,114042.52506826376,75575.052854444526,19445.68705444242,62829.25832601804,65091.969489451672,124572.52026363509,157514.38760322786,165577.78013314371,184550.95875693642,203947.29239533373,196996.0334365399,160635.12768270037,111878.81097543605,73785.537948726269,18220.275017093518,61162.31758200757,63409.564423974414,122290.9689536415,154908.82195205061,162888.05042139746,181673.94479560372,200877.93962683668,193993.55720251694,157998.49726807626,109723.61657638641,72000.560406295685,16993.78509737919,59498.626040140334,61730.562497038758,120018.78485990228,152315.84885105718,160211.75105361635,178812.22546066972,197825.79608172333,191007.6244832091,155374.76863141629,107576.53159978334,70219.743161062332,15532.961684827933,57837.817756511751,59897.638241696404,117755.5411380037,149735.00934991185,157548.41473981965,175965.31490453921,194790.35685393706,188037.73699921928,152763.47974424079,105437.14172166174,68442.704602866055,14536.281829238203,56179.522089920792,58381.293471818644,115500.80685245644,147165.84072679622,154897.57050155848,173132.72377587602,191771.11372339498,185083.39309116051,150164.16483722779,103305.0284023495,{"$f":"SUM(GS542:GS543)","v":66669.058415273161},13304.610682155939,54523.36354012767,56710.277213044865,113254.14680891979,144607.87631745031,152258.743500132,170313.95904598129,188767.55498047586,182144.08754480042,147576.3542289497,101179.76871993087,64898.413409800181,12070.545738438901,52868.961582509481,55041.165444445563,111015.12138288273,142060.64534070465,149631.45486129986,167508.52383168595,185779.16524704359,179219.31141273462,144999.57415110306,99060.935200156571,63130.373356473043,10600.811444863983,51215.930499018985,53216.542298371001,108783.28634470698,139523.67272040524,147015.22149639903,164715.91721466306,182805.42529390892,176308.55183249264,142433.34657013504,96948.095642703207,61364.536810624064,9593.8586047463032,49563.879205349156,51707.10126509596,106558.19268093642,136996.47890363578,136631.59609934391,161935.63405706428,179845.81185463251,173411.29184097695,139877.18900516862,94840.812943685814,59600.496935828436,-2445608.9942925042,47912.411074205396,50041.358242122631,104339.38641177135,134478.57967513427,141813.96606234153,159167.16481337528,176899.79743556687,170527.0101851371,137330.61434212787,92738.644914324541,57837.841322879118,7103.4101882734685,46261.123754583532,48375.938127137793,{"$f":"SUM(JE542:JE543)","v":102126.40840460559},131969.4859678059,118355.61350868917,132039.21746170698,146880.54027201174,141442.70112121291,114082.55912483991,77350.3482742489,47961.505380663468,5619.1891059005902,38543.269207962381,39466.482528387824,84036.869768355682,108641.16125383324,114303.52589630987,128470.99033081449,143152.98947640334,137751.2662809889,110653.4503538576,74270.237805499171,45145.234803795778,3726.2543286748223,35512.693312158983,36784.81745397333,80801.645953056039,105149.98415569044,110735.73484044186,124748.50605467999,139271.01184466481,133903.27189390484,107063.37983134534,71023.882710343518,42157.928543011003,1141.7328028357515,32588.39033798713,33834.507830210554,77392.047072912101,101485.05970329596,106993.01974335726,120850.67888103057,135213.30065388943,129877.20758029846,103290.65386323071,67589.412475397214,45629.704347044317,2069.4948158251682,39259.285608929029,37797.746422597833,80969.559421294703,104879.46908850163,110640.37555396241,124418.1441069963,138696.88763056032,133726.86967514167,107469.63830960462,72182.576426461295,44161.537640827664,564.81462247210584,37992.892739840056,36422.513379527678,79147.929862067424,102823.07696913302,108523.39397535341,122164.9399380572,{"$f":"SUM(LQ542:LQ543)","v":136302.94162842043},131380.07835255261,105387.46288496487,-1481585.8652148955]
[null,null,"TIR do Projeto Após Impostos (Não Alavancado)",null,"%",null,null,{"$f":"XIRR($I544:$LT544, $I$4:$LT$4)","v":5.8560374379158023E-2}]
[]
[null,"Cálculo do LCOE",null,null,null,"Taxa de desconto (OCC)",null,{"$f":"Resumo!H20","v":6.9999999999999993E-2},"Note: Weighted Average Cost of Capital less projected average 1% annual increase in PPA price",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+H547/#REF!","v":{"$error":"#REF!"}}]
[null,"Fator de Desconto",null,null,null,null,null,"25-ano",{"$f":"1+$H547/12*24","v":1.1399999999999999},{"$f":"1+$H547/12*23","v":1.1341666666666668},{"$f":"1+$H547/12*22","v":1.1283333333333334},{"$f":"1+$H547/12*21","v":1.1225000000000001},{"$f":"1+$H547/12*20","v":1.1166666666666667},{"$f":"1+$H547/12*19","v":1.1108333333333333},{"$f":"1+$H547/12*18","v":1.105},{"$f":"1+$H547/12*17","v":1.0991666666666666},{"$f":"1+$H547/12*16","v":1.0933333333333333},{"$f":"1+$H547/12*15","v":1.0874999999999999},{"$f":"1+$H547/12*14","v":1.0816666666666666},{"$f":"1+$H547/12*13","v":1.0758333333333334},{"$f":"1+$H547/12*12","v":1.07},{"$f":"1+$H547/12*11","v":1.0641666666666667},{"$f":"1+$H547/12*10","v":1.0583333333333333},{"$f":"1+$H547/12*9","v":1.0525},{"$f":"1+$H547/12*8","v":1.0466666666666666},{"$f":"1+$H547/12*7","v":1.0408333333333333},{"$f":"1+$H547/12*6","v":1.0349999999999999},{"$f":"1+$H547/12*5","v":1.0291666666666666},{"$f":"1+$H547/12*4","v":1.0233333333333334},{"$f":"1+$H547/12*3","v":1.0175000000000001},{"$f":"1+$H547/12*2","v":1.0116666666666667},{"$f":"1+$H547/12*1","v":1.0058333333333334},{"$f":"AF548*(1-$H$547/12)","v":0.99996597222222228},0.99413283738425928,0.98833372916618445,0.98256844907938168,0.97683679979308524,0.97113858512762552,0.96547361004771437,0.95984168065576936,0.9542426041852774,0.94867618899419659,0.94314224455839712,0.93764058146513973,0.93217101140659309,0.92673334717338796,0.92132740264820989,0.91595299279942866,0.91060993367476528,0.90529804239499578,0.9000171371476916,0.8947670371809967,0.88954756279744085,0.88435853534778908,0.87919977722492693,0.87407111185778152,0.86897236370527775,0.86390335825033027,0.85886392199386996,0.8538538824489057,0.84887306813462038,0.84392130857050174,0.83899843427050713,0.83410427673726251,0.82923866845629512,0.82440144289030004,0.81959243447343999,0.81481147860567826,0.81005841164714509,0.8053330709125367,0.80063529466554684,0.79596492211333114,0.79132179340100339,0.78670574960616424,0.78211663273346155,0.77755428570918306,0.77301855237587946,0.76850927748702014,0.76402630670167915,0.75956948657925272,0.75513866457420709,0.75073368903085758,0.74635440917817752,0.74200067512463819,0.73767233785307773,0.73336924921560143,0.72909126192851037,0.72483822956726074,0.72061000656145169,0.71640644818984323,0.71222741057540251,0.70807275068037934,0.7039423263014104,0.69983599606465219,0.69575361942094172,0.69169505664098618,{"$f":"CR548*(1-$H$547/12)","v":0.68766016881058045},0.68364881782585207,0.67966086638853462,0.67569617800126813,0.67175461696292738,0.66783604836397692,0.66394033808185371,0.66006735277637618,0.65621695988518058,0.65238902761918371,0.64858342495807175,0.64480002164581629,0.64103868818621568,0.63729929583846279,0.63358171661273843,0.62988582326583076,0.62621148929678006,0.62255858894254879,0.61892699717371724,0.61531658969020386,0.61172724291701097,0.60815883399999504,0.60461124080166173,0.60108434189698534,0.59757801656925291,0.59409214480593231,0.5906266072945644,0.58718128541867942,0.58375606125373714,0.58035081756309037,0.57696543779397236,0.57359980607350747,0.57025380720474528,0.56692732666271761,0.56362025059051846,0.56033246579540708,0.55706385974493389,0.55381432056308844,0.55058373702647045,0.54737199856048269,0.54417899523554647,0.54100461776333908,0.53784875749305294,0.53471130640767683,0.53159215712029873,0.52849120287043028,0.52540833752035276,0.52234345555148398,0.51929645206076702,0.51626722275707915,0.51325566395766287,0.51026167258457644,0.50728514616116638,0.50432598280855956,0.50138408124217626,0.49845934076826354,0.49555166128044864,0.49266094325631266,0.48978708775398416,0.48692999640875256,0.48408957142970149,0.48126571559636155,0.47845833225538276,0.47566732531722633,{"$f":"FD548*(1-$H$547/12)","v":0.47289259925287586},0.47013405909056738,0.46739161041253907,0.46466515935179925,0.46195461258891374,0.45925987734881174,0.45658086139761034,0.45391747303945762,0.45126962111339408,0.44863721499023262,0.44602016456945626,0.44341838027613439,0.44083177305785692,0.43826025438168609,0.43570373623112624,0.4331621311031113,0.4306353520050098,0.42812331245164725,0.42562592646234598,0.42314310855798226,0.42067477375806067,0.41822083757780532,0.41578121602526813,0.41335582559845407,0.41094458328246308,0.40854740654664873,0.40616421334179326,0.40379492209729945,0.40143945171839851,0.39909772158337453,0.39676965154080485,0.39445516190681679,0.39215417346236037,0.38986660745049662,0.38759238557370207,0.3853314299911888,0.38308366331624016,0.38084900861356208,0.37862738939664964,0.37641872962516915,0.37422295370235564,0.3720399864724252,0.36986975321800269,0.36771217965756436,0.36556719194289522,0.36343471665656163,0.36131468080939833,0.35920701183801018,0.35711163760228842,0.35502848638294171,0.35295748687904122,0.35089856820558013,0.34885165989104755,0.34681669187501646,0.34479359450574554,0.34278229853779535,0.34078273512965818,0.33879483584140185,0.33681853263232703,0.33485375785863847,0.33290044427112975,0.33095852501288148,0.32902793361697297,0.32710860400420727,{"$f":"HP548*(1-$H$547/12)","v":0.32520047048084938},0.32330346773637775,0.32141753084124886,0.31954259524467488,0.31767859677241428,0.31582547162457519,0.31398315637343183,0.31215158796125347,0.31033070369814614,0.30852044125990696,0.30672073868589084,0.3049315343768898,0.30315276709302458,0.30138437595164858,0.29962630042526395,0.29787848033944991,0.29614085587080313,0.29441336754489011,0.29269595623421157,0.29098856315617866,0.28929112987110095,0.28760359828018617,0.28592591062355172,0.28425800947824764,0.28259983775629122,0.28095133870271283,0.27931245589361364,0.27768313323423421,0.27606331495703451,0.27445294561978512,0.27285197010366968,0.27126033361139829,0.2696779816653318,0.26810486010561735,0.26654091508833455,0.26498609308365262,0.26344034087399798,0.26190360555223297,0.26037583451984492,0.2588569754851458,0.25734697646148247,0.25584578576545713,0.25435335201515863,0.25286962412840353,0.25139455132098781,0.24992808310494871,0.24847016928683652,0.24702075996599662,0.24557980553286163,0.24414725666725326,0.24272306433669427,0.24130717979473021,0.23989955457926093,0.23850014051088189,0.23710888969123509,0.23572575450136954,0.23435068760011155,0.23298364192244422,0.23162457067789663,0.23027342734894224,0.22893016568940674,0.22759473972288519,0.22626710374116835,0.2249472123026782,{"$f":"KB548*(1-$H$547/12)","v":0.22363502023091256},0.22233048261289889,0.22103355479765699,0.21974419239467066,0.2184623512723684,0.21718798755661292,0.21592105762919933,0.21466151812636233,0.21340932593729189,0.21216443820265768,0.21092681231314217,0.20969640590798216,0.20847317687351893,0.20725708334175674,0.20604808368892982,0.20484613653407774,0.20365120073762893,0.20246323539999275,0.20128219986015947,0.20010805369430854,0.19894075671442507,0.19778026896692424,0.19662655073128385,0.1954795625186847,0.19433926507065905,0.19320561935774686,0.19207858657815999,0.19095812815645405,0.18984420574220806,0.18873678120871185,0.18763581665166101,0.18654127438785964,0.18545311695393046,0.18437130710503252,0.18329580781358651,0.18222658226800725,0.18116359387144387,0.18010680624052711,0.17905618320412403,0.17801168880209997,0.1769732872840877,0.17594094310826386,0.17491462094013233,0.17389428565131487]
[null,"Total de kWh Vendidos",null,null,null,null,null,{"$f":"SUM(I549:LT549)","v":436130626.954539},{"$f":"I218+I225","v":0},{"$f":"J218+J225","v":0},0,0,0,0,0,0,0,0,0,-31248,-31248,0,0,0,0,0,0,0,0,0,0,0,1116987.0327454209,1105219.4908187289,1526207.6415317005,1676168.8040269704,1830627.9476414379,1977902.8984143932,2164874.3186499025,2154810.8442594367,1858501.167932444,1499572.2680720671,1204770.8830758869,767095.57187315333,1128848.5733102653,1116637.9404794991,1547648.4259859503,1701770.5343775258,1856797.8472299222,2006457.2305749296,2196277.2592572388,2184146.6822285615,1884982.5984944205,1497627.1073520246,1202644.6738082976,762712.17274808977,1116989.5794783053,1126626.5520486198,1568797.7813210136,1711755.2861040034,1882805.1696871982,2034943.8424408706,2222112.143216663,2161782.9410339077,1866297.6381547665,1482097.1836660691,1190071.159771072,754497.8081973613,1105248.633554446,1114849.8804375599,1588990.4847992891,1735514.0815475008,1909337.969853058,{"$f":"BV218+BV225","v":2053400.9855605438},2199370.4826712417,2139641.8150882996,1847117.9275669674,1466721.849402291,1177622.8061859556,746365.21184428362,1093624.5604551346,1105623.5027577037,1572551.103216863,1759755.9351004744,1891997.3476463468,2032358.7932923534,2176855.1992950947,2117721.0884141563,1828129.1374522666,1451499.5657321727,1165298.3671690437,738313.56974419835,1082116.1967939448,1091647.055634625,1556275.364067663,1784488.6305630286,1872541.7467449703,2011526.0611869988,2154564.0396633828,2096018.5670923898,1809329.3673321935,1436428.8091451477,1153096.6092383247,730342.07605469157,1070722.3907651408,1080218.5802058552,1540161.6384068402,1784823.3188937195,1853279.8126099147,1990900.7042164919,2132494.772782519,2074532.0790428249,1790716.7356461978,1421508.0712961198,1141016.3111902298,722449.93295494118,1059442.0020283991,1068903.8671785388,1524208.3135045404,1766454.6276123626,1834209.6174252992,1970480.6581078256,2110645.1898668818,2053259.4738068134,1772289.3795633367,1406735.858854505,1129056.26397741,714636.35056586831,1048273.9015946793,1059960.3279755677,1508413.7926844971,1748268.7836796967,1815329.2525652898,1950263.8791363726,2089013.1041177514,2032198.6223320018,1754045.454795833,{"$f":"EH218+EH225","v":1392110.6933547698},1117215.2705877279,706900.54687108216,1037216.9717132291,1046611.2099033081,1492776.4951642281,1730263.9669795027,1796636.8284030734,1930248.3439213401,2067596.350504443,2011347.4167592498,1735983.1354144916,1377631.1110484598,1105492.1459244564,699241.74763861252,1026270.1057597153,1035631.0345119159,1477294.8558968236,1712438.3755135324,1778130.474121738,1910432.0492232633,2046392.7855476248,1990703.7702116666,1718100.6136659533,1363295.6627577036,1093885.71668767,691659.18634342239,1015432.2081254689,1024760.1590117202,1461967.3254143111,1694790.2252211587,1759808.3375270322,1890813.0117435104,2025400.2871047871,1970265.6165857462,1700396.0997917668,1349102.9137301727,1082394.8212568145,684152.10409068933,1004702.1941078313,1016088.3634987085,1446792.3696725778,1677317.7498008171,1741668.584861991,1871389.2679257875,2004616.7541578503,1950030.9103445841,1682867.8218492626,1335051.4434954836,1071018.309574449,676719.74953985342,994078.98980159254,1003341.9665023297,1431768.4698978355,1660019.2005332285,1723709.4006234047,1852158.8737596164,1984040.1066028867,1929997.626313152,1665514.0255342084,1321139.8457230325,1059755.0430311412,669361.37882941915,983561.531991511,{"$f":"GT218+GT225","v":992792.50586979184},1416894.1224346182,1642892.8461063786,1705928.9873801155,1833119.904585771,1963668.2850419332,1910163.7594756074,1648332.9740052321,1307366.7280812445,1048603.8943515124,662076.25550250732,973148.76804590144,982348.05766722129,1402167.8385952862,1625936.9724422419,1688325.5655931234,1814270.4549036475,1943499.2505768791,1890527.3247746248,1631322.9477099904,1293730.7120982208,1037563.7474814137,654863.65043314628,962839.6558112842,973937.3462678222,1387588.1445110354,1609149.8825252291,1670897.3734374826,1795608.6381805555,1923530.9846054048,1871086.3569127233,1614482.2442130693,1280230.4330237778,1026633.4974762265,647722.84175329842,952633.16350808064,961770.02765915263,1373153.5809843834,1592529.8962323414,1653642.66662597,1777132.5866629051,1903761.4886189506,1851838.9101555685,1597809.1780255965,1266864.539692855,1015812.0503902761,640653.11478061276,942528.26962734968,951634.38631732913,1358862.7033431286,1576075.350165019,1636559.7182345097,1758840.4511892733,1884188.7840026978,1832783.0581372385,1581302.0804365515,1253631.6943902869,1005098.3231673447,633653.76194689679,932523.96282854991,941599.63812669693,1344714.0812957613,1559784.5974826596,1619646.818529336,{"$f":"JF218+JF225","v":1740730.401005334},1864810.911837542,1813916.8936674239,1564959.2993457536,1240530.5727169174,994491.24353227345,626724.08272729907,922619.24183832156,933439.76940331678,1330706.2987883138,1543656.007737797,1602902.2747958752,1722800.6235806281,1845625.9327040343,1795238.5285405475,1548779.199098513,1227559.863457049,983989.74988364638,619863.38357019867,912813.11535027355,921828.81391604827,1316837.9538626345,1527687.9667129167,1586324.4111693313,1705049.3244271562,1826631.9264882766,1776746.0933467848,1532760.1603219258,1214718.2684472091,973592.79118753877,613070.97782779089,903104.60192576912,912090.75914827932,1303107.6585160759,1511878.8762588992,1569911.5684669586,1687474.7269197789,1807826.9921897482,1758437.7372849653,1516900.5797628027,1202004.502446227,963299.32687232678,606346.18568736548,893492.72989570093,902449.63983815489,1289514.0385625763,1496227.1541350724,1553662.1040220046,1670075.0721184066,1789209.2477310472,1740311.6279773384,1501198.8701272067,1189417.2930065994,953108.32672454254,599688.33410326671,883976.5372632409,894530.77408979984,1276055.7334951253,1480731.2338508505,1537574.391519303,1652848.6185919552,1770776.829769521,1722365.9512861783,1485653.4599215921,{"$f":"LR218+LR225","v":1176955.3803471394},943018.77078576467,571444.56047533615]
[null,"CapEx (Investimento)",null,null,null,null,null,18044600.060702194,{"$f":"I75-I72-I66-I71","v":1486418.21757314},{"$f":"J75-J72-J66-J71","v":72765},72765,72765,72765,4147249.1860800004,677524.82468617067,295931.07468617067,295931.07468617061,677524.82468617056,295931.07468617067,295931.07468617067,2703877.4990995037,284733.15801950404,168733.15801950404,1175068.158019504,168733.15801950404,678088.15801950404,1136394.6082670665,83972.138267066024,719761.18514628022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV75-BV72-BV66-BV71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH75-EH72-EH66-EH71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT75-GT72-GT66-GT71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7777.9598204181602,0,0,0,0,0,0,2453959.5282341777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF75-JF72-JF66-JF71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR75-LR72-LR66-LR71","v":0},0,0]
[null,"OpEx (Custos Operacionais)",null,null,null,null,null,21471629.508686345,{"$f":"I356*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,58122.398758357107,57696.379069076189,59448.921233504989,62909.107757062229,63552.013024437038,63879.93834152411,61466.633306671967,61324.768991379315,60279.402346825074,59448.568224507319,58409.513607269873,57420.607380730456,61377.591756175498,60717.412363223681,62701.31095903903,63030.926397211624,63597.27080565357,63770.859947208599,64423.725454342777,64277.705886048781,63232.158094605074,62393.168001012928,61357.489253651089,60375.735383834159,61662.227666177561,61010.981635215932,62988.75713727509,63414.09697952609,63879.210690946587,64050.45167603765,64698.817573702014,64533.473208113624,63496.307502036696,62667.694566755374,61640.006930782358,60670.344066454891,61954.98228182779,61303.263927899694,63283.973197948391,63704.897542887527,{"$f":"BU356*-1","v":64169.633410694238},64334.021383686813,65086.345081435473,64922.646602230903,63893.486809166621,63075.440469528316,62055.664399074005,61097.97218281572,62381.048588522994,61961.800056439184,63696.810338682648,64129.338674063278,64574.638140952848,64734.087697249932,65357.4851697251,65195.416193267833,64174.182620006388,63366.597693014184,62354.654434031465,61408.813706495166,62690.624495661126,62037.975553923206,63993.288766863763,64437.620423662585,64862.378413334322,65017.922422824937,65637.43275282628,65476.977058567303,64463.590805188513,63666.363154867977,62662.1747372506,61728.067525236263,63008.912958752117,62355.805659033693,64298.610127150576,64744.241839693743,65159.048599991089,65310.725939635362,65926.387820920892,65767.52934977533,64761.912301751989,63974.938828728729,62978.428058507838,62055.937563155312,63336.122104591472,62682.561009522513,64612.981248536082,65051.858673025454,65464.854664070088,65612.703823835473,66224.555564994167,66067.278417733964,65069.353238113792,64292.531869294929,63303.622320913062,62392.632906012375,63672.465359572852,63251.390898004676,64936.614272530082,65368.804643132993,65780.00788985395,65924.066976567468,66532.146504853343,66376.434940516046,{"$f":"EG356*-1","v":65386.125062181534},64619.354740539689,63637.970749201864,62738.367929619846,64018.161581218155,63363.706402119125,65269.726784560815,65695.296666175913,66104.725014076786,66245.031755238917,66849.376620366966,66695.215054680259,65712.444672685495,64955.625347144647,63981.692001245458,63093.362431467554,64373.435193005404,63718.539635743124,65612.541948675353,66031.557243594754,66439.228360539782,66575.82010810035,67176.46748600468,67023.840489826718,66048.53455381043,65301.567169232359,64335.010302858551,63457.841765644778,64738.516322576768,64083.184770804844,65965.288645621753,66377.814600126789,66783.745978109058,66916.659712205626,67513.646408760178,67362.538706535313,66394.622913209605,65657.409400480014,64698.155585987595,63832.036981141333,65113.640943411236,64690.812177332758,66328.201614396748,66734.30282528809,67138.511782180285,67267.784114839276,67861.14656954151,67711.543037771422,66750.943823485155,66023.387089698546,65071.363630363856,64216.184963612483,65499.051020048231,64842.860456107439,66701.521597345942,67101.262018408772,67503.765699696378,67629.432878497319,68219.207168115216,68071.092833845381,67117.737367221591,66399.74128596377,65454.876208707698,64610.528580693877,{"$f":"GS356*-1","v":65894.994656951108},65238.380989377561,67085.495488904999,67478.938437309684,67879.753817806966,68001.851729510381,68588.073571693196,68441.433611014232,67495.249785660912,66786.719187388182,65848.941235572813,65015.316830955417,66301.726251101354,65644.693691592867,67480.376488072594,67867.584650711811,68266.72853626078,68385.292710399779,68967.997467252804,68822.8172038169,67883.733631110226,67184.574293624552,66253.812919921445,65430.804996584913,66719.506648416515,66294.992393198816,67886.424254708574,68267.459694471268,68664.948723623616,68780.014336059947,69359.237017683641,69215.5019212357,68283.447923175132,67593.566562193926,66669.751921523479,65857.25479989461,67148.603304087548,66490.745428522132,68303.905069752596,68678.829231735464,69074.679877417875,69186.281753862393,69762.057021856439,69619.752706779735,68694.658308914382,68013.962568734147,67097.025511275206,66294.934563746341,67589.290446933475,66931.026064644975,68733.09199946119,69101.965717118423,69496.194288281215,69604.366907779418,70176.729078711753,70035.841302588218,69117.637227013416,68446.035671266494,67535.907735535526,66744.11937599293,68041.849247873601,67383.182405349304,69174.265063763654,69537.148564995325,{"$f":"JE356*-1","v":69929.77120824474},70034.548706627596,70603.531755468954,70464.04641765375,69552.664076077432,68890.066178580615,67986.679584579804,67205.091258036351,68506.567992620083,68080.434364242377,69627.711408839445,69984.664322019438,70375.697023233661,70477.113196534061,71042.75076005829,70904.653900268575,70000.025387146656,69346.341522840987,68449.629165274528,67678.139337605535,68983.74225869654,68324.282474443971,70093.725484022754,70444.806843966609,70834.265429895677,70932.353737730853,71494.679117881547,71357.956914799157,70460.015000539337,69815.156436519959,68925.05187807788,68163.560025859202,69473.67509689054,68813.824751784487,70572.609223141946,70917.87747701531,71305.777616865176,71400.571185785506,71959.617353008885,71824.256122897175,70932.934247130237,70296.81313376574,69413.250598474551,68661.657198921719,69976.677217250675,69316.440199048608,71064.672230405093,71404.185243573331,71790.542450574038,71882.074077378493,72437.87367392327,72303.859869257518,71419.092134175706,70791.621496315725,69914.535862955323,69172.74238396289,70493.06717974208,70065.377700679688,71570.231970944529,71904.047032764211,72288.876665722564,72377.17882074113,72929.764163925502,72797.084372037032,71918.805535798732,71299.899264069056,70429.226059655062,1621731.4152419106]
[null,"Custo de Carregamento",null,null,null,null,null,4572561.3174309833,{"$f":"(I231+I232*2/3)*-1","v":0},{"$f":"(J231+J232*2/3)*-1","v":0},{"$f":"(K231+K232*2/3)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16802.899938299164,12723.458495810723,6662.7657672615615,2360.7359999999999,3305.0842495259267,2747.2979362988954,7424.4302105749257,13135.930941396557,12838.573409412687,16981.712774470667,16575.842276367053,17810.704575202541,18247.653997271678,13932.990157198332,9562.9136264660847,2360.7359999999999,7211.1368325365247,7197.5418880548841,12498.927669426997,18134.377858089152,17454.167533577158,18102.134479333628,17502.612521871793,18069.94481715146,18053.870101803834,16292.214383789196,13760.662659931066,239.36475408562183,12351.199399033398,12795.418713559162,17957.702726857198,17941.721546584813,17347.503565125153,17909.799127892689,17316.636645760751,17877.92989106337,17862.01518815415,16119.070481610517,17830.225558041107,5019.3269446134818,17530.924618631234,17209.006825640303,{"$f":"(BW231+BW232*2/3)*-1","v":17766.805091506238},17750.982992596651,17163.071689131757,17719.378339037172,17132.512028149649,17687.826337952622,17672.070054670992,16517.209037004443,17640.596867874079,9835.0323164621113,17609.176114532114,17025.953586874195,17577.807707292421,17562.14310620301,16980.475702207586,17530.85305464872,16950.220241067589,17499.615131451141,17484.015690841599,15777.936096562749,17452.855797391094,14687.583247263616,17421.747815457522,16844.722513817396,17390.691658557742,17375.182987508942,16799.697329373565,17344.204406319055,16769.743039981091,17313.277434584914,17297.833275389425,15609.911471520802,17266.98355667133,16695.075460362037,17236.185232727683,16665.295468097167,17205.438217936215,17190.083924754599,16620.718477565133,17159.413713461625,16591.062361968136,17128.794597888704,17113.504174390466,15443.559412952603,17082.961542834382,16517.138045369698,17052.469794454064,16487.654491895504,17022.028844479548,17006.827392442487,16443.521233821404,16976.462481441886,16414.160323910342,16946.148157539537,16931.00993940825,15824.536959913021,16900.771338178361,16340.971871674081,16870.583113618159,16311.781806151756,16840.445181801515,16825.395049483344,16268.087863492367,16795.332399726325,{"$f":"(EI231+EI232*2/3)*-1","v":16239.019220703116},16765.319833508725,16750.332305647469,15115.806564096685,16720.3947083366,16166.55930781902,16690.506986231252,16137.659808783284,16660.669056240717,16645.768737360515,16094.400808463919,16616.005340049873,16065.621523483702,16586.291527732385,16571.45319012594,14954.372970916884,16541.813600452664,15993.882897857055,16512.22338951247,15965.27107292375,16482.682475041744,16467.930478312541,15922.442685400596,16438.463354601521,15893.949877876794,16409.04532230007,16394.35468986482,14794.546335143594,16365.010141373576,15822.925359602354,16335.714480084996,15794.59834517896,16306.467624554352,16291.862473533889,15752.196284005751,16262.688674228048,15723.987102257606,16233.563477661472,16219.019080096754,15159.036041388281,16189.96663586095,15653.66958290103,16160.962592190233,15625.624543900072,16132.006868450608,16117.54710139356,15583.644565299101,16088.663706655614,15555.716186032323,16059.828430850983,16045.42881249194,14479.650110542458,16016.665564820018,15486.098627918711,15987.950235919739,15458.332757474005,15959.282745959754,15944.966915671459,15416.770659911354,15916.371034729025,15389.120287935568,15887.822793729916,15873.566513401809,14324.549005567889,{"$f":"(GU231+GU232*2/3)*-1","v":15845.089583546218},15320.195723445095,15816.66009546474,15292.706242630828,15788.277970120696,15774.104643812265,15251.55786639589,15745.793414668584,15224.182734344859,15717.529351246223,15703.414982120183,14170.991822552118,15675.221519989278,15155.944265215441,15647.075027383129,15128.728422768041,15618.975426051817,15604.943185196771,15087.989649557201,15576.913774344212,15060.887017611863,15548.931059711536,15534.957189161778,14519.640449729679,15507.044373034554,14993.327814248734,15479.178058883645,14966.382886291523,15451.358169238047,15437.465609430346,14926.049638795956,15409.715211566854,14899.216794410209,15382.011045095362,15368.17627455778,13868.447900770265,15340.541310801487,14832.330095202409,15312.952386127174,14805.653384972969,15285.409423835008,15271.655154648477,14765.721626470584,15244.18099239681,14739.155884099817,15216.752601336277,15203.0555461685,13719.430882128192,15175.695668959012,14672.934994743429,15148.381372544958,14646.523832323712,15121.11258099,15107.495225839179,14606.989566275142,15080.294549468908,14580.688267107433,15053.139188669895,15039.578478012667,13571.897222662403,15012.490949057705,14515.126559935636,14985.448547173539,14488.97830198474,{"$f":"(JG231+JG232*2/3)*-1","v":14958.451197179747},14944.969393182095,14449.837571633334,14918.039480334428,14423.798083323369,14891.154431973511,14877.728708613529,13905.326162172074,14850.910816878553,14358.888996643056,14824.137603006267,14333.001026132677,14797.408992564593,14784.061390404124,14294.249914108505,14757.399545819411,14268.469630514095,14730.782119127176,14717.490039361237,13281.221065070844,14690.939100798161,14204.206667949189,14664.432395361207,14178.576393901685,14637.969849359215,14624.755113151416,14140.211021829471,14598.358668399433,14114.687362750743,14572.006199391177,14558.846432891682,13138.049474845153,14532.559790170217,14051.064092592011,14506.316940265348,14025.688949821089,14480.117810219446,14467.034617377591,13987.705477932044,14440.900930590447,13962.435888853181,14414.810781799555,14401.782011481388,12996.303056684221,14375.75703372309,13899.445943414505,14349.775412854826,13874.323392268494,14323.837076645214,14310.88411774801,13836.71801901602,14285.010573355728,13811.699970849617,14259.180133569698,14246.281055458396,13315.109324864083,14220.515137973365,13749.337045830694,14194.792145791147,13724.464571938372,14169.11200739937,14156.28798605987,13687.233533617569,14130.67199452865,{"$f":"(LS231+LS232*2/3)*-1","v":13662.464522451492},13535.866334059128]
[null,"VPL do CapEx",null,null,null,null,null,{"$f":"SUM(I553:LT553)","v":17586493.434983451},{"$f":"I$548*I550","v":1694516.7680333795},82527.637500000012,82103.175000000003,81678.712500000009,81254.25,4606902.6375372,748664.93127821863,325277.57292588259,323551.30832354655,736808.24684621044,320098.77911887458,318372.51451653865,2893148.9240364693,303003.53565908887,178575.92557064179,1236759.2363155279,176607.37206041423,705776.75780530041,1176168.4195564138,86421.325633188768,736555.61279969348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU$548*BU550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG$548*EG550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS$548*GS550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2276.5773871885699,0,0,0,0,0,0,689443.21457966988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE$548*JE550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VPL do OpEx",null,null,null,null,null,{"$f":"SUM(I554:LT554)","v":9490392.1040554326},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,58120.420982288248,57357.865030738503,58755.374017616748,61812.504441824334,62079.945023199551,62036.27293902768,59344.412356071662,58862.069334512329,57521.173874166481,56397.441144387092,55088.479767124751,53839.891692549601,57214.411785055083,56268.85079107713,57768.435968529171,57733.365672446496,57912.306550232286,57731.634672053391,57982.456947806451,57513.572452451379,56248.012123478416,55177.930669084337,53945.490882890888,52772.686156179123,53582.771726411287,52707.591924812274,54098.770996439453,54146.372907959776,54225.341569241675,54053.54099297338,54282.20664348916,53827.645995597122,52653.593484880374,51663.337823441747,50519.683341359625,49434.89275630335,50187.154540844436,49369.545796017199,50667.382528945978,50706.863810962212,50778.829392435509,50611.944517832337,50905.11305202041,50480.882105147371,49390.850679469331,48474.061182412755,47412.160080743386,46408.155361934798,47106.34172587598,46516.810735362989,47540.395246861917,47584.012591451523,47634.924283453205,47473.989293189086,47651.571338868773,47256.130049428975,46244.558158878601,45396.239187127008,44410.694064874267,43481.907637177013,44130.584044763877,43416.408415614387,44523.562278194957,44571.183508755661,44603.27408916923,44449.425801857229,44611.194412305085,44242.54314555064,43303.714749394298,42518.692383052927,41603.945479994356,40744.682123384096,41347.517307462273,40680.243420307786,41703.01277631108,41747.088539676493,41769.471038000163,41622.479652028444,41769.753965656193,41426.034368642919,40554.653552187578,39828.147644899233,38979.049364973238,38184.047871388946,38744.431352096894,38120.953215684764,39065.734764571906,39101.653659651201,39120.358005149406,38979.99194121881,39113.984572942871,38793.469465438808,37984.629354609417,37312.223433546358,36524.002166329883,35788.402135304241,36309.465785408676,35858.94194950434,36599.590808783243,36628.263491784965,36643.665089174247,36509.692361383248,36631.517855034777,36332.601850710125,35581.755838683734,34959.369311519287,34227.603496837473,33546.914677532521,34031.552609835591,33487.161414784721,34293.258640283741,34315.508274090214,34327.949164262711,34200.138565731715,34310.821182442312,34032.011987189173,33334.947100390818,32758.809592143305,32079.401860364353,31449.475844442441,31900.362752223125,31391.635839859951,32136.175841177821,32152.745931487934,32162.537583173773,32040.659705739552,32141.140600161743,31881.05093828429,31233.863181994799,30700.49083824654,30069.644071360352,29486.648156154592,29906.25622737702,29430.835577961072,30118.488312159985,30130.049869171169,30137.475744074429,30021.303849733034,30112.447681919293,29869.787804540298,29268.859340338004,28775.032945896877,28189.228116077506,27649.621171403793,28040.235687993714,27695.644794547061,28231.002262708887,28238.160344942142,28243.478254421581,28132.789014511069,28215.390041552921,27988.96077492326,27430.938793253212,26973.683566921831,26429.659220004512,25930.169404767676,26293.903129563572,25878.637868981172,26465.139481420418,26468.439173623166,26471.883443561266,26366.457560140825,26441.245248236373,26229.931542728606,25711.708704132547,25288.275640956308,24783.008902183868,24320.613088755472,24659.419534725188,24271.286380770951,24812.895660988725,24812.827533761745,24814.610992950715,24714.233715436119,24781.877909887855,24584.642853321977,24103.339181332874,23711.187823580996,23241.876812153449,22813.781587414411,23129.46725633855,22766.675505267001,23266.801567923547,23263.806662779392,23264.122468940834,23168.584017786106,23229.699705510135,23045.578967116242,22598.525084579625,22235.307611836335,21799.355159287261,21402.979281304401,21697.214952315207,21433.400934277961,21819.886861589897,21814.361241532588,21813.38455797053,21722.480466031175,21777.632162465285,21605.728836248916,21190.450444934653,20853.996982098961,20448.995557374772,20081.953755981653,20356.284898065955,20039.271817535075,20465.646380648399,20457.94528304195,20455.834817900271,20369.366199064214,20419.071988877866,20258.551807434316,19872.755318295054,19561.060368061833,19184.778119443043,18844.866137581215,19100.722514366244,18804.361373608172,19198.008727531193,19188.45035297408,19185.349772121041,19103.123525840354,19147.858784557986,18997.945676495026,18639.504904857578,18350.714818428998,18001.082649150972,17686.263429753286,17924.967959557005,17647.898425544769,18011.306993274415,18000.175961395937,17996.215185085013,17918.044144576317,17958.244966112226,17818.216932198484,17485.160778584872,17217.562184985713,16892.661785630455,16601.052716144295,16823.829645351401,16621.651282744773,16900.251475904519,16887.801976427385,16883.098369078776,16808.801400174703,16844.86775332857,16714.053038299284,16404.554081503084,16156.563201989109,15854.615968467944,15584.477101869697,15792.459545158728,15550.247286523962,15859.904255698351,15846.362920750915,15841.022382456549,15770.424439378563,15802.723074543173,15680.496613176245,15392.860547704171,15163.013327397881,14882.370098662008,14632.093276048363,14826.330172813832,14599.846469038495,14885.655500058387,14871.224021552749,14865.341989224542,14798.274132901382,14827.141258576141,14712.921376209564,14445.577231271354,14232.520225370916,13971.651779905489,13739.750585502034,13921.213117960919,13709.424186397553,13973.201379513806,13958.058893416837,13951.721258868509,13888.020642839352,13913.764390014487,13807.009739119972,13558.500821042166,13360.982777760084,13118.471032467463,12903.571517207549,13073.159032125985,12918.045269482112,13118.523484520054,13102.82874201867,13096.112693691859,13035.622522103205,13058.525213169403,12958.731928935271,12727.707433215346,12544.571520044517,12319.101379331454,282009.82597178791]
[null,"VPL do Custo de Carregamento",null,null,null,null,null,{"$f":"SUM(I555:LT555)","v":2160031.3205007385},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16802.328172954043,12648.807895781174,6585.0361373184132,2319.5847102058628,3228.5279213534373,2668.0070307813548,7168.0914379510859,12608.414031768194,12251.113724221819,16110.146557478896,15633.377089978794,16700.039394196734,17009.934082434302,12912.166604514279,8810.5743732211722,2162.323204409352,6566.5328327957413,6515.9205813120689,11249.249098453756,16226.0435472031,15526.312190151781,16008.777134812201,15388.293030083898,15794.416757536334,15688.314176392521,14074.898719489822,11818.536701342993,204.38252459743575,10484.600528999959,10798.326504454333,15066.484470928406,14965.266674035483,14385.220757385214,14764.864242910171,14192.584385391037,14567.142488945998,14469.275652133332,12981.22053121102,14275.507893615406,3995.2081805306143,13872.60270919307,13538.424614742951,13895.713772600579,13802.352901444347,13267.37283145607,13617.506644852612,13089.68988938927,13435.133170221656,13344.863381346087,12400.025272844163,13166.137252872568,7297.6006186875211,12989.802112073481,12486.310799185605,12815.826003246526,12729.712716507063,12236.30070718438,12559.216170618953,12072.411470978344,12391.000621974597,12307.738678501397,11041.967623982422,12142.887590266619,10159.328726135207,11980.24204375288,11515.874633175777,11819.772559751216,11740.344736732448,11285.274244586453,11583.084932733194,11134.108863510859,11427.929204129434,11351.131564576765,10183.734966126996,11199.079333880598,10764.985018219977,11049.061570922377,10620.781066758249,10901.051081194442,10827.790164952774,10408.084871018573,10682.74038853409,10268.656407614819,10539.631477476863,10468.796725248638,9392.1370853909029,10328.550574980165,9928.1930520227033,10190.181077376956,9795.1860199093644,10053.66314568517,9986.0907691879875,9599.0051885977755,9852.3038804339285,9470.4031973053825,9720.3072968576053,9654.9728777689379,8971.3624343588581,9525.6169767971405,9156.3770623485252,9397.9921454198357,9033.6983581472814,9272.0752413856972,9209.7501148053489,8852.7517079588633,9086.3523851221653,8734.1363107609759,8964.6060705179862,8904.3452828409645,7988.5707934162028,8785.0347863912375,8444.4964532241938,8667.3210610453352,8331.3448112790829,8551.1827584397179,8493.6977973816302,8164.4504664980132,8379.8832234729252,8055.0468871364083,8267.59194070372,8212.0111581981,7367.4354936586187,8101.9667095349578,7787.9013420155443,7993.3951439805842,7683.5376076005396,7886.2767681034975,7833.2564441289578,7529.6053079540288,7728.2815021103579,7428.6988292370133,7624.7116594974577,7573.4477694017442,6794.5415353093595,7471.9504271289761,7182.3022953226518,7371.8116840445418,7086.0446134704252,7273.0133734502424,7224.1112696959335,6944.0686174336406,7127.2900752973492,6850.9999289036787,7031.7649513814777,6984.4829907334361,6489.9367236130565,6890.8695487827881,6623.7424076482748,6798.5092821821081,6534.9617844262002,6707.3854326923711,6662.2819887185051,6404.0143219088595,6572.9818321553439,6318.175227668019,6484.8771701314672,6441.2681450733589,5778.7953684419517,6354.9268149992467,6108.571541580608,6269.7414101244549,6026.6877489972712,6185.6964715517634,6144.0969027778783,5905.912980905171,6061.7341293021645,5826.742439732061,5980.4740725256206,5940.2529464360277,5329.3050182550696,5860.6193739833843,5633.4225622484919,5782.05201701429,5557.9003602025659,5704.536615304215,5666.1689935238837,5446.5088056547002,5590.2052029082788,5373.4892777016512,5515.2585450814804,5478.1623824705703,4914.7365044854359,5404.7159725509191,5195.1894117412667,5332.2530246105935,5125.5350624808489,5260.7603842231474,5225.3738667336902,5022.7984574957991,5155.3124070097965,4955.452533843526,5086.1891326999003,5051.9753868152638,4694.2501076829849,4984.2359130264485,4791.0068811192095,4917.4035649364996,4726.7649335769911,4851.4662082337727,4818.8294040809224,4632.0114878410086,4754.2121367621066,4569.89878102273,4690.4602297831952,4658.9051628055604,4179.7335159915974,4596.4296394763787,4418.2319486519818,4534.7908255365583,4358.9822717722936,4473.9775277408171,4443.8769904678102,4271.5922926838257,4384.2813062477417,4214.3065679837209,4325.4838051787965,4296.3810307471012,3854.4924725732558,4238.7608271910176,4074.4265630825976,4181.9123779381534,4019.7816088716263,4125.825357882507,4098.0641949937426,3939.1834644396408,4043.1002605368653,3886.3499933325579,3988.8725422500597,3962.0316808489006,3554.52881679962,3908.8898590825183,3757.3417600890475,3856.4598745342255,3706.9440386099445,3804.7322029578313,3779.1287930644512,3632.6104329819141,3728.437011003929,3583.8835515225055,3678.4242845571157,3653.6697230319833,3394.9472355576972,3604.6585816637221,3464.9030087655192,3556.3040079828766,3418.4227586752577,3508.5972165340881,3484.9840258475783,3349.8672960991635,3438.2326914896307,3304.9281523984337,3392.1076861019292,3369.2774332431613,3022.7360515068985,3324.0762415754839,3195.1966929262835,3279.480635411453,3152.3297324200175,3235.482510824791,3213.705001309288,3089.1037473163251,3170.5881408193081,3047.6582234706348,3128.0489729080732,3106.9936036679605,2787.4268859092435,3065.3065112907502,2946.4576393992475,3024.1779772712616,2906.9233835986261,2983.6005263856596,2963.516148474559,2848.6130161451706,2923.7515244981082,2810.3898111148092,2884.519729917643,2865.1014114003019,2570.412314126665,2826.6555196919639,2717.0576122707739,2788.72480766322,2680.5972441729095,2751.3023800578558,2732.7796433890871,2626.8207423989948,2696.1069151475754,2591.5696033780905,2659.9256338421424,2642.0172267364896,2454.9241104715979,2606.5608097401637,2505.494698312627,2571.5795593896687,2471.8694814130831,2537.0671154366551,2519.984731567396,2422.2747122693008,2486.1637574709025,2389.7648030526088,2353.8098068328945]
[null,"VPL dos kWh Vendidos",null,null,null,null,null,{"$f":"SUM(I556:LT556)","v":212895946.56365785},{"$f":"I549*I548","v":0},{"$f":"J549*J548","v":0},0,0,0,0,0,0,0,0,0,-33617.64,-33435.360000000001,0,0,0,0,0,0,0,0,0,0,0,1116949.0241588901,1098734.9883400092,1508402.4898369529,1646950.5821680224,1788224.7459858458,1920817.8222859835,2090129.0237265073,2068277.2622492551,1773460.9943692349,1422608.5043959923,1136270.3148427941,719259.93805047742,1052279.9163075197,1034825.6161613645,1425890.904526226,1558741.8140209778,1690818.5645134863,1816441.8029887686,1976687.1712592784,1954302.4556263539,1676781.6764062988,1324439.3151549825,1057364.9292930001,666664.67686138721,970633.07511342713,973296.46180879313,1347383.8152806472,1461588.8968423407,1598262.6010920964,1717332.4703801845,1864348.6089322611,1803152.3964940398,1547606.1684065871,1221843.0567179574,975373.31903340307,614773.47470203543,895315.95257229207,897825.47781925451,1272201.865018029,1381408.3307455459,1510900.7465127527,{"$f":"BV549*BV548","v":1615422.3615874441},1720164.2360401996,1663687.6632044828,1427856.4264353518,1127189.3487585806,899734.80329792306,566916.24076117773,825838.19012764457,830028.81090450939,1173680.4495439131,1305740.091899141,1395674.1066501029,1490469.4423735389,1587126.1042896996,1535005.2044433695,1317368.1497346589,1039863.6484352857,829957.4385965527,522779.72019342461,761747.39289956435,763973.90453110263,1082784.2173657203,1234321.96439249,1287672.3736715054,1375177.4137563843,1464372.8618871958,1416271.7348040224,1215425.3561120133,959298.93965566857,765587.35257873242,482074.96076262306,702626.19214889302,704722.74915667309,998923.3104269437,1150854.1146566279,1188024.0599174553,1268799.61688147,1351109.69880724,1306718.3464992652,1121367.3939376739,884972.0590365564,706205.79921120068,444535.42896775081,648089.53493131092,650063.32952138572,921553.47966818837,1061788.2173292614,1096083.3451532584,1170647.0804738831,1246603.2076936681,1205635.5371279661,1034584.667615723,816400.30578152812,651426.44163975317,409915.27209766116,597782.18337773834,600920.47510772594,850172.55982703064,979611.75843238155,1011254.3201419063,1080084.0651426434,1150176.6415624188,1112368.6213777275,954514.69318827358,{"$f":"EH549*EH548","v":753138.31354265416},600892.84513787436,377987.71491773752,551376.40739481931,553124.81725947571,784317.21661369607,903792.05952829227,932987.13063142507,996523.95174772164,1061205.5376745986,1026313.497024242,880638.4585820603,694775.16402716236,554276.1639047754,348543.58056559128,508569.85583168862,510214.96232815133,723559.94522364694,833837.61203901446,860774.41916368401,919425.44726765726,979113.67931256373,946912.73787550174,812477.06497445377,640931.72367284447,511273.00672992453,321389.9260394022,469083.59231490624,470631.22493967146,667506.30077282665,769294.89636436163,794148.04170801572,848289.08365590253,903369.36937350105,873651.98842021078,749588.62757186918,591258.1861584594,471603.46769881615,296348.78340660065,432660.28301983164,435011.1159246405,615792.34274054389,709745.44669019768,732676.0378983398,782653.98706603877,833481.99170837691,806056.63688799052,691565.41576931148,545431.80484643963,435009.30918296328,273255.99854714912,399062.5246307308,400431.49280006229,568082.27688847552,654803.14251475921,675959.83529077179,722094.89657199429,768998.83799211506,743688.74522684689,638031.21420622256,503154.80048349127,401252.2853428151,251960.15987912155,368071.30164987722,{"$f":"GT549*GT548","v":369358.5104537225},524066.27940093074,604111.70938559598,623631.66957053554,666219.41312063299,709502.17962546472,686144.21616249252,588638.8876608588,464152.43061810319,370112.59528188547,232321.61009874166,339484.56305374071,340694.7036299936,483458.48916962079,557342.41269133566,575352.20403215173,614665.46094098676,654606.56575133174,633050.17903522181,543068.13404234475,428171.20823989197,341387.45582969225,214211.53450628565,313115.90906744869,314877.32140635222,445995.15523332701,514191.92959977541,530808.33294433216,567098.94500653516,603956.32992850011,584062.57752294326,501023.41095480404,394977.25811085769,314889.78470558784,197511.11998679268,288793.37954205635,289862.45959505351,411432.92738605384,474380.38538483175,489711.15459909197,523211.58941318718,557223.28935318987,538863.94366287265,462232.02242943988,364354.80014923681,290446.98553021689,182110.7791735763,266358.33607740694,267362.95479138818,379547.27889300417,437649.5414470653,451794.10094096913,482718.94270412793,514104.62176237383,497161.34378762607,426442.35345531936,336104.75004847592,267899.82681077468,167909.43474606704,245664.4306407246,246608.34021205973,350131.05110797042,403761.12331267685,416811.21168398403,{"$f":"JF549*JF548","v":445358.53725102899},474320.90630032326,458684.48310184275,393422.24089463317,310043.42807222332,247101.40763474055,154813.85920428956,226576.65399153123,227896.75896393327,322993.11057404021,372495.27780040004,384535.54175761458,410888.19079621474,437614.31568880373,423183.95665014896,362957.47024948656,286001.36766604165,227916.20336825048,142738.06582282166,208970.45774060168,209803.38897227898,297957.10991694458,343649.14938041725,354757.69178464386,379084.43917868688,403746.94801859622,390429.63537287537,334850.38856054028,263822.21617230284,210219.1851733776,131602.74681972701,192730.94434784472,193513.22350453024,274860.34451163851,317035.5665196901,327284.45208879578,349741.0901143208,372499.28738181951,360209.17681855074,308918.62446830026,243361.72053062162,193895.00763667276,121334.7550828665,177752.11980428814,178486.73249629419,253552.69752212713,292481.82951890054,301937.55146377021,322667.88868257048,343668.78339675243,332326.65088746377,284993.90716039971,224486.79139604486,178837.25924245769,111866.62607915592,163936.20414961028,164925.80806461297,233895.66648614765,269828.59200212988,278552.50261233543,297689.28589366417,317068.54044482933,306601.27172368806,262920.97656730283,{"$f":"LR549*LR548","v":207074.63961462112},164947.77083142157,99370.943633188188]
[null,"LCOE Combinado PV & BESS",null,null,null,null,null,{"$f":"(H553+H554+H555)/H556*1000","v":137.32960787394566}]
[null,null,null,null,null,{"$f":"(F237+F238*2/3)*-1","v":0}]

{"sheet":"Cronograma","index":6,"n_rows":88,"n_cols":41,"rows_kept":88,"cut":false,"hidden":false,"merged":[[68,10,70,12],[69,37,69,39],[72,13,72,17],[73,13,73,24],[73,25,73,36],[73,37,73,42],[61,10,63,12],[62,37,62,39],[65,10,67,12],[65,13,67,15],[65,25,67,27],[67,28,67,36],[51,40,51,41],[53,28,53,36],[54,10,56,12],[55,37,55,39],[58,10,60,12],[58,13,60,15],[58,22,60,24],[58,40,58,41],[60,28,60,36],[47,10,49,12],[48,19,48,27],[48,28,48,30],[51,10,53,12],[51,13,53,15],[51,19,53,21],[40,10,42,12],[41,19,41,27],[41,28,41,30],[44,10,46,12],[44,13,46,15],[44,16,46,18],[46,19,46,27],[30,40,30,41],[32,28,32,36],[33,10,35,12],[34,37,34,39],[37,10,39,12],[37,13,39,15],[37,16,39,18],[39,19,39,27],[26,10,28,12],[27,19,27,27],[30,10,32,12],[30,13,32,15],[30,25,32,27],[20,22,20,24],[20,28,20,30],[21,25,21,27],[21,31,21,33],[23,10,25,12],[23,13,25,15],[23,16,25,18],[25,19,25,27],[16,10,16,12],[17,13,17,15],[18,13,18,17],[19,17,19,19],[19,22,19,24],[0,25,0,36],[0,37,0,42],[1,1,1,3],[1,4,1,6],[1,7,1,9],[1,10,1,12],[1,13,1,15],[1,16,1,18],[1,19,1,21],[1,22,1,24],[1,25,1,27],[1,28,1,30],[1,31,1,33],[1,34,1,36],[1,37,1,39],[1,40,1,42],[74,13,74,15],[74,16,74,18],[74,19,74,21],[74,22,74,24],[74,25,74,27],[74,28,74,30],[74,31,74,33],[74,34,74,36],[74,37,74,39],[74,40,74,42],[65,40,65,41],[27,28,27,30],[0,1,0,12],[0,13,0,24],[3,2,3,6],[4,2,4,4],[4,5,4,6],[5,4,5,5],[5,6,5,9],[15,8,15,9]]}
["Cronograma",2026,null,null,null,null,null,null,null,null,null,null,null,2027,null,null,null,null,null,null,null,null,null,null,null,2028,null,null,null,null,null,null,null,null,null,null,null,2029]
[null,"Q1",null,null,"Q2",null,null,"Q3",null,null,"Q4",null,null,"Q1",null,null,"Q2",null,null,"Q3",null,null,"Q4",null,null,"Q1",null,null,"Q2",null,null,"Q3",null,null,"Q4",null,null,"Q1",null,null,"Q2"]
["Autorizações & PPA"]
["Licença de Produção",null,"Aprovar"]
["PPA Final ",null,"Aprovar",null,null,"Executar"]
["Licença/Permissão de Construção",null,null,null,"Sumeter",null,"Aprovar"]
[]
["Financiamento"]
["Aprovação de Financiamento Europeu",null,null,null,null,null," "]
["Aprovação Bancária",null,null,null,null,null,null,null,null," "]
["Compromisso dos Investidores",null,null,null,null,null,null," "]
["Fecho do Financiamento do Terreno",null,null,null,null,null,null,null,null,null," "]
["Fecho do Financiamento da Construção",null,null,null,null,null,null,null,null,null,null,null," "]
[]
["Engenharia, Fornecimento e Construção (EPC)"]
["Concurso Público / RFP",null,null,null,null,null,null,null," "]
["Contrato EPC",null,null,null,null,null,null,null,null,null," "]
["Projeto e Planeamento",null,null,null,null,null,null,null,null,null,null,null,null," "]
["Aquisição",null,null,null,null,null,null,null,null,null,null,null,null," "]
["Entrega de módulos, estruturas, cabos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SM/Faial/TER",null,null,null,null,"SM/P/SJ/StM"]
["Entrega de inversores",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SM/Faial/Ter",null,null,null,null,null,"SM/P/SJ/StM"]
["Entrega do BESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SM/Faial/Ter",null,null,null,null,null,"SM/P/SJ/StM"]
[]
[null,null,null,null,null,null,null,null,null,null,"   LAGOA NASCENTE",null,null,"Projeto, Planeamento, Aquisição",null,null,"Preparação do Local",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jul 1 '28"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Instalação de postes, estruturas, módulos"]
[null,null,null,null,null,null,null,null,null,null,"15 Months                     Apr 1 2027 - Jun 30 2028",null,null,null,null,null,null,null,null,22,22,22,22,22,22,22,22,22,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Instalação de cablagem, inversores, BESS",null,null,null,null,null,null,null,null,"Teste",null,null,"Operação"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,3,3,3,3,3,3,3,3,1.5,1.5,1.5]
[]
[null,null,null,null,null,null,null,null,null,null,"   LAGOA POENTE",null,null,"Projeto, Planeamento, Aquisição",null,null,null,null,null,null,null,null,null,null,null,"Preparação do Local",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apr 1 '29"]
["Operação Comercial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Instalação de postes, estruturas, módulos"]
[null,null,null,null,null,null,null,null,null,null,"15 Months                     Jan 1 2028 - Mar 31 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,20,20,20,20,20,20,20,20,1,1,1]
[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,"Wiring, Inverters, BESS, Network",null,null,null,null,null,null,null,null,"Testing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,3,3,3,3,3,3,3,3,1.5,1.5,1.5]
[]
[null,null,null,null,null,null,null,null,null,null,"FAIAL",null,null,"Projeto, Planeamento, Aquisição",null,null,"Preparação do Local",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jul 1 '28"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Instalação de postes, estruturas, módulos"]
[null,null,null,null,null,null,null,null,null,null,"15 Months                     Apr 1 2027 - Jun 30 2028",null,null,null,null,null,null,null,null,15,15,15,15,15,15,15,15,15,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wiring, Inverters, BESS, Network",null,null,null,null,null,null,null,null,"Testing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,2,2,2,2,2,2,2,1,1,1]
[]
[null,null,null,null,null,null,null,null,null,null,"TERCEIRA",null,null,"Projeto, Planeamento, Aquisição",null,null,"Preparação do Local",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jul 1 '28"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Instalação de postes, estruturas, módulos"]
[null,null,null,null,null,null,null,null,null,null,"15 Months                     Apr 1 2027 - Jun 30 2028",null,null,null,null,null,null,null,null,22,22,22,22,22,22,22,22,22,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wiring, Inverters, BESS, Network",null,null,null,null,null,null,null,null,"Testing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,3,3,3,3,3,3,3,3,2,2,2]
[]
[null,null,null,null,null,null,null,null,null,null,"PICO",null,null,"Projeto, Planeamento, Aquisição",null,null,null,null,null,"Preparação do Local",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apr 1 '29"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Instalação de postes, estruturas, módulos"]
[null,null,null,null,null,null,null,null,null,null,"15 Months                     Jan 1 2028 - Mar 31 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,15,15,15,15,15,15,15,15,1,1,1]
[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,"Wiring, Inverters, BESS, Network",null,null,null,null,null,null,null,null,"Testing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,2,2,2,2,2,2,2,1,1,1]
[]
[null,null,null,null,null,null,null,null,null,null,"SÃO JORGE",null,null,"Projeto, Planeamento, Aquisição",null,null,null,null,null,null,null,null,"Preparação do Local",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apr 1 '29"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Instalação de postes, estruturas, módulos"]
[null,null,null,null,null,null,null,null,null,null,"15 Months                     Jan 1 2028 - Mar 31 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,8,8,8,8,8,8,8,8,1,1,1]
[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,"Wiring, Inverters, BESS, Network",null,null,null,null,null,null,null,null,"Testing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,2,2,2,2,2,2,2,1,1,1]
[]
[null,null,null,null,null,null,null,null,null,null,"SANTA MARIA",null,null,"Projeto, Planeamento, Aquisição",null,null,null,null,null,null,null,null,null,null,null,"Preparação do Local",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apr 1 '29"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Instalação de postes, estruturas, módulos"]
[null,null,null,null,null,null,null,null,null,null,"15 Months                     Jan 1 2028 - Mar 31 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,6,6,6,6,6,6,6,6,1,1,1]
[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,"Wiring, Inverters, BESS, Network",null,null,null,null,null,null,null,null,"Testing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,2,2,2,2,2,2,2,1,1,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL TRBALHADORES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2027,null,null,null,null,null,null,null,null,null,null,null,2028,null,null,null,null,null,null,null,null,null,null,null,2029]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Q1",null,null,"Q2",null,null,"Q3",null,null,"Q4",null,null,"Q1",null,null,"Q2",null,null,"Q3",null,null,"Q4",null,null,"Q1",null,null,"Q2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Trabalhadores",null,null,null,null,null,{"$f":"T27+T34+T41+T48+T55+T62+T69","v":59},{"$f":"U27+U34+U41+U48+U55+U62+U69","v":59},59,59,59,59,59,59,59,52,52,52,49,49,49,49,49,49,4,4,4]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricistas",null,null,null,null,null,{"$f":"T29+T36+T43+T50+T57+T64+T71","v":8},8,8,8,8,8,8,8,8,13.5,13.5,13.5,9,9,9,9,9,9,4.5,4.5,4.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"   Sênior",null,null,null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"   Júnior",null,null,null,null,null,{"$f":"T78-T79","v":5},5,5,5,5,5,5,5,5,10.5,10.5,10.5,6,6,6,6,6,6,1.5,1.5,1.5]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Engenheiros",null,null,null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Gerentes do local",null,null,null,null,null,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Admin",null,null,null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",null,null,null,null,null,{"$f":"T76+T78+T82+T84+T86","v":76},76,76,76,76,76,76,76,76,75.5,75.5,75.5,68,68,68,68,68,68,15.5,15.5,15.5]

{"sheet":"Capex","index":7,"n_rows":203,"n_cols":10,"rows_kept":203,"cut":false,"hidden":false,"merged":[[8,6,9,6],[8,7,9,7],[31,6,32,6],[31,7,32,7],[39,6,40,6],[39,7,40,7],[47,6,48,6],[47,7,48,7],[83,6,84,6],[83,7,84,7],[10,6,11,6],[16,6,17,6],[18,6,19,6],[22,6,23,6],[26,6,27,6],[28,6,29,6],[37,6,38,6],[37,7,38,7],[35,6,36,6],[35,7,36,7],[119,0,120,1],[99,8,100,8],[119,5,120,5],[92,5,93,5],[92,3,93,3],[92,4,93,4],[95,0,96,0],[95,5,96,5],[92,0,93,0],[112,0,113,1],[112,5,113,5],[95,4,96,4],[112,4,113,4],[92,6,93,6],[92,7,93,7],[95,6,96,6],[95,7,96,7],[112,6,113,6],[112,7,113,7],[119,6,120,6],[119,7,120,7],[90,8,91,8],[83,5,84,5],[83,2,84,2],[83,4,84,4],[81,8,82,8],[81,5,82,5],[61,0,62,0],[61,2,62,2],[61,3,62,3],[61,4,62,4],[61,5,62,5],[74,5,75,5],[81,3,82,3],[79,4,80,4],[79,5,80,5],[81,1,82,1],[81,0,82,0],[81,2,82,2],[79,8,80,8],[79,0,80,0],[79,3,80,3],[90,5,91,5],[85,3,86,3],[83,3,84,3],[90,0,91,0],[88,0,89,0],[79,1,80,1],[79,2,80,2],[88,3,89,3],[85,4,86,4],[85,1,86,1],[90,2,91,2],[85,0,86,0],[90,4,91,4],[83,0,84,1],[85,2,86,2],[90,3,91,3],[81,4,82,4],[88,5,89,5],[88,2,89,2],[39,8,40,8],[45,5,46,5],[45,8,46,8],[41,5,42,5],[39,5,40,5],[43,5,44,5],[37,5,38,5],[88,4,89,4],[85,8,86,8],[85,5,86,5],[37,4,38,4],[45,4,46,4],[49,8,50,8],[77,4,78,4],[49,4,50,4],[47,4,48,4],[74,8,75,8],[41,8,42,8],[37,8,38,8],[31,5,32,5],[41,4,42,4],[43,4,44,4],[74,4,75,4],[77,5,78,5],[43,8,44,8],[33,8,34,8],[33,5,34,5],[47,5,48,5],[49,5,50,5],[33,4,34,4],[39,4,40,4],[35,5,36,5],[35,8,36,8],[77,0,78,0],[47,0,48,0],[45,3,46,3],[74,0,75,0],[47,3,48,3],[77,3,78,3],[49,0,50,0],[74,3,75,3],[77,2,78,2],[47,2,48,2],[45,0,46,0],[74,2,75,2],[49,3,50,3],[45,2,46,2],[8,5,9,5],[10,0,11,0],[28,1,29,1],[8,0,9,0],[10,1,11,1],[10,2,11,2],[8,2,9,2],[8,4,9,4],[10,5,11,5],[8,3,9,3],[28,4,29,4],[10,3,11,3],[14,0,15,0],[14,1,15,1],[14,2,15,2],[14,3,15,3],[14,4,15,4],[14,5,15,5],[16,2,17,2],[28,0,29,0],[28,5,29,5],[22,1,23,1],[22,2,23,2],[22,3,23,3],[39,0,40,0],[10,4,11,4],[28,2,29,2],[28,3,29,3],[31,0,32,0],[49,2,50,2],[74,1,75,1],[33,0,34,0],[41,2,42,2],[41,3,42,3],[43,3,44,3],[43,2,44,2],[39,2,40,2],[39,3,40,3],[33,3,34,3],[33,2,34,2],[37,0,38,0],[41,0,42,0],[43,0,44,0],[35,0,36,0],[41,1,42,1],[31,4,32,4],[35,4,36,4],[22,0,23,0],[22,4,23,4],[22,5,23,5],[26,0,27,0],[26,1,27,1],[26,2,27,2],[26,3,27,3],[26,4,27,4],[26,5,27,5],[16,3,17,3],[16,4,17,4],[16,5,17,5],[18,0,19,0],[18,1,19,1],[18,2,19,2],[18,3,19,3],[18,4,19,4],[18,5,19,5],[16,0,17,1]]}
[{"$f":"Entradas!$D$6&\" - Detalhamento das Despesas de Capital\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (São Miguel Nascente) - Detalhamento das Despesas de Capital"}]
[]
[]
[]
[]
[]
[]
[null,"Measure","Measure","Number","Cost /Unit","CapEx","PV","BESS","Comments and Assumptions"]
["Preparação do Local",null,null,null,{"$f":"F9/D44","v":9.8328630694702129E-2},{"$f":"F11+F15+F17+F19+F23+F27+F29","v":1526375},{"$f":"G11+G15+G17+G19+G23+G27+G29","v":1492606.875},36268.125]
[]
["Estradas","EUR/metro","sq meter",{"$f":"D13+D14","v":13000},{"$f":"F11/D11","v":31.153846153846153},{"$f":"F13+F14","v":405000},{"$f":"F11","v":405000},null,"Includes drainage tile"]
[]
["7m ",null,"sq meter",4000,45,{"$f":"D13*E13","v":180000}]
["4m",null,"sq meter",9000,25,{"$f":"D14*E14","v":225000}]
["Fundações","EUR/metro cúbico","cubic meter",375,145,{"$f":"D15*E15","v":54375},{"$f":"0.333*F15","v":18106.875},{"$f":"0.667*F15","v":36268.125},"Foundations 1500m2"]
[]
["Casa móvel para uso dos trabalhadores (mobilada), Contentor IT, Garagem",null,null,null,null,75000,75000]
[]
["Nivelamento e remoção de árvores",null,null,null,null,{"$f":"SUM(F21:F22)","v":747000},{"$f":"F19","v":747000}]
[]
["  Árvores",null,"m2",3000,9,{"$f":"D21*E21","v":27000}]
[" Nivelamento do terreno",null,"m2",160000,4.5,{"$f":"D22*E22","v":720000}]
["Linhas de água + boca de incêndio","EUR/metro","meter",300,50,{"$f":"D23*E23","v":15000},{"$f":"F23+F25","v":17500}]
[]
["    Boca de incêndio",null,null,1,2500,{"$f":"D25*E25","v":2500}]
[]
["Fossos de drenagem, Fossa séptica e campo de infiltração",null,null,4,7500,{"$f":"D27*E27","v":30000},{"$f":"F27","v":30000}]
[]
["Vedações e Portões","EUR/metro","meter",2500,80,{"$f":"D29*E29","v":200000},{"$f":"F29","v":200000}]
[]
[]
["Mão de Obra e Engenharia",null,null,null,{"$f":"F32/$D44","v":0.15455601618787368},{"$f":"SUM(F34:F39)","v":2399203.9504876006},{"$f":"SUM(G34:G39)","v":1984090.3615426002},{"$f":"SUM(H34:H39)","v":415113.58894500014}]
[]
["      Mão de Obra de Construção",null,null,null,{"$f":"F34/D$44","v":6.8008327184472278E-2},{"$f":"'Tabalhadores de Construção'!I93","v":1055706.8645500001},null,null,"See detail in construction labor tab"]
[null,null,null,null,null,null,{"$f":"F34-H35","v":908367.71875},{"$f":"'Tabalhadores de Construção'!I92","v":147339.14580000006}]
["Integrador de Sistemas",null,null,null,null,{"$f":"Entradas!$E93*F38","v":122136.09872160002},{"$f":"Entradas!$E93*G38","v":97792.967526600027},{"$f":"Entradas!$E93*H38","v":24343.131195000009},0,{"$f":"SUM(H36:H39)","v":267774.44314500008}]
[null,null,null,{"$f":"SUM(F36:F39)","v":1343497.0859376001}]
["Taxa EPC",null,null,null,{"$f":"F38/D$44","v":7.8679717275819433E-2},{"$f":"Entradas!$E$91*(F40+F48+F9)+Entradas!$E$92*'Tabalhadores de Construção'!I58","v":1221360.9872160002},{"$f":"F38-H38","v":977929.67526600021},{"$f":"0.075*H48+0.25*H35","v":243431.31195000006},{"$f":"Entradas!E91*100&\"% of capital equipment costs and \"&Entradas!E92*100&\"% of non-admin labor costs\"","v":"10% of capital equipment costs and 25% of non-admin labor costs"}]
[]
["Equipamento de Geração e Infraestrutura",null,null,null,{"$f":"F40/D44","v":0.25970504999999999},{"$f":"SUM(F42:F47)","v":4031453.4321600003},{"$f":"SUM(G42:G47)","v":4031453.4321600003},0]
[]
["   Módulos Fotovoltaicos","EUR/watt","watts",{"$f":"Entradas!E35*Entradas!E36","v":15600815.999999998},0.13,{"$f":"D42*E42*(1+Entradas!E$86)*(1+Entradas!$E89)","v":2387080.8561600004},{"$f":"F42","v":2387080.8561600004}]
[]
["Estruturas e Estacas","EUR/watt","watts",{"$f":"Entradas!E31*1000000","v":15523200},0.09,{"$f":"D44*E44*(1+Entradas!E$86)*(1+Entradas!E89)","v":1644372.5760000001},{"$f":"F44","v":1644372.5760000001}]
[]
[null,"Por unidade","#",0,0,{"$f":"D46*E46*(1+Entradas!E$86)*(1+Entradas!E89)","v":0}]
[]
["Infraestrutura Elétrica e Interligação",null,null,null,{"$f":"F48/D44","v":0.3321705698567306},{"$f":"F52+F54+F58+F62+F75+F78+F80+F82+F60+F77","v":5156350.1900000004},{"$f":"SUM(G52:G83)","v":2401729.85},{"$f":"SUM(H52:H83)","v":2754620.3400000008}]
[]
["     Sistema de Controlo de Potência (PCS)"]
[]
["         Inversores (FV)","4MVA (preço em EUR/watt)",3,null,8.5000000000000006E-2,{"$f":"C52*E52*(1+Entradas!E$86)*4000000*(1+Entradas!E89)","v":1200540},{"$f":"F52","v":1200540}]
[]
["Transformadores","10MVA 15kV elevação para 60kV",1,null,90000,{"$f":"(C54*E54+C55*E55+C56*E56)*(1+Entradas!E86)*(1+Entradas!E89)","v":176550},{"$f":"F54","v":176550}]
[null,"60kVA 15kv-230V",1,null,20000]
[null,"30kVA 15kV-230V",2,null,20000]
[]
["         Conversores (armazenamento DC para AC)","3.06MVA (preço em EUR/watt)",2,null,8.5000000000000006E-2,{"$f":"C58*E58*(1+Entradas!E$86)*3060000*(1+Entradas!E89)","v":612275.40000000014},null,{"$f":"F58","v":612275.40000000014}]
[]
["         Conversores (Boost DC armazenamento)","500kVa",792,null,25,{"$f":"C60*E60*(1+Entradas!E$86)*(1+Entradas!E89)","v":23304.600000000002},{"$f":"F60","v":23304.600000000002}]
[]
["       Cablagem, Tubos/Conduítes, Componentes Elétricos",null,"watts DC",{"$f":"Entradas!E31*1000000","v":15523200},{"$f":"F62/D62","v":3.2021007266542979E-2},{"$f":"SUM(F64:F73)*(1+Entradas!E89)","v":497068.5}]
[null,null,null,null,null,null,{"$f":"F62-H72","v":459568.5}]
["             Quadros de Manobra 1.5kV",null,"units",3,2500,{"$f":"D64*E64","v":7500}]
["            Quadros de Manobra 15kV",null,"units",1,40000,{"$f":"D65*E65","v":40000}]
["             Quadros de Manobra 60kV",null,"units",0.5,80000,{"$f":"D66*E66","v":40000}]
["             Caixas Combinadoras (pequenas - incluindo componentes)",null,"units",{"$f":"Entradas!E33/28*1.02","v":807.84},200,{"$f":"ROUNDUP(D67*E67,-3)","v":162000}]
["             Caixas Combinadoras (grandes - incluindo componentes)",null,"units",{"$f":"D67/9","v":89.76},500,{"$f":"ROUNDUP(D68*E68,-3)","v":45000}]
["            Conectores M4",null,"units",{"$f":"Entradas!E33*2","v":44352},0.75,{"$f":"ROUNDUP(D69*E69,-3)","v":34000}]
["            Cabo DC (Cabo FV 4mm² até caixas combinadoras) 325m/array",null,"meters",15000,0.8,{"$f":"D70*E70","v":12000}]
["             Cabo DC (Cabo 13mm/130mm² das caixas combinadoras para inversores) 125m/array",null,"meters",6000,0.8,{"$f":"D71*E71","v":4800}]
["            Cabo e conduíte para AC 15kV",null,"meters",7500,15,{"$f":"D72*E72","v":112500},null,{"$f":"F72/3","v":37500}]
["             Cabo e conduíte para AC 60kV",null,"meters",375,18,{"$f":"D73*E73","v":6750}]
[]
["       Baterias","eur/kwh","Kwh",{"$f":"Entradas!E54","v":12219},145,{"$f":"D75*E75*(1+Entradas!E$86)*(1+Entradas!E90)","v":2104844.9400000004},null,{"$f":"F75","v":2104844.9400000004},"Includes BESS containers, HVAC, Fire suppression, Battery Management Software System. Does not include inverter."]
[]
["       Linha de Transmissão e Painel de Subestação",null,null,0,0,450000,{"$f":"F77","v":450000}]
["       Contentor Marítimo",null,null,2,4000,{"$f":"D78*E78","v":8000}]
[null,null,null,null,null,null,{"$f":"F78","v":8000}]
["       Equipamento de Segurança",null,"Site",1,31142.5,{"$f":"D80*E80*(1+Entradas!E$86)","v":34256.75},{"$f":"F80","v":34256.75}]
[]
["       Equipamento de Controlo e Monitorização",null,"Site",1,45000,{"$f":"D82*E82*(1+Entradas!E$86)+10","v":49510.000000000007},{"$f":"F82","v":49510.000000000007}]
[]
["Infraestrutura de Computação, Rede e Geral",null,null,null,{"$f":"F84/D44","v":7.4726860441146157E-3},{"$f":"SUM(F86:F91)","v":116000},{"$f":"SUM(G86:G91)","v":116000},0]
[]
["     Infraestrutura de Rede",null,"Site",1,5000,{"$f":"D86*E86*(1+Entradas!E$86)","v":5500},{"$f":"F86","v":5500}]
[]
["     Software",null,"Site",1,50000,{"$f":"D88*E88","v":50000},{"$f":"F88","v":50000}]
["     Servidores",null,"Site",1,5000,{"$f":"D89*E89*(1+Entradas!E$86)","v":5500},{"$f":"F89","v":5500}]
[]
["     Equipamento e Ferramentas",null,"Site",1,50000,{"$f":"D91*E91*(1+Entradas!E$86)","v":55000.000000000007},{"$f":"F91","v":55000.000000000007}]
[]
["      Custos Totais de Capital",null,null,null,{"$f":"F93/D44","v":0.85223295278342104},{"$f":"F9+F32+F40+F48+F84","v":13229382.572647601},{"$f":"G9+G32+G40+G48+G84","v":10025880.5187026},{"$f":"H9+H32+H40+H48+H84","v":3206002.0539450007}]
[]
[null,null,null,null,"Per MWp",{"$f":"F93/(Entradas!$E$10*1000000)","v":0.85223295278342104},{"$f":"G93/(Entradas!$E$10*1000000)","v":0.64586428820749586},{"$f":"H93/(Entradas!$E$10*1000000)","v":0.20652971384411725}]
["  Custos Financeiros e Operacionais",null,null,null,{"$f":"F96/D44","v":0.25831070501643416},{"$f":"SUM(F99:F111)","v":4009808.736111111},{"$f":"SUM(G99:G111)","v":3132897.6903027762},{"$f":"SUM(H99:H111)","v":876911.04580833507}]
[]
[]
["         Comissões de Financiamento",null,null,null,null,{"$f":"Cálculos!H66","v":135000},{"$f":"F99*(G$93/F$93)","v":102309.6779152238},{"$f":"F99-G99","v":32690.322084776199}]
[]
["         Juros do Empréstimo de Construção",null,null,null,null,{"$f":"Cálculos!H72","v":1132866.736111111},{"$f":"F101*(G$93/F$93)","v":858542.45105480449},{"$f":"F101-G101","v":274324.28505630651}]
[]
["         Honorários Legais",null,null,null,null,25000,{"$f":"F103*(G$93/F$93)","v":18946.23665096737},{"$f":"F103-G103","v":6053.7633490326298}]
[]
["         Taxa do Promotor",null,null,{"$f":"Entradas!E31*1000000","v":15523200},{"$f":"Entradas!E87","v":0.15},{"$f":"D105*E105","v":2328480},{"$f":"F105*(G$93/F$93)","v":1764637.3246817803},{"$f":"F105-G105","v":563842.6753182197},{"$f":"F105/15.52/1000000*1.09","v":0.16353371134020622}]
[]
["         Taxa de Licença de Produção de Energia / Taxa de Interligação à Rede",null,null,null,null,0]
[]
["         Custos da Fase de Desenvolvimento",null,null,null,null,0]
[]
["         Custos Operacionais Durante a Construção",null,null,null,null,{"$f":"Cálculos!H71","v":388461.99999999994},{"$f":"F111","v":388461.99999999994},{"$f":"F111-G111","v":0}]
[]
[" Custos Totais de Capital e Financiamento (Fases de Desenvolvimento e Construção)",null,null,null,{"$f":"F113/D44","v":1.1105436577998553},{"$f":"F93+F96","v":17239191.308758713},{"$f":"G93+G96","v":13158778.209005376},{"$f":"H93+H96","v":4082913.099753336}]
[]
[]
["         Conta de Reserva para Serviço da Dívida (DSRA)",null,null,null,null,{"$f":"Entradas!E142","v":423493.41},{"$f":"F116*(G$93/F$93)","v":320944.25463940605},{"$f":"F116-G116","v":102549.15536059393}]
[]
["         Capital de Exploração",null,null,null,null,{"$f":"Entradas!E141","v":337315.29},{"$f":"F118*(G$93/F$93)","v":255634.21241318749},{"$f":"F118-G118","v":81681.077586812491}]
[]
["Custos Totais do Projeto",null,null,null,null,{"$f":"F113+F116+F118","v":18000000.008758713},{"$f":"G113+G116+G118","v":13735356.67605797},4267143.3327007424]
[]
[null,null,null,null,null,null,{"$f":"G120/F120","v":0.76307537052080066},{"$f":"H120/F120","v":0.23706351836802061}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total Debt plus Subsidy",null,{"$f":"D213+D219+F224","v":0}]

{"sheet":"Tabalhadores de Construção","index":8,"n_rows":93,"n_cols":51,"rows_kept":93,"cut":false,"hidden":false,"merged":[[59,2,60,2],[59,1,60,1],[59,3,60,3],[59,4,60,4],[59,5,60,5],[2,9,2,14],[5,36,5,38],[5,15,5,17],[5,18,5,20],[5,21,5,26],[5,27,5,35],[7,21,7,23],[7,24,7,26],[7,27,7,32],[7,33,7,35],[2,39,2,50],[2,15,2,26],[2,27,2,38]]}
[{"$f":"Entradas!$D$6&\" - Detalhe da Mão de Obra de Construção\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (São Miguel Nascente) - Detalhe da Mão de Obra de Construção"}]
[]
[null,null,null,null,null,null,null,null,null,2025,null,null,null,null,null,2026,null,null,null,null,null,null,null,null,null,null,null,2027,null,null,null,null,null,null,null,null,null,null,null,2028]
[null,null,null,null,null,null,null,null,null,"Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
["Mão de Obra","Unidades","Custo Unitário de Mão de Obra","Horas/Unidade","Pessoa-Horas","Por Hora","Horas Necessárias","Horas Reais","Totais",157.5,75,168,176,168,120,157.5,135,157.5,150,157.5,150,157.5,176,168,176,168,120,157.5,135,157.5,150,157.5,150,157.5,176,168,176,168,120,157.5,135,157.5,150,157.5,150,157.5,176,168,176,168,120]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Design",null,null,"Procurement",null,null,"Land Prep",null,null,null,null,null,"Installation",null,null,null,null,null,null,null,null,"Testing"]
["Trabalhadores Gerais"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Roads, Trenches, Concrete",null,null,"Fences, Drainage, Buried Cable"]
["       Instalação de Vedações",{"$f":"Capex!D29","v":2500},"1 pessoa-hora por metro @ 9 €/h + Taxa PR 26,5 %",1,{"$f":"B9*D9","v":2500},15,0,{"$f":"SUM(J10:AM10)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J10:AY10)","v":0},{"$f":"J$5*J9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J11:AY11)","v":0},{"$f":"J10*$F9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["       Instalação de Drenagem e Cabos Enterrados",{"$f":"Capex!D27","v":4},"0,25 pessoas-horas por metro @ 9 €/h + Taxa PR 26,5 %",0.25,{"$f":"B12*D12","v":1},15,{"$f":"E12","v":1},{"$f":"SUM(J13:AM13)","v":2818},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V12","v":0},{"$f":"W12","v":0},0,0,0,2,2,2,{"$f":"AD12","v":2},{"$f":"AE12","v":2},2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J13:AY13)","v":2818},{"$f":"J$5*J12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,315,270,315,300,315,300,315,352,336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J14:AY14)","v":42270},{"$f":"J13*$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4725,4050,4725,4500,4725,4500,4725,5280,5040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Instalação de Estruturas Solares",{"$f":"B18/28","v":795.95999999999992},"4 pessoas-horas por rack @ 9 €/h + Taxa PR 26,5 %",4,{"$f":"B15*D15","v":3183.8399999999997},15,{"$f":"E15","v":3183.8399999999997},{"$f":"SUM(J16:AM16)","v":2818},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V15","v":0},{"$f":"W15","v":0},0,0,0,2,2,2,{"$f":"AD15","v":2},{"$f":"AE15","v":2},2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J16:AY16)","v":2818},{"$f":"J$5*J15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,315,270,315,300,315,300,315,352,336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J17:AY17)","v":42270},{"$f":"J16*$F15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4725,4050,4725,4500,4725,4500,4725,5280,5040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["       Instalação de Módulos Solares",{"$f":"Entradas!E35","v":22286.879999999997},"0,5 h por módulo @ 9 €/h + 26,5 % Taxa PR (2,5 cêntimos/W)",0.5,{"$f":"B18*D18","v":11143.439999999999},15,{"$f":"E18","v":11143.439999999999},{"$f":"SUM(J19:AM19)","v":11272},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V18","v":0},0,0,0,0,8,8,{"$f":"AC18","v":8},{"$f":"AD18","v":8},{"$f":"AE18","v":8},8,8,8,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J19:AY19)","v":11272},{"$f":"J$5*J18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1260,1080,1260,1200,1260,1200,1260,1408,1344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J20:AY20)","v":169080},{"$f":"J19*$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18900,16200,18900,18000,18900,18000,18900,21120,20160,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["       Instalação de Estacas",{"$f":"B18/1.75","v":12735.359999999999},"Duas pessoas, 3 estacas/h @ 11,39 €/h × 2",{"$f":"2/3","v":0.66666666666666663},{"$f":"B21*D21","v":8490.239999999998},15,{"$f":"E21","v":8490.239999999998},{"$f":"SUM(J22:AM22)","v":8454},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V21","v":0},0,0,0,0,6,6,{"$f":"AC21","v":6},{"$f":"AD21","v":6},{"$f":"AE21","v":6},6,6,6,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J22:AY22)","v":8454},{"$f":"J$5*J21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,945,810,945,900,945,900,945,1056,1008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q22*$F21","v":0},0,0,0,0,0,0,0,0,0,0,14175,12150,14175,13500,14175,13500,14175,15840,15120]
["       Instalação de Cablagem (Painéis)",{"$f":"B18","v":22286.879999999997},"4 painéis por hora",0.25,{"$f":"B24*D24","v":5571.7199999999993},15,{"$f":"E24","v":5571.7199999999993},{"$f":"SUM(J25:AM25)","v":5636},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V24","v":0},{"$f":"W24","v":0},{"$f":"X24","v":0},0,0,4,{"$f":"AB24","v":4},4,{"$f":"AD24","v":4},{"$f":"AE24","v":4},4,4,4,4]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J25:AY25)","v":5636},{"$f":"J$5*J24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,630,540,630,600,630,600,630,704,672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J26:AY26)","v":84540},{"$f":"J25*$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9450,8100,9450,9000,9450,9000,9450,10560,10080,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Total Trabalhadores",null,null,null,null,null,null,null,{"$f":"AVERAGE(S28:AD28)","v":5.5},null,null,null,null,null,null,null,null,null,{"$f":"S9+S12+S15+S18+S21+S24","v":0},0,0,{"$f":"V9+V12+V15+V18+V21+V24","v":0},{"$f":"W9+W12+W15+W18+W21+W24","v":0},0,0,0,0,22,22,22,22,22,22,22,22,22]
["Total Horas",null,null,null,null,null,{"$f":"SUM(G9:G24)","v":28390.239999999998},{"$f":"SUM(H9:H24)","v":30998},{"$f":"SUM(J29:AY29)","v":30998},null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"V10+V13+V16+V19+V22+V25","v":0},0,0,0,0,0,3465,2970,3465,3300,3465,3300,3465,3872,3696]
["Custo Total Trabalhadores Gerais",null,null,null,null,null,null,null,{"$f":"SUM(J30:AY30)","v":464970},{"$f":"J22*$F21","v":0},0,0,0,0,0,0,0,0,{"$f":"S11+S14+S17+S20+S23+S26","v":0},{"$f":"T11+T14+T17+T20+T23+T26","v":0},{"$f":"U11+U14+U17+U20+U23+U26","v":0},{"$f":"V11+V14+V17+V20+V23+V26","v":0},0,0,0,0,0,51975,44550,51975,49500,51975,49500,51975,58080,55440,{"$f":"AK22*$F21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Eletricistas"]
[]
["       Instalação de Cablagem (Caixas de Junção)",{"$f":"Capex!D67+Capex!D68","v":897.6},"2 pessoas-horas por caixa (eletricista júnior)",2,{"$f":"B34*D34","v":1795.2},20,{"$f":"E34","v":1795.2},{"$f":"SUM(J35:AM35)","v":1761.25},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V34","v":0},0,0,0,0,1.25,{"$f":"AB34","v":1.25},1.25,1.25,1.25,1.25,1.25,1.25,1.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J35:AY35)","v":1761.25},{"$f":"J$5*J34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,196.875,168.75,196.875,187.5,196.875,187.5,196.875,220,210,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J36:AY36)","v":35225},{"$f":"J35*$F34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3937.5,3375,3937.5,3750,3937.5,3750,3937.5,4400,4200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Instalação de Inversores / PCS / Transformadores / BESS",24,"40 horas por unidade @ 15 €/h (eletricista sénior com assistente)",40,{"$f":"B37*D37","v":960},20,{"$f":"E37","v":960},{"$f":"SUM(J38:AM38)","v":352.25},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V37","v":0},0,0,0,0,0.25,{"$f":"AB37","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"40 horas/unidade (Engenheiro de Baterias com assistente)",null,null,null,null,null,{"$f":"SUM(J38:AY38)","v":352.25},{"$f":"J$5*J37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39.375,33.75,39.375,37.5,39.375,37.5,39.375,44,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J39:AY39)","v":7045},{"$f":"J38*$F37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,787.5,675,787.5,750,787.5,750,787.5,880,840,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["       Instalação de Rede Informática",2,"100 pessoas-horas por local (administrador de sistemas + 1 assistente)",100,100,20,{"$f":"E40","v":100},{"$f":"SUM(J41:AM41)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J41:AY41)","v":0},{"$f":"J$5*J40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB41*$F40","v":0},0,0]
["       Testes",1000,"Eletricistas júniores",1,{"$f":"B43*D43","v":1000},20,{"$f":"E43","v":1000},{"$f":"SUM(J44:AM44)","v":232},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE43","v":0},{"$f":"AF43","v":0},0,0,{"$f":"AI43","v":0},0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J44:AY44)","v":232},{"$f":"J$5*J43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88,84,60,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J45:AY45)","v":4640},{"$f":"J44*$F43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1760,1680,1200,0,0,0,0,0,0,0,0,0,0,0,0]
["      Engenheiro de Sistemas PV",null,"12 meses × 10 500 € × 1,2652",{"$f":"D49/2","v":1171.875},{"$f":"B46*D46","v":0},90,{"$f":"E46","v":0},{"$f":"SUM(J47:AM47)","v":352.25},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V46","v":0},{"$f":"W46","v":0},0,0,0,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J47:AY47)","v":352.25},{"$f":"J$5*J46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39.375,33.75,39.375,37.5,39.375,37.5,39.375,44,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J48:AY48)","v":31702.5},{"$f":"J47*$F46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3543.75,3037.5,3543.75,3375,3543.75,3375,3543.75,3960,3780,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["       Eletricista Sénior",1,"Tempo integral × salário anual 70 000 € × 1,265",{"$f":"D77","v":2343.75},{"$f":"B49*D49","v":2343.75},60,{"$f":"E49","v":2343.75},{"$f":"SUM(J51:AM51)","v":56190},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V49","v":0},{"$f":"W49","v":0},0,0,0,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$5*V49","v":0},{"$f":"W$5*W49","v":0},0,0,0,0,78.75,67.5,78.75,75,78.75,75,78.75,88,84,88,84,60]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J51:AY51)","v":56190},{"$f":"J$5*J49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB50*$F49","v":4725},4050,4725,4500,4725,4500,4725,5280,5040,5280,5040,3600,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Eletricistas",null,null,null,null,null,null,null,null,{"$f":"J34+J37+J40+J43+J46+J49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.25,2.25,2.25,2.25,2.25,2.25,2.25,2.25,2.25,1,1,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"J35+J38+J41+J44+J47+J51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB35+AB38+AB41+AB44+AB47+AB50","v":354.375},303.75,354.375,337.5,354.375,337.5,354.375,396,378,176,168,120,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB36+AB39+AB42+AB45+AB48+AB51","v":12993.75},11137.5,12993.75,12375,12993.75,12375,12993.75,14520,13860,7040,6720,4800,0,0,0,0]
[]
["Total Mão de Obra Não Administrativa",null,null,null,{"$f":"SUM(E9:E49)","v":37089.19},null,null,null,{"$f":"MAX(S56:AG56)","v":24.25},{"$f":"J28+J52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24.25,24.25,24.25,24.25,24.25,24.25,24.25,24.25,24.25,1,1,1]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J57:AY57)","v":34632.25},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3819.375,3273.75,3819.375,3637.5,3819.375,3637.5,3819.375,4268,4074,176,168,120]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J58:AY58)","v":599772.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,64968.75,55687.5,64968.75,61875,64968.75,61875,64968.75,72600,69300,7040,6720,4800,{"$f":"AN51*$F49","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Gestão"]
[]
["           Gestor de Projeto",0.14000000000000001,null,2500,{"$f":"B62*D62","v":350.00000000000006},50,{"$f":"E62","v":350.00000000000006},{"$f":"SUM(J63:AM63)","v":332.43000000000006},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B62","v":0.14000000000000001},{"$f":"$B62","v":0.14000000000000001},0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J63:AY63)","v":332.43000000000006},{"$f":"J$5*J62","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"V$5*V62","v":22.05},{"$f":"W$5*W62","v":24.64},23.520000000000003,24.64,23.520000000000003,16.8,22.05,18.900000000000002,22.05,21.000000000000004,22.05,21.000000000000004,22.05,24.64,23.520000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J64:AY64)","v":16621.5},{"$f":"J63*$F62","v":0},0,0,0,0,0,0,0,0,0,0,0,1102.5,1232,1176.0000000000002,1232,1176.0000000000002,840,1102.5,945.00000000000011,1102.5,1050.0000000000002,1102.5,1050.0000000000002,1102.5,1232,1176.0000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["           Gestor Financeiro",0.14000000000000001,null,2500,{"$f":"B65*D65","v":350.00000000000006},50,{"$f":"E65","v":350.00000000000006},{"$f":"SUM(J66:AM66)","v":332.43000000000006},null,{"$f":"J62","v":0},{"$f":"K62","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"$B65","v":0.14000000000000001},0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J66:AY66)","v":332.43000000000006},{"$f":"J$5*J65","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"V$5*V65","v":22.05},{"$f":"W$5*W65","v":24.64},23.520000000000003,24.64,23.520000000000003,16.8,22.05,18.900000000000002,22.05,21.000000000000004,22.05,21.000000000000004,22.05,24.64,23.520000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J67:AY67)","v":16621.5},{"$f":"J66*$F65","v":0},0,0,0,0,0,0,0,0,0,0,0,1102.5,1232,1176.0000000000002,1232,1176.0000000000002,840,1102.5,945.00000000000011,1102.5,1050.0000000000002,1102.5,1050.0000000000002,1102.5,1232,1176.0000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["           Arquiteto",0.25,null,3750,{"$f":"B68*D68","v":937.5},40,{"$f":"E68","v":937.5},{"$f":"SUM(J69:AM69)","v":538.46},null,{"$f":"J70/(J$5*$F68)","v":0},{"$f":"K70/(K$5*$F68)","v":0},0,0,0,0,0,0,0,0,0,0,0.14000000000000001,0.14000000000000001,0.14000000000000001,{"$f":"$B68","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J69:AY69)","v":538.46},{"$f":"J70/$F68","v":0},{"$f":"K70/$F68","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"V$5*V68","v":22.05},{"$f":"W$5*W68","v":24.64},23.520000000000003,44,42,30,39.375,33.75,39.375,37.5,39.375,37.5,39.375,44,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J70:AY70)","v":21538.400000000001},{"$f":"870*J$62","v":0},{"$f":"870*K$62","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"V69*$F68","v":882},985.6,940.80000000000018,1760,1680,1200,1575,1350,1575,1500,1575,1500,1575,1760,1680,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["           Engenheiro Civil",0.5,null,3750,{"$f":"B71*D71","v":1875},40,{"$f":"H71","v":1006.71},{"$f":"SUM(J72:AM72)","v":1006.71},null,{"$f":"J73/(J$5*$F71)","v":0},{"$f":"K73/(K$5*$F71)","v":0},0,0,0,0,0,0,0,0,0,0,0.14000000000000001,0.14000000000000001,0.14000000000000001,{"$f":"$B71","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J72:AY72)","v":1006.71},{"$f":"J73/$F71","v":0},{"$f":"K73/$F71","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"V$5*V71","v":22.05},{"$f":"W$5*W71","v":24.64},23.520000000000003,88,84,60,78.75,67.5,78.75,75,78.75,75,78.75,88,84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J73:AY73)","v":1826.9999999999995},{"$f":"870*J$62","v":0},{"$f":"870*K$62","v":0},0,0,0,0,0,0,0,0,0,0,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["           Administrador de Sistemas",0.14000000000000001,null,{"$f":"1875*5/4","v":2343.75},{"$f":"B74*D74","v":328.12500000000006},25,{"$f":"H74","v":332.43000000000006},{"$f":"SUM(J75:AM75)","v":332.43000000000006},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B74","v":0.14000000000000001},0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,{"$f":"AK76/(AK$5*$F74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J75:AY75)","v":332.43000000000006},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V$5*V74","v":22.05},{"$f":"W$5*W74","v":24.64},23.520000000000003,24.64,23.520000000000003,16.8,22.05,18.900000000000002,22.05,21.000000000000004,22.05,21.000000000000004,22.05,24.64,23.520000000000003,0,0,0,{"$f":"AN76/$F74","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J76:AY76)","v":6920.9000000000005},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V75*$F74","v":551.25},616,588.00000000000011,616,588.00000000000011,420,{"$f":"AB75*$F74","v":551.25},472.50000000000006,551.25,525.00000000000011,551.25,525.00000000000011,{"$f":"870*AH$62","v":121.80000000000001},121.80000000000001,121.80000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["          Gestor de Obra",1,null,{"$f":"1875*5/4","v":2343.75},{"$f":"B77*D77","v":2343.75},25,{"$f":"E77","v":2343.75},{"$f":"SUM(J78:AM78)","v":2337},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B77","v":1},1,1,1,1,1,1,1,1,1,1,1,{"$f":"AJ77","v":1},1,1,{"$f":"AN79/(AN$5*$F77)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J78:AY78)","v":2337},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V$5*V77","v":0},{"$f":"W$5*W77","v":0},0,176,168,120,157.5,135,157.5,150,157.5,150,157.5,176,168,176,168,120,{"$f":"AN79/$F77","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J79:AY79)","v":58425},0,0,0,0,0,0,{"$f":"P78*$F77","v":0},{"$f":"Q78*$F77","v":0},0,0,0,0,0,0,0,4400,4200,3000,3937.5,3375,3937.5,3750,3937.5,3750,3937.5,4400,4200,4400,4200,3000,{"$f":"870*AN$62","v":0},0,0,0,0,0,0,0,0,0,0,0]
["          Assistente(s) Administrativo(s)",0.14000000000000001,null,3750,{"$f":"B80*D80","v":525},12.5,{"$f":"H80","v":33.659999999999997},{"$f":"SUM(J83:AM83)","v":33.659999999999997},null,{"$f":"J82/(J$5*$F80)","v":0},{"$f":"K82/(K$5*$F80)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"$B80","v":0.14000000000000001},0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,{"$f":"AJ80","v":0.14000000000000001},{"$f":"AK80","v":0.14000000000000001},{"$f":"AL80","v":0.14000000000000001},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"J82/$F80","v":0},{"$f":"K82/$F80","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"V$5*V80","v":22.05},{"$f":"W$5*W80","v":24.64},23.520000000000003,24.64,23.520000000000003,16.8,22.05,18.900000000000002,22.05,21.000000000000004,22.05,21.000000000000004,22.05,24.64,23.520000000000003,24.64,23.520000000000003,16.8,{"$f":"AN82/$F80","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"870*J$62","v":0},{"$f":"870*K$62","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"V81*$F80","v":275.625},308,294.00000000000006,308,294.00000000000006,210,275.625,236.25000000000003,275.625,262.50000000000006,275.625,262.50000000000006,275.625,308,294.00000000000006,308,294.00000000000006,210,{"$f":"870*AN$62","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Total Mão de Obra Administrativa",null,null,null,{"$f":"SUM(E62:E80)","v":6709.375},null,{"$f":"G62+G65+G68+G71+G74+G77+G80","v":5354.05},4913.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0.84000000000000008,0.84000000000000008,0.84000000000000008,2.31,2.31,2.31,2.31,2.31,2.31,2.31,2.31,2.31,2.31,2.31,2.31,1.1400000000000001,1.1400000000000001,1.1400000000000001]
[null,null,null,null,null,null,0,0,4879.46,0,0,0,0,0,0,0,0,0,0,0,0,132.30000000000001,147.84,141.12000000000003,406.56,388.08000000000004,277.2,363.82499999999999,311.85000000000002,363.82499999999999,346.5,363.82499999999999,346.5,363.82499999999999,406.56,388.08000000000004,200.64,191.52,136.80000000000001]
[null,null,null,null,null,null,0,0,{"$f":"SUM(J85:AY85)","v":126921.67500000003},0,0,0,0,0,0,0,0,0,0,0,0,4035.6750000000002,4495.3999999999996,4296.6000000000013,9669.7999999999993,9235.7999999999993,6631.8,8666.1749999999993,7445.55,8666.1749999999993,8259.3000000000011,8666.1749999999993,8259.3000000000011,8236.7250000000004,9175.6,8769.6,4708,4494,3210,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(G15:G80)","v":68332.479999999996},{"$f":"SUM(H15:H80)","v":122978.87}]
["   Total Mão de Obra",null,null,null,{"$f":"E56+E83","v":43798.565000000002},null,null,null,{"$f":"MAX(J87:AY87)","v":26.56},{"$f":"J56+J83","v":0},0,0,0,0,0,0,0,0,0,0,0,0.84000000000000008,0.84000000000000008,0.84000000000000008,2.31,2.31,2.31,26.56,26.56,26.56,26.56,26.56,26.56,26.56,26.56,26.56,2.14,2.14,2.14]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J88:AY88)","v":39909.1},0,0,0,0,0,0,0,0,0,0,0,0,132.30000000000001,147.84,141.12000000000003,406.56,388.08000000000004,277.2,4183.2,3585.6,4183.2,3984,4183.2,3984,4183.2,4674.5600000000004,4462.08,376.64,359.52,256.8]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J89:AY89)","v":726694.17499999993},0,0,0,0,0,0,0,0,0,0,0,0,4035.6750000000002,4495.3999999999996,4296.6000000000013,9669.7999999999993,9235.7999999999993,6631.8,73634.925000000003,63133.05,73634.925000000003,70134.3,73634.925000000003,70134.3,73205.475000000006,81775.600000000006,78069.600000000006,11748,11214,8010,0,0,0,0,0,0,0,0,0,0,0,0]
["`",null,null,null,null,null,null,null,null,{"$f":"B91","v":0.25},{"$f":"J90","v":0.25},{"$f":"K90","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
["   Suplemento para Transporte e Logística",0.25,null,null,null,null,null,null,{"$f":"SUM(J91:AM91)","v":181673.54374999998},{"$f":"J90*J89","v":0},{"$f":"K90*K89","v":0},0,0,0,0,0,0,0,0,0,0,1008.91875,1123.8499999999999,1074.1500000000003,2417.4499999999998,2308.9499999999998,1657.95,18408.731250000001,15783.262500000001,18408.731250000001,17533.575000000001,18408.731250000001,17533.575000000001,18301.368750000001,20443.900000000001,19517.400000000001,2937,2803.5,2002.5]
["   Suplemento para Instalação de BESS",null,null,null,null,null,null,null,{"$f":"0.07*Capex!F75","v":147339.14580000006}]
["Total Mão de Obra de Construção",0,null,null,{"$f":"E87","v":43798.565000000002},null,{"$f":"G86","v":68332.479999999996},{"$f":"H86","v":122978.87},{"$f":"I89+I91+I92","v":1055706.8645500001},{"$f":"J89+J91","v":0},0,0,0,0,0,0,0,0,0,0,0,5044.59375,5619.25,5370.7500000000018,12087.25,11544.75,8289.75,92043.65625,78916.3125,92043.65625,87667.875,92043.65625,87667.875,91506.84375,102219.5,97587,14685,14017.5,10012.5,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"OpEx","index":9,"n_rows":49,"n_cols":454,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Entradas!$D$6&\" - Custos Operacionais\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (São Miguel Nascente) - Custos Operacionais"}]
[null,null,null,null,null,null,null,null,null,"Period Start",{"$f":"EOMONTH(Entradas!$E$16, -1)+1","v":"2026-01-01"},{"$f":"K3+1","v":"2026-02-01"},"2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01",{"$f":"AH3+1","v":"2028-01-01"},"2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01",{"$f":"BW3+1","v":"2031-06-01"},"2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01",{"$f":"EI3+1","v":"2036-10-01"},"2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01",{"$f":"GU3+1","v":"2042-02-01"},"2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01",{"$f":"JG3+1","v":"2047-06-01"},"2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01","2051-10-01","2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01",{"$f":"LS3+1","v":"2052-10-01"},{"$f":"LT3+1","v":"2052-11-01"},{"$f":"LU3+1","v":"2052-12-01"},{"$f":"LV3+1","v":"2053-01-01"},"2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01","2057-02-01","2057-03-01","2057-04-01","2057-05-01","2057-06-01",{"$f":"NX3+1","v":"2057-07-01"},"2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01",{"$f":"OD3+1","v":"2058-01-01"},"2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01",{"$f":"PJ3+1","v":"2060-09-01"},"2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01","2062-06-01","2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01"]
[null,null,null,null,null,null,null,null,null,"Period End",{"$f":"EOMONTH(K2, 0)","v":"2026-01-31"},{"$f":"EOMONTH(L2, 0)","v":"2026-02-28"},{"$f":"EOMONTH(M2, 0)","v":"2026-03-31"},"2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30",{"$f":"EOMONTH(BY2, 0)","v":"2031-07-31"},"2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31",{"$f":"EOMONTH(EK2, 0)","v":"2036-11-30"},"2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28",{"$f":"EOMONTH(GW2, 0)","v":"2042-03-31"},"2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30",{"$f":"EOMONTH(JI2, 0)","v":"2047-07-31"},"2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31",{"$f":"EOMONTH(JT2, 0)","v":"2048-06-30"},{"$f":"EOMONTH(JU2, 0)","v":"2048-07-31"},{"$f":"EOMONTH(JV2, 0)","v":"2048-08-31"},"2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30","2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31",{"$f":"EOMONTH(LW2, 0)","v":"2053-01-31"},"2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30",{"$f":"EOMONTH(MY2, 0)","v":"2055-05-31"},"2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31","2057-02-28","2057-03-31","2057-04-30","2057-05-31","2057-06-30",{"$f":"EOMONTH(NY2, 0)","v":"2057-07-31"},"2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31",{"$f":"EOMONTH(OE2, 0)","v":"2058-01-31"},"2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31","2062-06-30","2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30",{"$f":"EOMONTH(QL2, 0)","v":"2062-12-31"}]
["Despesas Operacionais"]
["  Fator de Indexação (Aumento Anual)",0,"custo/kw",null,null,null,null,null,null,null,1,{"$f":"K5","v":1},{"$f":"L5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"V5*(1+$B5)","v":1},{"$f":"W5","v":1},{"$f":"X5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"AH5*(1+$B5)","v":1},{"$f":"AI5","v":1},{"$f":"AJ5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"AT5*(1+$B5)","v":1},{"$f":"AU5","v":1},{"$f":"AV5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"BF5*(1+$B5)","v":1},{"$f":"BG5","v":1},{"$f":"BH5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"BR5*(1+$B5)","v":1},{"$f":"BS5","v":1},{"$f":"BT5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"CD5*(1+$B5)","v":1},{"$f":"CE5","v":1},{"$f":"CF5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"CP5*(1+$B5)","v":1},{"$f":"CQ5","v":1},{"$f":"CR5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"DB5*(1+$B5)","v":1},{"$f":"DC5","v":1},{"$f":"DD5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"DN5*(1+$B5)","v":1},{"$f":"DO5","v":1},{"$f":"DP5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"DZ5*(1+$B5)","v":1},{"$f":"EA5","v":1},{"$f":"EB5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"EL5*(1+$B5)","v":1},{"$f":"EM5","v":1},{"$f":"EN5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"EX5*(1+$B5)","v":1},{"$f":"EY5","v":1},{"$f":"EZ5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"FJ5*(1+$B5)","v":1},{"$f":"FK5","v":1},{"$f":"FL5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"FV5*(1+$B5)","v":1},{"$f":"FW5","v":1},{"$f":"FX5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"GH5*(1+$B5)","v":1},{"$f":"GI5","v":1},{"$f":"GJ5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"GT5*(1+$B5)","v":1},{"$f":"GU5","v":1},{"$f":"GV5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"HF5*(1+$B5)","v":1},{"$f":"HG5","v":1},{"$f":"HH5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"HR5*(1+$B5)","v":1},{"$f":"HS5","v":1},{"$f":"HT5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"ID5*(1+$B5)","v":1},{"$f":"IE5","v":1},{"$f":"IF5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"IP5*(1+$B5)","v":1},{"$f":"IQ5","v":1},{"$f":"IR5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"JB5*(1+$B5)","v":1},{"$f":"JC5","v":1},{"$f":"JD5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"JN5*(1+$B5)","v":1},{"$f":"JO5","v":1},{"$f":"JP5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"JZ5*(1+$B5)","v":1},{"$f":"KA5","v":1},{"$f":"KB5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"KL5*(1+$B5)","v":1},{"$f":"KM5","v":1},{"$f":"KN5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"KX5*(1+$B5)","v":1},{"$f":"KY5","v":1},{"$f":"KZ5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"KY5*(1+$B5)","v":1},{"$f":"KZ5*(1+$B5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"NL5*(1+$B5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"PX5*(1+$B5)","v":1},1,1]
[]
[null,"Custo Annual",null,null,null,null,null,null,null,null,0]
["  Reparações, Manutenção e Operações"]
["      Substituição de Componentes de Painéis Solares",{"$f":"ROUND(Entradas!E10*1000,-3)","v":16000},{"$f":"B9/Entradas!$E$10/1000","v":1.0307153164296021},"1 Euro por kw total",null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU$5*$B9/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"CP$5*$B9/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"FB$5*$B9/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"GH$5*$B9/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"HN$5*$B9/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"JZ$5*$B9/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"LX$5*$B9/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"MZ$5*$B9/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"NZ$5*$B9/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"QL$5*$B9/12","v":1333.3333333333333}]
["      Software",{"$f":"ROUND(Entradas!E10*1000*1,-2)","v":15500},{"$f":"B10/Entradas!$E$10/1000","v":0.99850546279117713},"1 Euro por kw",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$5*$B10/12*0.1","v":129.16666666666669},129.16666666666669,129.16666666666669,129.16666666666669,129.16666666666669,129.16666666666669,{"$f":"AO$5*$B10/12","v":1291.6666666666667},{"$f":"AP$5*$B10/12","v":1291.6666666666667},{"$f":"AQ$5*$B10/12","v":1291.6666666666667},{"$f":"AR$5*$B10/12","v":1291.6666666666667},1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,{"$f":"FB$5*$B10/12","v":1291.6666666666667},1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,{"$f":"FL$5*$B10/12","v":1291.6666666666667},1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,{"$f":"FV$5*$B10/12","v":1291.6666666666667},1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,{"$f":"GF$5*$B10/12","v":1291.6666666666667},1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,{"$f":"GP$5*$B10/12","v":1291.6666666666667},1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,{"$f":"GZ$5*$B10/12","v":1291.6666666666667},1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,{"$f":"NY$5*$B10/12","v":1291.6666666666667},1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667,1291.6666666666667]
["      Substituição de Componentes Elétricos",{"$f":"B9","v":16000},{"$f":"B11/Entradas!$E$10/1000","v":1.0307153164296021},"1 Euro por kW (inclui manutenção dos inversores)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU$5*$B11/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"CP$5*$B11/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"CZ$5*$B11/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"DJ$5*$B11/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"DT$5*$B11/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"ED$5*$B11/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"EN$5*$B11/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"HN$5*$B11/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"HX$5*$B11/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"IH$5*$B11/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"IR$5*$B11/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"JB$5*$B11/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"JL$5*$B11/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"JZ$5*$B11/12","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333]
["      Garantia",{"$f":"0.02*(Capex!F42+Capex!F75)","v":89838.51592320003},{"$f":"B12/Entradas!$E$10/1000","v":5.7873708979591854},"2% dos custos de capital de painéis e baterias",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B12*AI5/12","v":7486.5429936000028},{"$f":"$B12*AJ5/12","v":7486.5429936000028},7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,{"$f":"$B12*CV5/12","v":7486.5429936000028},7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,{"$f":"$B12*FH5/12","v":7486.5429936000028},7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,{"$f":"$B12*HT5/12","v":7486.5429936000028},7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,{"$f":"$B12*KF5/12","v":7486.5429936000028},7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,{"$f":"$B12*MR5/12","v":7486.5429936000028},7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,{"$f":"$B12*PD5/12","v":7486.5429936000028},7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028,7486.5429936000028]
["      Manutenção do Sistema de Baterias (peças)",{"$f":"Capex!F75*0.03","v":63145.348200000008},{"$f":"B13/Entradas!$E$10/1000","v":4.0678048469387766},"3% dos custos de capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$5*$B13/12","v":5262.1123500000003},5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,{"$f":"AU$5*$B13/12","v":5262.1123500000003},5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,{"$f":"OO$5*$B13/12","v":5262.1123500000003},5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003,5262.1123500000003]
["      Consumo de Largura de Banda / Acesso à Internet",{"$f":"Entradas!E11*100*12","v":1200},{"$f":"B14/Entradas!$E$10/1000","v":7.7303648732220162E-2},"EUR 100 por local por mês",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AF$5*$B14/12","v":100},100,100,{"$f":"AI$5*$B14/12","v":100},100,100,100,100,100,100,{"$f":"AP$5*$B14/12","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"DB$5*$B14/12","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"KB$5*$B14/12","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"MN$5*$B14/12","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"NY$5*$B14/12","v":100},100,100,100,100,100,{"$f":"OE$5*$B14/12","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
["      Consumo de Eletricidade",{"$f":"SUM(Cálculos!AG245:AR245)","v":86402.937600000005},{"$f":"B15/Entradas!$E$10/1000","v":5.5660519480519488},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004,7200.2448000000004]
["      Reparações e Substituição da Infraestrutura Informática",{"$f":"Entradas!E11*125*12","v":1500},{"$f":"B16/Entradas!$E$10/1000","v":9.6629560915275206E-2},"EUR 0 por local por mês nos primeiros 4 anos; EUR 125/mês posteriormente",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125]
["      Ferramentas e Consumíveis Diversos",{"$f":"Entradas!E11*150*12","v":1800},{"$f":"B17/Entradas!$E$10/1000","v":0.11595547309833025},"150/mês/local",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN$5*$B17/12","v":150},150,150,150,150,150,150,{"$f":"AU$5*$B17/12","v":150},{"$f":"AV$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"BF$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"BP$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"BZ$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"CJ$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"CT$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"DD$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"DN$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"DX$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"EH$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"ER$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"FB$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"FL$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"FV$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"GF$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"GP$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"GZ$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"HJ$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"HT$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"ID$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"IN$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"IX$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"JH$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"JR$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"KB$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"KL$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"KV$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"LF$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"LP$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,{"$f":"MF$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,{"$f":"MZ$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,{"$f":"NZ$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150]
["      Custos de Desmantelamento",0,{"$f":"B18/Entradas!$E$10/1000","v":0},"Estimado em 12,5 cêntimos por watt no final da vida útil do projeto, menos 2,5 cêntimos relativos à venda dos ativos remanescentes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"Entradas!$E10*1000000*0.1","v":1552320}]
[null,{"$f":"SUM(B9:B18)","v":291386.80172320001},{"$f":"SUM(C9:C18)","v":18.77105247134612},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,null,{"$f":"B21/25000","v":0}]
["Custos Administrativos",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EF20/61.4","v":0}]
["      Comissão de Gestão",{"$f":"SUM(AI23:AT23)","v":49840.631786895661},{"$f":"B23/Entradas!$E$10/1000","v":3.2107189102050908},"2% das receitas",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.02*Cálculos!AG233","v":2779.9769371529424},{"$f":"0.02*Cálculos!AH233","v":2826.104447872016},{"$f":"0.02*Cálculos!AI233","v":4106.4994123008182},{"$f":"0.02*Cálculos!AJ233","v":4602.7595358580611},{"$f":"0.02*Cálculos!AK233","v":5009.5912032328697},{"$f":"0.02*Cálculos!AL233","v":5423.5901203199455},{"$f":"0.02*Cálculos!AM233","v":5845.0448188011342},{"$f":"0.02*Cálculos!AN233","v":5703.1805035084817},{"$f":"0.02*Cálculos!AO233","v":4893.8874589542384},{"$f":"0.02*Cálculos!AP233","v":3826.9797366364833},{"$f":"0.02*Cálculos!AQ233","v":3023.9987193990446},{"$f":"0.02*Cálculos!AR233","v":1799.0188928596285},{"$f":"0.02*Cálculos!AS233","v":2783.6536463645548},{"$f":"0.02*Cálculos!AT233","v":2831.6950534127382},{"$f":"0.02*Cálculos!AU233","v":4107.3728492280979},{"$f":"0.02*Cálculos!AV233","v":4673.0618874006859},{"$f":"0.02*Cálculos!AW233","v":5003.3326958426351},{"$f":"0.02*Cálculos!AX233","v":5412.9954373976589},{"$f":"0.02*Cálculos!AY233","v":5829.7873445318373},{"$f":"0.02*Cálculos!AZ233","v":5683.7677762378471},{"$f":"0.02*Cálculos!BA233","v":4874.2935847941353},{"$f":"0.02*Cálculos!BB233","v":3799.2298912019869},{"$f":"0.02*Cálculos!BC233","v":2999.6247438401501},{"$f":"0.02*Cálculos!BD233","v":1781.7972740232253},{"$f":"0.02*Cálculos!BE233","v":2754.9645272113494},{"$f":"0.02*Cálculos!BF233","v":2811.9392962497263},{"$f":"0.02*Cálculos!BG233","v":4081.4939983088821},{"$f":"0.02*Cálculos!BH233","v":4742.9074405598822},{"$f":"0.02*Cálculos!BI233","v":4971.9475519803782},{"$f":"0.02*Cálculos!BJ233","v":5379.2621370714469},{"$f":"0.02*Cálculos!BK233","v":5791.5544347358109},{"$f":"0.02*Cálculos!BL233","v":5626.2100691474134},{"$f":"0.02*Cálculos!BM233","v":4825.1179630704864},{"$f":"0.02*Cálculos!BN233","v":3760.4314277891722},{"$f":"0.02*Cálculos!BO233","v":2968.8173918161488},{"$f":"0.02*Cálculos!BP233","v":1763.0809274886867},{"$f":"0.02*Cálculos!BQ233","v":2726.5609879774265},{"$f":"0.02*Cálculos!BR233","v":2783.0634340493293},{"$f":"0.02*Cálculos!BS233","v":4055.5519040980262},{"$f":"0.02*Cálculos!BT233","v":4712.5498490371674},{"$f":"0.02*Cálculos!BU233","v":4941.2121168438725},{"$f":"0.02*Cálculos!BV233","v":5341.6736898364479},{"$f":"0.02*Cálculos!BW233","v":5732.9237875851049},{"$f":"0.02*Cálculos!BX233","v":5569.2253083805381},{"$f":"0.02*Cálculos!BY233","v":4776.1391153162576},{"$f":"0.02*Cálculos!BZ233","v":3722.0191756779473},{"$f":"0.02*Cálculos!CA233","v":2938.3167052236417},{"$f":"0.02*Cálculos!CB233","v":1744.5508889653509},{"$f":"0.02*Cálculos!CC233","v":2698.4401859163804},{"$f":"0.02*Cálculos!CD233","v":2751.3388538325653},{"$f":"0.02*Cálculos!CE233","v":4014.2019360760246},{"$f":"0.02*Cálculos!CF233","v":4682.803871456661},{"$f":"0.02*Cálculos!CG233","v":4892.0297383462257},{"$f":"0.02*Cálculos!CH233","v":5287.5528946433178},{"$f":"0.02*Cálculos!CI233","v":5674.8767671184814},{"$f":"0.02*Cálculos!CJ233","v":5512.8077906612134},{"$f":"0.02*Cálculos!CK233","v":4727.6478173997739},{"$f":"0.02*Cálculos!CL233","v":3683.9892904075718},{"$f":"0.02*Cálculos!CM233","v":2908.1196314248427},{"$f":"0.02*Cálculos!CN233","v":1726.205303888546},{"$f":"0.02*Cálculos!CO233","v":2670.59930657934},{"$f":"0.02*Cálculos!CP233","v":2726.1711648414257},{"$f":"0.02*Cálculos!CQ233","v":3973.263577781981},{"$f":"0.02*Cálculos!CR233","v":4653.6688345808052},{"$f":"0.02*Cálculos!CS233","v":4842.353224252538},{"$f":"0.02*Cálculos!CT233","v":5233.9708337431521},{"$f":"0.02*Cálculos!CU233","v":5617.4075637444948},{"$f":"0.02*Cálculos!CV233","v":5456.9518694855242},{"$f":"0.02*Cálculos!CW233","v":4679.6392161067324},{"$f":"0.02*Cálculos!CX233","v":3646.3379657861947},{"$f":"0.02*Cálculos!CY233","v":2878.2231481688177},{"$f":"0.02*Cálculos!CZ233","v":1708.0423361544847},{"$f":"0.02*Cálculos!DA233","v":2643.035563533288},{"$f":"0.02*Cálculos!DB233","v":2698.1490638148621},{"$f":"0.02*Cálculos!DC233","v":3932.7327319317569},{"$f":"0.02*Cálculos!DD233","v":4614.438044474914},{"$f":"0.02*Cálculos!DE233","v":4793.1712047722722},{"$f":"0.02*Cálculos!DF233","v":5180.9221444165441},{"$f":"0.02*Cálculos!DG233","v":5560.510425702073},{"$f":"0.02*Cálculos!DH233","v":5401.6519545565061},{"$f":"0.02*Cálculos!DI233","v":4632.1085065331572},{"$f":"0.02*Cálculos!DJ233","v":3609.0614335099126},{"$f":"0.02*Cálculos!DK233","v":2848.6242632890085},{"$f":"0.02*Cálculos!DL233","v":1690.0601679364945},{"$f":"0.02*Cálculos!DM233","v":2615.7461980821749},{"$f":"0.02*Cálculos!DN233","v":2670.4059030132157},{"$f":"0.02*Cálculos!DO233","v":3892.6053420267804},{"$f":"0.02*Cálculos!DP233","v":4567.5563665161553},{"$f":"0.02*Cálculos!DQ233","v":4744.4787575607907},{"$f":"0.02*Cálculos!DR233","v":5128.4015173261796},{"$f":"0.02*Cálculos!DS233","v":5504.179658484868},{"$f":"0.02*Cálculos!DT233","v":5346.9025112246609},{"$f":"0.02*Cálculos!DU233","v":4585.0509316044945},{"$f":"0.02*Cálculos!DV233","v":3572.1559627856327},{"$f":"0.02*Cálculos!DW233","v":2819.3200144037614},{"$f":"0.02*Cálculos!DX233","v":1672.2569995030838},{"$f":"0.02*Cálculos!DY233","v":2588.7284789908249},{"$f":"0.02*Cálculos!DZ233","v":2639.8012174226483},{"$f":"0.02*Cálculos!EA233","v":3852.8773919480623},{"$f":"0.02*Cálculos!EB233","v":4521.1413625509658},{"$f":"0.02*Cálculos!EC233","v":4696.2710092719226},{"$f":"0.02*Cálculos!ED233","v":5076.4036959854448},{"$f":"0.02*Cálculos!EE233","v":5448.4096242713149},{"$f":"0.02*Cálculos!EF233","v":5292.6980599340095},{"$f":"0.02*Cálculos!EG233","v":4538.4617815995107},{"$f":"0.02*Cálculos!EH233","v":3535.617859957671},{"$f":"0.02*Cálculos!EI233","v":2790.3074686198393},{"$f":"0.02*Cálculos!EJ233","v":1654.6310490378171},{"$f":"0.02*Cálculos!EK233","v":2561.9797022115781},{"$f":"0.02*Cálculos!EL233","v":2615.7453231125505},{"$f":"0.02*Cálculos!EM233","v":3813.5449055542385},{"$f":"0.02*Cálculos!EN233","v":4475.1883871693344},{"$f":"0.02*Cálculos!EO233","v":4648.5431350702138},{"$f":"0.02*Cálculos!EP233","v":5024.9234762323349},{"$f":"0.02*Cálculos!EQ233","v":5393.1947413603857},{"$f":"0.02*Cálculos!ER233","v":5239.0331756736896},{"$f":"0.02*Cálculos!ES233","v":4492.3363936789165},{"$f":"0.02*Cálculos!ET233","v":3499.4434681380726},{"$f":"0.02*Cálculos!EU233","v":2761.5837222388836},{"$f":"0.02*Cálculos!EV233","v":1637.1805524609827},{"$f":"0.02*Cálculos!EW233","v":2535.4971906136598},{"$f":"0.02*Cálculos!EX233","v":2588.8224333513836},{"$f":"0.02*Cálculos!EY233","v":3774.6039462836243},{"$f":"0.02*Cálculos!EZ233","v":4429.6928412030193},{"$f":"0.02*Cálculos!FA233","v":4601.2903581480432},{"$f":"0.02*Cálculos!FB233","v":4973.9557057086067},{"$f":"0.02*Cálculos!FC233","v":5338.5294836129424},{"$f":"0.02*Cálculos!FD233","v":5185.9024874349861},{"$f":"0.02*Cálculos!FE233","v":4446.6701514186962},{"$f":"0.02*Cálculos!FF233","v":3463.6291668406234},{"$f":"0.02*Cálculos!FG233","v":2733.1459004668059},{"$f":"0.02*Cálculos!FH233","v":1619.9037632530367},{"$f":"0.02*Cálculos!FI233","v":2509.2782937152415},{"$f":"0.02*Cálculos!FJ233","v":2562.1675419433118},{"$f":"0.02*Cálculos!FK233","v":3736.0506167602271},{"$f":"0.02*Cálculos!FL233","v":4384.6501712652553},{"$f":"0.02*Cálculos!FM233","v":4554.5079492475306},{"$f":"0.02*Cálculos!FN233","v":4923.4952833441012},{"$f":"0.02*Cálculos!FO233","v":5284.4083798986585},{"$f":"0.02*Cálculos!FP233","v":5133.3006776737811},{"$f":"0.02*Cálculos!FQ233","v":4401.4584843480779},{"$f":"0.02*Cálculos!FR233","v":3428.1713716184936},{"$f":"0.02*Cálculos!FS233","v":2704.9911571260614},{"$f":"0.02*Cálculos!FT233","v":1602.7989522798034},{"$f":"0.02*Cálculos!FU233","v":2483.32038741817},{"$f":"0.02*Cálculos!FV233","v":2532.6388213396881},{"$f":"0.02*Cálculos!FW233","v":3697.8810584036796},{"$f":"0.02*Cálculos!FX233","v":4340.0558692950235},{"$f":"0.02*Cálculos!FY233","v":4508.191226187223},{"$f":"0.02*Cálculos!FZ233","v":4873.5371588462122},{"$f":"0.02*Cálculos!GA233","v":5230.8260135484452},{"$f":"0.02*Cálculos!GB233","v":5081.2224817783563},{"$f":"0.02*Cálculos!GC233","v":4356.6968674920927},{"$f":"0.02*Cálculos!GD233","v":3393.0665337054852},{"$f":"0.02*Cálculos!GE233","v":2677.1166743707913},{"$f":"0.02*Cálculos!GF233","v":1585.8644076194178},{"$f":"0.02*Cálculos!GG233","v":2457.6208737453348},{"$f":"0.02*Cálculos!GH233","v":2509.6511098045485},{"$f":"0.02*Cálculos!GI233","v":3660.0914510430557},{"$f":"0.02*Cálculos!GJ233","v":4295.9054721058719},{"$f":"0.02*Cálculos!GK233","v":4462.3355533934737},{"$f":"0.02*Cálculos!GL233","v":4824.0763321944278},{"$f":"0.02*Cálculos!GM233","v":5177.7770218123314},{"$f":"0.02*Cálculos!GN233","v":5029.6626875424854},{"$f":"0.02*Cálculos!GO233","v":4312.38082091871},{"$f":"0.02*Cálculos!GP233","v":3358.311139660867},{"$f":"0.02*Cálculos!GQ233","v":2649.5196624048031},{"$f":"0.02*Cálculos!GR233","v":1569.0984343909872},{"$f":"0.02*Cálculos!GS233","v":2432.1771805806529},{"$f":"0.02*Cálculos!GT233","v":2483.784313007091},{"$f":"0.02*Cálculos!GU233","v":3622.6780125345367},{"$f":"0.02*Cálculos!GV233","v":4252.1945609392142},{"$f":"0.02*Cálculos!GW233","v":4416.9363414365025},{"$f":"0.02*Cálculos!GX233","v":4775.1078531399116},{"$f":"0.02*Cálculos!GY233","v":5125.2560953227348},{"$f":"0.02*Cálculos!GZ233","v":4978.616134643773},{"$f":"0.02*Cálculos!HA233","v":4268.5059092904503},{"$f":"0.02*Cálculos!HB233","v":3323.901711017726},{"$f":"0.02*Cálculos!HC233","v":2622.197359202356},{"$f":"0.02*Cálculos!HD233","v":1552.4993545849611},{"$f":"0.02*Cálculos!HE233","v":2406.986761411642},{"$f":"0.02*Cálculos!HF233","v":2458.1750019031479},{"$f":"0.02*Cálculos!HG233","v":3585.6369983828708},{"$f":"0.02*Cálculos!HH233","v":4208.9187610220879},{"$f":"0.02*Cálculos!HI233","v":4371.9890465710541},{"$f":"0.02*Cálculos!HJ233","v":4726.6268207100557},{"$f":"0.02*Cálculos!HK233","v":5073.2579775630747},{"$f":"0.02*Cálculos!HL233","v":4928.0777141271838},{"$f":"0.02*Cálculos!HM233","v":4225.0677414204902},{"$f":"0.02*Cálculos!HN233","v":3289.8348039348302},{"$f":"0.02*Cálculos!HO233","v":2595.1470302317248},{"$f":"0.02*Cálculos!HP233","v":1536.0655068951889},{"$f":"0.02*Cálculos!HQ233","v":2382.0470950745507},{"$f":"0.02*Cálculos!HR233","v":2429.6800398568466},{"$f":"0.02*Cálculos!HS233","v":3548.9647013666122},{"$f":"0.02*Cálculos!HT233","v":4166.0737411293048},{"$f":"0.02*Cálculos!HU233","v":4327.489170281654},{"$f":"0.02*Cálculos!HV233","v":4678.6283827179759},{"$f":"0.02*Cálculos!HW233","v":5021.7774643416806},{"$f":"0.02*Cálculos!HX233","v":4878.0423678937314},{"$f":"0.02*Cálculos!HY233","v":4182.0619698331702},{"$f":"0.02*Cálculos!HZ233","v":3256.1070088519564},{"$f":"0.02*Cálculos!IA233","v":2568.3659681815138},{"$f":"0.02*Cálculos!IB233","v":1519.7952465526503},{"$f":"0.02*Cálculos!IC233","v":2357.3556855020342},{"$f":"0.02*Cálculos!ID233","v":2407.7186099366281},{"$f":"0.02*Cálculos!IE233","v":3512.6574511670869},{"$f":"0.02*Cálculos!IF233","v":4123.655213149962},{"$f":"0.02*Cálculos!IG233","v":4283.4322588323694},{"$f":"0.02*Cálculos!IH233","v":4631.107735276878},{"$f":"0.02*Cálculos!II233","v":4970.8094032709387},{"$f":"0.02*Cálculos!IJ233","v":4828.5050881942216},{"$f":"0.02*Cálculos!IK233","v":4139.4842903288773},{"$f":"0.02*Cálculos!IL233","v":3222.7149501486433},{"$f":"0.02*Cálculos!IM233","v":2541.8514926897024},{"$f":"0.02*Cálculos!IN233","v":1503.6869451608375},{"$f":"0.02*Cálculos!IO233","v":2332.9100614733325},{"$f":"0.02*Cálculos!IP233","v":2382.8664791848219},{"$f":"0.02*Cálculos!IQ233","v":3476.7116140010512},{"$f":"0.02*Cálculos!IR233","v":4081.6589316582745},{"$f":"0.02*Cálculos!IS233","v":4239.8139028210644},{"$f":"0.02*Cálculos!IT233","v":4584.0601223192707},{"$f":"0.02*Cálculos!IU233","v":4920.348693251608},{"$f":"0.02*Cálculos!IV233","v":4779.4609171280736},{"$f":"0.02*Cálculos!IW233","v":4097.3304415532675},{"$f":"0.02*Cálculos!IX233","v":3189.6552858063496},{"$f":"0.02*Cálculos!IY233","v":2515.6009500753798},{"$f":"0.02*Cálculos!IZ233","v":1487.7389905327807},{"$f":"0.02*Cálculos!JA233","v":2308.7077763669449},{"$f":"0.02*Cálculos!JB233","v":2358.2617338426617},{"$f":"0.02*Cálculos!JC233","v":3441.1235922570067},{"$f":"0.02*Cálculos!JD233","v":4040.0806934886714},{"$f":"0.02*Cálculos!JE233","v":4196.6297367380866},{"$f":"0.02*Cálculos!JF233","v":4537.4808351209531},{"$f":"0.02*Cálculos!JG233","v":4870.3902839622951},{"$f":"0.02*Cálculos!JH233","v":4730.9049461471041},{"$f":"0.02*Cálculos!JI233","v":4055.5962045707734},{"$f":"0.02*Cálculos!JJ233","v":3156.9247070739671},{"$f":"0.02*Cálculos!JK233","v":2489.6117130731559},{"$f":"0.02*Cálculos!JL233","v":1471.9497865296933},{"$f":"0.02*Cálculos!JM233","v":2284.7464079157608},{"$f":"0.02*Cálculos!JN233","v":2330.7599795380661},{"$f":"0.02*Cálculos!JO233","v":3405.8898241351376},{"$f":"0.02*Cálculos!JP233","v":3998.91633731513},{"$f":"0.02*Cálculos!JQ233","v":4153.8754385293478},{"$f":"0.02*Cálculos!JR233","v":4491.3652118297514},{"$f":"0.02*Cálculos!JS233","v":4820.9291753539865},{"$f":"0.02*Cálculos!JT233","v":4682.8323155642611},{"$f":"0.02*Cálculos!JU233","v":4014.2774024423475},{"$f":"0.02*Cálculos!JV233","v":3124.5199381366683},{"$f":"0.02*Cálculos!JW233","v":2463.8811805702112},{"$f":"0.02*Cálculos!JX233","v":1456.3177529012223},{"$f":"0.02*Cálculos!JY233","v":2261.0235579646264},{"$f":"0.02*Cálculos!JZ233","v":2309.7845737120515},{"$f":"0.02*Cálculos!KA233","v":3371.0067832908317},{"$f":"0.02*Cálculos!KB233","v":3958.1617432346861},{"$f":"0.02*Cálculos!KC233","v":4111.5467291637597},{"$f":"0.02*Cálculos!KD233","v":4445.7086369989374},{"$f":"0.02*Cálculos!KE233","v":4771.960417149623},{"$f":"0.02*Cálculos!KF233","v":4635.2382140672426},{"$f":"0.02*Cálculos!KG233","v":3973.3698998074192},{"$f":"0.02*Cálculos!KH233","v":3092.4377357880476},{"$f":"0.02*Cálculos!KI233","v":2438.4067773459669},{"$f":"0.02*Cálculos!KJ233","v":1440.8413251272907},{"$f":"0.02*Cálculos!KK233","v":2237.5368522303283},{"$f":"0.02*Cálculos!KL233","v":2285.9073071242719},{"$f":"0.02*Cálculos!KM233","v":3336.4709784817405},{"$f":"0.02*Cálculos!KN233","v":3917.8128323550982},{"$f":"0.02*Cálculos!KO233","v":4069.6393722049615},{"$f":"0.02*Cálculos!KP233","v":4400.5065411252917},{"$f":"0.02*Cálculos!KQ233","v":4723.4791083486598},{"$f":"0.02*Cálculos!KR233","v":4588.1178782369634},{"$f":"0.02*Cálculos!KS233","v":3932.8696024700162},{"$f":"0.02*Cálculos!KT233","v":3060.6748891055313},{"$f":"0.02*Cálculos!KU233","v":2413.1859538143462},{"$f":"0.02*Cálculos!KV233","v":1425.5189542615144},{"$f":"0.02*Cálculos!KW233","v":2214.2839400639673},{"$f":"0.02*Cálculos!KX233","v":2262.2677218618892},{"$f":"0.02*Cálculos!KY233","v":3302.2789532183729},{"$f":"0.02*Cálculos!KZ233","v":3877.8655663866189},{"$f":"0.02*Cálculos!LA233","v":4028.1491733873281},{"$f":"0.02*Cálculos!LB233","v":4355.7544001917759},{"$f":"0.02*Cálculos!LC233","v":4675.4803967365515},{"$f":"0.02*Cálculos!LD233","v":4541.4665920708112},{"$f":"0.02*Cálculos!LE233","v":3892.7724569889897},{"$f":"0.02*Cálculos!LF233","v":3029.2282191290078},{"$f":"0.02*Cálculos!LG233","v":2388.2161857686015},{"$f":"0.02*Cálculos!LH233","v":1410.3491067761765},{"$f":"0.02*Cálculos!LI233","v":2191.2624942156917},{"$f":"0.02*Cálculos!LJ233","v":2235.7202151533088},{"$f":"0.02*Cálculos!LK233","v":3268.4272854181472},{"$f":"0.02*Cálculos!LL233","v":3838.315947237822},{"$f":"0.02*Cálculos!LM233","v":3987.0719801961823},{"$f":"0.02*Cálculos!LN233","v":4311.4477352147424},{"$f":"0.02*Cálculos!LO233","v":4627.9594783991179},{"$f":"0.02*Cálculos!LP233","v":4495.2796865106484},{"$f":"0.02*Cálculos!LQ233","v":3853.074450272341},{"$f":"0.02*Cálculos!LR233","v":2998.0945785426716},{"$f":"0.02*Cálculos!LS233","v":2363.49497412868},{"$f":"0.02*Cálculos!LT233","v":1345.6841563840903},{"$f":"0.02*Cálculos!LU233","v":0},{"$f":"0.02*Cálculos!LV233","v":0},{"$f":"0.02*Cálculos!LW233","v":0},{"$f":"0.02*Cálculos!LX233","v":0},{"$f":"0.02*Cálculos!LY233","v":0},{"$f":"0.02*Cálculos!LZ233","v":0},{"$f":"0.02*Cálculos!MA233","v":0},{"$f":"0.02*Cálculos!MB233","v":0},{"$f":"0.02*Cálculos!MC233","v":0},{"$f":"0.02*Cálculos!MD233","v":0},{"$f":"0.02*Cálculos!ME233","v":0},{"$f":"0.02*Cálculos!MF233","v":0},{"$f":"0.02*Cálculos!MG233","v":0},{"$f":"0.02*Cálculos!MH233","v":0},{"$f":"0.02*Cálculos!MI233","v":0},{"$f":"0.02*Cálculos!MJ233","v":0},{"$f":"0.02*Cálculos!MK233","v":0},{"$f":"0.02*Cálculos!ML233","v":0},{"$f":"0.02*Cálculos!MM233","v":0},{"$f":"0.02*Cálculos!MN233","v":0},{"$f":"0.02*Cálculos!MO233","v":0},{"$f":"0.02*Cálculos!MP233","v":0},{"$f":"0.02*Cálculos!MQ233","v":0},{"$f":"0.02*Cálculos!MR233","v":0},{"$f":"0.02*Cálculos!MS233","v":0},{"$f":"0.02*Cálculos!MT233","v":0},{"$f":"0.02*Cálculos!MU233","v":0},{"$f":"0.02*Cálculos!MV233","v":0},{"$f":"0.02*Cálculos!MW233","v":0},{"$f":"0.02*Cálculos!MX233","v":0},{"$f":"0.02*Cálculos!MY233","v":0},{"$f":"0.02*Cálculos!MZ233","v":0},{"$f":"0.02*Cálculos!NA233","v":0},{"$f":"0.02*Cálculos!NB233","v":0},{"$f":"0.02*Cálculos!NC233","v":0},{"$f":"0.02*Cálculos!ND233","v":0},{"$f":"0.02*Cálculos!NE233","v":0},{"$f":"0.02*Cálculos!NF233","v":0},{"$f":"0.02*Cálculos!NG233","v":0},{"$f":"0.02*Cálculos!NH233","v":0},{"$f":"0.02*Cálculos!NI233","v":0},{"$f":"0.02*Cálculos!NJ233","v":0},{"$f":"0.02*Cálculos!NK233","v":0},{"$f":"0.02*Cálculos!NL233","v":0},{"$f":"0.02*Cálculos!NM233","v":0},{"$f":"0.02*Cálculos!NN233","v":0},{"$f":"0.02*Cálculos!NO233","v":0},{"$f":"0.02*Cálculos!NP233","v":0},{"$f":"0.02*Cálculos!NQ233","v":0},{"$f":"0.02*Cálculos!NR233","v":0},{"$f":"0.02*Cálculos!NS233","v":0},{"$f":"0.02*Cálculos!NT233","v":0},{"$f":"0.02*Cálculos!NU233","v":0},{"$f":"0.02*Cálculos!NV233","v":0},{"$f":"0.02*Cálculos!NW233","v":0},{"$f":"0.02*Cálculos!NX233","v":0},{"$f":"0.02*Cálculos!NY233","v":0},{"$f":"0.02*Cálculos!NZ233","v":0},{"$f":"0.02*Cálculos!OA233","v":0},{"$f":"0.02*Cálculos!OB233","v":0},{"$f":"0.02*Cálculos!OC233","v":0},{"$f":"0.02*Cálculos!OD233","v":0},{"$f":"0.02*Cálculos!OE233","v":0},{"$f":"0.02*Cálculos!OF233","v":0},{"$f":"0.02*Cálculos!OG233","v":0},{"$f":"0.02*Cálculos!OH233","v":0},{"$f":"0.02*Cálculos!OI233","v":0},{"$f":"0.02*Cálculos!OJ233","v":0},{"$f":"0.02*Cálculos!OK233","v":0},{"$f":"0.02*Cálculos!OL233","v":0},{"$f":"0.02*Cálculos!OM233","v":0},{"$f":"0.02*Cálculos!ON233","v":0},{"$f":"0.02*Cálculos!OO233","v":0},{"$f":"0.02*Cálculos!OP233","v":0},{"$f":"0.02*Cálculos!OQ233","v":0},{"$f":"0.02*Cálculos!OR233","v":0},{"$f":"0.02*Cálculos!OS233","v":0},{"$f":"0.02*Cálculos!OT233","v":0},{"$f":"0.02*Cálculos!OU233","v":0},{"$f":"0.02*Cálculos!OV233","v":0},{"$f":"0.02*Cálculos!OW233","v":0},{"$f":"0.02*Cálculos!OX233","v":0},{"$f":"0.02*Cálculos!OY233","v":0},{"$f":"0.02*Cálculos!OZ233","v":0},{"$f":"0.02*Cálculos!PA233","v":0},{"$f":"0.02*Cálculos!PB233","v":0},{"$f":"0.02*Cálculos!PC233","v":0},{"$f":"0.02*Cálculos!PD233","v":0},{"$f":"0.02*Cálculos!PE233","v":0},{"$f":"0.02*Cálculos!PF233","v":0},{"$f":"0.02*Cálculos!PG233","v":0},{"$f":"0.02*Cálculos!PH233","v":0},{"$f":"0.02*Cálculos!PI233","v":0},{"$f":"0.02*Cálculos!PJ233","v":0},{"$f":"0.02*Cálculos!PK233","v":0},{"$f":"0.02*Cálculos!PL233","v":0},{"$f":"0.02*Cálculos!PM233","v":0},{"$f":"0.02*Cálculos!PN233","v":0},{"$f":"0.02*Cálculos!PO233","v":0},{"$f":"0.02*Cálculos!PP233","v":0},{"$f":"0.02*Cálculos!PQ233","v":0},{"$f":"0.02*Cálculos!PR233","v":0},{"$f":"0.02*Cálculos!PS233","v":0},{"$f":"0.02*Cálculos!PT233","v":0},{"$f":"0.02*Cálculos!PU233","v":0},{"$f":"0.02*Cálculos!PV233","v":0},{"$f":"0.02*Cálculos!PW233","v":0},{"$f":"0.02*Cálculos!PX233","v":0},{"$f":"0.02*Cálculos!PY233","v":0},{"$f":"0.02*Cálculos!PZ233","v":0},{"$f":"0.02*Cálculos!QA233","v":0},{"$f":"0.02*Cálculos!QB233","v":0},{"$f":"0.02*Cálculos!QC233","v":0},{"$f":"0.02*Cálculos!QD233","v":0},{"$f":"0.02*Cálculos!QE233","v":0},{"$f":"0.02*Cálculos!QF233","v":0},{"$f":"0.02*Cálculos!QG233","v":0},{"$f":"0.02*Cálculos!QH233","v":0},{"$f":"0.02*Cálculos!QI233","v":0},{"$f":"0.02*Cálculos!QJ233","v":0}]
["      Deslocações",7500,{"$f":"B24/Entradas!$E$10/1000","v":0.48314780457637602},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$5*$B24/12","v":625},625,625,625,625,625,{"$f":"AO$5*$B24/12","v":625},625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,{"$f":"CP$5*$B24/12","v":625},625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,{"$f":"FA$5*$B24/12","v":625},{"$f":"FB$5*$B24/12","v":625},625,{"$f":"FD$5*$B24/12","v":625},625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,{"$f":"HP$5*$B24/12","v":625},625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,{"$f":"KA$5*$B24/12","v":625},625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,{"$f":"KX$5*$B24/12","v":625},625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,{"$f":"LX$5*$B24/12","v":625},625,625,625,625,625,625,625,625,625,{"$f":"MH$5*$B24/12","v":625},625,625,625,625,625,625,625,625,625,{"$f":"MR$5*$B24/12","v":625},625,625,625,625,625,625,{"$f":"MY$5*$B24/12","v":625},625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,{"$f":"NY$5*$B24/12","v":625},625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,{"$f":"OO$5*$B24/12","v":625},625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,{"$f":"PU$5*$B24/12","v":625},625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,625,{"$f":"QL$5*$B24/12","v":625}]
["      Contabilidade",2400,{"$f":"B25/Entradas!$E$10/1000","v":0.15460729746444032},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"FA$5*$B25/12","v":200},{"$f":"FB$5*$B25/12","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"HR$5*$B25/12","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"OO$5*$B25/12","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200]
["      Seguros",{"$f":"ROUND(Capex!F93*0.003,-2)","v":39700},{"$f":"B26/Entradas!$E$10/1000","v":2.5574623788909503},"0,3% do CAPEX",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"B26/12","v":3308.3333333333335},{"$f":"T26","v":3308.3333333333335},{"$f":"U26","v":3308.3333333333335},3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,{"$f":"CS$5*$B26/12","v":3308.3333333333335},3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,{"$f":"FA$5*$B26/12","v":3308.3333333333335},3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335,3308.3333333333335]
["      Serviços Jurídicos",1500,{"$f":"B27/Entradas!$E$10/1000","v":9.6629560915275206E-2},null,null,null,null,null,null,{"$f":"Cálculos!H557","v":137.32960787394566},null,null,0,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,{"$f":"CP$5*$B27/12","v":125},125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,{"$f":"FA$5*$B27/12","v":125},125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,{"$f":"FT$5*$B27/12","v":125},125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,{"$f":"LW$5*$B27/12","v":125},125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125]
["      Arrendamento de Terrenos (direto)",0,{"$f":"B28/Entradas!$E$10/1000","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"$B28/12","v":0},{"$f":"$B28/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B28/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B28/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B28/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B28/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B28/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B28/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Arrendamento de Terrenos (LandCo)",{"$f":"14719*12","v":176628},{"$f":"B29/Entradas!$E$10/1000","v":11.378324056895487},null,null,null,null,null,null,null,0,{"$f":"$B29/12*L5","v":14719},{"$f":"$B29/12*M5","v":14719},14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,{"$f":"$B29/12*BY5","v":14719},14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,{"$f":"$B29/12*EK5","v":14719},14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,{"$f":"$B29/12*GW5","v":14719},14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,{"$f":"$B29/12*JI5","v":14719},14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,{"$f":"$B29/12*LU5","v":14719},14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,{"$f":"$B29/12*OG5","v":14719},14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719,14719]
["      Licenças e Taxas",31700,{"$f":"B30/Entradas!$E$10/1000","v":2.0421047206761491},"Estimativa: EUR 1.000 por hectare por ano + EUR 1.000 por MW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$5*$B30/12","v":2641.6666666666665},2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,{"$f":"AO$5*$B30/12","v":2641.6666666666665},2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,{"$f":"DA$5*$B30/12","v":2641.6666666666665},2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,{"$f":"FM$5*$B30/12","v":2641.6666666666665},2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,{"$f":"HY$5*$B30/12","v":2641.6666666666665},2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,{"$f":"KK$5*$B30/12","v":2641.6666666666665},2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,{"$f":"MW$5*$B30/12","v":2641.6666666666665},2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,{"$f":"NY$5*$B30/12","v":2641.6666666666665},2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,{"$f":"OO$5*$B30/12","v":2641.6666666666665},2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665,2641.6666666666665]
["      Consultoria Profissional Diversa",1000,{"$f":"B31/Entradas!$E$10/1000","v":6.4419707276850133E-2},null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600,600,600,2200,2200,2200,{"$f":"AO$5*$B31/12","v":83.333333333333329},83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,{"$f":"CP$5*$B31/12","v":83.333333333333329},83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,{"$f":"FA$5*$B31/12","v":83.333333333333329},83.333333333333329,83.333333333333329,{"$f":"FD$5*$B31/12","v":83.333333333333329},83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,{"$f":"HO$5*$B31/12","v":83.333333333333329},83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,{"$f":"KH$5*$B31/12","v":83.333333333333329},83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329]
["      Outros Custos Administrativos (incl. Software)",1000,{"$f":"B32/Entradas!$E$10/1000","v":6.4419707276850133E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600,600,600,2200,2200,2200,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,{"$f":"FA$5*$B32/12","v":83.333333333333329},83.333333333333329,83.333333333333329,{"$f":"FD$5*$B32/12","v":83.333333333333329},83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,{"$f":"LW$5*$B32/12","v":83.333333333333329},83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,{"$f":"NW$5*$B32/12","v":83.333333333333329},{"$f":"NX$5*$B32/12","v":83.333333333333329},83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329]
[null,{"$f":"SUM(B23:B32)","v":311268.63178689568},{"$f":"SUM(C24:C32)","v":16.841115233972381},{"$f":"Cálculos!H557","v":137.32960787394566},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Custo por kW",{"$f":"B33/(Entradas!E$10*1000)","v":20.051834144177469},{"$f":"B34/Entradas!$E$10/1000","v":1.2917332859318613E-3}]
[null,null,{"$f":"B35/Entradas!$E$10/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total Custos Operacionais",{"$f":"B19+B33","v":602655.4335100957},{"$f":"C19+C33","v":35.612167705318498},null,null,null,null,null,null,null,{"$f":"SUM(K9:K32)","v":0},14719,14719,14719,14719,14719,14719,14719,14719,18027.333333333332,18027.333333333332,18027.333333333332,18027.333333333332,18027.333333333332,18027.333333333332,18027.333333333332,18027.333333333332,18027.333333333332,18027.333333333332,18027.333333333332,18027.333333333332,18127.333333333332,18127.333333333332,18127.333333333332,45777.043747419615,45823.171258138689,47103.566222567482,50799.826346124733,51206.658013499538,51770.656930586614,49121.278295734468,48979.413980441816,48170.120935887579,47103.213213569827,46300.232196332385,45075.252369792965,48726.553789964557,48774.595197012743,50050.272992828097,50615.962031000694,50946.232839442644,51355.895580997661,51772.687488131844,51626.667919837855,50817.193728394144,49742.130034801994,48942.524887440151,47724.697417623225,48697.864670811352,48754.839439849726,50024.394141908888,50685.807584159891,50914.847695580385,51322.162280671451,51734.454578335819,51569.110212747422,50768.01810667049,49703.331571389172,48911.717535416152,47705.981071088689,48669.461131577431,48725.963577649331,49998.452047698032,50655.449992637172,{"$f":"SUM(BW9:BW32)","v":50884.112260443879},51284.573833436451,51800.823931185114,51637.125451980544,50844.039258916266,49789.919319277949,49006.216848823642,47812.451032565354,48766.340329516381,48819.238997432571,50082.102079676028,50750.704015056668,50959.929881946235,51355.453038243322,51742.776910718487,51580.70793426122,50795.547960999778,49751.889434007571,48976.019775024841,47794.105447488553,48738.499450179348,48794.071308441424,50041.163721381985,50721.568978180811,50910.253367852543,51301.870977343155,51685.307707344502,51524.852013085532,50747.539359706738,49714.238109386199,48946.123291768825,47775.942479754485,48710.935707133292,48766.049207414864,50000.632875531759,50682.338188074922,50861.071348372279,51248.822288016549,51628.410569302076,51469.552098156513,50700.008650133161,49676.961577109912,48916.52440688901,47757.960311536495,48683.646341682179,48738.306046613223,49960.505485626789,50635.456510116164,50812.378901160795,51196.301660926183,51572.079802084874,51414.802654824663,50652.951075204503,49640.056106385637,48887.220158003765,47740.157143103082,48656.628622590833,48707.70136102265,49920.777535548063,50589.04150615097,50764.171152871932,51144.303839585453,51516.309767871324,51360.598203534013,{"$f":"SUM(EI9:EI32)","v":50606.361925199519},49603.51800355767,48858.207612219841,47722.53119263782,48629.879845811585,48683.645466712558,49881.445049154245,50543.088530769339,50716.443278670216,51092.823619832343,51461.094884960388,51306.933319273696,50560.236537278921,49567.343611738077,48829.483865838884,47705.080696060984,48603.397334213667,48656.722576951383,49842.504089883623,50497.592984803028,50669.190501748046,51041.855849308609,51406.42962721295,51253.802631034989,50514.570295018704,49531.529310440623,48801.04604406681,47687.803906853042,48577.17843731524,48630.067685543319,49803.950760360232,50452.550314865264,50622.408092847538,50991.395426944109,51352.308523498665,51201.200821273786,50469.358627948081,49496.071515218493,48772.891300726063,47670.699095879805,48551.220531018174,48600.538964939689,49765.781202003687,50407.956012895032,50576.091369787231,50941.437302446218,51298.726157148449,51149.122625378361,50424.597011092097,49460.966677305485,48745.016817970791,47653.764551219421,48525.521017345338,48577.551253404548,49727.991594643063,50363.805615705875,50530.235696993477,50891.976475794436,51245.677165412337,51097.562831142488,50380.280964518715,49426.211283260869,48717.419806004807,47636.998577990991,{"$f":"SUM(GU9:GU32)","v":48500.077324180653},48551.684456607094,49690.578156134543,50320.094704539217,50484.836485036511,50843.007996739914,51193.15623892274,51046.516278243776,50336.406052890459,49391.801854617726,48690.09750280236,47620.399498184961,48474.886905011641,48526.07514550315,49653.537141982873,50276.818904622087,50439.889190171059,50794.526964310062,51141.158121163084,50995.977857727186,50292.967885020495,49357.734947534838,48663.047173831728,47603.965650495193,48449.947238674555,48497.580183456848,49616.864844966614,50233.973884729312,50395.389313881657,50746.528526317983,51089.677607941689,50945.94251149374,50249.962113433176,49324.007152451959,48636.266111781522,47587.69539015265,48425.255829102032,48475.618753536626,49580.557594767095,50191.555356749966,50351.332402432374,50699.007878876881,51038.709546870945,50896.405231794226,50207.384433928884,49290.615093748645,48609.751636289708,47571.58708876084,48400.810205073336,48450.766622784824,49544.611757601051,50149.559075258279,50307.714046421068,50651.960265919275,50988.248836851613,50847.361060728079,50165.230585153266,49257.555429406355,48583.501093675382,47555.639134132784,48376.607919966948,48426.161877442668,49509.023735857008,50107.980837088675,{"$f":"SUM(JG9:JG32)","v":50264.529880338094},50605.380978720961,50938.2904275623,50798.805089747111,50123.496348170775,49224.824850673969,48557.511856673162,47539.849930129698,48352.646551515769,48398.66012313807,49473.789967735145,50066.816480915135,50221.775582129347,50559.265355429758,50888.829318953991,50750.732459164268,50082.177546042352,49192.420081736673,48531.781324170217,47524.217896501221,48328.923701564629,48377.684717312055,49438.906926890835,50026.061886834686,50179.446872763765,50513.608780598945,50839.860560749628,50703.138357667245,50041.270043407421,49160.337879388047,48506.306920945972,47508.74146872729,48305.436995830336,48353.807450724278,49404.371122081742,49985.712975955103,50137.539515804965,50468.406684725298,50791.379251948667,50656.018021836971,50000.769746070022,49128.575032705536,48481.086097414351,47493.419097861515,48282.184083663968,48330.167865461895,49370.179096818378,49945.765709986626,50096.04931698733,50423.654543791781,50743.380540336555,50609.366735670817,49960.672600588994,49097.12836272901,48456.116329368604,47478.249250376182,48259.162637815694,48303.620358753316,49336.327429018151,49906.216090837821,50054.972123796186,50379.34787881474,50695.859621999123,50563.179830110654,{"$f":"SUM(LS9:LS32)","v":49920.974593872343},49065.994722142677,48431.395117728687,47413.58429998409,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,{"$f":"SUM(OE9:OE32)","v":46067.900143600004},46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,46067.900143600004,1598387.9001435998]
[null,null,{"$f":"B37/Entradas!$E$10/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Adicionar Custos com Pessoal",{"$f":"'Massa Salarial'!P50*1000","v":126183.75},{"$f":"B38/Entradas!$E$10/1000","v":8.128720238095239}]
["Admin",{"$f":"'Massa Salarial'!P35/Entradas!E10","v":0},{"$f":"B39","v":0}]
["Manut",{"$f":"'Massa Salarial'!P46/Entradas!E10","v":8.128720238095239},{"$f":"B40","v":8.128720238095239}]
[null,null,{"$f":"B41/Entradas!$E$10/1000","v":0}]
["Total Incluindo Custos com Pessoal",{"$f":"B36+B38","v":728839.1835100957},{"$f":"C36+C38","v":43.740887943413739}]
[null,{"$f":"B42/Entradas!E10/1000","v":46.951606853618827},1.8780642741447532E-3]
[]
["PV",{"$f":"1.07*C45","v":21.931449755273977},{"$f":"C42-C46-C47","v":20.496682014274743}]
["BESS",{"$f":"1.07*C46","v":12.696493603300556},{"$f":"C13+C15+C40/5+C26*Capex!H122","v":11.865881872243509}]
["Terreno",12.174806740878171,{"$f":"C29","v":11.378324056895487}]
[]
[null,null,{"$f":"C46/(C45+C46+C47)","v":0.27127665738276829}]

{"sheet":"Massa Salarial","index":10,"n_rows":64,"n_cols":469,"rows_kept":64,"cut":false,"hidden":false,"merged":[[3,9,3,15],[8,1,8,4],[4,13,4,17],[4,9,4,12],[4,5,4,8]]}
[{"$f":"Entradas!$D$6&\" - Massa Salarial\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (São Miguel Nascente) - Massa Salarial"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period Start",{"$f":"EOMONTH(Entradas!$E$16, -1)+1","v":"2026-01-01"},{"$f":"T3+1","v":"2026-02-01"},"2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01",{"$f":"CF3+1","v":"2031-06-01"},"2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01",{"$f":"ER3+1","v":"2036-10-01"},"2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01",{"$f":"HD3+1","v":"2042-02-01"},"2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01",{"$f":"JP3+1","v":"2047-06-01"},"2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01","2051-10-01","2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01",{"$f":"LY3+1","v":"2052-07-01"},"2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01",{"$f":"NE3+1","v":"2055-03-01"},"2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01","2057-02-01","2057-03-01","2057-04-01","2057-05-01","2057-06-01",{"$f":"OG3+1","v":"2057-07-01"},"2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01",{"$f":"OM3+1","v":"2058-01-01"},"2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01",{"$f":"PS3+1","v":"2060-09-01"},"2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01","2062-06-01","2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01",{"$f":"QY3+1","v":"2063-05-01"},"2063-06-01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period End",{"$f":"EOMONTH(T2, 0)","v":"2026-01-31"},{"$f":"EOMONTH(U2, 0)","v":"2026-02-28"},{"$f":"EOMONTH(V2, 0)","v":"2026-03-31"},"2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30",{"$f":"EOMONTH(CH2, 0)","v":"2031-07-31"},"2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31",{"$f":"EOMONTH(ET2, 0)","v":"2036-11-30"},"2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28",{"$f":"EOMONTH(HF2, 0)","v":"2042-03-31"},"2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30",{"$f":"EOMONTH(JR2, 0)","v":"2047-07-31"},"2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31",{"$f":"EOMONTH(KC2, 0)","v":"2048-06-30"},{"$f":"EOMONTH(KD2, 0)","v":"2048-07-31"},{"$f":"EOMONTH(KE2, 0)","v":"2048-08-31"},"2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30","2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30",{"$f":"EOMONTH(LZ2, 0)","v":"2052-07-31"},"2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30",{"$f":"EOMONTH(NY2, 0)","v":"2056-10-31"},"2056-11-30","2056-12-31","2057-01-31","2057-02-28","2057-03-31","2057-04-30","2057-05-31","2057-06-30",{"$f":"EOMONTH(OH2, 0)","v":"2057-07-31"},"2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31",{"$f":"EOMONTH(ON2, 0)","v":"2058-01-31"},"2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31",{"$f":"EOMONTH(QK2, 0)","v":"2062-02-28"},"2062-03-31","2062-04-30","2062-05-31","2062-06-30","2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31",{"$f":"EOMONTH(QV2, 0)","v":"2063-01-31"},{"$f":"EOMONTH(QW2, 0)","v":"2063-02-28"},{"$f":"EOMONTH(QX2, 0)","v":"2063-03-31"},{"$f":"EOMONTH(QY2, 0)","v":"2063-04-30"},"2063-05-31","2063-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
["  Fator de Indexação (Aumento Anual)",2.5000000000000001E-2,null,null,null,"Sede",null,null,null,"Sao Miguel",null,null,null,"Total",null,null,null,null,null,1,{"$f":"T5","v":1},{"$f":"U5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"AE5*(1+$B5)","v":1.0249999999999999},{"$f":"AF5","v":1.0249999999999999},{"$f":"AG5","v":1.0249999999999999},1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,{"$f":"AQ5*(1+$B5)","v":1.0506249999999999},{"$f":"AR5","v":1.0506249999999999},{"$f":"AS5","v":1.0506249999999999},1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,{"$f":"BC5*(1+$B5)","v":1.0768906249999999},{"$f":"BD5","v":1.0768906249999999},{"$f":"BE5","v":1.0768906249999999},1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,{"$f":"BO5*(1+$B5)","v":1.1038128906249998},{"$f":"BP5","v":1.1038128906249998},{"$f":"BQ5","v":1.1038128906249998},1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,{"$f":"CA5*(1+$B5)","v":1.1314082128906247},{"$f":"CB5","v":1.1314082128906247},{"$f":"CC5","v":1.1314082128906247},1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,{"$f":"CM5*(1+$B5)","v":1.1596934182128902},{"$f":"CN5","v":1.1596934182128902},{"$f":"CO5","v":1.1596934182128902},1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,{"$f":"CY5*(1+$B5)","v":1.1886857536682123},{"$f":"CZ5","v":1.1886857536682123},{"$f":"DA5","v":1.1886857536682123},1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,{"$f":"DK5*(1+$B5)","v":1.2184028975099175},{"$f":"DL5","v":1.2184028975099175},{"$f":"DM5","v":1.2184028975099175},1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,{"$f":"DW5*(1+$B5)","v":1.2488629699476652},{"$f":"DX5","v":1.2488629699476652},{"$f":"DY5","v":1.2488629699476652},1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,{"$f":"EI5*(1+$B5)","v":1.2800845441963566},{"$f":"EJ5","v":1.2800845441963566},{"$f":"EK5","v":1.2800845441963566},1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,{"$f":"EU5*(1+$B5)","v":1.3120866578012655},{"$f":"EV5","v":1.3120866578012655},{"$f":"EW5","v":1.3120866578012655},1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,{"$f":"FG5*(1+$B5)","v":1.3448888242462971},{"$f":"FH5","v":1.3448888242462971},{"$f":"FI5","v":1.3448888242462971},1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,{"$f":"FS5*(1+$B5)","v":1.3785110448524545},{"$f":"FT5","v":1.3785110448524545},{"$f":"FU5","v":1.3785110448524545},1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,{"$f":"GE5*(1+$B5)","v":1.4129738209737657},{"$f":"GF5","v":1.4129738209737657},{"$f":"GG5","v":1.4129738209737657},1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,{"$f":"GQ5*(1+$B5)","v":1.4482981664981096},{"$f":"GR5","v":1.4482981664981096},{"$f":"GS5","v":1.4482981664981096},1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,{"$f":"HC5*(1+$B5)","v":1.4845056206605622},{"$f":"HD5","v":1.4845056206605622},{"$f":"HE5","v":1.4845056206605622},1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,{"$f":"HO5*(1+$B5)","v":1.5216182611770761},{"$f":"HP5","v":1.5216182611770761},{"$f":"HQ5","v":1.5216182611770761},1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,{"$f":"IA5*(1+$B5)","v":1.5596587177065029},{"$f":"IB5","v":1.5596587177065029},{"$f":"IC5","v":1.5596587177065029},1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,{"$f":"IM5*(1+$B5)","v":1.5986501856491653},{"$f":"IN5","v":1.5986501856491653},{"$f":"IO5","v":1.5986501856491653},1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,{"$f":"IY5*(1+$B5)","v":1.6386164402903942},{"$f":"IZ5","v":1.6386164402903942},{"$f":"JA5","v":1.6386164402903942},1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,{"$f":"JK5*(1+$B5)","v":1.6795818512976539},{"$f":"JL5","v":1.6795818512976539},{"$f":"JM5","v":1.6795818512976539},1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,{"$f":"JW5*(1+$B5)","v":1.721571397580095},{"$f":"JX5","v":1.721571397580095},{"$f":"JY5","v":1.721571397580095},1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,{"$f":"KI5*(1+$B5)","v":1.7646106825195973},{"$f":"KJ5","v":1.7646106825195973},{"$f":"KK5","v":1.7646106825195973},1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,{"$f":"KU5*(1+$B5)","v":1.8087259495825871},{"$f":"KV5","v":1.8087259495825871},{"$f":"KW5","v":1.8087259495825871},1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,{"$f":"LG5*(1+$B5)","v":1.8539440983221516},{"$f":"LH5","v":1.8539440983221516},{"$f":"LI5","v":1.8539440983221516},1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,{"$f":"LS5*(1+$B5)","v":1.9002927007802053},{"$f":"LT5","v":1.9002927007802053},{"$f":"LU5","v":1.9002927007802053},{"$f":"LV5","v":1.9002927007802053},{"$f":"LW5","v":1.9002927007802053},{"$f":"LX5","v":1.9002927007802053},{"$f":"LY5","v":1.9002927007802053},1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,{"$f":"NX5","v":1.9002927007802053},1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,{"$f":"OG5","v":1.9002927007802053},1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,{"$f":"OM5","v":1.9002927007802053},1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,{"$f":"PS5","v":1.9002927007802053},1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,{"$f":"QY5","v":1.9002927007802053},1.9002927007802053]
[]
[null,"Salário","Bónus","Encargos sobre Salários","Carregados","ETI","Trabalhadores","Massa Salarial","Subsídio","ETI","Trabalhadores","Massa Salarial","Subsídio","ETI","Trabalhadores","Massa Salarial","Subsídio","Crescimento Anual de ETI"]
["ETC",null,0.05,0.26500000000000001,null,null,null,null,0,null,null,null,0]
[null,"EUR 000s/ano"]
["Administração e Finanças"]
["Diretor de Operações",null,null,null,null,0,0,{"$f":"$E11*F11","v":0},{"$f":"I$8*F11*$B11","v":0},0,0,{"$f":"$E11*J11","v":0},{"$f":"M$8*J11*$B11","v":0},{"$f":"F11+J11","v":0},0,0,0,0,"Oversees all Sales, Marketing, Business Development,",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Diretor de Contabilidade",null,null,null,null,0,0,{"$f":"$E12*F12","v":0},{"$f":"I$8*F12*$B12","v":0},0,0,{"$f":"$E12*J12","v":0},{"$f":"M$8*J12*$B12","v":0},0,0,0,0,0,"Basic bookkeeping functions and government filings",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Assistente Administrativo",null,null,null,null,0,0,{"$f":"$E13*F13","v":0},{"$f":"I$8*F13*$B13","v":0},0,0,{"$f":"$E13*J13","v":0},{"$f":"M$8*J13*$B13","v":0},{"$f":"F13+J13","v":0},0,{"$f":"H13+L13","v":0},{"$f":"I13+M13","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Administração",null,null,null,null,{"$f":"SUM(F11:F13)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(N11:N13)","v":0},{"$f":"SUM(O11:O13)","v":0},{"$f":"SUM(P11:P13)","v":0},{"$f":"SUM(Q11:Q13)","v":0}]
[]
["Geração de Eletricidade e Engenharia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$N16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N16","v":0}]
["Engenheiro Fotovoltaico",null,null,null,null,0.25,1,{"$f":"$E17*F17","v":0},{"$f":"I$8*F17*$B17","v":0},0,0,{"$f":"$E17*J17","v":0},{"$f":"M$8*J17*$B17","v":0},{"$f":"F17+J17","v":0.25},{"$f":"G17+K17","v":1},{"$f":"H17+L17","v":0},{"$f":"I17+M17","v":0},0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N17","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N17","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N17","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N17","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N17","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
["Engenheiro de Sistemas de Armazenamento",null,null,null,null,0.25,1,{"$f":"$E18*F18","v":0},{"$f":"I$8*F18*$B18","v":0},0,0,0,0,0.25,1,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N18","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N18","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N18","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N18","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N18","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N18","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N18","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N18","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N18","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N18","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N18","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N18","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N18","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
["Eletricista",null,null,null,null,0,0,{"$f":"$E19*F19","v":0},{"$f":"I$8*F19*$B19","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Eletricista Assistente",null,null,null,null,0,0,0,0,1,1,0,0,1,1,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$N20","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$N20","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Técnico de Painéis Solares",null,null,null,null,0,0,0,0,{"$f":"E64/2","v":1.6072049689440993},3,0,0,1.6072049689440993,3,0,0,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"$E$64/2","v":1.6072049689440993},1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,{"$f":"$E$64/2","v":1.6072049689440993},{"$f":"$E$64/2","v":1.6072049689440993},{"$f":"$E$64/2","v":1.6072049689440993},1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,{"$f":"$E$64/2","v":1.6072049689440993},1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,{"$f":"$E$64/2","v":1.6072049689440993},1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,{"$f":"$E$64/2","v":1.6072049689440993},1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,{"$f":"$E$64/2","v":1.6072049689440993},1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,{"$f":"$E$64/2","v":1.6072049689440993},1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,{"$f":"$E$64/2","v":1.6072049689440993},1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993]
["Jardineiro (controlo de vegetação)",null,null,null,null,0,0,{"$f":"$E22*F22","v":0},{"$f":"I$8*F22*$B22","v":0},{"$f":"J21","v":1.6072049689440993},3,0,0,1.6072049689440993,3,0,0,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"AR21","v":1.6072049689440993},1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,{"$f":"AX21","v":1.6072049689440993},1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,{"$f":"BJ21","v":1.6072049689440993},{"$f":"BK21","v":1.6072049689440993},{"$f":"BL21","v":1.6072049689440993},1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,{"$f":"DW21","v":1.6072049689440993},1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,{"$f":"GI21","v":1.6072049689440993},1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,{"$f":"IU21","v":1.6072049689440993},1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,{"$f":"LG21","v":1.6072049689440993},1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,{"$f":"NS21","v":1.6072049689440993},1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,{"$f":"QE21","v":1.6072049689440993},1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993,1.6072049689440993]
["Administrador de Sistemas (SysAdmin)",null,null,null,null,0.25,1,0,0,0,0,0,0,0.25,1,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"$N23","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N23","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N23","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N23","v":0.25},{"$f":"$N23","v":0.25},{"$f":"$N23","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N23","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N23","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N23","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N23","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N23","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$N23","v":0.25},0.25,0.25,0.25,0.25,0.25,{"$f":"$N23","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
["Manutenção Geral",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$N24","v":0},0,0,0,0,0,{"$f":"$N24","v":0},0,0,0,0,{"$f":"$N24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total de Engenharia",null,null,null,null,{"$f":"SUM(F17:F24)","v":0.75},3,0,0,4.214409937888199,7,0,0,{"$f":"SUM(N17:N24)","v":4.964409937888199},{"$f":"SUM(O17:O24)","v":10},{"$f":"SUM(P17:P24)","v":0},{"$f":"SUM(Q17:Q24)","v":0},{"$f":"SUM(R24:R24)","v":0}]
[]
["Total de Colaboradores",null,null,null,null,{"$f":"F14+F25","v":0.75},3,0,0,4.214409937888199,7,0,0,{"$f":"N14+N25","v":4.964409937888199},{"$f":"O14+O25","v":10},{"$f":"P14+P25","v":0},{"$f":"Q14+Q25","v":0}]
[]
["Administração e Finanças"]
[]
[]
["Diretor de Operações",70,{"$f":"B32*C$8","v":3.5},{"$f":"(B32+C32)*D$8","v":19.477500000000003},{"$f":"B32+C32+D32","v":92.977500000000006},0,{"$f":"G11","v":0},{"$f":"$E32*F32","v":0},null,null,null,null,null,{"$f":"5/8","v":0.625},{"$f":"G32+K32","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$5*$E32/12*AM11*1000","v":0},0,{"$f":"AO$5*$E32/12*AO11*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY$5*$E32/12*CY11*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FK$5*$E32/12*FK11*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HW$5*$E32/12*HW11*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KI$5*$E32/12*KI11*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU$5*$E32/12*MU11*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PG$5*$E32/12*PG11*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Diretor de Contabilidade",25,{"$f":"B33*C$8","v":1.25},{"$f":"(B33+C33)*D$8","v":6.9562500000000007},{"$f":"B33+C33+D33","v":33.206249999999997},0,{"$f":"G12","v":0},{"$f":"$E33*F33","v":0},{"$f":"I$8*F33*$B33","v":0},{"$f":"J12","v":0},{"$f":"K12","v":0},{"$f":"$E33*J33","v":0},{"$f":"M$8*J33*$B33","v":0},{"$f":"5/8","v":0.625},0,0,0,0,null,{"$f":"T$5*$E33/12*T12*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$5*$E33/12*AM12*1000","v":0},0,{"$f":"AO$5*$E33/12*AO12*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY$5*$E33/12*CY12*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FK$5*$E33/12*FK12*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HW$5*$E33/12*HW12*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KI$5*$E33/12*KI12*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU$5*$E33/12*MU12*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PG$5*$E33/12*PG12*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Assistente Administrativo",15,{"$f":"B34*C$8","v":0.75},{"$f":"(B34+C34)*D$8","v":4.1737500000000001},{"$f":"B34+C34+D34","v":19.923749999999998},0,{"$f":"G13","v":0},{"$f":"$E34*F34","v":0},{"$f":"I$8*F34*$B34","v":0},{"$f":"J13","v":0},{"$f":"K13","v":0},{"$f":"$E34*J34","v":0},{"$f":"M$8*J34*$B34","v":0},{"$f":"5/8","v":0.625},1,{"$f":"H34+L34","v":0},{"$f":"I34+M34","v":0},0,null,{"$f":"T$5*$E34/12*T13*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$5*$E34/12*AM13*1000","v":0},0,{"$f":"AO$5*$E34/12*AO13*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY$5*$E34/12*CY13*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FK$5*$E34/12*FK13*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HW$5*$E34/12*HW13*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KI$5*$E34/12*KI13*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU$5*$E34/12*MU13*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PG$5*$E34/12*PG13*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(F32:F34)","v":0},{"$f":"SUM(G32:G34)","v":0},{"$f":"SUM(H32:H34)","v":0},{"$f":"SUM(I33:I34)","v":0},{"$f":"SUM(J33:J34)","v":0},{"$f":"SUM(K33:K34)","v":0},{"$f":"SUM(L33:L34)","v":0},{"$f":"SUM(M33:M34)","v":0},{"$f":"SUM(N32:N34)","v":1.875},{"$f":"SUM(O32:O34)","v":1},{"$f":"SUM(P32:P34)","v":0},{"$f":"SUM(Q33:Q34)","v":0},{"$f":"SUM(R33:R34)","v":0},null,{"$f":"T$5*$E35/12*T14*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$5*$E35/12*AM14*1000","v":0},0,{"$f":"AO$5*$E35/12*AO14*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY$5*$E35/12*CY14*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FK$5*$E35/12*FK14*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HW$5*$E35/12*HW14*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KI$5*$E35/12*KI14*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU$5*$E35/12*MU14*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PG$5*$E35/12*PG14*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$5*$E36/12*T15*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$5*$E36/12*AM15*1000","v":0},0,{"$f":"AO$5*$E36/12*AO15*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY$5*$E36/12*CY15*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FK$5*$E36/12*FK15*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HW$5*$E36/12*HW15*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KI$5*$E36/12*KI15*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU$5*$E36/12*MU15*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PG$5*$E36/12*PG15*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Engenharia e Manutenção de Sistemas Elétricos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$5*$E37/12*T16*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$5*$E37/12*AM16*1000","v":0},0,{"$f":"AO$5*$E37/12*AO16*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY$5*$E37/12*CY16*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FK$5*$E37/12*FK16*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HW$5*$E37/12*HW16*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KI$5*$E37/12*KI16*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU$5*$E37/12*MU16*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PG$5*$E37/12*PG16*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Engenheiro Fotovoltaico",70,{"$f":"B38*C$8","v":3.5},{"$f":"(B38+C38)*D$8","v":19.477500000000003},{"$f":"B38+C38+D38","v":92.977500000000006},0.25,{"$f":"G17","v":1},{"$f":"$E38*F38","v":23.244375000000002},{"$f":"I$8*F38*$B38","v":0},{"$f":"J17","v":0},0,{"$f":"$E38*J38","v":0},{"$f":"M$8*J38*$B38","v":0},{"$f":"F38+J38","v":0.25},{"$f":"G38+K38","v":1},{"$f":"H38+L38","v":23.244375000000002},{"$f":"I38+M38","v":0},0,null,{"$f":"T$5*$E38/12*T17*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$5*$E38/12*AM17*1000","v":0},0,{"$f":"AO$5*$E38/12*AO17*1000","v":0},0,0,2035.09345703125,2035.09345703125,2035.09345703125,2035.09345703125,2035.09345703125,2035.09345703125,2035.09345703125,2035.09345703125,2035.09345703125,2035.09345703125,2035.09345703125,2035.09345703125,2085.9707934570315,2085.9707934570315,2085.9707934570315,2085.9707934570315,2085.9707934570315,2085.9707934570315,2085.9707934570315,2085.9707934570315,2085.9707934570315,2085.9707934570315,2085.9707934570315,2085.9707934570315,2138.120063293457,2138.120063293457,2138.120063293457,2138.120063293457,2138.120063293457,2138.120063293457,2138.120063293457,2138.120063293457,2138.120063293457,2138.120063293457,2138.120063293457,2138.120063293457,2191.5730648757931,2191.5730648757931,2191.5730648757931,2191.5730648757931,2191.5730648757931,2191.5730648757931,2191.5730648757931,2191.5730648757931,2191.5730648757931,2191.5730648757931,2191.5730648757931,2191.5730648757931,2246.3623914976874,2246.3623914976874,2246.3623914976874,2246.3623914976874,2246.3623914976874,2246.3623914976874,2246.3623914976874,2246.3623914976874,2246.3623914976874,2246.3623914976874,2246.3623914976874,{"$f":"CY$5*$E38/12*CY17*1000","v":2246.3623914976874},2302.5214512851294,2302.5214512851294,2302.5214512851294,2302.5214512851294,2302.5214512851294,2302.5214512851294,2302.5214512851294,2302.5214512851294,2302.5214512851294,2302.5214512851294,2302.5214512851294,2302.5214512851294,2360.0844875672578,2360.0844875672578,2360.0844875672578,2360.0844875672578,2360.0844875672578,2360.0844875672578,2360.0844875672578,2360.0844875672578,2360.0844875672578,2360.0844875672578,2360.0844875672578,2360.0844875672578,2419.0865997564388,2419.0865997564388,2419.0865997564388,2419.0865997564388,2419.0865997564388,2419.0865997564388,2419.0865997564388,2419.0865997564388,2419.0865997564388,2419.0865997564388,2419.0865997564388,2419.0865997564388,2479.563764750349,2479.563764750349,2479.563764750349,2479.563764750349,2479.563764750349,2479.563764750349,2479.563764750349,2479.563764750349,2479.563764750349,2479.563764750349,2479.563764750349,2479.563764750349,2541.5528588691081,2541.5528588691081,2541.5528588691081,2541.5528588691081,2541.5528588691081,2541.5528588691081,2541.5528588691081,2541.5528588691081,2541.5528588691081,2541.5528588691081,2541.5528588691081,2541.5528588691081,2605.0916803408354,2605.0916803408354,2605.0916803408354,{"$f":"FK$5*$E38/12*FK17*1000","v":2605.0916803408354},2605.0916803408354,2605.0916803408354,2605.0916803408354,2605.0916803408354,2605.0916803408354,2605.0916803408354,2605.0916803408354,2605.0916803408354,2670.2189723493561,2670.2189723493561,2670.2189723493561,2670.2189723493561,2670.2189723493561,2670.2189723493561,2670.2189723493561,2670.2189723493561,2670.2189723493561,2670.2189723493561,2670.2189723493561,2670.2189723493561,2736.9744466580896,2736.9744466580896,2736.9744466580896,2736.9744466580896,2736.9744466580896,2736.9744466580896,2736.9744466580896,2736.9744466580896,2736.9744466580896,2736.9744466580896,2736.9744466580896,2736.9744466580896,2805.3988078245416,2805.3988078245416,2805.3988078245416,2805.3988078245416,2805.3988078245416,2805.3988078245416,2805.3988078245416,2805.3988078245416,2805.3988078245416,2805.3988078245416,2805.3988078245416,2805.3988078245416,2875.5337780201553,2875.5337780201553,2875.5337780201553,2875.5337780201553,2875.5337780201553,2875.5337780201553,2875.5337780201553,2875.5337780201553,2875.5337780201553,2875.5337780201553,2875.5337780201553,2875.5337780201553,2947.4221224706585,2947.4221224706585,2947.4221224706585,2947.4221224706585,2947.4221224706585,2947.4221224706585,2947.4221224706585,{"$f":"HW$5*$E38/12*HW17*1000","v":2947.4221224706585},2947.4221224706585,2947.4221224706585,2947.4221224706585,2947.4221224706585,3021.1076755324248,3021.1076755324248,3021.1076755324248,3021.1076755324248,3021.1076755324248,3021.1076755324248,3021.1076755324248,3021.1076755324248,3021.1076755324248,3021.1076755324248,3021.1076755324248,3021.1076755324248,3096.6353674207348,3096.6353674207348,3096.6353674207348,3096.6353674207348,3096.6353674207348,3096.6353674207348,3096.6353674207348,3096.6353674207348,3096.6353674207348,3096.6353674207348,3096.6353674207348,3096.6353674207348,3174.0512516062527,3174.0512516062527,3174.0512516062527,3174.0512516062527,3174.0512516062527,3174.0512516062527,3174.0512516062527,3174.0512516062527,3174.0512516062527,3174.0512516062527,3174.0512516062527,3174.0512516062527,3253.402532896409,3253.402532896409,3253.402532896409,3253.402532896409,3253.402532896409,3253.402532896409,3253.402532896409,3253.402532896409,3253.402532896409,3253.402532896409,3253.402532896409,3253.402532896409,3334.7375962188189,3334.7375962188189,3334.7375962188189,3334.7375962188189,3334.7375962188189,3334.7375962188189,3334.7375962188189,3334.7375962188189,3334.7375962188189,3334.7375962188189,3334.7375962188189,{"$f":"KI$5*$E38/12*KI17*1000","v":3334.7375962188189},3418.1060361242894,3418.1060361242894,3418.1060361242894,3418.1060361242894,3418.1060361242894,3418.1060361242894,3418.1060361242894,3418.1060361242894,3418.1060361242894,3418.1060361242894,3418.1060361242894,3418.1060361242894,3503.5586870273964,3503.5586870273964,3503.5586870273964,3503.5586870273964,3503.5586870273964,3503.5586870273964,3503.5586870273964,3503.5586870273964,3503.5586870273964,3503.5586870273964,3503.5586870273964,3503.5586870273964,3591.1476542030805,3591.1476542030805,3591.1476542030805,3591.1476542030805,3591.1476542030805,3591.1476542030805,3591.1476542030805,3591.1476542030805,3591.1476542030805,3591.1476542030805,3591.1476542030805,3591.1476542030805,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,{"$f":"MU$5*$E38/12*MU17*1000","v":3680.9263455581577},3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,{"$f":"PG$5*$E38/12*PG17*1000","v":3680.9263455581577},3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577]
["Engenheiro de Sistemas de Armazenamento",70,{"$f":"B39*C$8","v":3.5},{"$f":"(B39+C39)*D$8","v":19.477500000000003},92.977500000000006,0.25,1,23.244375000000002,0,0,0,0,0,0.25,1,23.244375000000002,0,0,null,{"$f":"T$5*$E39/12*T18*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$5*$E39/12*AM18*1000","v":0},0,0,0,0,2035.09345703125,2035.09345703125,2035.09345703125,2035.09345703125,2035.09345703125,2035.09345703125,2035.09345703125,2035.09345703125,2035.09345703125,2035.09345703125,2035.09345703125,2035.09345703125,2085.9707934570315,2085.9707934570315,2085.9707934570315,2085.9707934570315,2085.9707934570315,2085.9707934570315,2085.9707934570315,2085.9707934570315,2085.9707934570315,2085.9707934570315,2085.9707934570315,2085.9707934570315,2138.120063293457,2138.120063293457,2138.120063293457,2138.120063293457,2138.120063293457,2138.120063293457,2138.120063293457,2138.120063293457,2138.120063293457,2138.120063293457,2138.120063293457,2138.120063293457,2191.5730648757931,2191.5730648757931,2191.5730648757931,2191.5730648757931,2191.5730648757931,2191.5730648757931,2191.5730648757931,2191.5730648757931,2191.5730648757931,2191.5730648757931,2191.5730648757931,2191.5730648757931,2246.3623914976874,2246.3623914976874,2246.3623914976874,2246.3623914976874,2246.3623914976874,2246.3623914976874,2246.3623914976874,2246.3623914976874,2246.3623914976874,2246.3623914976874,2246.3623914976874,{"$f":"CY$5*$E39/12*CY18*1000","v":2246.3623914976874},2302.5214512851294,2302.5214512851294,2302.5214512851294,2302.5214512851294,2302.5214512851294,2302.5214512851294,2302.5214512851294,2302.5214512851294,2302.5214512851294,2302.5214512851294,2302.5214512851294,2302.5214512851294,2360.0844875672578,2360.0844875672578,2360.0844875672578,2360.0844875672578,2360.0844875672578,2360.0844875672578,2360.0844875672578,2360.0844875672578,2360.0844875672578,2360.0844875672578,2360.0844875672578,2360.0844875672578,2419.0865997564388,2419.0865997564388,2419.0865997564388,2419.0865997564388,2419.0865997564388,2419.0865997564388,2419.0865997564388,2419.0865997564388,2419.0865997564388,2419.0865997564388,2419.0865997564388,2419.0865997564388,2479.563764750349,2479.563764750349,2479.563764750349,2479.563764750349,2479.563764750349,2479.563764750349,2479.563764750349,2479.563764750349,2479.563764750349,2479.563764750349,2479.563764750349,2479.563764750349,2541.5528588691081,2541.5528588691081,2541.5528588691081,2541.5528588691081,2541.5528588691081,2541.5528588691081,2541.5528588691081,2541.5528588691081,2541.5528588691081,2541.5528588691081,2541.5528588691081,2541.5528588691081,2605.0916803408354,2605.0916803408354,2605.0916803408354,{"$f":"FK$5*$E39/12*FK18*1000","v":2605.0916803408354},2605.0916803408354,2605.0916803408354,2605.0916803408354,2605.0916803408354,2605.0916803408354,2605.0916803408354,2605.0916803408354,2605.0916803408354,2670.2189723493561,2670.2189723493561,2670.2189723493561,2670.2189723493561,2670.2189723493561,2670.2189723493561,2670.2189723493561,2670.2189723493561,2670.2189723493561,2670.2189723493561,2670.2189723493561,2670.2189723493561,2736.9744466580896,2736.9744466580896,2736.9744466580896,2736.9744466580896,2736.9744466580896,2736.9744466580896,2736.9744466580896,2736.9744466580896,2736.9744466580896,2736.9744466580896,2736.9744466580896,2736.9744466580896,2805.3988078245416,2805.3988078245416,2805.3988078245416,2805.3988078245416,2805.3988078245416,2805.3988078245416,2805.3988078245416,2805.3988078245416,2805.3988078245416,2805.3988078245416,2805.3988078245416,2805.3988078245416,2875.5337780201553,2875.5337780201553,2875.5337780201553,2875.5337780201553,2875.5337780201553,2875.5337780201553,2875.5337780201553,2875.5337780201553,2875.5337780201553,2875.5337780201553,2875.5337780201553,2875.5337780201553,2947.4221224706585,2947.4221224706585,2947.4221224706585,2947.4221224706585,2947.4221224706585,2947.4221224706585,2947.4221224706585,{"$f":"HW$5*$E39/12*HW18*1000","v":2947.4221224706585},2947.4221224706585,2947.4221224706585,2947.4221224706585,2947.4221224706585,3021.1076755324248,3021.1076755324248,3021.1076755324248,3021.1076755324248,3021.1076755324248,3021.1076755324248,3021.1076755324248,3021.1076755324248,3021.1076755324248,3021.1076755324248,3021.1076755324248,3021.1076755324248,3096.6353674207348,3096.6353674207348,3096.6353674207348,3096.6353674207348,3096.6353674207348,3096.6353674207348,3096.6353674207348,3096.6353674207348,3096.6353674207348,3096.6353674207348,3096.6353674207348,3096.6353674207348,3174.0512516062527,3174.0512516062527,3174.0512516062527,3174.0512516062527,3174.0512516062527,3174.0512516062527,3174.0512516062527,3174.0512516062527,3174.0512516062527,3174.0512516062527,3174.0512516062527,3174.0512516062527,3253.402532896409,3253.402532896409,3253.402532896409,3253.402532896409,3253.402532896409,3253.402532896409,3253.402532896409,3253.402532896409,3253.402532896409,3253.402532896409,3253.402532896409,3253.402532896409,3334.7375962188189,3334.7375962188189,3334.7375962188189,3334.7375962188189,3334.7375962188189,3334.7375962188189,3334.7375962188189,3334.7375962188189,3334.7375962188189,3334.7375962188189,3334.7375962188189,{"$f":"KI$5*$E39/12*KI18*1000","v":3334.7375962188189},3418.1060361242894,3418.1060361242894,3418.1060361242894,3418.1060361242894,3418.1060361242894,3418.1060361242894,3418.1060361242894,3418.1060361242894,3418.1060361242894,3418.1060361242894,3418.1060361242894,3418.1060361242894,3503.5586870273964,3503.5586870273964,3503.5586870273964,3503.5586870273964,3503.5586870273964,3503.5586870273964,3503.5586870273964,3503.5586870273964,3503.5586870273964,3503.5586870273964,3503.5586870273964,3503.5586870273964,3591.1476542030805,3591.1476542030805,3591.1476542030805,3591.1476542030805,3591.1476542030805,3591.1476542030805,3591.1476542030805,3591.1476542030805,3591.1476542030805,3591.1476542030805,3591.1476542030805,3591.1476542030805,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,{"$f":"MU$5*$E39/12*MU18*1000","v":3680.9263455581577},3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,{"$f":"PG$5*$E39/12*PG18*1000","v":3680.9263455581577},3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577,3680.9263455581577]
["Eletricista",35,{"$f":"B40*C$8","v":1.75},{"$f":"(B40+C40)*D$8","v":9.7387500000000014},46.488750000000003,{"$f":"F19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T$5*$E40/12*T19*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$5*$E40/12*AM19*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY$5*$E40/12*CY19*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FK$5*$E40/12*FK19*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HW$5*$E40/12*HW19*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KI$5*$E40/12*KI19*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU$5*$E40/12*MU19*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PG$5*$E40/12*PG19*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Eletricista Assistente",28,1.4000000000000001,7.7910000000000004,37.191000000000003,{"$f":"F20","v":0},0,0,0,{"$f":"J20","v":1},1,37.191000000000003,0,1,1,37.191000000000003,0,0,null,{"$f":"T$5*$E41/12*T20*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$5*$E41/12*AM20*1000","v":0},0,0,0,0,3256.1495312499997,3256.1495312499997,3256.1495312499997,3256.1495312499997,3256.1495312499997,3256.1495312499997,3256.1495312499997,3256.1495312499997,3256.1495312499997,3256.1495312499997,3256.1495312499997,3256.1495312499997,3337.55326953125,3337.55326953125,3337.55326953125,3337.55326953125,3337.55326953125,3337.55326953125,3337.55326953125,3337.55326953125,3337.55326953125,3337.55326953125,3337.55326953125,3337.55326953125,3420.9921012695308,3420.9921012695308,3420.9921012695308,3420.9921012695308,3420.9921012695308,3420.9921012695308,3420.9921012695308,3420.9921012695308,3420.9921012695308,3420.9921012695308,3420.9921012695308,3420.9921012695308,3506.5169038012687,3506.5169038012687,3506.5169038012687,3506.5169038012687,3506.5169038012687,3506.5169038012687,3506.5169038012687,3506.5169038012687,3506.5169038012687,3506.5169038012687,3506.5169038012687,3506.5169038012687,3594.1798263962996,3594.1798263962996,3594.1798263962996,3594.1798263962996,3594.1798263962996,3594.1798263962996,3594.1798263962996,3594.1798263962996,3594.1798263962996,3594.1798263962996,3594.1798263962996,{"$f":"CY$5*$E41/12*CY20*1000","v":3594.1798263962996},3684.0343220562077,3684.0343220562077,3684.0343220562077,3684.0343220562077,3684.0343220562077,3684.0343220562077,3684.0343220562077,3684.0343220562077,3684.0343220562077,3684.0343220562077,3684.0343220562077,3684.0343220562077,3776.1351801076121,3776.1351801076121,3776.1351801076121,3776.1351801076121,3776.1351801076121,3776.1351801076121,3776.1351801076121,3776.1351801076121,3776.1351801076121,3776.1351801076121,3776.1351801076121,3776.1351801076121,3870.5385596103015,3870.5385596103015,3870.5385596103015,3870.5385596103015,3870.5385596103015,3870.5385596103015,3870.5385596103015,3870.5385596103015,3870.5385596103015,3870.5385596103015,3870.5385596103015,3870.5385596103015,3967.3020236005586,3967.3020236005586,3967.3020236005586,3967.3020236005586,3967.3020236005586,3967.3020236005586,3967.3020236005586,3967.3020236005586,3967.3020236005586,3967.3020236005586,3967.3020236005586,3967.3020236005586,4066.4845741905724,4066.4845741905724,4066.4845741905724,4066.4845741905724,4066.4845741905724,4066.4845741905724,4066.4845741905724,4066.4845741905724,4066.4845741905724,4066.4845741905724,4066.4845741905724,4066.4845741905724,4168.1466885453365,4168.1466885453365,4168.1466885453365,{"$f":"FK$5*$E41/12*FK20*1000","v":4168.1466885453365},4168.1466885453365,4168.1466885453365,4168.1466885453365,4168.1466885453365,4168.1466885453365,4168.1466885453365,4168.1466885453365,4168.1466885453365,4272.3503557589693,4272.3503557589693,4272.3503557589693,4272.3503557589693,4272.3503557589693,4272.3503557589693,4272.3503557589693,4272.3503557589693,4272.3503557589693,4272.3503557589693,4272.3503557589693,4272.3503557589693,4379.1591146529436,4379.1591146529436,4379.1591146529436,4379.1591146529436,4379.1591146529436,4379.1591146529436,4379.1591146529436,4379.1591146529436,4379.1591146529436,4379.1591146529436,4379.1591146529436,4379.1591146529436,4488.6380925192661,4488.6380925192661,4488.6380925192661,4488.6380925192661,4488.6380925192661,4488.6380925192661,4488.6380925192661,4488.6380925192661,4488.6380925192661,4488.6380925192661,4488.6380925192661,4488.6380925192661,4600.8540448322474,4600.8540448322474,4600.8540448322474,4600.8540448322474,4600.8540448322474,4600.8540448322474,4600.8540448322474,4600.8540448322474,4600.8540448322474,4600.8540448322474,4600.8540448322474,4600.8540448322474,4715.8753959530532,4715.8753959530532,4715.8753959530532,4715.8753959530532,4715.8753959530532,4715.8753959530532,4715.8753959530532,{"$f":"HW$5*$E41/12*HW20*1000","v":4715.8753959530532},4715.8753959530532,4715.8753959530532,4715.8753959530532,4715.8753959530532,4833.7722808518793,4833.7722808518793,4833.7722808518793,4833.7722808518793,4833.7722808518793,4833.7722808518793,4833.7722808518793,4833.7722808518793,4833.7722808518793,4833.7722808518793,4833.7722808518793,4833.7722808518793,4954.6165878731754,4954.6165878731754,4954.6165878731754,4954.6165878731754,4954.6165878731754,4954.6165878731754,4954.6165878731754,4954.6165878731754,4954.6165878731754,4954.6165878731754,4954.6165878731754,4954.6165878731754,5078.4820025700046,5078.4820025700046,5078.4820025700046,5078.4820025700046,5078.4820025700046,5078.4820025700046,5078.4820025700046,5078.4820025700046,5078.4820025700046,5078.4820025700046,5078.4820025700046,5078.4820025700046,5205.4440526342541,5205.4440526342541,5205.4440526342541,5205.4440526342541,5205.4440526342541,5205.4440526342541,5205.4440526342541,5205.4440526342541,5205.4440526342541,5205.4440526342541,5205.4440526342541,5205.4440526342541,5335.5801539501108,5335.5801539501108,5335.5801539501108,5335.5801539501108,5335.5801539501108,5335.5801539501108,5335.5801539501108,5335.5801539501108,5335.5801539501108,5335.5801539501108,5335.5801539501108,{"$f":"KI$5*$E41/12*KI20*1000","v":5335.5801539501108},5468.9696577988616,5468.9696577988616,5468.9696577988616,5468.9696577988616,5468.9696577988616,5468.9696577988616,5468.9696577988616,5468.9696577988616,5468.9696577988616,5468.9696577988616,5468.9696577988616,5468.9696577988616,5605.6938992438327,5605.6938992438327,5605.6938992438327,5605.6938992438327,5605.6938992438327,5605.6938992438327,5605.6938992438327,5605.6938992438327,5605.6938992438327,5605.6938992438327,5605.6938992438327,5605.6938992438327,5745.8362467249281,5745.8362467249281,5745.8362467249281,5745.8362467249281,5745.8362467249281,5745.8362467249281,5745.8362467249281,5745.8362467249281,5745.8362467249281,5745.8362467249281,5745.8362467249281,5745.8362467249281,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,{"$f":"MU$5*$E41/12*MU20*1000","v":5889.4821528930524},5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,{"$f":"PG$5*$E41/12*PG20*1000","v":5889.4821528930524},5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524,5889.4821528930524]
["Técnico de Painéis Solares",10,0.5,2.7825000000000002,13.282500000000001,{"$f":"F21","v":0},0,0,0,1.2,2,15.939,0,1.2,2,15.939,0,0,null,{"$f":"T$5*$E42/12*T21*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$5*$E42/12*AM21*1000","v":0},0,0,0,0,1869.0356093749995,1869.0356093749995,1869.0356093749995,1869.0356093749995,1869.0356093749995,1869.0356093749995,1869.0356093749995,1869.0356093749995,1869.0356093749995,1869.0356093749995,1869.0356093749995,1869.0356093749995,1915.7614996093746,1915.7614996093746,1915.7614996093746,1915.7614996093746,1915.7614996093746,1915.7614996093746,1915.7614996093746,1915.7614996093746,1915.7614996093746,1915.7614996093746,1915.7614996093746,1915.7614996093746,1963.6555370996091,1963.6555370996091,1963.6555370996091,1963.6555370996091,1963.6555370996091,1963.6555370996091,1963.6555370996091,1963.6555370996091,1963.6555370996091,1963.6555370996091,1963.6555370996091,1963.6555370996091,2012.7469255270989,2012.7469255270989,2012.7469255270989,2012.7469255270989,2012.7469255270989,2012.7469255270989,2012.7469255270989,2012.7469255270989,2012.7469255270989,2012.7469255270989,2012.7469255270989,2012.7469255270989,2063.065598665276,2063.065598665276,2063.065598665276,2063.065598665276,2063.065598665276,2063.065598665276,2063.065598665276,2063.065598665276,2063.065598665276,2063.065598665276,2063.065598665276,{"$f":"CY$5*$E42/12*CY21*1000","v":2063.065598665276},2114.6422386319077,2114.6422386319077,2114.6422386319077,2114.6422386319077,2114.6422386319077,2114.6422386319077,2114.6422386319077,2114.6422386319077,2114.6422386319077,2114.6422386319077,2114.6422386319077,2114.6422386319077,2167.5082945977056,2167.5082945977056,2167.5082945977056,2167.5082945977056,2167.5082945977056,2167.5082945977056,2167.5082945977056,2167.5082945977056,2167.5082945977056,2167.5082945977056,2167.5082945977056,2167.5082945977056,2221.6960019626481,2221.6960019626481,2221.6960019626481,2221.6960019626481,2221.6960019626481,2221.6960019626481,2221.6960019626481,2221.6960019626481,2221.6960019626481,2221.6960019626481,2221.6960019626481,2221.6960019626481,2277.2384020117133,2277.2384020117133,2277.2384020117133,2277.2384020117133,2277.2384020117133,2277.2384020117133,2277.2384020117133,2277.2384020117133,2277.2384020117133,2277.2384020117133,2277.2384020117133,2277.2384020117133,2334.1693620620063,2334.1693620620063,2334.1693620620063,2334.1693620620063,2334.1693620620063,2334.1693620620063,2334.1693620620063,2334.1693620620063,2334.1693620620063,2334.1693620620063,2334.1693620620063,2334.1693620620063,2392.5235961135563,2392.5235961135563,2392.5235961135563,{"$f":"FK$5*$E42/12*FK21*1000","v":2392.5235961135563},2392.5235961135563,2392.5235961135563,2392.5235961135563,2392.5235961135563,2392.5235961135563,2392.5235961135563,2392.5235961135563,2392.5235961135563,2452.3366860163951,2452.3366860163951,2452.3366860163951,2452.3366860163951,2452.3366860163951,2452.3366860163951,2452.3366860163951,2452.3366860163951,2452.3366860163951,2452.3366860163951,2452.3366860163951,2452.3366860163951,2513.6451031668048,2513.6451031668048,2513.6451031668048,2513.6451031668048,2513.6451031668048,2513.6451031668048,2513.6451031668048,2513.6451031668048,2513.6451031668048,2513.6451031668048,2513.6451031668048,2513.6451031668048,2576.4862307459744,2576.4862307459744,2576.4862307459744,2576.4862307459744,2576.4862307459744,2576.4862307459744,2576.4862307459744,2576.4862307459744,2576.4862307459744,2576.4862307459744,2576.4862307459744,2576.4862307459744,2640.8983865146233,2640.8983865146233,2640.8983865146233,2640.8983865146233,2640.8983865146233,2640.8983865146233,2640.8983865146233,2640.8983865146233,2640.8983865146233,2640.8983865146233,2640.8983865146233,2640.8983865146233,2706.9208461774892,2706.9208461774892,2706.9208461774892,2706.9208461774892,2706.9208461774892,2706.9208461774892,2706.9208461774892,{"$f":"HW$5*$E42/12*HW21*1000","v":2706.9208461774892},2706.9208461774892,2706.9208461774892,2706.9208461774892,2706.9208461774892,2774.593867331926,2774.593867331926,2774.593867331926,2774.593867331926,2774.593867331926,2774.593867331926,2774.593867331926,2774.593867331926,2774.593867331926,2774.593867331926,2774.593867331926,2774.593867331926,2843.9587140152234,2843.9587140152234,2843.9587140152234,2843.9587140152234,2843.9587140152234,2843.9587140152234,2843.9587140152234,2843.9587140152234,2843.9587140152234,2843.9587140152234,2843.9587140152234,2843.9587140152234,2915.0576818656041,2915.0576818656041,2915.0576818656041,2915.0576818656041,2915.0576818656041,2915.0576818656041,2915.0576818656041,2915.0576818656041,2915.0576818656041,2915.0576818656041,2915.0576818656041,2915.0576818656041,2987.9341239122436,2987.9341239122436,2987.9341239122436,2987.9341239122436,2987.9341239122436,2987.9341239122436,2987.9341239122436,2987.9341239122436,2987.9341239122436,2987.9341239122436,2987.9341239122436,2987.9341239122436,3062.6324770100496,3062.6324770100496,3062.6324770100496,3062.6324770100496,3062.6324770100496,3062.6324770100496,3062.6324770100496,3062.6324770100496,3062.6324770100496,3062.6324770100496,3062.6324770100496,{"$f":"KI$5*$E42/12*KI21*1000","v":3062.6324770100496},3139.1982889353003,3139.1982889353003,3139.1982889353003,3139.1982889353003,3139.1982889353003,3139.1982889353003,3139.1982889353003,3139.1982889353003,3139.1982889353003,3139.1982889353003,3139.1982889353003,3139.1982889353003,3217.6782461586831,3217.6782461586831,3217.6782461586831,3217.6782461586831,3217.6782461586831,3217.6782461586831,3217.6782461586831,3217.6782461586831,3217.6782461586831,3217.6782461586831,3217.6782461586831,3217.6782461586831,3298.1202023126493,3298.1202023126493,3298.1202023126493,3298.1202023126493,3298.1202023126493,3298.1202023126493,3298.1202023126493,3298.1202023126493,3298.1202023126493,3298.1202023126493,3298.1202023126493,3298.1202023126493,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,{"$f":"MU$5*$E42/12*MU21*1000","v":3380.5732073704658},3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,{"$f":"PG$5*$E42/12*PG21*1000","v":3380.5732073704658},3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658]
["Jardineiro (controlo de vegetação)",10,{"$f":"B43*C$8","v":0.5},{"$f":"(B43+C43)*D$8","v":2.7825000000000002},13.282500000000001,{"$f":"F22","v":0},0,{"$f":"$E43*F43","v":0},{"$f":"I$8*F43*$B43","v":0},1,1,{"$f":"$E43*J43","v":13.282500000000001},{"$f":"M$8*J43*$B43","v":0},1,1,13.282500000000001,0,0,null,{"$f":"T$5*$E43/12*T22*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$5*$E43/12*AM22*1000","v":0},0,0,0,0,1869.0356093749995,1869.0356093749995,1869.0356093749995,1869.0356093749995,1869.0356093749995,1869.0356093749995,1869.0356093749995,1869.0356093749995,1869.0356093749995,1869.0356093749995,1869.0356093749995,1869.0356093749995,1915.7614996093746,1915.7614996093746,1915.7614996093746,1915.7614996093746,1915.7614996093746,1915.7614996093746,1915.7614996093746,1915.7614996093746,1915.7614996093746,1915.7614996093746,1915.7614996093746,1915.7614996093746,1963.6555370996091,1963.6555370996091,1963.6555370996091,1963.6555370996091,1963.6555370996091,1963.6555370996091,1963.6555370996091,1963.6555370996091,1963.6555370996091,1963.6555370996091,1963.6555370996091,1963.6555370996091,2012.7469255270989,2012.7469255270989,2012.7469255270989,2012.7469255270989,2012.7469255270989,2012.7469255270989,2012.7469255270989,2012.7469255270989,2012.7469255270989,2012.7469255270989,2012.7469255270989,2012.7469255270989,2063.065598665276,2063.065598665276,2063.065598665276,2063.065598665276,2063.065598665276,2063.065598665276,2063.065598665276,2063.065598665276,2063.065598665276,2063.065598665276,2063.065598665276,{"$f":"CY$5*$E43/12*CY22*1000","v":2063.065598665276},2114.6422386319077,2114.6422386319077,2114.6422386319077,2114.6422386319077,2114.6422386319077,2114.6422386319077,2114.6422386319077,2114.6422386319077,2114.6422386319077,2114.6422386319077,2114.6422386319077,2114.6422386319077,2167.5082945977056,2167.5082945977056,2167.5082945977056,2167.5082945977056,2167.5082945977056,2167.5082945977056,2167.5082945977056,2167.5082945977056,2167.5082945977056,2167.5082945977056,2167.5082945977056,2167.5082945977056,2221.6960019626481,2221.6960019626481,2221.6960019626481,2221.6960019626481,2221.6960019626481,2221.6960019626481,2221.6960019626481,2221.6960019626481,2221.6960019626481,2221.6960019626481,2221.6960019626481,2221.6960019626481,2277.2384020117133,2277.2384020117133,2277.2384020117133,2277.2384020117133,2277.2384020117133,2277.2384020117133,2277.2384020117133,2277.2384020117133,2277.2384020117133,2277.2384020117133,2277.2384020117133,2277.2384020117133,2334.1693620620063,2334.1693620620063,2334.1693620620063,2334.1693620620063,2334.1693620620063,2334.1693620620063,2334.1693620620063,2334.1693620620063,2334.1693620620063,2334.1693620620063,2334.1693620620063,2334.1693620620063,2392.5235961135563,2392.5235961135563,2392.5235961135563,{"$f":"FK$5*$E43/12*FK22*1000","v":2392.5235961135563},2392.5235961135563,2392.5235961135563,2392.5235961135563,2392.5235961135563,2392.5235961135563,2392.5235961135563,2392.5235961135563,2392.5235961135563,2452.3366860163951,2452.3366860163951,2452.3366860163951,2452.3366860163951,2452.3366860163951,2452.3366860163951,2452.3366860163951,2452.3366860163951,2452.3366860163951,2452.3366860163951,2452.3366860163951,2452.3366860163951,2513.6451031668048,2513.6451031668048,2513.6451031668048,2513.6451031668048,2513.6451031668048,2513.6451031668048,2513.6451031668048,2513.6451031668048,2513.6451031668048,2513.6451031668048,2513.6451031668048,2513.6451031668048,2576.4862307459744,2576.4862307459744,2576.4862307459744,2576.4862307459744,2576.4862307459744,2576.4862307459744,2576.4862307459744,2576.4862307459744,2576.4862307459744,2576.4862307459744,2576.4862307459744,2576.4862307459744,2640.8983865146233,2640.8983865146233,2640.8983865146233,2640.8983865146233,2640.8983865146233,2640.8983865146233,2640.8983865146233,2640.8983865146233,2640.8983865146233,2640.8983865146233,2640.8983865146233,2640.8983865146233,2706.9208461774892,2706.9208461774892,2706.9208461774892,2706.9208461774892,2706.9208461774892,2706.9208461774892,2706.9208461774892,{"$f":"HW$5*$E43/12*HW22*1000","v":2706.9208461774892},2706.9208461774892,2706.9208461774892,2706.9208461774892,2706.9208461774892,2774.593867331926,2774.593867331926,2774.593867331926,2774.593867331926,2774.593867331926,2774.593867331926,2774.593867331926,2774.593867331926,2774.593867331926,2774.593867331926,2774.593867331926,2774.593867331926,2843.9587140152234,2843.9587140152234,2843.9587140152234,2843.9587140152234,2843.9587140152234,2843.9587140152234,2843.9587140152234,2843.9587140152234,2843.9587140152234,2843.9587140152234,2843.9587140152234,2843.9587140152234,2915.0576818656041,2915.0576818656041,2915.0576818656041,2915.0576818656041,2915.0576818656041,2915.0576818656041,2915.0576818656041,2915.0576818656041,2915.0576818656041,2915.0576818656041,2915.0576818656041,2915.0576818656041,2987.9341239122436,2987.9341239122436,2987.9341239122436,2987.9341239122436,2987.9341239122436,2987.9341239122436,2987.9341239122436,2987.9341239122436,2987.9341239122436,2987.9341239122436,2987.9341239122436,2987.9341239122436,3062.6324770100496,3062.6324770100496,3062.6324770100496,3062.6324770100496,3062.6324770100496,3062.6324770100496,3062.6324770100496,3062.6324770100496,3062.6324770100496,3062.6324770100496,3062.6324770100496,{"$f":"KI$5*$E43/12*KI22*1000","v":3062.6324770100496},3139.1982889353003,3139.1982889353003,3139.1982889353003,3139.1982889353003,3139.1982889353003,3139.1982889353003,3139.1982889353003,3139.1982889353003,3139.1982889353003,3139.1982889353003,3139.1982889353003,3139.1982889353003,3217.6782461586831,3217.6782461586831,3217.6782461586831,3217.6782461586831,3217.6782461586831,3217.6782461586831,3217.6782461586831,3217.6782461586831,3217.6782461586831,3217.6782461586831,3217.6782461586831,3217.6782461586831,3298.1202023126493,3298.1202023126493,3298.1202023126493,3298.1202023126493,3298.1202023126493,3298.1202023126493,3298.1202023126493,3298.1202023126493,3298.1202023126493,3298.1202023126493,3298.1202023126493,3298.1202023126493,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,{"$f":"MU$5*$E43/12*MU22*1000","v":3380.5732073704658},3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,{"$f":"PG$5*$E43/12*PG22*1000","v":3380.5732073704658},3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658,3380.5732073704658]
["Administrador de Sistemas",40,2,11.13,53.13,0.25,1,13.282500000000001,0,{"$f":"J23","v":0},{"$f":"K23","v":0},0,0,0.25,1,13.282500000000001,0,0,null,{"$f":"T$5*$E44/12*T23*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$5*$E44/12*AM23*1000","v":0},0,0,0,0,1162.9105468749999,1162.9105468749999,1162.9105468749999,1162.9105468749999,1162.9105468749999,1162.9105468749999,1162.9105468749999,1162.9105468749999,1162.9105468749999,1162.9105468749999,1162.9105468749999,1162.9105468749999,1191.9833105468749,1191.9833105468749,1191.9833105468749,1191.9833105468749,1191.9833105468749,1191.9833105468749,1191.9833105468749,1191.9833105468749,1191.9833105468749,1191.9833105468749,1191.9833105468749,1191.9833105468749,1221.7828933105468,1221.7828933105468,1221.7828933105468,1221.7828933105468,1221.7828933105468,1221.7828933105468,1221.7828933105468,1221.7828933105468,1221.7828933105468,1221.7828933105468,1221.7828933105468,1221.7828933105468,1252.32746564331,1252.32746564331,1252.32746564331,1252.32746564331,1252.32746564331,1252.32746564331,1252.32746564331,1252.32746564331,1252.32746564331,1252.32746564331,1252.32746564331,1252.32746564331,1283.6356522843928,1283.6356522843928,1283.6356522843928,1283.6356522843928,1283.6356522843928,1283.6356522843928,1283.6356522843928,1283.6356522843928,1283.6356522843928,1283.6356522843928,1283.6356522843928,{"$f":"CY$5*$E44/12*CY23*1000","v":1283.6356522843928},1315.7265435915024,1315.7265435915024,1315.7265435915024,1315.7265435915024,1315.7265435915024,1315.7265435915024,1315.7265435915024,1315.7265435915024,1315.7265435915024,1315.7265435915024,1315.7265435915024,1315.7265435915024,1348.6197071812901,1348.6197071812901,1348.6197071812901,1348.6197071812901,1348.6197071812901,1348.6197071812901,1348.6197071812901,1348.6197071812901,1348.6197071812901,1348.6197071812901,1348.6197071812901,1348.6197071812901,1382.3351998608223,1382.3351998608223,1382.3351998608223,1382.3351998608223,1382.3351998608223,1382.3351998608223,1382.3351998608223,1382.3351998608223,1382.3351998608223,1382.3351998608223,1382.3351998608223,1382.3351998608223,1416.8935798573423,1416.8935798573423,1416.8935798573423,1416.8935798573423,1416.8935798573423,1416.8935798573423,1416.8935798573423,1416.8935798573423,1416.8935798573423,1416.8935798573423,1416.8935798573423,1416.8935798573423,1452.3159193537758,1452.3159193537758,1452.3159193537758,1452.3159193537758,1452.3159193537758,1452.3159193537758,1452.3159193537758,1452.3159193537758,1452.3159193537758,1452.3159193537758,1452.3159193537758,1452.3159193537758,1488.6238173376203,1488.6238173376203,1488.6238173376203,{"$f":"FK$5*$E44/12*FK23*1000","v":1488.6238173376203},1488.6238173376203,1488.6238173376203,1488.6238173376203,1488.6238173376203,1488.6238173376203,1488.6238173376203,1488.6238173376203,1488.6238173376203,1525.8394127710606,1525.8394127710606,1525.8394127710606,1525.8394127710606,1525.8394127710606,1525.8394127710606,1525.8394127710606,1525.8394127710606,1525.8394127710606,1525.8394127710606,1525.8394127710606,1525.8394127710606,1563.9853980903372,1563.9853980903372,1563.9853980903372,1563.9853980903372,1563.9853980903372,1563.9853980903372,1563.9853980903372,1563.9853980903372,1563.9853980903372,1563.9853980903372,1563.9853980903372,1563.9853980903372,1603.0850330425951,1603.0850330425951,1603.0850330425951,1603.0850330425951,1603.0850330425951,1603.0850330425951,1603.0850330425951,1603.0850330425951,1603.0850330425951,1603.0850330425951,1603.0850330425951,1603.0850330425951,1643.1621588686598,1643.1621588686598,1643.1621588686598,1643.1621588686598,1643.1621588686598,1643.1621588686598,1643.1621588686598,1643.1621588686598,1643.1621588686598,1643.1621588686598,1643.1621588686598,1643.1621588686598,1684.2412128403764,1684.2412128403764,1684.2412128403764,1684.2412128403764,1684.2412128403764,1684.2412128403764,1684.2412128403764,{"$f":"HW$5*$E44/12*HW23*1000","v":1684.2412128403764},1684.2412128403764,1684.2412128403764,1684.2412128403764,1684.2412128403764,1726.3472431613854,1726.3472431613854,1726.3472431613854,1726.3472431613854,1726.3472431613854,1726.3472431613854,1726.3472431613854,1726.3472431613854,1726.3472431613854,1726.3472431613854,1726.3472431613854,1726.3472431613854,1769.50592424042,1769.50592424042,1769.50592424042,1769.50592424042,1769.50592424042,1769.50592424042,1769.50592424042,1769.50592424042,1769.50592424042,1769.50592424042,1769.50592424042,1769.50592424042,1813.74357234643,1813.74357234643,1813.74357234643,1813.74357234643,1813.74357234643,1813.74357234643,1813.74357234643,1813.74357234643,1813.74357234643,1813.74357234643,1813.74357234643,1813.74357234643,1859.0871616550908,1859.0871616550908,1859.0871616550908,1859.0871616550908,1859.0871616550908,1859.0871616550908,1859.0871616550908,1859.0871616550908,1859.0871616550908,1859.0871616550908,1859.0871616550908,1859.0871616550908,1905.5643406964678,1905.5643406964678,1905.5643406964678,1905.5643406964678,1905.5643406964678,1905.5643406964678,1905.5643406964678,1905.5643406964678,1905.5643406964678,1905.5643406964678,1905.5643406964678,{"$f":"KI$5*$E44/12*KI23*1000","v":1905.5643406964678},1953.2034492138794,1953.2034492138794,1953.2034492138794,1953.2034492138794,1953.2034492138794,1953.2034492138794,1953.2034492138794,1953.2034492138794,1953.2034492138794,1953.2034492138794,1953.2034492138794,1953.2034492138794,2002.0335354442263,2002.0335354442263,2002.0335354442263,2002.0335354442263,2002.0335354442263,2002.0335354442263,2002.0335354442263,2002.0335354442263,2002.0335354442263,2002.0335354442263,2002.0335354442263,2002.0335354442263,2052.0843738303315,2052.0843738303315,2052.0843738303315,2052.0843738303315,2052.0843738303315,2052.0843738303315,2052.0843738303315,2052.0843738303315,2052.0843738303315,2052.0843738303315,2052.0843738303315,2052.0843738303315,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,{"$f":"MU$5*$E44/12*MU23*1000","v":2103.3864831760898},2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,{"$f":"PG$5*$E44/12*PG23*1000","v":2103.3864831760898},2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898,2103.3864831760898]
["Manutenção Geral",10,0.5,2.7825000000000002,13.282500000000001,{"$f":"F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T$5*$E45/12*T24*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$5*$E45/12*AM24*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY$5*$E45/12*CY24*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FK$5*$E45/12*FK24*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HW$5*$E45/12*HW24*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KI$5*$E45/12*KI24*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU$5*$E45/12*MU24*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PG$5*$E45/12*PG24*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Engenharia e Manutenção de Sistemas Elétricos",null,null,null,null,{"$f":"SUM(F38:F45)","v":0.75},3,59.771250000000002,0,3.2,4,66.412500000000009,0,3.95,7,126.18375,0,0]
[]
["Massa Salarial Bruta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T32:T45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12227.318210937499,12227.318210937499,12227.318210937499,12227.318210937499,12227.318210937499,12227.318210937499,12227.318210937499,12227.318210937499,12227.318210937499,12227.318210937499,12227.318210937499,12227.318210937499,12533.001166210937,12533.001166210937,12533.001166210937,12533.001166210937,12533.001166210937,12533.001166210937,12533.001166210937,12533.001166210937,12533.001166210937,12533.001166210937,12533.001166210937,12533.001166210937,12846.326195366208,12846.326195366208,12846.326195366208,12846.326195366208,12846.326195366208,12846.326195366208,12846.326195366208,12846.326195366208,12846.326195366208,12846.326195366208,12846.326195366208,12846.326195366208,13167.484350250363,13167.484350250363,13167.484350250363,13167.484350250363,{"$f":"SUM(CF32:CF45)","v":13167.484350250363},13167.484350250363,13167.484350250363,13167.484350250363,13167.484350250363,13167.484350250363,13167.484350250363,13167.484350250363,13496.67145900662,13496.67145900662,13496.67145900662,13496.67145900662,13496.67145900662,13496.67145900662,13496.67145900662,13496.67145900662,13496.67145900662,13496.67145900662,13496.67145900662,13496.67145900662,13834.088245481784,13834.088245481784,13834.088245481784,13834.088245481784,13834.088245481784,13834.088245481784,13834.088245481784,13834.088245481784,13834.088245481784,13834.088245481784,13834.088245481784,13834.088245481784,14179.940451618826,14179.940451618826,14179.940451618826,14179.940451618826,14179.940451618826,14179.940451618826,14179.940451618826,14179.940451618826,14179.940451618826,14179.940451618826,14179.940451618826,14179.940451618826,14534.438962909298,14534.438962909298,14534.438962909298,14534.438962909298,14534.438962909298,14534.438962909298,14534.438962909298,14534.438962909298,14534.438962909298,14534.438962909298,14534.438962909298,14534.438962909298,14897.799936982026,14897.799936982026,14897.799936982026,14897.799936982026,14897.799936982026,14897.799936982026,14897.799936982026,14897.799936982026,{"$f":"SUM(ER32:ER45)","v":14897.799936982026},14897.799936982026,14897.799936982026,14897.799936982026,15270.244935406577,15270.244935406577,15270.244935406577,15270.244935406577,15270.244935406577,15270.244935406577,15270.244935406577,15270.244935406577,15270.244935406577,15270.244935406577,15270.244935406577,15270.244935406577,15652.00105879174,15652.00105879174,15652.00105879174,15652.00105879174,15652.00105879174,15652.00105879174,15652.00105879174,15652.00105879174,15652.00105879174,15652.00105879174,15652.00105879174,15652.00105879174,16043.301085261532,16043.301085261532,16043.301085261532,16043.301085261532,16043.301085261532,16043.301085261532,16043.301085261532,16043.301085261532,16043.301085261532,16043.301085261532,16043.301085261532,16043.301085261532,16444.383612393067,16444.383612393067,16444.383612393067,16444.383612393067,16444.383612393067,16444.383612393067,16444.383612393067,16444.383612393067,16444.383612393067,16444.383612393067,16444.383612393067,16444.383612393067,16855.493202702892,16855.493202702892,16855.493202702892,16855.493202702892,16855.493202702892,16855.493202702892,16855.493202702892,16855.493202702892,16855.493202702892,16855.493202702892,16855.493202702892,16855.493202702892,{"$f":"SUM(HD32:HD45)","v":17276.880532770465},17276.880532770465,17276.880532770465,17276.880532770465,17276.880532770465,17276.880532770465,17276.880532770465,17276.880532770465,17276.880532770465,17276.880532770465,17276.880532770465,17276.880532770465,17708.802546089726,17708.802546089726,17708.802546089726,17708.802546089726,17708.802546089726,17708.802546089726,17708.802546089726,17708.802546089726,17708.802546089726,17708.802546089726,17708.802546089726,17708.802546089726,18151.522609741965,18151.522609741965,18151.522609741965,18151.522609741965,18151.522609741965,18151.522609741965,18151.522609741965,18151.522609741965,18151.522609741965,18151.522609741965,18151.522609741965,18151.522609741965,18605.310674985511,18605.310674985511,18605.310674985511,18605.310674985511,18605.310674985511,18605.310674985511,18605.310674985511,18605.310674985511,18605.310674985511,18605.310674985511,18605.310674985511,18605.310674985511,19070.443441860149,19070.443441860149,19070.443441860149,19070.443441860149,19070.443441860149,19070.443441860149,19070.443441860149,19070.443441860149,19070.443441860149,19070.443441860149,19070.443441860149,19070.443441860149,19547.204527906651,19547.204527906651,19547.204527906651,19547.204527906651,{"$f":"SUM(JP32:JP45)","v":19547.204527906651},19547.204527906651,19547.204527906651,19547.204527906651,19547.204527906651,19547.204527906651,19547.204527906651,19547.204527906651,20035.884641104312,20035.884641104312,20035.884641104312,20035.884641104312,20035.884641104312,20035.884641104312,20035.884641104312,20035.884641104312,20035.884641104312,20035.884641104312,20035.884641104312,20035.884641104312,20536.781757131921,20536.781757131921,20536.781757131921,20536.781757131921,20536.781757131921,20536.781757131921,20536.781757131921,20536.781757131921,20536.781757131921,20536.781757131921,20536.781757131921,20536.781757131921,21050.201301060217,21050.201301060217,21050.201301060217,21050.201301060217,21050.201301060217,21050.201301060217,21050.201301060217,21050.201301060217,21050.201301060217,21050.201301060217,21050.201301060217,21050.201301060217,21576.456333586717,21576.456333586717,21576.456333586717,21576.456333586717,21576.456333586717,21576.456333586717,21576.456333586717,21576.456333586717,21576.456333586717,21576.456333586717,21576.456333586717,21576.456333586717,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,{"$f":"SUM(MB32:MB45)","v":22115.867741926388},22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,{"$f":"SUM(ON32:ON45)","v":22115.867741926388},22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,{"$f":"SUM(QZ32:QZ45)","v":22115.867741926388},22115.867741926388]
["Subsídio à Massa Salarial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Massa Salarial Líquida",null,null,null,null,{"$f":"F35+F46","v":0.75},3,59.771250000000002,0,3.2,4,66.412500000000009,0,5.8250000000000002,8,126.18375,0,0,null,{"$f":"T48+T49","v":0},{"$f":"U48+U49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12227.318210937499,12227.318210937499,12227.318210937499,12227.318210937499,12227.318210937499,12227.318210937499,12227.318210937499,12227.318210937499,12227.318210937499,12227.318210937499,12227.318210937499,12227.318210937499,12533.001166210937,12533.001166210937,12533.001166210937,12533.001166210937,12533.001166210937,12533.001166210937,12533.001166210937,12533.001166210937,12533.001166210937,12533.001166210937,12533.001166210937,12533.001166210937,12846.326195366208,12846.326195366208,12846.326195366208,12846.326195366208,12846.326195366208,12846.326195366208,12846.326195366208,12846.326195366208,12846.326195366208,12846.326195366208,12846.326195366208,12846.326195366208,13167.484350250363,13167.484350250363,13167.484350250363,13167.484350250363,13167.484350250363,{"$f":"CG48+CG49","v":13167.484350250363},13167.484350250363,13167.484350250363,13167.484350250363,13167.484350250363,13167.484350250363,13167.484350250363,13496.67145900662,13496.67145900662,13496.67145900662,13496.67145900662,13496.67145900662,13496.67145900662,13496.67145900662,13496.67145900662,13496.67145900662,13496.67145900662,13496.67145900662,13496.67145900662,13834.088245481784,13834.088245481784,13834.088245481784,13834.088245481784,13834.088245481784,13834.088245481784,13834.088245481784,13834.088245481784,13834.088245481784,13834.088245481784,13834.088245481784,13834.088245481784,14179.940451618826,14179.940451618826,14179.940451618826,14179.940451618826,14179.940451618826,14179.940451618826,14179.940451618826,14179.940451618826,14179.940451618826,14179.940451618826,14179.940451618826,14179.940451618826,14534.438962909298,14534.438962909298,14534.438962909298,14534.438962909298,14534.438962909298,14534.438962909298,14534.438962909298,14534.438962909298,14534.438962909298,14534.438962909298,14534.438962909298,14534.438962909298,14897.799936982026,14897.799936982026,14897.799936982026,14897.799936982026,14897.799936982026,14897.799936982026,14897.799936982026,14897.799936982026,14897.799936982026,{"$f":"ES48+ES49","v":14897.799936982026},14897.799936982026,14897.799936982026,15270.244935406577,15270.244935406577,15270.244935406577,15270.244935406577,15270.244935406577,15270.244935406577,15270.244935406577,15270.244935406577,15270.244935406577,15270.244935406577,15270.244935406577,15270.244935406577,15652.00105879174,15652.00105879174,15652.00105879174,15652.00105879174,15652.00105879174,15652.00105879174,15652.00105879174,15652.00105879174,15652.00105879174,15652.00105879174,15652.00105879174,15652.00105879174,16043.301085261532,16043.301085261532,16043.301085261532,16043.301085261532,16043.301085261532,16043.301085261532,16043.301085261532,16043.301085261532,16043.301085261532,16043.301085261532,16043.301085261532,16043.301085261532,16444.383612393067,16444.383612393067,16444.383612393067,16444.383612393067,16444.383612393067,16444.383612393067,16444.383612393067,16444.383612393067,16444.383612393067,16444.383612393067,16444.383612393067,16444.383612393067,16855.493202702892,16855.493202702892,16855.493202702892,16855.493202702892,16855.493202702892,16855.493202702892,16855.493202702892,16855.493202702892,16855.493202702892,16855.493202702892,16855.493202702892,16855.493202702892,17276.880532770465,{"$f":"HE48+HE49","v":17276.880532770465},17276.880532770465,17276.880532770465,17276.880532770465,17276.880532770465,17276.880532770465,17276.880532770465,17276.880532770465,17276.880532770465,17276.880532770465,17276.880532770465,17708.802546089726,17708.802546089726,17708.802546089726,17708.802546089726,17708.802546089726,17708.802546089726,17708.802546089726,17708.802546089726,17708.802546089726,17708.802546089726,17708.802546089726,17708.802546089726,18151.522609741965,18151.522609741965,18151.522609741965,18151.522609741965,18151.522609741965,18151.522609741965,18151.522609741965,18151.522609741965,18151.522609741965,18151.522609741965,18151.522609741965,18151.522609741965,18605.310674985511,18605.310674985511,18605.310674985511,18605.310674985511,18605.310674985511,18605.310674985511,18605.310674985511,18605.310674985511,18605.310674985511,18605.310674985511,18605.310674985511,18605.310674985511,19070.443441860149,19070.443441860149,19070.443441860149,19070.443441860149,19070.443441860149,19070.443441860149,19070.443441860149,19070.443441860149,19070.443441860149,19070.443441860149,19070.443441860149,19070.443441860149,19547.204527906651,19547.204527906651,19547.204527906651,19547.204527906651,19547.204527906651,{"$f":"JQ48+JQ49","v":19547.204527906651},19547.204527906651,19547.204527906651,19547.204527906651,19547.204527906651,19547.204527906651,19547.204527906651,20035.884641104312,20035.884641104312,20035.884641104312,20035.884641104312,20035.884641104312,20035.884641104312,20035.884641104312,20035.884641104312,20035.884641104312,20035.884641104312,20035.884641104312,20035.884641104312,20536.781757131921,20536.781757131921,20536.781757131921,20536.781757131921,20536.781757131921,20536.781757131921,20536.781757131921,20536.781757131921,20536.781757131921,20536.781757131921,20536.781757131921,20536.781757131921,21050.201301060217,21050.201301060217,21050.201301060217,21050.201301060217,21050.201301060217,21050.201301060217,21050.201301060217,21050.201301060217,21050.201301060217,21050.201301060217,21050.201301060217,21050.201301060217,21576.456333586717,21576.456333586717,21576.456333586717,21576.456333586717,21576.456333586717,21576.456333586717,21576.456333586717,21576.456333586717,21576.456333586717,21576.456333586717,21576.456333586717,21576.456333586717,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,{"$f":"LZ48+LZ49","v":22115.867741926388},22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,{"$f":"NY48+NY49","v":22115.867741926388},22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,{"$f":"OH48+OH49","v":22115.867741926388},22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,{"$f":"ON48+ON49","v":22115.867741926388},22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,{"$f":"QK48+QK49","v":22115.867741926388},22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,22115.867741926388,{"$f":"QV48+QV49","v":22115.867741926388},{"$f":"QW48+QW49","v":22115.867741926388},{"$f":"QX48+QX49","v":22115.867741926388},{"$f":"QY48+QY49","v":22115.867741926388},22115.867741926388,22115.867741926388]
[]
[]
[null,"Solar Panel Technicians "]
[null,"Panels","Min/panel/yr","Minutes/yr","hours/yr"]
[null,{"$f":"Entradas!E33","v":22176},2,{"$f":"B55*C55","v":44352},{"$f":"D55/60","v":739.2},"once every 3 months x 0.5 minutes per panel (cleaning)=2 minute/year/panel"]
[null,{"$f":"B55","v":22176},5,{"$f":"B56*C56","v":110880},1848,"0.4 minutes per panel per month(inspection)=5 minutes/year/panel"]
[null,{"$f":"B56","v":22176},2.5,{"$f":"B57*C57","v":55440},924,"0.2 minute per panel per month (change tilt)=2.5 minutes/year/panel"]
[null,"Tilt Motors"]
[null,0,20,{"$f":"B59*C59","v":0},0,"20 minutes of inspection and repair per motor per year (assumes 8 panels per tilt motor)"]
[null,"Hectares"]
[null,{"$f":"Entradas!E30","v":16},{"$f":"120*52","v":6240},{"$f":"B61*C61","v":99840},1664,"2 person-hours per week per hectare (vegetation maintenance)"]
[null,"Total",null,null,{"$f":"SUM(E55:E61)","v":5175.2}]
[null,"Hours/ee/yr",null,null,{"$f":"35*46","v":1610}]
[null,"FTEs",null,null,{"$f":"E62/E63","v":3.2144099378881985}]

{"sheet":"Produção Horária","index":11,"n_rows":82,"n_cols":26,"rows_kept":82,"cut":false,"hidden":false,"merged":[]}
["Do Relatório PVSyst:"]
["Janeiro",0,0,0,0,0,0,0,0,0,0.89,2.97,4.62,5.7,6.94,6.49,5.86,4.1399999999999997,1.98,0,0,0,0,0,0]
["Fevereiro",0,0,0,0,0,0,0,0,0.32,2.02,3.57,5.77,6.45,6.12,6.82,6.3,4.62,2.4300000000000002,0.18,0,0,0,0,0]
["Março",0,0,0,0,0,0,0,0.08,1.36,3.02,5.28,5.47,7.92,8.2799999999999994,8.49,7.77,6.38,3.29,0.98,0,0,0,0,0]
["Abril",0,0,0,0,0,0,0,0.62,2.54,4.5999999999999996,7.48,8.7100000000000009,9.4499999999999993,8.74,8.5399999999999991,8.27,6.43,3.65,1.4,0.04,0,0,0,0]
["Maio",0,0,0,0,0,0,0.32,1.1299999999999999,3.05,4.82,6.97,8.58,8.6,9.27,8.69,8.1,6.02,3.46,1.61,0.27,0,0,0,0]
["Junho",0,0,0,0,0,0,0.6,1.3,2.95,4.34,6.83,8.34,9.5299999999999994,10.24,10.23,9.0500000000000007,7.92,4.9400000000000004,2.2999999999999998,0.51,0,0,0,0]
["Julho",0,0,0,0,0,0,0.5,1.1499999999999999,3.26,5.28,7.36,9.4,9.7899999999999991,10.029999999999999,10.15,8.84,7.8,5.18,2.69,0.72,0,0,0,0]
["Agosto",0,0,0,0,0,0,0.01,0.83,2.61,4.66,6.72,9.4700000000000006,9.74,10.15,10.71,9.84,7.78,5,2.11,0.28000000000000003,0,0,0,0]
["Setembro",0,0,0,0,0,0,0,0.47,2.4300000000000002,5.17,7.46,8.85,9.24,9.0299999999999994,9.16,8.39,5.96,3.69,1.18,0,0,0,0,0]
["Outubro",0,0,0,0,0,0,0,0.05,1.47,4.0199999999999996,5.81,7.34,7.9,7.38,7.7,6.19,4.3099999999999996,1.76,0.02,0,0,0,0,0]
["Novembro",0,0,0,0,0,0,0,0,0.64,2.85,4.6900000000000004,6.2,7.07,6.84,6.43,5.66,3.21,0.71,0,0,0,0,0,0]
["Dezembro",0,0,0,0,0,0,0,0,0.01,1.31,2.89,3.72,3.58,4.42,3.96,3.81,2.12,0.24,0,0,0,0,0,0]
[null,"0.00","0.00","0.00","0.00","0.00","0.00","0.06","0.36","1.34","2.76","4.03","4.92","5.27","5.33","5.38","4.89","3.58","2.03","0.68","0.11","0.00","0.00","0.00","0.00"]
[null,{"$f":"B2*Entradas!$E$40","v":0},{"$f":"C2*Entradas!$E$40","v":0},{"$f":"D2*Entradas!$E$40","v":0},{"$f":"E2*Entradas!$E$40","v":0},{"$f":"F2*Entradas!$E$40","v":0},{"$f":"G2*Entradas!$E$40","v":0},{"$f":"H2*Entradas!$E$40","v":0},{"$f":"I2*Entradas!$E$40","v":0},{"$f":"J2*Entradas!$E$40","v":0},{"$f":"K2*Entradas!$E$40","v":788.22849999999994},{"$f":"L2*Entradas!$E$40","v":2630.3805000000002},{"$f":"M2*Entradas!$E$40","v":4091.703},{"$f":"N2*Entradas!$E$40","v":5048.2049999999999},{"$f":"O2*Entradas!$E$40","v":6146.4110000000001},{"$f":"P2*Entradas!$E$40","v":5747.8685000000005},{"$f":"Q2*Entradas!$E$40","v":5189.9090000000006},{"$f":"R2*Entradas!$E$40","v":3666.5909999999994},{"$f":"S2*Entradas!$E$40","v":1753.587},{"$f":"T2*Entradas!$E$40","v":0},{"$f":"U2*Entradas!$E$40","v":0},{"$f":"V2*Entradas!$E$40","v":0},{"$f":"W2*Entradas!$E$40","v":0},{"$f":"X2*Entradas!$E$40","v":0},{"$f":"Y2*Entradas!$E$40","v":0}]
[null,{"$f":"B3*Entradas!$E$40","v":0},{"$f":"C3*Entradas!$E$40","v":0},{"$f":"D3*Entradas!$E$40","v":0},{"$f":"E3*Entradas!$E$40","v":0},{"$f":"F3*Entradas!$E$40","v":0},{"$f":"G3*Entradas!$E$40","v":0},{"$f":"H3*Entradas!$E$40","v":0},{"$f":"I3*Entradas!$E$40","v":0},{"$f":"J3*Entradas!$E$40","v":283.40800000000002},{"$f":"K3*Entradas!$E$40","v":1789.0129999999999},{"$f":"L3*Entradas!$E$40","v":3161.7704999999996},{"$f":"M3*Entradas!$E$40","v":5110.2004999999999},{"$f":"N3*Entradas!$E$40","v":5712.4425000000001},{"$f":"O3*Entradas!$E$40","v":5420.1779999999999},{"$f":"P3*Entradas!$E$40","v":6040.1329999999998},{"$f":"Q3*Entradas!$E$40","v":5579.5949999999993},{"$f":"R3*Entradas!$E$40","v":4091.703},{"$f":"S3*Entradas!$E$40","v":2152.1295},{"$f":"T3*Entradas!$E$40","v":159.417},{"$f":"U3*Entradas!$E$40","v":0},{"$f":"V3*Entradas!$E$40","v":0},{"$f":"W3*Entradas!$E$40","v":0},{"$f":"X3*Entradas!$E$40","v":0},{"$f":"Y3*Entradas!$E$40","v":0}]
[null,{"$f":"B4*Entradas!$E$40","v":0},{"$f":"C4*Entradas!$E$40","v":0},{"$f":"D4*Entradas!$E$40","v":0},{"$f":"E4*Entradas!$E$40","v":0},{"$f":"F4*Entradas!$E$40","v":0},{"$f":"G4*Entradas!$E$40","v":0},{"$f":"H4*Entradas!$E$40","v":0},{"$f":"I4*Entradas!$E$40","v":70.852000000000004},{"$f":"J4*Entradas!$E$40","v":1204.4840000000002},{"$f":"K4*Entradas!$E$40","v":2674.663},{"$f":"L4*Entradas!$E$40","v":4676.232},{"$f":"M4*Entradas!$E$40","v":4844.5054999999993},{"$f":"N4*Entradas!$E$40","v":7014.348},{"$f":"O4*Entradas!$E$40","v":7333.1819999999989},{"$f":"P4*Entradas!$E$40","v":7519.1684999999998},{"$f":"Q4*Entradas!$E$40","v":6881.5004999999992},{"$f":"R4*Entradas!$E$40","v":5650.4470000000001},{"$f":"S4*Entradas!$E$40","v":2913.7885000000001},{"$f":"T4*Entradas!$E$40","v":867.93700000000001},{"$f":"U4*Entradas!$E$40","v":0},{"$f":"V4*Entradas!$E$40","v":0},{"$f":"W4*Entradas!$E$40","v":0},{"$f":"X4*Entradas!$E$40","v":0},{"$f":"Y4*Entradas!$E$40","v":0}]
[null,{"$f":"B5*Entradas!$E$40","v":0},{"$f":"C5*Entradas!$E$40","v":0},{"$f":"D5*Entradas!$E$40","v":0},{"$f":"E5*Entradas!$E$40","v":0},{"$f":"F5*Entradas!$E$40","v":0},{"$f":"G5*Entradas!$E$40","v":0},{"$f":"H5*Entradas!$E$40","v":0},{"$f":"I5*Entradas!$E$40","v":549.10299999999995},{"$f":"J5*Entradas!$E$40","v":2249.5509999999999},{"$f":"K5*Entradas!$E$40","v":4073.99},{"$f":"L5*Entradas!$E$40","v":6624.6620000000003},{"$f":"M5*Entradas!$E$40","v":7714.0115000000005},{"$f":"N5*Entradas!$E$40","v":8369.3924999999999},{"$f":"O5*Entradas!$E$40","v":7740.5810000000001},{"$f":"P5*Entradas!$E$40","v":7563.4509999999991},{"$f":"Q5*Entradas!$E$40","v":7324.325499999999},{"$f":"R5*Entradas!$E$40","v":5694.7294999999995},{"$f":"S5*Entradas!$E$40","v":3232.6224999999999},{"$f":"T5*Entradas!$E$40","v":1239.9099999999999},{"$f":"U5*Entradas!$E$40","v":35.426000000000002},{"$f":"V5*Entradas!$E$40","v":0},{"$f":"W5*Entradas!$E$40","v":0},{"$f":"X5*Entradas!$E$40","v":0},{"$f":"Y5*Entradas!$E$40","v":0}]
[null,{"$f":"B6*Entradas!$E$40","v":0},{"$f":"C6*Entradas!$E$40","v":0},{"$f":"D6*Entradas!$E$40","v":0},{"$f":"E6*Entradas!$E$40","v":0},{"$f":"F6*Entradas!$E$40","v":0},{"$f":"G6*Entradas!$E$40","v":0},{"$f":"H6*Entradas!$E$40","v":283.40800000000002},{"$f":"I6*Entradas!$E$40","v":1000.7844999999999},{"$f":"J6*Entradas!$E$40","v":2701.2324999999996},{"$f":"K6*Entradas!$E$40","v":4268.8330000000005},{"$f":"L6*Entradas!$E$40","v":6172.9804999999997},{"$f":"M6*Entradas!$E$40","v":7598.8769999999995},{"$f":"N6*Entradas!$E$40","v":7616.5899999999992},{"$f":"O6*Entradas!$E$40","v":8209.9754999999986},{"$f":"P6*Entradas!$E$40","v":7696.298499999999},{"$f":"Q6*Entradas!$E$40","v":7173.7649999999994},{"$f":"R6*Entradas!$E$40","v":5331.6129999999994},{"$f":"S6*Entradas!$E$40","v":3064.3489999999997},{"$f":"T6*Entradas!$E$40","v":1425.8965000000001},{"$f":"U6*Entradas!$E$40","v":239.12550000000002},{"$f":"V6*Entradas!$E$40","v":0},{"$f":"W6*Entradas!$E$40","v":0},{"$f":"X6*Entradas!$E$40","v":0},{"$f":"Y6*Entradas!$E$40","v":0}]
[null,{"$f":"B7*Entradas!$E$40","v":0},{"$f":"C7*Entradas!$E$40","v":0},{"$f":"D7*Entradas!$E$40","v":0},{"$f":"E7*Entradas!$E$40","v":0},{"$f":"F7*Entradas!$E$40","v":0},{"$f":"G7*Entradas!$E$40","v":0},{"$f":"H7*Entradas!$E$40","v":531.39},{"$f":"I7*Entradas!$E$40","v":1151.345},{"$f":"J7*Entradas!$E$40","v":2612.6675},{"$f":"K7*Entradas!$E$40","v":3843.7209999999995},{"$f":"L7*Entradas!$E$40","v":6048.9894999999997},{"$f":"M7*Entradas!$E$40","v":7386.3209999999999},{"$f":"N7*Entradas!$E$40","v":8440.2444999999989},{"$f":"O7*Entradas!$E$40","v":9069.0560000000005},{"$f":"P7*Entradas!$E$40","v":9060.1995000000006},{"$f":"Q7*Entradas!$E$40","v":8015.1325000000006},{"$f":"R7*Entradas!$E$40","v":7014.348},{"$f":"S7*Entradas!$E$40","v":4375.1109999999999},{"$f":"T7*Entradas!$E$40","v":2036.9949999999999},{"$f":"U7*Entradas!$E$40","v":451.68149999999997},{"$f":"V7*Entradas!$E$40","v":0},{"$f":"W7*Entradas!$E$40","v":0},{"$f":"X7*Entradas!$E$40","v":0},{"$f":"Y7*Entradas!$E$40","v":0}]
[null,{"$f":"B8*Entradas!$E$40","v":0},{"$f":"C8*Entradas!$E$40","v":0},{"$f":"D8*Entradas!$E$40","v":0},{"$f":"E8*Entradas!$E$40","v":0},{"$f":"F8*Entradas!$E$40","v":0},{"$f":"G8*Entradas!$E$40","v":0},{"$f":"H8*Entradas!$E$40","v":442.82499999999999},{"$f":"I8*Entradas!$E$40","v":1018.4974999999999},{"$f":"J8*Entradas!$E$40","v":2887.2189999999996},{"$f":"K8*Entradas!$E$40","v":4676.232},{"$f":"L8*Entradas!$E$40","v":6518.384},{"$f":"M8*Entradas!$E$40","v":8325.11},{"$f":"N8*Entradas!$E$40","v":8670.5134999999991},{"$f":"O8*Entradas!$E$40","v":8883.0694999999996},{"$f":"P8*Entradas!$E$40","v":8989.3474999999999},{"$f":"Q8*Entradas!$E$40","v":7829.1459999999997},{"$f":"R8*Entradas!$E$40","v":6908.07},{"$f":"S8*Entradas!$E$40","v":4587.6669999999995},{"$f":"T8*Entradas!$E$40","v":2382.3984999999998},{"$f":"U8*Entradas!$E$40","v":637.66800000000001},{"$f":"V8*Entradas!$E$40","v":0},{"$f":"W8*Entradas!$E$40","v":0},{"$f":"X8*Entradas!$E$40","v":0},{"$f":"Y8*Entradas!$E$40","v":0}]
[null,{"$f":"B9*Entradas!$E$40","v":0},{"$f":"C9*Entradas!$E$40","v":0},{"$f":"D9*Entradas!$E$40","v":0},{"$f":"E9*Entradas!$E$40","v":0},{"$f":"F9*Entradas!$E$40","v":0},{"$f":"G9*Entradas!$E$40","v":0},{"$f":"H9*Entradas!$E$40","v":8.8565000000000005},{"$f":"I9*Entradas!$E$40","v":735.08949999999993},{"$f":"J9*Entradas!$E$40","v":2311.5464999999999},{"$f":"K9*Entradas!$E$40","v":4127.1289999999999},{"$f":"L9*Entradas!$E$40","v":5951.5679999999993},{"$f":"M9*Entradas!$E$40","v":8387.1054999999997},{"$f":"N9*Entradas!$E$40","v":8626.2309999999998},{"$f":"O9*Entradas!$E$40","v":8989.3474999999999},{"$f":"P9*Entradas!$E$40","v":9485.3114999999998},{"$f":"Q9*Entradas!$E$40","v":8714.7960000000003},{"$f":"R9*Entradas!$E$40","v":6890.357},{"$f":"S9*Entradas!$E$40","v":4428.25},{"$f":"T9*Entradas!$E$40","v":1868.7214999999999},{"$f":"U9*Entradas!$E$40","v":247.98200000000003},{"$f":"V9*Entradas!$E$40","v":0},{"$f":"W9*Entradas!$E$40","v":0},{"$f":"X9*Entradas!$E$40","v":0},{"$f":"Y9*Entradas!$E$40","v":0}]
[null,{"$f":"B10*Entradas!$E$40","v":0},{"$f":"C10*Entradas!$E$40","v":0},{"$f":"D10*Entradas!$E$40","v":0},{"$f":"E10*Entradas!$E$40","v":0},{"$f":"F10*Entradas!$E$40","v":0},{"$f":"G10*Entradas!$E$40","v":0},{"$f":"H10*Entradas!$E$40","v":0},{"$f":"I10*Entradas!$E$40","v":416.25549999999998},{"$f":"J10*Entradas!$E$40","v":2152.1295},{"$f":"K10*Entradas!$E$40","v":4578.8104999999996},{"$f":"L10*Entradas!$E$40","v":6606.9489999999996},{"$f":"M10*Entradas!$E$40","v":7838.0024999999996},{"$f":"N10*Entradas!$E$40","v":8183.4059999999999},{"$f":"O10*Entradas!$E$40","v":7997.4194999999991},{"$f":"P10*Entradas!$E$40","v":8112.5540000000001},{"$f":"Q10*Entradas!$E$40","v":7430.6035000000002},{"$f":"R10*Entradas!$E$40","v":5278.4740000000002},{"$f":"S10*Entradas!$E$40","v":3268.0484999999999},{"$f":"T10*Entradas!$E$40","v":1045.067},{"$f":"U10*Entradas!$E$40","v":0},{"$f":"V10*Entradas!$E$40","v":0},{"$f":"W10*Entradas!$E$40","v":0},{"$f":"X10*Entradas!$E$40","v":0},{"$f":"Y10*Entradas!$E$40","v":0}]
[null,{"$f":"B11*Entradas!$E$40","v":0},{"$f":"C11*Entradas!$E$40","v":0},{"$f":"D11*Entradas!$E$40","v":0},{"$f":"E11*Entradas!$E$40","v":0},{"$f":"F11*Entradas!$E$40","v":0},{"$f":"G11*Entradas!$E$40","v":0},{"$f":"H11*Entradas!$E$40","v":0},{"$f":"I11*Entradas!$E$40","v":44.282499999999999},{"$f":"J11*Entradas!$E$40","v":1301.9054999999998},{"$f":"K11*Entradas!$E$40","v":3560.3129999999996},{"$f":"L11*Entradas!$E$40","v":5145.6264999999994},{"$f":"M11*Entradas!$E$40","v":6500.6709999999994},{"$f":"N11*Entradas!$E$40","v":6996.6350000000002},{"$f":"O11*Entradas!$E$40","v":6536.0969999999998},{"$f":"P11*Entradas!$E$40","v":6819.5050000000001},{"$f":"Q11*Entradas!$E$40","v":5482.1734999999999},{"$f":"R11*Entradas!$E$40","v":3817.1514999999995},{"$f":"S11*Entradas!$E$40","v":1558.7439999999999},{"$f":"T11*Entradas!$E$40","v":17.713000000000001},{"$f":"U11*Entradas!$E$40","v":0},{"$f":"V11*Entradas!$E$40","v":0},{"$f":"W11*Entradas!$E$40","v":0},{"$f":"X11*Entradas!$E$40","v":0},{"$f":"Y11*Entradas!$E$40","v":0}]
[null,{"$f":"B12*Entradas!$E$40","v":0},{"$f":"C12*Entradas!$E$40","v":0},{"$f":"D12*Entradas!$E$40","v":0},{"$f":"E12*Entradas!$E$40","v":0},{"$f":"F12*Entradas!$E$40","v":0},{"$f":"G12*Entradas!$E$40","v":0},{"$f":"H12*Entradas!$E$40","v":0},{"$f":"I12*Entradas!$E$40","v":0},{"$f":"J12*Entradas!$E$40","v":566.81600000000003},{"$f":"K12*Entradas!$E$40","v":2524.1025},{"$f":"L12*Entradas!$E$40","v":4153.6985000000004},{"$f":"M12*Entradas!$E$40","v":5491.03},{"$f":"N12*Entradas!$E$40","v":6261.5455000000002},{"$f":"O12*Entradas!$E$40","v":6057.8459999999995},{"$f":"P12*Entradas!$E$40","v":5694.7294999999995},{"$f":"Q12*Entradas!$E$40","v":5012.7790000000005},{"$f":"R12*Entradas!$E$40","v":2842.9364999999998},{"$f":"S12*Entradas!$E$40","v":628.81149999999991},{"$f":"T12*Entradas!$E$40","v":0},{"$f":"U12*Entradas!$E$40","v":0},{"$f":"V12*Entradas!$E$40","v":0},{"$f":"W12*Entradas!$E$40","v":0},{"$f":"X12*Entradas!$E$40","v":0},{"$f":"Y12*Entradas!$E$40","v":0}]
[null,{"$f":"B13*Entradas!$E$40","v":0},{"$f":"C13*Entradas!$E$40","v":0},{"$f":"D13*Entradas!$E$40","v":0},{"$f":"E13*Entradas!$E$40","v":0},{"$f":"F13*Entradas!$E$40","v":0},{"$f":"G13*Entradas!$E$40","v":0},{"$f":"H13*Entradas!$E$40","v":0},{"$f":"I13*Entradas!$E$40","v":0},{"$f":"J13*Entradas!$E$40","v":8.8565000000000005},{"$f":"K13*Entradas!$E$40","v":1160.2015000000001},{"$f":"L13*Entradas!$E$40","v":2559.5284999999999},{"$f":"M13*Entradas!$E$40","v":3294.6179999999999},{"$f":"N13*Entradas!$E$40","v":3170.627},{"$f":"O13*Entradas!$E$40","v":3914.5729999999999},{"$f":"P13*Entradas!$E$40","v":3507.174},{"$f":"Q13*Entradas!$E$40","v":3374.3265000000001},{"$f":"R13*Entradas!$E$40","v":1877.578},{"$f":"S13*Entradas!$E$40","v":212.55599999999998},{"$f":"T13*Entradas!$E$40","v":0},{"$f":"U13*Entradas!$E$40","v":0},{"$f":"V13*Entradas!$E$40","v":0},{"$f":"W13*Entradas!$E$40","v":0},{"$f":"X13*Entradas!$E$40","v":0},{"$f":"Y13*Entradas!$E$40","v":0}]
[null,{"$f":"SUM(B15:B26)","v":0},{"$f":"SUM(C15:C26)","v":0},0,0,0,0,1266.4795000000001,4986.2094999999999,18279.815999999999,38065.237000000001,60250.769499999995,76582.155499999993,84110.180499999973,86297.736000000004,86235.7405,78008.051999999996,59063.998500000009,32175.664500000003,11044.055499999999,1611.8829999999998,0,0,0,0,{"$f":"SUM(B27:Y27)","v":637977.97749999992}]
[]
[null,{"$f":"B2*1000","v":0},{"$f":"C2*1000","v":0},0,0,0,0,0,0,0,890,2970,4620,5700,6940,6490,5860,4140,1980,0,0,0,0,0,0,0]
[null,{"$f":"B3*1000","v":0},0,0,0,0,0,0,0,320,2020,3570,5770,6450,6120,6820,6300,4620,2430,180,0,0,0,0,0,0]
[null,{"$f":"B4*1000","v":0},0,0,0,0,0,0,80,1360,3020,5280,5470,7920,8280,8490,7770,6380,3290,980,0,0,0,0,0,0]
[null,{"$f":"B5*1000","v":0},0,0,0,0,0,0,620,2540,4600,7480,8710,9450,8740,8540,8270,6430,3650,1400,40,0,0,0,0,0]
[null,{"$f":"B6*1000","v":0},0,0,0,0,0,320,1130,3050,4820,6970,8580,8600,9270,8690,8100,6020,3460,1610,270,0,0,0,0,0]
[null,{"$f":"B7*1000","v":0},0,0,0,0,0,600,1300,2950,4340,6830,8340,9530,10240,10230,9050,7920,4940,2300,510,0,0,0,0,0]
[null,{"$f":"B8*1000","v":0},0,0,0,0,0,500,1150,3260,5280,7360,9400,9790,10030,10150,8840,7800,5180,2690,720,0,0,0,0,0]
[null,{"$f":"B9*1000","v":0},0,0,0,0,0,10,830,2610,4660,6720,9470,9740,10150,10710,9840,7780,5000,2110,280,0,0,0,0,0]
[null,{"$f":"B10*1000","v":0},0,0,0,0,0,0,470,2430,5170,7460,8850,9240,9030,9160,8390,5960,3690,1180,0,0,0,0,0,0]
[null,{"$f":"B11*1000","v":0},0,0,0,0,0,0,50,1470,4019.9999999999995,5810,7340,7900,7380,7700,6190,4310,1760,20,0,0,0,0,0,0]
[null,{"$f":"B12*1000","v":0},0,0,0,0,0,0,0,640,2850,4690,6200,7070,6840,6430,5660,3210,710,0,0,0,0,0,0,0]
[null,{"$f":"B13*1000","v":0},0,0,0,0,0,0,0,10,1310,2890,3720,3580,4420,3960,3810,2120,240,0,0,0,0,0,0,0]
[null,{"$f":"B14*1000","v":0},0,0,0,0,0,60,360,1340,2760,4030.0000000000005,4920,5270,5330,5380,4890,3580,2029.9999999999998,680,110,0,0,0,0,0]
[]
["Peak by hour",null,null,null,null,null,null,null,null,null,null,5.6749999999999998]
["January","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","2.533","5.675","7.873","9.201","9.734","9.668","8.291","6.319","3.163","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001"]
["February","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","1.306","4.595","7.708","9.502","10.719","10.855","10.089","9.045","7.317","3.806","0.235","-0.001","-0.001","-0.001","-0.001","-0.001"]
["March","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","0.472","3.293","5.905","8.433","10.537","11.711","11.754","10.860","9.599","7.523","4.707","1.314","-0.001","-0.001","-0.001","-0.001","-0.001"]
["April","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","0.906","3.427","6.544","8.962","10.605","11.533","11.806","11.385","10.097","8.390","5.399","2.027","0.289","-0.001","-0.001","-0.001","-0.001"]
["May","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","0.577","1.671","4.431","7.357","9.491","10.820","11.515","11.493","10.817","9.531","7.483","4.827","2.018","0.441","-0.001","-0.001","-0.001","-0.001"]
["June","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","0.625","1.653","4.250","7.069","9.127","10.655","11.271","11.333","10.755","9.520","7.526","5.044","2.217","0.588","-0.001","-0.001","-0.001","-0.001"]
["July","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","0.605","1.466","3.998","6.652","8.782","10.277","11.079","10.996","10.506","9.479","7.648","5.130","2.296","0.593","-0.001","-0.001","-0.001","-0.001"]
["August","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","0.247","1.161","3.703","6.564","8.983","10.373","11.309","11.435","10.808","9.638","7.660","4.932","2.038","0.392","-0.001","-0.001","-0.001","-0.001"]
["September","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","0.785","3.557","6.678","8.858","10.633","11.034","11.257","10.637","9.251","7.181","4.260","1.330","-0.001","-0.001","-0.001","-0.001","-0.001"]
["October","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","0.515","3.437","6.675","8.895","10.433","11.028","10.916","9.955","8.446","6.517","2.693","0.096","-0.001","-0.001","-0.001","-0.001","-0.001"]
["November","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","2.512","5.704","7.765","9.500","9.971","9.988","8.941","7.346","4.742","1.045","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001"]
["December","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","0.777","4.323","7.355","8.709","9.791","9.612","8.713","7.053","4.278","0.727","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001"]
[]
[null,{"$f":"B44*1000","v":-1},{"$f":"C44*1000","v":-1},-1,-1,-1,-1,-1,-1,-1,2533,5675,7873,9201,9734,9668,8291,6319,3163,-1,-1,-1,-1,-1,-1]
[null,{"$f":"B45*1000","v":-1},-1,-1,-1,-1,-1,-1,-1,1306,4595,7708,9502,10719,10855,10089,9045,7317,3806,235,-1,-1,-1,-1,-1]
[null,{"$f":"B46*1000","v":-1},-1,-1,-1,-1,-1,-1,472,3293,5905,8433,10537,11711,11754,10860,9599,7523,4707,1314,-1,-1,-1,-1,-1]
[null,{"$f":"B47*1000","v":-1},-1,-1,-1,-1,-1,-1,906,3427,6544,8962,10605,11533,11806,11385,10097,8390,5399,2027.0000000000002,289,-1,-1,-1,-1]
[null,{"$f":"B48*1000","v":-1},-1,-1,-1,-1,-1,577,1671,4431,7357,9491,10820,11515,11493,10817,9531,7483,4827,2017.9999999999998,441,-1,-1,-1,-1]
[null,{"$f":"B49*1000","v":-1},-1,-1,-1,-1,-1,625,1653,4250,7069,9127,10655,11271,11333,10755,9520,7526,5044,2217,588,-1,-1,-1,-1]
[null,{"$f":"B50*1000","v":-1},-1,-1,-1,-1,-1,605,1466,3998,6652,8782,10277,11079,10996,10506,9479,7648,5130,2296,593,-1,-1,-1,-1]
[null,{"$f":"B51*1000","v":-1},-1,-1,-1,-1,-1,247,1161,3703,6564,8983,10373,11309,11435,10808,9638,7660,4932,2037.9999999999998,392,-1,-1,-1,-1]
[null,{"$f":"B52*1000","v":-1},-1,-1,-1,-1,-1,-1,785,3557,6678,8858,10633,11034,11257,10637,9251,7181,4260,1330,-1,-1,-1,-1,-1]
[null,{"$f":"B53*1000","v":-1},-1,-1,-1,-1,-1,-1,515,3437,6675,8895,10433,11028,10916,9955,8446,6517,2693,96,-1,-1,-1,-1,-1]
[null,{"$f":"B54*1000","v":-1},-1,-1,-1,-1,-1,-1,-1,2512,5704,7765,9500,9971,9988,8941,7346,4742,1045,-1,-1,-1,-1,-1,-1]
[null,{"$f":"B55*1000","v":-1},-1,-1,-1,-1,-1,-1,-1,777,4323,7355,8709,9791,9612,8713,7053,4278,727,-1,-1,-1,-1,-1,-1]
[]
[null,{"$f":"IF(B57>10000,10000/B57,1)*B29","v":0},0,0,0,0,0,0,0,0,890,2970,4620,5700,6940,6490,5860,4140,1980,0,0,0,0,0,0]
[null,{"$f":"IF(B58>10000,10000/B58,1)*B30","v":0},0,0,0,0,0,0,0,320,2020,3570,5770,6017.3523649594181,5637.9548595117458,6759.8374467241547,6300,4620,2430,180,0,0,0,0,0]
[null,{"$f":"IF(B59>10000,10000/B59,1)*B31","v":0},0,0,0,0,0,0,80,1360,3020,5280,5191.2309006358546,6762.8725130219455,7044.4104134762629,7817.6795580110493,7770,6380,3290,980,0,0,0,0,0]
[null,{"$f":"IF(B60>10000,10000/B60,1)*B32","v":0},0,0,0,0,0,0,620,2540,4600,7480,8213.1070249882123,8193.8784357929417,7403.0154158902251,7501.0979358805444,8190.5516490046548,6430,3650,1400,40,0,0,0,0]
[null,{"$f":"IF(B61>10000,10000/B61,1)*B33","v":0},0,0,0,0,0,320,1130,3050,4820,6970,7929.7597042513862,7468.5193226226656,8065.7791699295221,8033.6507349542389,8100,6020,3460,1610,270,0,0,0,0]
[null,{"$f":"IF(B62>10000,10000/B62,1)*B34","v":0},0,0,0,0,0,600,1300,2950,4340,6830,7827.3111215391837,8455.3278324904622,9035.5598694079235,9511.8549511854944,9050,7920,4940,2300,510,0,0,0,0]
[null,{"$f":"IF(B63>10000,10000/B63,1)*B35","v":0},0,0,0,0,0,500,1150,3260,5280,7360,9146.6381239661387,8836.5375936456367,9121.4987268097484,9661.146011802779,8840,7800,5180,2690,720,0,0,0,0]
[null,{"$f":"IF(B64>10000,10000/B64,1)*B36","v":0},0,0,0,0,0,10,830,2610,4660,6720,9129.4707413477299,8612.6094261207891,8876.2571053782249,9909.3264248704672,9840,7780,5000,2110,280,0,0,0,0]
[null,{"$f":"IF(B65>10000,10000/B65,1)*B37","v":0},0,0,0,0,0,0,470,2430,5170,7460,8323.1449261732341,8374.1163675910811,8021.6754019721056,8611.4505969728307,8390,5960,3690,1180,0,0,0,0,0]
[null,{"$f":"IF(B66>10000,10000/B66,1)*B38","v":0},0,0,0,0,0,0,50,1470,4019.9999999999995,5810,7035.368542125947,7163.5836053681542,6760.7182117991933,7700,6190,4310,1760,20,0,0,0,0,0]
[null,{"$f":"IF(B67>10000,10000/B67,1)*B39","v":0},0,0,0,0,0,0,0,640,2850,4690,6200,7070,6840,6430,5660,3210,710,0,0,0,0,0,0]
[null,{"$f":"IF(B68>10000,10000/B68,1)*B40","v":0},0,0,0,0,0,0,0,10,1310,2890,3720,3580,4420,3960,3810,2120,240,0,0,0,0,0,0]
[null,{"$f":"SUM(B70:B81)","v":0},{"$f":"SUM(C70:C81)","v":0},0,0,0,0,1430,5630,20640,42980,68030,83106.031085027687,86234.797461613096,88166.86917417495,92386.043660401556,88000.551649004658,66690,36330,12470,1820,0,0,0,0,{"$f":"SUM(B82:Y82)","v":693914.29303022195}]

{"sheet":"Previsão de Produção","index":12,"n_rows":858,"n_cols":111,"rows_kept":858,"cut":false,"hidden":false,"merged":[[4,12,4,13],[4,1,5,2],[4,10,4,11],[4,3,4,9],[20,3,20,7],[20,8,20,10]]}
[{"$f":"[1]Inputs!$D$6&\" - Previsão Mensal de Produção de Eletricidade\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (São Miguel Poente) - Previsão Mensal de Produção de Eletricidade"}]
[]
[]
[]
[null,"Produção Mensal",null,"Produção",null,null,null,null,null,null,"Excedente",null,"Totais"]
[null,null,null,"Bruto","Perdas","Curtailment","Líquido","Usado Internamente",null,"Prod Vendida","Montante","%","(Valores em kWh, salvo indicação em contrário)"]
[1,"Janeiro","kWh",{"$f":"E7+F7+G7","v":1147516.8218574435},{"$f":"G7/0.915-G7","v":97538.929857882671},0,{"$f":"'Produção Detalhada'!B44","v":1049977.8919995609},{"$f":"'Produção Detalhada'!B36","v":-35154},null,{"$f":"'Produção Detalhada'!B40*-1","v":-1003630.525738363},{"$f":"SUM(G7:J7)","v":11193.366261197836},{"$f":"K7/G7","v":1.0660573281101539E-2},"Procura Projetada (2028)",{"$f":"'Produção Detalhada'!B590","v":551824104.17845237}]
[2,"Fevereiro","kWh",1167628.6836326995,99248.43810877949,0,{"$f":"'Produção Detalhada'!B92","v":1068380.24552392},{"$f":"'Produção Detalhada'!B84","v":-38808},null,{"$f":"'Produção Detalhada'!B88*-1","v":-997594.00959402847},31978.235929891584,2.9931511803842709E-2,"Projected Renewables Production",{"$f":"'Produção Detalhada'!B599","v":412259427.35574663}]
[3,"Março","kWh",1690406.1897127079,143684.52612558007,0,{"$f":"'Produção Detalhada'!B140","v":1546721.6635871278},{"$f":"'Produção Detalhada'!B132","v":-45087.703242232004},null,{"$f":"'Produção Detalhada'!B136*-1","v":-1407343.9750522887},94289.985292606987,6.0961184880498426E-2,"   Eólica",{"$f":"'Produção Detalhada'!B593","v":35543443}]
[4,"Abril","kWh",1976684.6573253439,168018.19587265421,0,{"$f":"'Produção Detalhada'!B188","v":1808666.4614526897},{"$f":"'Produção Detalhada'!B180","v":-46386.630601080004},null,{"$f":"'Produção Detalhada'!B184*-1","v":-1541845.1836716896},220434.64717992023,0.12187689210694543,"   Geotérmica",{"$f":"'Produção Detalhada'!B594","v":271560000}]
[5,"Maio","kWh",2054747.8530304162,174653.56750758528,0,{"$f":"'Produção Detalhada'!B236","v":1880094.2855228309},{"$f":"'Produção Detalhada'!B228","v":-54684},null,{"$f":"'Produção Detalhada'!B232*-1","v":-1710112.8312738158},115297.45424901508,6.1325357529583832E-2,"   Hidroelétrica",{"$f":"'Produção Detalhada'!B595","v":24326042}]
[6,"Junho","kWh",{"$f":"E12+F12+G12","v":2218195.2987269512},{"$f":"G12/0.915-G12","v":188546.60039179097},0,{"$f":"'Produção Detalhada'!B284","v":2029648.6983351603},{"$f":"'Produção Detalhada'!B276","v":-52920},null,{"$f":"'Produção Detalhada'!B280*-1","v":-1861143.3192042965},{"$f":"SUM(G12:J12)","v":115585.37913086382},5.6948465626427809E-2,"   Fotovoltaica",{"$f":"'Produção Detalhada'!B596","v":46298210.120239377},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D12","v":2218195.2987269512},188546.60039179097,0,2029648.6983351603,-52920,0,-1861143.3192042965,115585.37913086382,5.6948465626427809E-2,"   Fotovoltaica",46298210.120239377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2218195.2987269512,188546.60039179097,0,2029648.6983351603,-52920,0,-1861143.3192042965,{"$f":"AJ12","v":115585.37913086382},5.6948465626427809E-2,"   Fotovoltaica",46298210.120239377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2218195.2987269512,188546.60039179097,0,2029648.6983351603,-52920,0,-1861143.3192042965,115585.37913086382,5.6948465626427809E-2,"   Fotovoltaica",46298210.120239377,0,0,0,{"$f":"BP12","v":0},0,0,0,0,0,0,0,0,0]
[7,"Julho","kWh",2381119.1441169237,202395.12724993844,0,{"$f":"'Produção Detalhada'!B332","v":2178724.0168669852},{"$f":"'Produção Detalhada'!B324","v":-54684},null,{"$f":"'Produção Detalhada'!B328*-1","v":-2046958.3607444507},77081.656122534536,3.5379265811453391E-2,"   Resíduos",{"$f":"'Produção Detalhada'!B597","v":33930000}]
[8,"Agosto","kWh",2316192.7061032667,196876.38001877768,0,{"$f":"'Produção Detalhada'!B380","v":2119316.326084489},{"$f":"'Produção Detalhada'!B372","v":-51043.212905278997},null,{"$f":"'Produção Detalhada'!B376*-1","v":-2040270.5386059335},28002.574573276564,1.3213022628392761E-2,"   Biogás",{"$f":"'Produção Detalhada'!B598","v":601732.23550724657}]
[9,"Setembro","kWh",1992392.6665221967,169353.37665438675,0,{"$f":"'Produção Detalhada'!B428","v":1823039.28986781},{"$f":"'Produção Detalhada'!B420","v":-45360},null,{"$f":"'Produção Detalhada'!B424*-1","v":-1747851.7183375261},29827.571530283894,1.6361452929764733E-2,"Produção Mínima Não Renovável",{"$f":"'Produção Detalhada'!B601","v":26980800}]
[10,"Outubro","kWh",1563741.6655521363,132918.04157193145,0,{"$f":"'Produção Detalhada'!B476","v":1430823.6239802048},{"$f":"'Produção Detalhada'!B468","v":-40916.490336953},null,{"$f":"'Produção Detalhada'!B472*-1","v":-1387474.9447054944},2432.1889377573971,1.6998523766274115E-3,"Procura Projetada Líquida (Excedente)",{"$f":"'Produção Detalhada'!B603","v":154141811.52339432}]
[11,"Novembro","kWh",1242615.7275367214,105622.3368406212,0,{"$f":"'Produção Detalhada'!B524","v":1136993.3906961002},{"$f":"'Produção Detalhada'!B516","v":-37800},null,{"$f":"'Produção Detalhada'!B520*-1","v":-1096494.2408289395},2699.1498671607114,2.3739362860396348E-3,"Produção FV Líquida de Curtailment",{"$f":"'Produção Detalhada'!B611","v":18763530.725073952}]
[12,"Dezembro","kWh",755349.54224816815,64204.711091094301,0,{"$f":"'Produção Detalhada'!B572","v":691144.83115707384},{"$f":"'Produção Detalhada'!B564","v":-35419.212905279004},null,{"$f":"'Produção Detalhada'!B568*-1","v":-655725.61825179518},0,0,"Produção FV Vendida Diretamente",{"$f":"J19*-1","v":17496445.266008623}]
[null,"Total","kWh",{"$f":"SUM(D7:D18)","v":20506590.956364974},{"$f":"SUM(E7:E18)","v":1743060.2312910226},0,18763530.725073952,-538263.24999082298,null,-17496445.266008623,728822.20907450863,3.8842487576209415E-2,"Produção FV Armazenada",{"$f":"E35","v":728822.20907450863}]
[]
[null,null,null,"Armazenamento",null,null,null,null,"Utilização",null,null,null,"Excedente como % da Produção Disponível (2028)",{"$f":"L19","v":3.8842487576209415E-2}]
[null,null,null,"Energia Comprada","Prod Armazenada","Prod Armazenada","Perdas","Energia Armazenada Vendida","Armazenamento Utilizado","Produção Utilizada","Total Utilizado",null,"Excedente em Dias Úteis como % da Produção Disponível",{"$f":"'Produção Detalhada'!C628","v":0}]
[1,"Janeiro","kWh",{"$f":"(H7-J23+(Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*31-K7))*(1+Entradas!$E$66*2)","v":188493.9689864931},{"$f":"K7","v":11193.366261197836},{"$f":"J23-K23","v":-58590},{"$f":"Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*Entradas!$E$66*-2*31","v":-35550.365645437509},{"$f":"SUM(D23:G23)","v":105546.96960225343},{"$f":"K23-J23","v":58590},{"$f":"H7*-1","v":35154},{"$f":"Entradas!$E$81*24*31","v":93744},null,"Excedente ao Sábado",{"$f":"'Produção Detalhada'!AB628","v":4.5818868710403075E-2}]
[2,"Fevereiro","kWh",{"$f":"(H8-J24+(Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*28-K8))*(1+Entradas!$E$66*2)","v":129077.39701673624},{"$f":"K8","v":31978.235929891584},{"$f":"J24-K24","v":-45864},{"$f":"Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*Entradas!$E$66*-2*28","v":-32110.007679750008},{"$f":"SUM(D24:G24)","v":83081.625266877818},{"$f":"K24-J24","v":45864},{"$f":"H8*-1","v":38808},{"$f":"Entradas!$E$81*24*28","v":84672},null,"Excedente ao Domingo",{"$f":"'Produção Detalhada'!BA628","v":0.24983603541408958}]
[3,"Março","kWh",{"$f":"(H9-J25+(Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*31-K9))*(1+Entradas!$E$66*2)","v":70663.096531414893},94289.985292606987,-48656.296757767996,{"$f":"Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*Entradas!$E$66*-2*31","v":-35550.365645437509},80746.419420816383,48656.296757767996,45087.703242232004,{"$f":"Entradas!$E$81*24*31","v":93744},null,"Gwh/MWp",{"$f":"(D19-E19)/Entradas!E10/1000000","v":1.2087411567894477}]
[4,"Abril","kWh",{"$f":"(H10-J26+(Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*30-K10))*(1+Entradas!$E$66*2)","v":-85757.527106608395},220434.64717992023,-44333.369398919996,{"$f":"Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*Entradas!$E$66*-2*30","v":-34403.579656875008},55940.171017516841,44333.369398919996,46386.630601080004,{"$f":"Entradas!$E$81*24*30","v":90720},null,"MWp",{"$f":"Entradas!E10","v":15.523199999999999}]
[5,"Maio","kWh",{"$f":"(H11-J27+(Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*31-K11))*(1+Entradas!$E$66*2)","v":24658.597289224886},115297.45424901508,-39060,{"$f":"Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*Entradas!$E$66*-2*31","v":-35550.365645437509},65345.685892802452,39060,54684,{"$f":"Entradas!$E$81*24*31","v":93744},null,"Produção de Pico em MW",12]
[6,"Junho","kWh",{"$f":"(H12-J28+(Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*30-K12))*(1+Entradas!$E$66*2)","v":19277.366815029603},115585.37913086382,-37800,{"$f":"Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*Entradas!$E$66*-2*30","v":-34403.579656875008},62659.166289018423,37800,52920,{"$f":"Entradas!$E$81*24*30","v":90720},null,"Armazenamento Disponível em MW Ano 1",{"$f":"Entradas!E54/1000/2","v":6.1094999999999997}]
[7,"Julho","kWh",{"$f":"(H13-J29+(Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*31-K13))*(1+Entradas!$E$66*2)","v":68392.326737440293},77081.656122534536,-39060,{"$f":"Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*Entradas!$E$66*-2*31","v":-35550.365645437509},70863.617214537342,39060,54684,{"$f":"Entradas!$E$81*24*31","v":93744},null,"Armazenamento Disponível em MW Ano 25",{"$f":"0.78*N28","v":4.7654100000000001}]
[8,"Agosto","kWh",{"$f":"(H14-J30+(Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*31-K14))*(1+Entradas!$E$66*2)","v":132890.82710743148},28002.574573276564,-42700.787094721003,{"$f":"Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*Entradas!$E$66*-2*31","v":-35550.365645437509},82642.248940549529,42700.787094721003,51043.212905278997,{"$f":"Entradas!$E$81*24*31","v":93744},null,"Autonomia de Armazenamento em Minutos de Produção de Pico Ano 1",{"$f":"N28/N27*60","v":30.547499999999996}]
[9,"Setembro","kWh",{"$f":"(H15-J31+(Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*30-K15))*(1+Entradas!$E$66*2)","v":134720.79495779777},29827.571530283894,-45360,{"$f":"Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*Entradas!$E$66*-2*30","v":-34403.579656875008},84784.786831206657,45360,45360,{"$f":"Entradas!$E$81*24*30","v":90720},null,"Autonomia de Armazenamento em Minutos de Produção de Pico Ano 25",{"$f":"N29/N27*60","v":23.82705}]
[10,"Outubro","kWh",{"$f":"(H16-J32+(Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*31-K16))*(1+Entradas!$E$66*2)","v":185331.10352500799},2432.1889377573971,-52827.509663047,{"$f":"Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*Entradas!$E$66*-2*31","v":-35550.365645437509},99385.417154280876,52827.509663047,40916.490336953,{"$f":"Entradas!$E$81*24*31","v":93744}]
[11,"Novembro","kWh",{"$f":"(H17-J33+(Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*30-K17))*(1+Entradas!$E$66*2)","v":183069.41341433223},2699.1498671607114,-52920,{"$f":"Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*Entradas!$E$66*-2*30","v":-34403.579656875008},98444.983624617933,52920,37800,{"$f":"Entradas!$E$81*24*30","v":90720}]
[12,"Dezembro","kWh",{"$f":"(H18-J34+(Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*31-K18))*(1+Entradas!$E$66*2)","v":200696.51808012524},0,-58324.787094720996,{"$f":"Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*Entradas!$E$66*-2*31","v":-35550.365645437509},106821.36533996675,58324.787094720996,35419.212905279004,{"$f":"Entradas!$E$81*24*31","v":93744}]
[null,"Total","kWh",{"$f":"SUM(D23:D34)","v":1251513.8833544254},728822.20907450863,-565496.75000917702,-418576.88582531252,996262.45659444423,565496.75000917702,538263.24999082298,1103760]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,2500,2500,2500,2500,2500,2500,2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D60","v":2500},2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,{"$f":"BP60","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T61+T62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX61+BX62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T36+T64-T63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ36+BZ64-BZ63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T36+T64-T63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ36+AQ64-AQ63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW36+BW64-BW63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK67/AK36","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ67/BJ36","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI67/CI36","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T72+T73","v":0},{"$f":"U72+U73","v":0},{"$f":"V72+V73","v":0},{"$f":"W72+W73","v":0},{"$f":"X72+X73","v":0},{"$f":"Y72+Y73","v":0},{"$f":"Z72+Z73","v":0},{"$f":"AA72+AA73","v":0},{"$f":"AB72+AB73","v":0},{"$f":"AC72+AC73","v":0},{"$f":"AD72+AD73","v":0},{"$f":"AE72+AE73","v":0},{"$f":"AF72+AF73","v":0},{"$f":"AG72+AG73","v":0},{"$f":"AH72+AH73","v":0},{"$f":"AI72+AI73","v":0},{"$f":"AJ72+AJ73","v":0},{"$f":"AK72+AK73","v":0},{"$f":"AL72+AL73","v":0},{"$f":"AM72+AM73","v":0},{"$f":"AN72+AN73","v":0},{"$f":"AO72+AO73","v":0},{"$f":"AP72+AP73","v":0},{"$f":"AQ72+AQ73","v":0},{"$f":"AR72+AR73","v":0},{"$f":"AS72+AS73","v":0},{"$f":"AT72+AT73","v":0},{"$f":"AU72+AU73","v":0},{"$f":"AV72+AV73","v":0},{"$f":"AW72+AW73","v":0},{"$f":"AX72+AX73","v":0},{"$f":"AY72+AY73","v":0},{"$f":"AZ72+AZ73","v":0},{"$f":"BA72+BA73","v":0},{"$f":"BB72+BB73","v":0},{"$f":"BC72+BC73","v":0},{"$f":"BD72+BD73","v":0},{"$f":"BE72+BE73","v":0},{"$f":"BF72+BF73","v":0},{"$f":"BG72+BG73","v":0},{"$f":"BH72+BH73","v":0},{"$f":"BI72+BI73","v":0},{"$f":"BJ72+BJ73","v":0},{"$f":"BK72+BK73","v":0},{"$f":"BL72+BL73","v":0},{"$f":"BM72+BM73","v":0},{"$f":"BN72+BN73","v":0},{"$f":"BO72+BO73","v":0},{"$f":"BP72+BP73","v":0},{"$f":"BQ72+BQ73","v":0},{"$f":"BR72+BR73","v":0},{"$f":"BS72+BS73","v":0},{"$f":"BT72+BT73","v":0},{"$f":"BU72+BU73","v":0},{"$f":"BV72+BV73","v":0},{"$f":"BW72+BW73","v":0},{"$f":"BX72+BX73","v":0},{"$f":"BY72+BY73","v":0},{"$f":"BZ72+BZ73","v":0},{"$f":"CA72+CA73","v":0},{"$f":"CB72+CB73","v":0},{"$f":"CC72+CC73","v":0},{"$f":"CD72+CD73","v":0},{"$f":"CE72+CE73","v":0},{"$f":"CF72+CF73","v":0},{"$f":"CG72+CG73","v":0},{"$f":"CH72+CH73","v":0},{"$f":"CI72+CI73","v":0},{"$f":"CJ72+CJ73","v":0},{"$f":"CK72+CK73","v":0},{"$f":"CL72+CL73","v":0},{"$f":"CM72+CM73","v":0},{"$f":"CN72+CN73","v":0},{"$f":"CO72+CO73","v":0},{"$f":"CP72+CP73","v":0},{"$f":"CQ72+CQ73","v":0},{"$f":"CR72+CR73","v":0},{"$f":"CS72+CS73","v":0},{"$f":"CT72+CT73","v":0},{"$f":"CU72+CU73","v":0},{"$f":"CV72+CV73","v":0},{"$f":"CW72+CW73","v":0},{"$f":"CX72+CX73","v":0},{"$f":"CY72+CY73","v":0},{"$f":"CZ72+CZ73","v":0},{"$f":"DA72+DA73","v":0},{"$f":"DB72+DB73","v":0},{"$f":"DC72+DC73","v":0},{"$f":"DD72+DD73","v":0},{"$f":"DE72+DE73","v":0},{"$f":"DF72+DF73","v":0},{"$f":"DG72+DG73","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N103+N104","v":0},null,{"$f":"P103+P104","v":0},{"$f":"Q103+Q104","v":0},{"$f":"R103+R104","v":0},{"$f":"S103+S104","v":0},{"$f":"T103+T104","v":0},{"$f":"U103+U104","v":0},{"$f":"V103+V104","v":0},{"$f":"W103+W104","v":0},{"$f":"X103+X104","v":0},{"$f":"Y103+Y104","v":0},{"$f":"Z103+Z104","v":0},{"$f":"AA103+AA104","v":0},{"$f":"AB103+AB104","v":0},{"$f":"AC103+AC104","v":0},{"$f":"AD103+AD104","v":0},{"$f":"AE103+AE104","v":0},{"$f":"AF103+AF104","v":0},{"$f":"AG103+AG104","v":0},{"$f":"AH103+AH104","v":0},{"$f":"AI103+AI104","v":0},{"$f":"AJ103+AJ104","v":0},{"$f":"AK103+AK104","v":0},{"$f":"AL103+AL104","v":0},{"$f":"AM103+AM104","v":0},{"$f":"AN103+AN104","v":0},{"$f":"AO103+AO104","v":0},{"$f":"AP103+AP104","v":0},{"$f":"AQ103+AQ104","v":0},{"$f":"AR103+AR104","v":0},{"$f":"AS103+AS104","v":0},{"$f":"AT103+AT104","v":0},{"$f":"AU103+AU104","v":0},{"$f":"AV103+AV104","v":0},{"$f":"AW103+AW104","v":0},{"$f":"AX103+AX104","v":0},{"$f":"AY103+AY104","v":0},{"$f":"AZ103+AZ104","v":0},{"$f":"BA103+BA104","v":0},{"$f":"BB103+BB104","v":0},{"$f":"BC103+BC104","v":0},{"$f":"BD103+BD104","v":0},{"$f":"BE103+BE104","v":0},{"$f":"BF103+BF104","v":0},{"$f":"BG103+BG104","v":0},{"$f":"BH103+BH104","v":0},{"$f":"BI103+BI104","v":0},{"$f":"BJ103+BJ104","v":0},{"$f":"BK103+BK104","v":0},{"$f":"BL103+BL104","v":0},{"$f":"BM103+BM104","v":0},{"$f":"BN103+BN104","v":0},{"$f":"BO103+BO104","v":0},{"$f":"BP103+BP104","v":0},{"$f":"BQ103+BQ104","v":0},{"$f":"BR103+BR104","v":0},{"$f":"BS103+BS104","v":0},{"$f":"BT103+BT104","v":0},{"$f":"BU103+BU104","v":0},{"$f":"BV103+BV104","v":0},{"$f":"BW103+BW104","v":0},{"$f":"BX103+BX104","v":0},{"$f":"BY103+BY104","v":0},{"$f":"BZ103+BZ104","v":0},{"$f":"CA103+CA104","v":0},{"$f":"CB103+CB104","v":0},{"$f":"CC103+CC104","v":0},{"$f":"CD103+CD104","v":0},{"$f":"CE103+CE104","v":0},{"$f":"CF103+CF104","v":0},{"$f":"CG103+CG104","v":0},{"$f":"CH103+CH104","v":0},{"$f":"CI103+CI104","v":0},{"$f":"CJ103+CJ104","v":0},{"$f":"CK103+CK104","v":0},{"$f":"CL103+CL104","v":0},{"$f":"CM103+CM104","v":0},{"$f":"CN103+CN104","v":0},{"$f":"CO103+CO104","v":0},{"$f":"CP103+CP104","v":0},{"$f":"CQ103+CQ104","v":0},{"$f":"CR103+CR104","v":0},{"$f":"CS103+CS104","v":0},{"$f":"CT103+CT104","v":0},{"$f":"CU103+CU104","v":0},{"$f":"CV103+CV104","v":0},{"$f":"CW103+CW104","v":0},{"$f":"CX103+CX104","v":0},{"$f":"CY103+CY104","v":0},{"$f":"CZ103+CZ104","v":0},{"$f":"DA103+DA104","v":0},{"$f":"DB103+DB104","v":0},{"$f":"DC103+DC104","v":0},{"$f":"DD103+DD104","v":0},{"$f":"DE103+DE104","v":0},{"$f":"DF103+DF104","v":0},{"$f":"DG103+DG104","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N78+N106-N105","v":0},null,{"$f":"P78+P106-P105","v":0},{"$f":"Q78+Q106-Q105","v":0},{"$f":"R78+R106-R105","v":0},{"$f":"S78+S106-S105","v":0},{"$f":"T78+T106-T105","v":0},{"$f":"U78+U106-U105","v":0},{"$f":"V78+V106-V105","v":0},{"$f":"W78+W106-W105","v":0},{"$f":"X78+X106-X105","v":0},{"$f":"Y78+Y106-Y105","v":0},{"$f":"Z78+Z106-Z105","v":0},{"$f":"AA78+AA106-AA105","v":0},{"$f":"AB78+AB106-AB105","v":0},{"$f":"AC78+AC106-AC105","v":0},{"$f":"AD78+AD106-AD105","v":0},{"$f":"AE78+AE106-AE105","v":0},{"$f":"AF78+AF106-AF105","v":0},{"$f":"AG78+AG106-AG105","v":0},{"$f":"AH78+AH106-AH105","v":0},{"$f":"AI78+AI106-AI105","v":0},{"$f":"AJ78+AJ106-AJ105","v":0},{"$f":"AK78+AK106-AK105","v":0},{"$f":"AL78+AL106-AL105","v":0},{"$f":"AM78+AM106-AM105","v":0},{"$f":"AN78+AN106-AN105","v":0},{"$f":"AO78+AO106-AO105","v":0},{"$f":"AP78+AP106-AP105","v":0},{"$f":"AQ78+AQ106-AQ105","v":0},{"$f":"AR78+AR106-AR105","v":0},{"$f":"AS78+AS106-AS105","v":0},{"$f":"AT78+AT106-AT105","v":0},{"$f":"AU78+AU106-AU105","v":0},{"$f":"AV78+AV106-AV105","v":0},{"$f":"AW78+AW106-AW105","v":0},{"$f":"AX78+AX106-AX105","v":0},{"$f":"AY78+AY106-AY105","v":0},{"$f":"AZ78+AZ106-AZ105","v":0},{"$f":"BA78+BA106-BA105","v":0},{"$f":"BB78+BB106-BB105","v":0},{"$f":"BC78+BC106-BC105","v":0},{"$f":"BD78+BD106-BD105","v":0},{"$f":"BE78+BE106-BE105","v":0},{"$f":"BF78+BF106-BF105","v":0},{"$f":"BG78+BG106-BG105","v":0},{"$f":"BH78+BH106-BH105","v":0},{"$f":"BI78+BI106-BI105","v":0},{"$f":"BJ78+BJ106-BJ105","v":0},{"$f":"BK78+BK106-BK105","v":0},{"$f":"BL78+BL106-BL105","v":0},{"$f":"BM78+BM106-BM105","v":0},{"$f":"BN78+BN106-BN105","v":0},{"$f":"BO78+BO106-BO105","v":0},{"$f":"BP78+BP106-BP105","v":0},{"$f":"BQ78+BQ106-BQ105","v":0},{"$f":"BR78+BR106-BR105","v":0},{"$f":"BS78+BS106-BS105","v":0},{"$f":"BT78+BT106-BT105","v":0},{"$f":"BU78+BU106-BU105","v":0},{"$f":"BV78+BV106-BV105","v":0},{"$f":"BW78+BW106-BW105","v":0},{"$f":"BX78+BX106-BX105","v":0},{"$f":"BY78+BY106-BY105","v":0},{"$f":"BZ78+BZ106-BZ105","v":0},{"$f":"CA78+CA106-CA105","v":0},{"$f":"CB78+CB106-CB105","v":0},{"$f":"CC78+CC106-CC105","v":0},{"$f":"CD78+CD106-CD105","v":0},{"$f":"CE78+CE106-CE105","v":0},{"$f":"CF78+CF106-CF105","v":0},{"$f":"CG78+CG106-CG105","v":0},{"$f":"CH78+CH106-CH105","v":0},{"$f":"CI78+CI106-CI105","v":0},{"$f":"CJ78+CJ106-CJ105","v":0},{"$f":"CK78+CK106-CK105","v":0},{"$f":"CL78+CL106-CL105","v":0},{"$f":"CM78+CM106-CM105","v":0},{"$f":"CN78+CN106-CN105","v":0},{"$f":"CO78+CO106-CO105","v":0},{"$f":"CP78+CP106-CP105","v":0},{"$f":"CQ78+CQ106-CQ105","v":0},{"$f":"CR78+CR106-CR105","v":0},{"$f":"CS78+CS106-CS105","v":0},{"$f":"CT78+CT106-CT105","v":0},{"$f":"CU78+CU106-CU105","v":0},{"$f":"CV78+CV106-CV105","v":0},{"$f":"CW78+CW106-CW105","v":0},{"$f":"CX78+CX106-CX105","v":0},{"$f":"CY78+CY106-CY105","v":0},{"$f":"CZ78+CZ106-CZ105","v":0},{"$f":"DA78+DA106-DA105","v":0},{"$f":"DB78+DB106-DB105","v":0},{"$f":"DC78+DC106-DC105","v":0},{"$f":"DD78+DD106-DD105","v":0},{"$f":"DE78+DE106-DE105","v":0},{"$f":"DF78+DF106-DF105","v":0},{"$f":"DG78+DG106-DG105","v":0}]
[null,null,null,2500,2500,2500,2500,2500,2500,2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D108","v":2500},2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,{"$f":"BP108","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N78+N106-N105","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR78+AR106-AR105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX78+BX106-BX105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G109/G78","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK109/AK78","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ109/BJ78","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI109/CI78","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK110/AK79","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ110/BJ79","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI110/CI79","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,2500,null,null,null,{"$f":"N114+N115","v":0},null,{"$f":"P114+P115","v":0},{"$f":"Q114+Q115","v":0},{"$f":"R114+R115","v":0},{"$f":"S114+S115","v":0},{"$f":"T114+T115","v":0},{"$f":"U114+U115","v":0},{"$f":"V114+V115","v":0},{"$f":"W114+W115","v":0},{"$f":"X114+X115","v":0},{"$f":"Y114+Y115","v":0},{"$f":"Z114+Z115","v":0},{"$f":"AA114+AA115","v":0},{"$f":"AB114+AB115","v":0},{"$f":"AC114+AC115","v":0},{"$f":"AD114+AD115","v":0},{"$f":"AE114+AE115","v":0},{"$f":"AF114+AF115","v":0},{"$f":"AG114+AG115","v":0},{"$f":"AH114+AH115","v":0},{"$f":"AI114+AI115","v":0},{"$f":"AJ114+AJ115","v":0},{"$f":"AK114+AK115","v":0},{"$f":"AL114+AL115","v":0},{"$f":"AM114+AM115","v":0},{"$f":"AN114+AN115","v":0},{"$f":"AO114+AO115","v":0},{"$f":"AP114+AP115","v":0},{"$f":"AQ114+AQ115","v":0},{"$f":"AR114+AR115","v":0},{"$f":"AS114+AS115","v":0},{"$f":"AT114+AT115","v":0},{"$f":"AU114+AU115","v":0},{"$f":"AV114+AV115","v":0},{"$f":"AW114+AW115","v":0},{"$f":"AX114+AX115","v":0},{"$f":"AY114+AY115","v":0},{"$f":"AZ114+AZ115","v":0},{"$f":"BA114+BA115","v":0},{"$f":"BB114+BB115","v":0},{"$f":"BC114+BC115","v":0},{"$f":"BD114+BD115","v":0},{"$f":"BE114+BE115","v":0},{"$f":"BF114+BF115","v":0},{"$f":"BG114+BG115","v":0},{"$f":"BH114+BH115","v":0},{"$f":"BI114+BI115","v":0},{"$f":"BJ114+BJ115","v":0},{"$f":"BK114+BK115","v":0},{"$f":"BL114+BL115","v":0},{"$f":"BM114+BM115","v":0},{"$f":"BN114+BN115","v":0},{"$f":"BO114+BO115","v":0},{"$f":"BP114+BP115","v":0},{"$f":"BQ114+BQ115","v":0},{"$f":"BR114+BR115","v":0},{"$f":"BS114+BS115","v":0},{"$f":"BT114+BT115","v":0},{"$f":"BU114+BU115","v":0},{"$f":"BV114+BV115","v":0},{"$f":"BW114+BW115","v":0},{"$f":"BX114+BX115","v":0},{"$f":"BY114+BY115","v":0},{"$f":"BZ114+BZ115","v":0},{"$f":"CA114+CA115","v":0},{"$f":"CB114+CB115","v":0},{"$f":"CC114+CC115","v":0},{"$f":"CD114+CD115","v":0},{"$f":"CE114+CE115","v":0},{"$f":"CF114+CF115","v":0},{"$f":"CG114+CG115","v":0},{"$f":"CH114+CH115","v":0},{"$f":"CI114+CI115","v":0},{"$f":"CJ114+CJ115","v":0},{"$f":"CK114+CK115","v":0},{"$f":"CL114+CL115","v":0},{"$f":"CM114+CM115","v":0},{"$f":"CN114+CN115","v":0},{"$f":"CO114+CO115","v":0},{"$f":"CP114+CP115","v":0},{"$f":"CQ114+CQ115","v":0},{"$f":"CR114+CR115","v":0},{"$f":"CS114+CS115","v":0},{"$f":"CT114+CT115","v":0},{"$f":"CU114+CU115","v":0},{"$f":"CV114+CV115","v":0},{"$f":"CW114+CW115","v":0},{"$f":"CX114+CX115","v":0},{"$f":"CY114+CY115","v":0},{"$f":"CZ114+CZ115","v":0},{"$f":"DA114+DA115","v":0},{"$f":"DB114+DB115","v":0},{"$f":"DC114+DC115","v":0},{"$f":"DD114+DD115","v":0},{"$f":"DE114+DE115","v":0},{"$f":"DF114+DF115","v":0},{"$f":"DG114+DG115","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N145+N146","v":0},null,{"$f":"P145+P146","v":0},{"$f":"Q145+Q146","v":0},{"$f":"R145+R146","v":0},{"$f":"S145+S146","v":0},{"$f":"T145+T146","v":0},{"$f":"U145+U146","v":0},{"$f":"V145+V146","v":0},{"$f":"W145+W146","v":0},{"$f":"X145+X146","v":0},{"$f":"Y145+Y146","v":0},{"$f":"Z145+Z146","v":0},{"$f":"AA145+AA146","v":0},{"$f":"AB145+AB146","v":0},{"$f":"AC145+AC146","v":0},{"$f":"AD145+AD146","v":0},{"$f":"AE145+AE146","v":0},{"$f":"AF145+AF146","v":0},{"$f":"AG145+AG146","v":0},{"$f":"AH145+AH146","v":0},{"$f":"AI145+AI146","v":0},{"$f":"AJ145+AJ146","v":0},{"$f":"AK145+AK146","v":0},{"$f":"AL145+AL146","v":0},{"$f":"AM145+AM146","v":0},{"$f":"AN145+AN146","v":0},{"$f":"AO145+AO146","v":0},{"$f":"AP145+AP146","v":0},{"$f":"AQ145+AQ146","v":0},{"$f":"AR145+AR146","v":0},{"$f":"AS145+AS146","v":0},{"$f":"AT145+AT146","v":0},{"$f":"AU145+AU146","v":0},{"$f":"AV145+AV146","v":0},{"$f":"AW145+AW146","v":0},{"$f":"AX145+AX146","v":0},{"$f":"AY145+AY146","v":0},{"$f":"AZ145+AZ146","v":0},{"$f":"BA145+BA146","v":0},{"$f":"BB145+BB146","v":0},{"$f":"BC145+BC146","v":0},{"$f":"BD145+BD146","v":0},{"$f":"BE145+BE146","v":0},{"$f":"BF145+BF146","v":0},{"$f":"BG145+BG146","v":0},{"$f":"BH145+BH146","v":0},{"$f":"BI145+BI146","v":0},{"$f":"BJ145+BJ146","v":0},{"$f":"BK145+BK146","v":0},{"$f":"BL145+BL146","v":0},{"$f":"BM145+BM146","v":0},{"$f":"BN145+BN146","v":0},{"$f":"BO145+BO146","v":0},{"$f":"BP145+BP146","v":0},{"$f":"BQ145+BQ146","v":0},{"$f":"BR145+BR146","v":0},{"$f":"BS145+BS146","v":0},{"$f":"BT145+BT146","v":0},{"$f":"BU145+BU146","v":0},{"$f":"BV145+BV146","v":0},{"$f":"BW145+BW146","v":0},{"$f":"BX145+BX146","v":0},{"$f":"BY145+BY146","v":0},{"$f":"BZ145+BZ146","v":0},{"$f":"CA145+CA146","v":0},{"$f":"CB145+CB146","v":0},{"$f":"CC145+CC146","v":0},{"$f":"CD145+CD146","v":0},{"$f":"CE145+CE146","v":0},{"$f":"CF145+CF146","v":0},{"$f":"CG145+CG146","v":0},{"$f":"CH145+CH146","v":0},{"$f":"CI145+CI146","v":0},{"$f":"CJ145+CJ146","v":0},{"$f":"CK145+CK146","v":0},{"$f":"CL145+CL146","v":0},{"$f":"CM145+CM146","v":0},{"$f":"CN145+CN146","v":0},{"$f":"CO145+CO146","v":0},{"$f":"CP145+CP146","v":0},{"$f":"CQ145+CQ146","v":0},{"$f":"CR145+CR146","v":0},{"$f":"CS145+CS146","v":0},{"$f":"CT145+CT146","v":0},{"$f":"CU145+CU146","v":0},{"$f":"CV145+CV146","v":0},{"$f":"CW145+CW146","v":0},{"$f":"CX145+CX146","v":0},{"$f":"CY145+CY146","v":0},{"$f":"CZ145+CZ146","v":0},{"$f":"DA145+DA146","v":0},{"$f":"DB145+DB146","v":0},{"$f":"DC145+DC146","v":0},{"$f":"DD145+DD146","v":0},{"$f":"DE145+DE146","v":0},{"$f":"DF145+DF146","v":0},{"$f":"DG145+DG146","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N120+N148-N147","v":0},null,{"$f":"P120+P148-P147","v":0},{"$f":"Q120+Q148-Q147","v":0},{"$f":"R120+R148-R147","v":0},{"$f":"S120+S148-S147","v":0},{"$f":"T120+T148-T147","v":0},{"$f":"U120+U148-U147","v":0},{"$f":"V120+V148-V147","v":0},{"$f":"W120+W148-W147","v":0},{"$f":"X120+X148-X147","v":0},{"$f":"Y120+Y148-Y147","v":0},{"$f":"Z120+Z148-Z147","v":0},{"$f":"AA120+AA148-AA147","v":0},{"$f":"AB120+AB148-AB147","v":0},{"$f":"AC120+AC148-AC147","v":0},{"$f":"AD120+AD148-AD147","v":0},{"$f":"AE120+AE148-AE147","v":0},{"$f":"AF120+AF148-AF147","v":0},{"$f":"AG120+AG148-AG147","v":0},{"$f":"AH120+AH148-AH147","v":0},{"$f":"AI120+AI148-AI147","v":0},{"$f":"AJ120+AJ148-AJ147","v":0},{"$f":"AK120+AK148-AK147","v":0},{"$f":"AL120+AL148-AL147","v":0},{"$f":"AM120+AM148-AM147","v":0},{"$f":"AN120+AN148-AN147","v":0},{"$f":"AO120+AO148-AO147","v":0},{"$f":"AP120+AP148-AP147","v":0},{"$f":"AQ120+AQ148-AQ147","v":0},{"$f":"AR120+AR148-AR147","v":0},{"$f":"AS120+AS148-AS147","v":0},{"$f":"AT120+AT148-AT147","v":0},{"$f":"AU120+AU148-AU147","v":0},{"$f":"AV120+AV148-AV147","v":0},{"$f":"AW120+AW148-AW147","v":0},{"$f":"AX120+AX148-AX147","v":0},{"$f":"AY120+AY148-AY147","v":0},{"$f":"AZ120+AZ148-AZ147","v":0},{"$f":"BA120+BA148-BA147","v":0},{"$f":"BB120+BB148-BB147","v":0},{"$f":"BC120+BC148-BC147","v":0},{"$f":"BD120+BD148-BD147","v":0},{"$f":"BE120+BE148-BE147","v":0},{"$f":"BF120+BF148-BF147","v":0},{"$f":"BG120+BG148-BG147","v":0},{"$f":"BH120+BH148-BH147","v":0},{"$f":"BI120+BI148-BI147","v":0},{"$f":"BJ120+BJ148-BJ147","v":0},{"$f":"BK120+BK148-BK147","v":0},{"$f":"BL120+BL148-BL147","v":0},{"$f":"BM120+BM148-BM147","v":0},{"$f":"BN120+BN148-BN147","v":0},{"$f":"BO120+BO148-BO147","v":0},{"$f":"BP120+BP148-BP147","v":0},{"$f":"BQ120+BQ148-BQ147","v":0},{"$f":"BR120+BR148-BR147","v":0},{"$f":"BS120+BS148-BS147","v":0},{"$f":"BT120+BT148-BT147","v":0},{"$f":"BU120+BU148-BU147","v":0},{"$f":"BV120+BV148-BV147","v":0},{"$f":"BW120+BW148-BW147","v":0},{"$f":"BX120+BX148-BX147","v":0},{"$f":"BY120+BY148-BY147","v":0},{"$f":"BZ120+BZ148-BZ147","v":0},{"$f":"CA120+CA148-CA147","v":0},{"$f":"CB120+CB148-CB147","v":0},{"$f":"CC120+CC148-CC147","v":0},{"$f":"CD120+CD148-CD147","v":0},{"$f":"CE120+CE148-CE147","v":0},{"$f":"CF120+CF148-CF147","v":0},{"$f":"CG120+CG148-CG147","v":0},{"$f":"CH120+CH148-CH147","v":0},{"$f":"CI120+CI148-CI147","v":0},{"$f":"CJ120+CJ148-CJ147","v":0},{"$f":"CK120+CK148-CK147","v":0},{"$f":"CL120+CL148-CL147","v":0},{"$f":"CM120+CM148-CM147","v":0},{"$f":"CN120+CN148-CN147","v":0},{"$f":"CO120+CO148-CO147","v":0},{"$f":"CP120+CP148-CP147","v":0},{"$f":"CQ120+CQ148-CQ147","v":0},{"$f":"CR120+CR148-CR147","v":0},{"$f":"CS120+CS148-CS147","v":0},{"$f":"CT120+CT148-CT147","v":0},{"$f":"CU120+CU148-CU147","v":0},{"$f":"CV120+CV148-CV147","v":0},{"$f":"CW120+CW148-CW147","v":0},{"$f":"CX120+CX148-CX147","v":0},{"$f":"CY120+CY148-CY147","v":0},{"$f":"CZ120+CZ148-CZ147","v":0},{"$f":"DA120+DA148-DA147","v":0},{"$f":"DB120+DB148-DB147","v":0},{"$f":"DC120+DC148-DC147","v":0},{"$f":"DD120+DD148-DD147","v":0},{"$f":"DE120+DE148-DE147","v":0},{"$f":"DF120+DF148-DF147","v":0},{"$f":"DG120+DG148-DG147","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N120+N148-N147","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR120+AR148-AR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX120+BX148-BX147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G151/G120","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK151/AK120","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ151/BJ120","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI151/CI120","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,{"$f":"G156+G157","v":2500},null,null,null,null,null,null,{"$f":"N156+N157","v":0},null,{"$f":"P156+P157","v":0},{"$f":"Q156+Q157","v":0},{"$f":"R156+R157","v":0},{"$f":"S156+S157","v":0},{"$f":"T156+T157","v":0},{"$f":"U156+U157","v":0},{"$f":"V156+V157","v":0},{"$f":"W156+W157","v":0},{"$f":"X156+X157","v":0},{"$f":"Y156+Y157","v":0},{"$f":"Z156+Z157","v":0},{"$f":"AA156+AA157","v":0},{"$f":"AB156+AB157","v":0},{"$f":"AC156+AC157","v":2500},{"$f":"AD156+AD157","v":2500},{"$f":"AE156+AE157","v":2500},{"$f":"AF156+AF157","v":2500},{"$f":"AG156+AG157","v":2500},{"$f":"AH156+AH157","v":2500},{"$f":"AI156+AI157","v":2500},{"$f":"AJ156+AJ157","v":0},{"$f":"AK156+AK157","v":0},{"$f":"AL156+AL157","v":0},{"$f":"AM156+AM157","v":0},{"$f":"AN156+AN157","v":0},{"$f":"AO156+AO157","v":0},{"$f":"AP156+AP157","v":0},{"$f":"AQ156+AQ157","v":0},{"$f":"AR156+AR157","v":0},{"$f":"AS156+AS157","v":0},{"$f":"AT156+AT157","v":0},{"$f":"AU156+AU157","v":0},{"$f":"AV156+AV157","v":0},{"$f":"AW156+AW157","v":0},{"$f":"AX156+AX157","v":0},{"$f":"AY156+AY157","v":0},{"$f":"AZ156+AZ157","v":0},{"$f":"BA156+BA157","v":0},{"$f":"BB156+BB157","v":2500},{"$f":"BC156+BC157","v":2500},{"$f":"BD156+BD157","v":2500},{"$f":"BE156+BE157","v":2500},{"$f":"BF156+BF157","v":2500},{"$f":"BG156+BG157","v":2500},{"$f":"BH156+BH157","v":2500},{"$f":"BI156+BI157","v":0},{"$f":"BJ156+BJ157","v":0},{"$f":"BK156+BK157","v":0},{"$f":"BL156+BL157","v":0},{"$f":"BM156+BM157","v":0},{"$f":"BN156+BN157","v":0},{"$f":"BO156+BO157","v":0},{"$f":"BP156+BP157","v":0},{"$f":"BQ156+BQ157","v":0},{"$f":"BR156+BR157","v":0},{"$f":"BS156+BS157","v":0},{"$f":"BT156+BT157","v":0},{"$f":"BU156+BU157","v":0},{"$f":"BV156+BV157","v":0},{"$f":"BW156+BW157","v":0},{"$f":"BX156+BX157","v":0},{"$f":"BY156+BY157","v":0},{"$f":"BZ156+BZ157","v":0},{"$f":"CA156+CA157","v":2500},{"$f":"CB156+CB157","v":2500},{"$f":"CC156+CC157","v":2500},{"$f":"CD156+CD157","v":2500},{"$f":"CE156+CE157","v":2500},{"$f":"CF156+CF157","v":2500},{"$f":"CG156+CG157","v":2500},{"$f":"CH156+CH157","v":0},{"$f":"CI156+CI157","v":0},{"$f":"CJ156+CJ157","v":0},{"$f":"CK156+CK157","v":0},{"$f":"CL156+CL157","v":0},{"$f":"CM156+CM157","v":0},{"$f":"CN156+CN157","v":0},{"$f":"CO156+CO157","v":0},{"$f":"CP156+CP157","v":0},{"$f":"CQ156+CQ157","v":0},{"$f":"CR156+CR157","v":0},{"$f":"CS156+CS157","v":0},{"$f":"CT156+CT157","v":0},{"$f":"CU156+CU157","v":0},{"$f":"CV156+CV157","v":0},{"$f":"CW156+CW157","v":0},{"$f":"CX156+CX157","v":0},{"$f":"CY156+CY157","v":0},{"$f":"CZ156+CZ157","v":0},{"$f":"DA156+DA157","v":0},{"$f":"DB156+DB157","v":0},{"$f":"DC156+DC157","v":0},{"$f":"DD156+DD157","v":0},{"$f":"DE156+DE157","v":0},{"$f":"DF156+DF157","v":0},{"$f":"DG156+DG157","v":0}]
[null,null,null,2500,2500,2500,2500,2500,2500,2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D156","v":2500},2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,{"$f":"BP156","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N187+N188","v":0},null,{"$f":"P187+P188","v":0},{"$f":"Q187+Q188","v":0},{"$f":"R187+R188","v":0},{"$f":"S187+S188","v":0},{"$f":"T187+T188","v":0},{"$f":"U187+U188","v":0},{"$f":"V187+V188","v":0},{"$f":"W187+W188","v":0},{"$f":"X187+X188","v":0},{"$f":"Y187+Y188","v":0},{"$f":"Z187+Z188","v":0},{"$f":"AA187+AA188","v":0},{"$f":"AB187+AB188","v":0},{"$f":"AC187+AC188","v":0},{"$f":"AD187+AD188","v":0},{"$f":"AE187+AE188","v":0},{"$f":"AF187+AF188","v":0},{"$f":"AG187+AG188","v":0},{"$f":"AH187+AH188","v":0},{"$f":"AI187+AI188","v":0},{"$f":"AJ187+AJ188","v":0},{"$f":"AK187+AK188","v":0},{"$f":"AL187+AL188","v":0},{"$f":"AM187+AM188","v":0},{"$f":"AN187+AN188","v":0},{"$f":"AO187+AO188","v":0},{"$f":"AP187+AP188","v":0},{"$f":"AQ187+AQ188","v":0},{"$f":"AR187+AR188","v":0},{"$f":"AS187+AS188","v":0},{"$f":"AT187+AT188","v":0},{"$f":"AU187+AU188","v":0},{"$f":"AV187+AV188","v":0},{"$f":"AW187+AW188","v":0},{"$f":"AX187+AX188","v":0},{"$f":"AY187+AY188","v":0},{"$f":"AZ187+AZ188","v":0},{"$f":"BA187+BA188","v":0},{"$f":"BB187+BB188","v":0},{"$f":"BC187+BC188","v":0},{"$f":"BD187+BD188","v":0},{"$f":"BE187+BE188","v":0},{"$f":"BF187+BF188","v":0},{"$f":"BG187+BG188","v":0},{"$f":"BH187+BH188","v":0},{"$f":"BI187+BI188","v":0},{"$f":"BJ187+BJ188","v":0},{"$f":"BK187+BK188","v":0},{"$f":"BL187+BL188","v":0},{"$f":"BM187+BM188","v":0},{"$f":"BN187+BN188","v":0},{"$f":"BO187+BO188","v":0},{"$f":"BP187+BP188","v":0},{"$f":"BQ187+BQ188","v":0},{"$f":"BR187+BR188","v":0},{"$f":"BS187+BS188","v":0},{"$f":"BT187+BT188","v":0},{"$f":"BU187+BU188","v":0},{"$f":"BV187+BV188","v":0},{"$f":"BW187+BW188","v":0},{"$f":"BX187+BX188","v":0},{"$f":"BY187+BY188","v":0},{"$f":"BZ187+BZ188","v":0},{"$f":"CA187+CA188","v":0},{"$f":"CB187+CB188","v":0},{"$f":"CC187+CC188","v":0},{"$f":"CD187+CD188","v":0},{"$f":"CE187+CE188","v":0},{"$f":"CF187+CF188","v":0},{"$f":"CG187+CG188","v":0},{"$f":"CH187+CH188","v":0},{"$f":"CI187+CI188","v":0},{"$f":"CJ187+CJ188","v":0},{"$f":"CK187+CK188","v":0},{"$f":"CL187+CL188","v":0},{"$f":"CM187+CM188","v":0},{"$f":"CN187+CN188","v":0},{"$f":"CO187+CO188","v":0},{"$f":"CP187+CP188","v":0},{"$f":"CQ187+CQ188","v":0},{"$f":"CR187+CR188","v":0},{"$f":"CS187+CS188","v":0},{"$f":"CT187+CT188","v":0},{"$f":"CU187+CU188","v":0},{"$f":"CV187+CV188","v":0},{"$f":"CW187+CW188","v":0},{"$f":"CX187+CX188","v":0},{"$f":"CY187+CY188","v":0},{"$f":"CZ187+CZ188","v":0},{"$f":"DA187+DA188","v":0},{"$f":"DB187+DB188","v":0},{"$f":"DC187+DC188","v":0},{"$f":"DD187+DD188","v":0},{"$f":"DE187+DE188","v":0},{"$f":"DF187+DF188","v":0},{"$f":"DG187+DG188","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N162+N190-N189","v":0},null,{"$f":"P162+P190-P189","v":0},{"$f":"Q162+Q190-Q189","v":0},{"$f":"R162+R190-R189","v":0},{"$f":"S162+S190-S189","v":0},{"$f":"T162+T190-T189","v":0},{"$f":"U162+U190-U189","v":0},{"$f":"V162+V190-V189","v":0},{"$f":"W162+W190-W189","v":0},{"$f":"X162+X190-X189","v":0},{"$f":"Y162+Y190-Y189","v":0},{"$f":"Z162+Z190-Z189","v":0},{"$f":"AA162+AA190-AA189","v":0},{"$f":"AB162+AB190-AB189","v":0},{"$f":"AC162+AC190-AC189","v":0},{"$f":"AD162+AD190-AD189","v":0},{"$f":"AE162+AE190-AE189","v":0},{"$f":"AF162+AF190-AF189","v":0},{"$f":"AG162+AG190-AG189","v":0},{"$f":"AH162+AH190-AH189","v":0},{"$f":"AI162+AI190-AI189","v":0},{"$f":"AJ162+AJ190-AJ189","v":0},{"$f":"AK162+AK190-AK189","v":0},{"$f":"AL162+AL190-AL189","v":0},{"$f":"AM162+AM190-AM189","v":0},{"$f":"AN162+AN190-AN189","v":0},{"$f":"AO162+AO190-AO189","v":0},{"$f":"AP162+AP190-AP189","v":0},{"$f":"AQ162+AQ190-AQ189","v":0},{"$f":"AR162+AR190-AR189","v":0},{"$f":"AS162+AS190-AS189","v":0},{"$f":"AT162+AT190-AT189","v":0},{"$f":"AU162+AU190-AU189","v":0},{"$f":"AV162+AV190-AV189","v":0},{"$f":"AW162+AW190-AW189","v":0},{"$f":"AX162+AX190-AX189","v":0},{"$f":"AY162+AY190-AY189","v":0},{"$f":"AZ162+AZ190-AZ189","v":0},{"$f":"BA162+BA190-BA189","v":0},{"$f":"BB162+BB190-BB189","v":0},{"$f":"BC162+BC190-BC189","v":0},{"$f":"BD162+BD190-BD189","v":0},{"$f":"BE162+BE190-BE189","v":0},{"$f":"BF162+BF190-BF189","v":0},{"$f":"BG162+BG190-BG189","v":0},{"$f":"BH162+BH190-BH189","v":0},{"$f":"BI162+BI190-BI189","v":0},{"$f":"BJ162+BJ190-BJ189","v":0},{"$f":"BK162+BK190-BK189","v":0},{"$f":"BL162+BL190-BL189","v":0},{"$f":"BM162+BM190-BM189","v":0},{"$f":"BN162+BN190-BN189","v":0},{"$f":"BO162+BO190-BO189","v":0},{"$f":"BP162+BP190-BP189","v":0},{"$f":"BQ162+BQ190-BQ189","v":0},{"$f":"BR162+BR190-BR189","v":0},{"$f":"BS162+BS190-BS189","v":0},{"$f":"BT162+BT190-BT189","v":0},{"$f":"BU162+BU190-BU189","v":0},{"$f":"BV162+BV190-BV189","v":0},{"$f":"BW162+BW190-BW189","v":0},{"$f":"BX162+BX190-BX189","v":0},{"$f":"BY162+BY190-BY189","v":0},{"$f":"BZ162+BZ190-BZ189","v":0},{"$f":"CA162+CA190-CA189","v":0},{"$f":"CB162+CB190-CB189","v":0},{"$f":"CC162+CC190-CC189","v":0},{"$f":"CD162+CD190-CD189","v":0},{"$f":"CE162+CE190-CE189","v":0},{"$f":"CF162+CF190-CF189","v":0},{"$f":"CG162+CG190-CG189","v":0},{"$f":"CH162+CH190-CH189","v":0},{"$f":"CI162+CI190-CI189","v":0},{"$f":"CJ162+CJ190-CJ189","v":0},{"$f":"CK162+CK190-CK189","v":0},{"$f":"CL162+CL190-CL189","v":0},{"$f":"CM162+CM190-CM189","v":0},{"$f":"CN162+CN190-CN189","v":0},{"$f":"CO162+CO190-CO189","v":0},{"$f":"CP162+CP190-CP189","v":0},{"$f":"CQ162+CQ190-CQ189","v":0},{"$f":"CR162+CR190-CR189","v":0},{"$f":"CS162+CS190-CS189","v":0},{"$f":"CT162+CT190-CT189","v":0},{"$f":"CU162+CU190-CU189","v":0},{"$f":"CV162+CV190-CV189","v":0},{"$f":"CW162+CW190-CW189","v":0},{"$f":"CX162+CX190-CX189","v":0},{"$f":"CY162+CY190-CY189","v":0},{"$f":"CZ162+CZ190-CZ189","v":0},{"$f":"DA162+DA190-DA189","v":0},{"$f":"DB162+DB190-DB189","v":0},{"$f":"DC162+DC190-DC189","v":0},{"$f":"DD162+DD190-DD189","v":0},{"$f":"DE162+DE190-DE189","v":0},{"$f":"DF162+DF190-DF189","v":0},{"$f":"DG162+DG190-DG189","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N162+N190-N189","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR162+AR190-AR189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX162+BX190-BX189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G193/G162","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK193/AK162","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ193/BJ162","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI193/CI162","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,{"$f":"G198+G199","v":0},null,null,null,null,null,null,{"$f":"N198+N199","v":0},null,{"$f":"P198+P199","v":0},{"$f":"Q198+Q199","v":0},{"$f":"R198+R199","v":0},{"$f":"S198+S199","v":0},{"$f":"T198+T199","v":0},{"$f":"U198+U199","v":0},{"$f":"V198+V199","v":0},{"$f":"W198+W199","v":0},{"$f":"X198+X199","v":0},{"$f":"Y198+Y199","v":0},{"$f":"Z198+Z199","v":0},{"$f":"AA198+AA199","v":0},{"$f":"AB198+AB199","v":0},{"$f":"AC198+AC199","v":0},{"$f":"AD198+AD199","v":0},{"$f":"AE198+AE199","v":0},{"$f":"AF198+AF199","v":0},{"$f":"AG198+AG199","v":0},{"$f":"AH198+AH199","v":0},{"$f":"AI198+AI199","v":0},{"$f":"AJ198+AJ199","v":0},{"$f":"AK198+AK199","v":0},{"$f":"AL198+AL199","v":0},{"$f":"AM198+AM199","v":0},{"$f":"AN198+AN199","v":0},{"$f":"AO198+AO199","v":0},{"$f":"AP198+AP199","v":0},{"$f":"AQ198+AQ199","v":0},{"$f":"AR198+AR199","v":0},{"$f":"AS198+AS199","v":0},{"$f":"AT198+AT199","v":0},{"$f":"AU198+AU199","v":0},{"$f":"AV198+AV199","v":0},{"$f":"AW198+AW199","v":0},{"$f":"AX198+AX199","v":0},{"$f":"AY198+AY199","v":0},{"$f":"AZ198+AZ199","v":0},{"$f":"BA198+BA199","v":0},{"$f":"BB198+BB199","v":0},{"$f":"BC198+BC199","v":0},{"$f":"BD198+BD199","v":0},{"$f":"BE198+BE199","v":0},{"$f":"BF198+BF199","v":0},{"$f":"BG198+BG199","v":0},{"$f":"BH198+BH199","v":0},{"$f":"BI198+BI199","v":0},{"$f":"BJ198+BJ199","v":0},{"$f":"BK198+BK199","v":0},{"$f":"BL198+BL199","v":0},{"$f":"BM198+BM199","v":0},{"$f":"BN198+BN199","v":0},{"$f":"BO198+BO199","v":0},{"$f":"BP198+BP199","v":0},{"$f":"BQ198+BQ199","v":0},{"$f":"BR198+BR199","v":0},{"$f":"BS198+BS199","v":0},{"$f":"BT198+BT199","v":0},{"$f":"BU198+BU199","v":0},{"$f":"BV198+BV199","v":0},{"$f":"BW198+BW199","v":0},{"$f":"BX198+BX199","v":0},{"$f":"BY198+BY199","v":0},{"$f":"BZ198+BZ199","v":0},{"$f":"CA198+CA199","v":0},{"$f":"CB198+CB199","v":0},{"$f":"CC198+CC199","v":0},{"$f":"CD198+CD199","v":0},{"$f":"CE198+CE199","v":0},{"$f":"CF198+CF199","v":0},{"$f":"CG198+CG199","v":0},{"$f":"CH198+CH199","v":0},{"$f":"CI198+CI199","v":0},{"$f":"CJ198+CJ199","v":0},{"$f":"CK198+CK199","v":0},{"$f":"CL198+CL199","v":0},{"$f":"CM198+CM199","v":0},{"$f":"CN198+CN199","v":0},{"$f":"CO198+CO199","v":0},{"$f":"CP198+CP199","v":0},{"$f":"CQ198+CQ199","v":0},{"$f":"CR198+CR199","v":0},{"$f":"CS198+CS199","v":0},{"$f":"CT198+CT199","v":0},{"$f":"CU198+CU199","v":0},{"$f":"CV198+CV199","v":0},{"$f":"CW198+CW199","v":0},{"$f":"CX198+CX199","v":0},{"$f":"CY198+CY199","v":0},{"$f":"CZ198+CZ199","v":0},{"$f":"DA198+DA199","v":0},{"$f":"DB198+DB199","v":0},{"$f":"DC198+DC199","v":0},{"$f":"DD198+DD199","v":0},{"$f":"DE198+DE199","v":0},{"$f":"DF198+DF199","v":0},{"$f":"DG198+DG199","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,2500,2500,2500,2500,2500,2500,2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D204","v":2500},2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,{"$f":"BP204","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N229+N230","v":0},null,{"$f":"P229+P230","v":0},{"$f":"Q229+Q230","v":0},{"$f":"R229+R230","v":0},{"$f":"S229+S230","v":0},{"$f":"T229+T230","v":0},{"$f":"U229+U230","v":0},{"$f":"V229+V230","v":0},{"$f":"W229+W230","v":0},{"$f":"X229+X230","v":0},{"$f":"Y229+Y230","v":0},{"$f":"Z229+Z230","v":0},{"$f":"AA229+AA230","v":0},{"$f":"AB229+AB230","v":0},{"$f":"AC229+AC230","v":0},{"$f":"AD229+AD230","v":0},{"$f":"AE229+AE230","v":0},{"$f":"AF229+AF230","v":0},{"$f":"AG229+AG230","v":0},{"$f":"AH229+AH230","v":0},{"$f":"AI229+AI230","v":0},{"$f":"AJ229+AJ230","v":0},{"$f":"AK229+AK230","v":0},{"$f":"AL229+AL230","v":0},{"$f":"AM229+AM230","v":0},{"$f":"AN229+AN230","v":0},{"$f":"AO229+AO230","v":0},{"$f":"AP229+AP230","v":0},{"$f":"AQ229+AQ230","v":0},{"$f":"AR229+AR230","v":0},{"$f":"AS229+AS230","v":0},{"$f":"AT229+AT230","v":0},{"$f":"AU229+AU230","v":0},{"$f":"AV229+AV230","v":0},{"$f":"AW229+AW230","v":0},{"$f":"AX229+AX230","v":0},{"$f":"AY229+AY230","v":0},{"$f":"AZ229+AZ230","v":0},{"$f":"BA229+BA230","v":0},{"$f":"BB229+BB230","v":0},{"$f":"BC229+BC230","v":0},{"$f":"BD229+BD230","v":0},{"$f":"BE229+BE230","v":0},{"$f":"BF229+BF230","v":0},{"$f":"BG229+BG230","v":0},{"$f":"BH229+BH230","v":0},{"$f":"BI229+BI230","v":0},{"$f":"BJ229+BJ230","v":0},{"$f":"BK229+BK230","v":0},{"$f":"BL229+BL230","v":0},{"$f":"BM229+BM230","v":0},{"$f":"BN229+BN230","v":0},{"$f":"BO229+BO230","v":0},{"$f":"BP229+BP230","v":0},{"$f":"BQ229+BQ230","v":0},{"$f":"BR229+BR230","v":0},{"$f":"BS229+BS230","v":0},{"$f":"BT229+BT230","v":0},{"$f":"BU229+BU230","v":0},{"$f":"BV229+BV230","v":0},{"$f":"BW229+BW230","v":0},{"$f":"BX229+BX230","v":0},{"$f":"BY229+BY230","v":0},{"$f":"BZ229+BZ230","v":0},{"$f":"CA229+CA230","v":0},{"$f":"CB229+CB230","v":0},{"$f":"CC229+CC230","v":0},{"$f":"CD229+CD230","v":0},{"$f":"CE229+CE230","v":0},{"$f":"CF229+CF230","v":0},{"$f":"CG229+CG230","v":0},{"$f":"CH229+CH230","v":0},{"$f":"CI229+CI230","v":0},{"$f":"CJ229+CJ230","v":0},{"$f":"CK229+CK230","v":0},{"$f":"CL229+CL230","v":0},{"$f":"CM229+CM230","v":0},{"$f":"CN229+CN230","v":0},{"$f":"CO229+CO230","v":0},{"$f":"CP229+CP230","v":0},{"$f":"CQ229+CQ230","v":0},{"$f":"CR229+CR230","v":0},{"$f":"CS229+CS230","v":0},{"$f":"CT229+CT230","v":0},{"$f":"CU229+CU230","v":0},{"$f":"CV229+CV230","v":0},{"$f":"CW229+CW230","v":0},{"$f":"CX229+CX230","v":0},{"$f":"CY229+CY230","v":0},{"$f":"CZ229+CZ230","v":0},{"$f":"DA229+DA230","v":0},{"$f":"DB229+DB230","v":0},{"$f":"DC229+DC230","v":0},{"$f":"DD229+DD230","v":0},{"$f":"DE229+DE230","v":0},{"$f":"DF229+DF230","v":0},{"$f":"DG229+DG230","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N204+N232-N231","v":0},null,{"$f":"P204+P232-P231","v":0},{"$f":"Q204+Q232-Q231","v":0},{"$f":"R204+R232-R231","v":0},{"$f":"S204+S232-S231","v":0},{"$f":"T204+T232-T231","v":0},{"$f":"U204+U232-U231","v":0},{"$f":"V204+V232-V231","v":0},{"$f":"W204+W232-W231","v":0},{"$f":"X204+X232-X231","v":0},{"$f":"Y204+Y232-Y231","v":0},{"$f":"Z204+Z232-Z231","v":0},{"$f":"AA204+AA232-AA231","v":0},{"$f":"AB204+AB232-AB231","v":0},{"$f":"AC204+AC232-AC231","v":2500},{"$f":"AD204+AD232-AD231","v":2500},{"$f":"AE204+AE232-AE231","v":2500},{"$f":"AF204+AF232-AF231","v":2500},{"$f":"AG204+AG232-AG231","v":2500},{"$f":"AH204+AH232-AH231","v":2500},{"$f":"AI204+AI232-AI231","v":2500},{"$f":"AJ204+AJ232-AJ231","v":0},{"$f":"AK204+AK232-AK231","v":0},{"$f":"AL204+AL232-AL231","v":0},{"$f":"AM204+AM232-AM231","v":0},{"$f":"AN204+AN232-AN231","v":0},{"$f":"AO204+AO232-AO231","v":0},{"$f":"AP204+AP232-AP231","v":0},{"$f":"AQ204+AQ232-AQ231","v":0},{"$f":"AR204+AR232-AR231","v":0},{"$f":"AS204+AS232-AS231","v":0},{"$f":"AT204+AT232-AT231","v":0},{"$f":"AU204+AU232-AU231","v":0},{"$f":"AV204+AV232-AV231","v":0},{"$f":"AW204+AW232-AW231","v":0},{"$f":"AX204+AX232-AX231","v":0},{"$f":"AY204+AY232-AY231","v":0},{"$f":"AZ204+AZ232-AZ231","v":0},{"$f":"BA204+BA232-BA231","v":0},{"$f":"BB204+BB232-BB231","v":2500},{"$f":"BC204+BC232-BC231","v":2500},{"$f":"BD204+BD232-BD231","v":2500},{"$f":"BE204+BE232-BE231","v":2500},{"$f":"BF204+BF232-BF231","v":2500},{"$f":"BG204+BG232-BG231","v":2500},{"$f":"BH204+BH232-BH231","v":2500},{"$f":"BI204+BI232-BI231","v":0},{"$f":"BJ204+BJ232-BJ231","v":0},{"$f":"BK204+BK232-BK231","v":0},{"$f":"BL204+BL232-BL231","v":0},{"$f":"BM204+BM232-BM231","v":0},{"$f":"BN204+BN232-BN231","v":0},{"$f":"BO204+BO232-BO231","v":0},{"$f":"BP204+BP232-BP231","v":0},{"$f":"BQ204+BQ232-BQ231","v":0},{"$f":"BR204+BR232-BR231","v":0},{"$f":"BS204+BS232-BS231","v":0},{"$f":"BT204+BT232-BT231","v":0},{"$f":"BU204+BU232-BU231","v":0},{"$f":"BV204+BV232-BV231","v":0},{"$f":"BW204+BW232-BW231","v":0},{"$f":"BX204+BX232-BX231","v":0},{"$f":"BY204+BY232-BY231","v":0},{"$f":"BZ204+BZ232-BZ231","v":0},{"$f":"CA204+CA232-CA231","v":2500},{"$f":"CB204+CB232-CB231","v":2500},{"$f":"CC204+CC232-CC231","v":2500},{"$f":"CD204+CD232-CD231","v":2500},{"$f":"CE204+CE232-CE231","v":2500},{"$f":"CF204+CF232-CF231","v":2500},{"$f":"CG204+CG232-CG231","v":2500},{"$f":"CH204+CH232-CH231","v":0},{"$f":"CI204+CI232-CI231","v":0},{"$f":"CJ204+CJ232-CJ231","v":0},{"$f":"CK204+CK232-CK231","v":0},{"$f":"CL204+CL232-CL231","v":0},{"$f":"CM204+CM232-CM231","v":0},{"$f":"CN204+CN232-CN231","v":0},{"$f":"CO204+CO232-CO231","v":0},{"$f":"CP204+CP232-CP231","v":0},{"$f":"CQ204+CQ232-CQ231","v":0},{"$f":"CR204+CR232-CR231","v":0},{"$f":"CS204+CS232-CS231","v":0},{"$f":"CT204+CT232-CT231","v":0},{"$f":"CU204+CU232-CU231","v":0},{"$f":"CV204+CV232-CV231","v":0},{"$f":"CW204+CW232-CW231","v":0},{"$f":"CX204+CX232-CX231","v":0},{"$f":"CY204+CY232-CY231","v":0},{"$f":"CZ204+CZ232-CZ231","v":0},{"$f":"DA204+DA232-DA231","v":0},{"$f":"DB204+DB232-DB231","v":0},{"$f":"DC204+DC232-DC231","v":0},{"$f":"DD204+DD232-DD231","v":0},{"$f":"DE204+DE232-DE231","v":0},{"$f":"DF204+DF232-DF231","v":0},{"$f":"DG204+DG232-DG231","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N204+N232-N231","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,{"$f":"AR204+AR232-AR231","v":0},0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX204+BX232-BX231","v":0},0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G235/G204","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK235/AK204","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ235/BJ204","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI235/CI204","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,{"$f":"G240+G241","v":0},null,null,null,null,null,null,{"$f":"N240+N241","v":0},null,{"$f":"P240+P241","v":0},{"$f":"Q240+Q241","v":0},{"$f":"R240+R241","v":0},{"$f":"S240+S241","v":0},{"$f":"T240+T241","v":0},{"$f":"U240+U241","v":0},{"$f":"V240+V241","v":0},{"$f":"W240+W241","v":0},{"$f":"X240+X241","v":0},{"$f":"Y240+Y241","v":0},{"$f":"Z240+Z241","v":0},{"$f":"AA240+AA241","v":0},{"$f":"AB240+AB241","v":0},{"$f":"AC240+AC241","v":0},{"$f":"AD240+AD241","v":0},{"$f":"AE240+AE241","v":0},{"$f":"AF240+AF241","v":0},{"$f":"AG240+AG241","v":0},{"$f":"AH240+AH241","v":0},{"$f":"AI240+AI241","v":0},{"$f":"AJ240+AJ241","v":0},{"$f":"AK240+AK241","v":0},{"$f":"AL240+AL241","v":0},{"$f":"AM240+AM241","v":0},{"$f":"AN240+AN241","v":0},{"$f":"AO240+AO241","v":0},{"$f":"AP240+AP241","v":0},{"$f":"AQ240+AQ241","v":0},{"$f":"AR240+AR241","v":0},{"$f":"AS240+AS241","v":0},{"$f":"AT240+AT241","v":0},{"$f":"AU240+AU241","v":0},{"$f":"AV240+AV241","v":0},{"$f":"AW240+AW241","v":0},{"$f":"AX240+AX241","v":0},{"$f":"AY240+AY241","v":0},{"$f":"AZ240+AZ241","v":0},{"$f":"BA240+BA241","v":0},{"$f":"BB240+BB241","v":0},{"$f":"BC240+BC241","v":0},{"$f":"BD240+BD241","v":0},{"$f":"BE240+BE241","v":0},{"$f":"BF240+BF241","v":0},{"$f":"BG240+BG241","v":0},{"$f":"BH240+BH241","v":0},{"$f":"BI240+BI241","v":0},{"$f":"BJ240+BJ241","v":0},{"$f":"BK240+BK241","v":0},{"$f":"BL240+BL241","v":0},{"$f":"BM240+BM241","v":0},{"$f":"BN240+BN241","v":0},{"$f":"BO240+BO241","v":0},{"$f":"BP240+BP241","v":0},{"$f":"BQ240+BQ241","v":0},{"$f":"BR240+BR241","v":0},{"$f":"BS240+BS241","v":0},{"$f":"BT240+BT241","v":0},{"$f":"BU240+BU241","v":0},{"$f":"BV240+BV241","v":0},{"$f":"BW240+BW241","v":0},{"$f":"BX240+BX241","v":0},{"$f":"BY240+BY241","v":0},{"$f":"BZ240+BZ241","v":0},{"$f":"CA240+CA241","v":0},{"$f":"CB240+CB241","v":0},{"$f":"CC240+CC241","v":0},{"$f":"CD240+CD241","v":0},{"$f":"CE240+CE241","v":0},{"$f":"CF240+CF241","v":0},{"$f":"CG240+CG241","v":0},{"$f":"CH240+CH241","v":0},{"$f":"CI240+CI241","v":0},{"$f":"CJ240+CJ241","v":0},{"$f":"CK240+CK241","v":0},{"$f":"CL240+CL241","v":0},{"$f":"CM240+CM241","v":0},{"$f":"CN240+CN241","v":0},{"$f":"CO240+CO241","v":0},{"$f":"CP240+CP241","v":0},{"$f":"CQ240+CQ241","v":0},{"$f":"CR240+CR241","v":0},{"$f":"CS240+CS241","v":0},{"$f":"CT240+CT241","v":0},{"$f":"CU240+CU241","v":0},{"$f":"CV240+CV241","v":0},{"$f":"CW240+CW241","v":0},{"$f":"CX240+CX241","v":0},{"$f":"CY240+CY241","v":0},{"$f":"CZ240+CZ241","v":0},{"$f":"DA240+DA241","v":0},{"$f":"DB240+DB241","v":0},{"$f":"DC240+DC241","v":0},{"$f":"DD240+DD241","v":0},{"$f":"DE240+DE241","v":0},{"$f":"DF240+DF241","v":0},{"$f":"DG240+DG241","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,2500,2500,2500,2500,2500,2500,2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D252","v":2500},2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,{"$f":"BP252","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N271+N272","v":0},null,{"$f":"P271+P272","v":0},{"$f":"Q271+Q272","v":0},{"$f":"R271+R272","v":0},{"$f":"S271+S272","v":0},{"$f":"T271+T272","v":0},{"$f":"U271+U272","v":0},{"$f":"V271+V272","v":0},{"$f":"W271+W272","v":0},{"$f":"X271+X272","v":0},{"$f":"Y271+Y272","v":0},{"$f":"Z271+Z272","v":0},{"$f":"AA271+AA272","v":0},{"$f":"AB271+AB272","v":0},{"$f":"AC271+AC272","v":0},{"$f":"AD271+AD272","v":0},{"$f":"AE271+AE272","v":0},{"$f":"AF271+AF272","v":0},{"$f":"AG271+AG272","v":0},{"$f":"AH271+AH272","v":0},{"$f":"AI271+AI272","v":0},{"$f":"AJ271+AJ272","v":0},{"$f":"AK271+AK272","v":0},{"$f":"AL271+AL272","v":0},{"$f":"AM271+AM272","v":0},{"$f":"AN271+AN272","v":0},{"$f":"AO271+AO272","v":0},{"$f":"AP271+AP272","v":0},{"$f":"AQ271+AQ272","v":0},{"$f":"AR271+AR272","v":0},{"$f":"AS271+AS272","v":0},{"$f":"AT271+AT272","v":0},{"$f":"AU271+AU272","v":0},{"$f":"AV271+AV272","v":0},{"$f":"AW271+AW272","v":0},{"$f":"AX271+AX272","v":0},{"$f":"AY271+AY272","v":0},{"$f":"AZ271+AZ272","v":0},{"$f":"BA271+BA272","v":0},{"$f":"BB271+BB272","v":0},{"$f":"BC271+BC272","v":0},{"$f":"BD271+BD272","v":0},{"$f":"BE271+BE272","v":0},{"$f":"BF271+BF272","v":0},{"$f":"BG271+BG272","v":0},{"$f":"BH271+BH272","v":0},{"$f":"BI271+BI272","v":0},{"$f":"BJ271+BJ272","v":0},{"$f":"BK271+BK272","v":0},{"$f":"BL271+BL272","v":0},{"$f":"BM271+BM272","v":0},{"$f":"BN271+BN272","v":0},{"$f":"BO271+BO272","v":0},{"$f":"BP271+BP272","v":0},{"$f":"BQ271+BQ272","v":0},{"$f":"BR271+BR272","v":0},{"$f":"BS271+BS272","v":0},{"$f":"BT271+BT272","v":0},{"$f":"BU271+BU272","v":0},{"$f":"BV271+BV272","v":0},{"$f":"BW271+BW272","v":0},{"$f":"BX271+BX272","v":0},{"$f":"BY271+BY272","v":0},{"$f":"BZ271+BZ272","v":0},{"$f":"CA271+CA272","v":0},{"$f":"CB271+CB272","v":0},{"$f":"CC271+CC272","v":0},{"$f":"CD271+CD272","v":0},{"$f":"CE271+CE272","v":0},{"$f":"CF271+CF272","v":0},{"$f":"CG271+CG272","v":0},{"$f":"CH271+CH272","v":0},{"$f":"CI271+CI272","v":0},{"$f":"CJ271+CJ272","v":0},{"$f":"CK271+CK272","v":0},{"$f":"CL271+CL272","v":0},{"$f":"CM271+CM272","v":0},{"$f":"CN271+CN272","v":0},{"$f":"CO271+CO272","v":0},{"$f":"CP271+CP272","v":0},{"$f":"CQ271+CQ272","v":0},{"$f":"CR271+CR272","v":0},{"$f":"CS271+CS272","v":0},{"$f":"CT271+CT272","v":0},{"$f":"CU271+CU272","v":0},{"$f":"CV271+CV272","v":0},{"$f":"CW271+CW272","v":0},{"$f":"CX271+CX272","v":0},{"$f":"CY271+CY272","v":0},{"$f":"CZ271+CZ272","v":0},{"$f":"DA271+DA272","v":0},{"$f":"DB271+DB272","v":0},{"$f":"DC271+DC272","v":0},{"$f":"DD271+DD272","v":0},{"$f":"DE271+DE272","v":0},{"$f":"DF271+DF272","v":0},{"$f":"DG271+DG272","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N246+N274-N273","v":0},null,{"$f":"P246+P274-P273","v":0},{"$f":"Q246+Q274-Q273","v":0},{"$f":"R246+R274-R273","v":0},{"$f":"S246+S274-S273","v":0},{"$f":"T246+T274-T273","v":0},{"$f":"U246+U274-U273","v":0},{"$f":"V246+V274-V273","v":0},{"$f":"W246+W274-W273","v":0},{"$f":"X246+X274-X273","v":0},{"$f":"Y246+Y274-Y273","v":0},{"$f":"Z246+Z274-Z273","v":0},{"$f":"AA246+AA274-AA273","v":0},{"$f":"AB246+AB274-AB273","v":0},{"$f":"AC246+AC274-AC273","v":0},{"$f":"AD246+AD274-AD273","v":0},{"$f":"AE246+AE274-AE273","v":0},{"$f":"AF246+AF274-AF273","v":0},{"$f":"AG246+AG274-AG273","v":0},{"$f":"AH246+AH274-AH273","v":0},{"$f":"AI246+AI274-AI273","v":0},{"$f":"AJ246+AJ274-AJ273","v":0},{"$f":"AK246+AK274-AK273","v":0},{"$f":"AL246+AL274-AL273","v":0},{"$f":"AM246+AM274-AM273","v":0},{"$f":"AN246+AN274-AN273","v":0},{"$f":"AO246+AO274-AO273","v":0},{"$f":"AP246+AP274-AP273","v":0},{"$f":"AQ246+AQ274-AQ273","v":0},{"$f":"AR246+AR274-AR273","v":0},{"$f":"AS246+AS274-AS273","v":0},{"$f":"AT246+AT274-AT273","v":0},{"$f":"AU246+AU274-AU273","v":0},{"$f":"AV246+AV274-AV273","v":0},{"$f":"AW246+AW274-AW273","v":0},{"$f":"AX246+AX274-AX273","v":0},{"$f":"AY246+AY274-AY273","v":0},{"$f":"AZ246+AZ274-AZ273","v":0},{"$f":"BA246+BA274-BA273","v":0},{"$f":"BB246+BB274-BB273","v":0},{"$f":"BC246+BC274-BC273","v":0},{"$f":"BD246+BD274-BD273","v":0},{"$f":"BE246+BE274-BE273","v":0},{"$f":"BF246+BF274-BF273","v":0},{"$f":"BG246+BG274-BG273","v":0},{"$f":"BH246+BH274-BH273","v":0},{"$f":"BI246+BI274-BI273","v":0},{"$f":"BJ246+BJ274-BJ273","v":0},{"$f":"BK246+BK274-BK273","v":0},{"$f":"BL246+BL274-BL273","v":0},{"$f":"BM246+BM274-BM273","v":0},{"$f":"BN246+BN274-BN273","v":0},{"$f":"BO246+BO274-BO273","v":0},{"$f":"BP246+BP274-BP273","v":0},{"$f":"BQ246+BQ274-BQ273","v":0},{"$f":"BR246+BR274-BR273","v":0},{"$f":"BS246+BS274-BS273","v":0},{"$f":"BT246+BT274-BT273","v":0},{"$f":"BU246+BU274-BU273","v":0},{"$f":"BV246+BV274-BV273","v":0},{"$f":"BW246+BW274-BW273","v":0},{"$f":"BX246+BX274-BX273","v":0},{"$f":"BY246+BY274-BY273","v":0},{"$f":"BZ246+BZ274-BZ273","v":0},{"$f":"CA246+CA274-CA273","v":0},{"$f":"CB246+CB274-CB273","v":0},{"$f":"CC246+CC274-CC273","v":0},{"$f":"CD246+CD274-CD273","v":0},{"$f":"CE246+CE274-CE273","v":0},{"$f":"CF246+CF274-CF273","v":0},{"$f":"CG246+CG274-CG273","v":0},{"$f":"CH246+CH274-CH273","v":0},{"$f":"CI246+CI274-CI273","v":0},{"$f":"CJ246+CJ274-CJ273","v":0},{"$f":"CK246+CK274-CK273","v":0},{"$f":"CL246+CL274-CL273","v":0},{"$f":"CM246+CM274-CM273","v":0},{"$f":"CN246+CN274-CN273","v":0},{"$f":"CO246+CO274-CO273","v":0},{"$f":"CP246+CP274-CP273","v":0},{"$f":"CQ246+CQ274-CQ273","v":0},{"$f":"CR246+CR274-CR273","v":0},{"$f":"CS246+CS274-CS273","v":0},{"$f":"CT246+CT274-CT273","v":0},{"$f":"CU246+CU274-CU273","v":0},{"$f":"CV246+CV274-CV273","v":0},{"$f":"CW246+CW274-CW273","v":0},{"$f":"CX246+CX274-CX273","v":0},{"$f":"CY246+CY274-CY273","v":0},{"$f":"CZ246+CZ274-CZ273","v":0},{"$f":"DA246+DA274-DA273","v":0},{"$f":"DB246+DB274-DB273","v":0},{"$f":"DC246+DC274-DC273","v":0},{"$f":"DD246+DD274-DD273","v":0},{"$f":"DE246+DE274-DE273","v":0},{"$f":"DF246+DF274-DF273","v":0},{"$f":"DG246+DG274-DG273","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N246+N274-N273","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR246+AR274-AR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX246+BX274-BX273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G277/G246","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK277/AK246","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ277/BJ246","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI277/CI246","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,{"$f":"G282+G283","v":0},null,null,null,null,null,null,{"$f":"N282+N283","v":0},null,{"$f":"P282+P283","v":0},{"$f":"Q282+Q283","v":0},{"$f":"R282+R283","v":0},{"$f":"S282+S283","v":0},{"$f":"T282+T283","v":0},{"$f":"U282+U283","v":0},{"$f":"V282+V283","v":0},{"$f":"W282+W283","v":0},{"$f":"X282+X283","v":0},{"$f":"Y282+Y283","v":0},{"$f":"Z282+Z283","v":0},{"$f":"AA282+AA283","v":0},{"$f":"AB282+AB283","v":0},{"$f":"AC282+AC283","v":0},{"$f":"AD282+AD283","v":0},{"$f":"AE282+AE283","v":0},{"$f":"AF282+AF283","v":0},{"$f":"AG282+AG283","v":0},{"$f":"AH282+AH283","v":0},{"$f":"AI282+AI283","v":0},{"$f":"AJ282+AJ283","v":0},{"$f":"AK282+AK283","v":0},{"$f":"AL282+AL283","v":0},{"$f":"AM282+AM283","v":0},{"$f":"AN282+AN283","v":0},{"$f":"AO282+AO283","v":0},{"$f":"AP282+AP283","v":0},{"$f":"AQ282+AQ283","v":0},{"$f":"AR282+AR283","v":0},{"$f":"AS282+AS283","v":0},{"$f":"AT282+AT283","v":0},{"$f":"AU282+AU283","v":0},{"$f":"AV282+AV283","v":0},{"$f":"AW282+AW283","v":0},{"$f":"AX282+AX283","v":0},{"$f":"AY282+AY283","v":0},{"$f":"AZ282+AZ283","v":0},{"$f":"BA282+BA283","v":0},{"$f":"BB282+BB283","v":0},{"$f":"BC282+BC283","v":0},{"$f":"BD282+BD283","v":0},{"$f":"BE282+BE283","v":0},{"$f":"BF282+BF283","v":0},{"$f":"BG282+BG283","v":0},{"$f":"BH282+BH283","v":0},{"$f":"BI282+BI283","v":0},{"$f":"BJ282+BJ283","v":0},{"$f":"BK282+BK283","v":0},{"$f":"BL282+BL283","v":0},{"$f":"BM282+BM283","v":0},{"$f":"BN282+BN283","v":0},{"$f":"BO282+BO283","v":0},{"$f":"BP282+BP283","v":0},{"$f":"BQ282+BQ283","v":0},{"$f":"BR282+BR283","v":0},{"$f":"BS282+BS283","v":0},{"$f":"BT282+BT283","v":0},{"$f":"BU282+BU283","v":0},{"$f":"BV282+BV283","v":0},{"$f":"BW282+BW283","v":0},{"$f":"BX282+BX283","v":0},{"$f":"BY282+BY283","v":0},{"$f":"BZ282+BZ283","v":0},{"$f":"CA282+CA283","v":0},{"$f":"CB282+CB283","v":0},{"$f":"CC282+CC283","v":0},{"$f":"CD282+CD283","v":0},{"$f":"CE282+CE283","v":0},{"$f":"CF282+CF283","v":0},{"$f":"CG282+CG283","v":0},{"$f":"CH282+CH283","v":0},{"$f":"CI282+CI283","v":0},{"$f":"CJ282+CJ283","v":0},{"$f":"CK282+CK283","v":0},{"$f":"CL282+CL283","v":0},{"$f":"CM282+CM283","v":0},{"$f":"CN282+CN283","v":0},{"$f":"CO282+CO283","v":0},{"$f":"CP282+CP283","v":0},{"$f":"CQ282+CQ283","v":0},{"$f":"CR282+CR283","v":0},{"$f":"CS282+CS283","v":0},{"$f":"CT282+CT283","v":0},{"$f":"CU282+CU283","v":0},{"$f":"CV282+CV283","v":0},{"$f":"CW282+CW283","v":0},{"$f":"CX282+CX283","v":0},{"$f":"CY282+CY283","v":0},{"$f":"CZ282+CZ283","v":0},{"$f":"DA282+DA283","v":0},{"$f":"DB282+DB283","v":0},{"$f":"DC282+DC283","v":0},{"$f":"DD282+DD283","v":0},{"$f":"DE282+DE283","v":0},{"$f":"DF282+DF283","v":0},{"$f":"DG282+DG283","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,2500,2500,2500,2500,2500,2500,2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D300","v":2500},2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,{"$f":"BP300","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N313+N314","v":0},null,{"$f":"P313+P314","v":0},{"$f":"Q313+Q314","v":0},{"$f":"R313+R314","v":0},{"$f":"S313+S314","v":0},{"$f":"T313+T314","v":0},{"$f":"U313+U314","v":0},{"$f":"V313+V314","v":0},{"$f":"W313+W314","v":0},{"$f":"X313+X314","v":0},{"$f":"Y313+Y314","v":0},{"$f":"Z313+Z314","v":0},{"$f":"AA313+AA314","v":0},{"$f":"AB313+AB314","v":0},{"$f":"AC313+AC314","v":0},{"$f":"AD313+AD314","v":0},{"$f":"AE313+AE314","v":0},{"$f":"AF313+AF314","v":0},{"$f":"AG313+AG314","v":0},{"$f":"AH313+AH314","v":0},{"$f":"AI313+AI314","v":0},{"$f":"AJ313+AJ314","v":0},{"$f":"AK313+AK314","v":0},{"$f":"AL313+AL314","v":0},{"$f":"AM313+AM314","v":0},{"$f":"AN313+AN314","v":0},{"$f":"AO313+AO314","v":0},{"$f":"AP313+AP314","v":0},{"$f":"AQ313+AQ314","v":0},{"$f":"AR313+AR314","v":0},{"$f":"AS313+AS314","v":0},{"$f":"AT313+AT314","v":0},{"$f":"AU313+AU314","v":0},{"$f":"AV313+AV314","v":0},{"$f":"AW313+AW314","v":0},{"$f":"AX313+AX314","v":0},{"$f":"AY313+AY314","v":0},{"$f":"AZ313+AZ314","v":0},{"$f":"BA313+BA314","v":0},{"$f":"BB313+BB314","v":0},{"$f":"BC313+BC314","v":0},{"$f":"BD313+BD314","v":0},{"$f":"BE313+BE314","v":0},{"$f":"BF313+BF314","v":0},{"$f":"BG313+BG314","v":0},{"$f":"BH313+BH314","v":0},{"$f":"BI313+BI314","v":0},{"$f":"BJ313+BJ314","v":0},{"$f":"BK313+BK314","v":0},{"$f":"BL313+BL314","v":0},{"$f":"BM313+BM314","v":0},{"$f":"BN313+BN314","v":0},{"$f":"BO313+BO314","v":0},{"$f":"BP313+BP314","v":0},{"$f":"BQ313+BQ314","v":0},{"$f":"BR313+BR314","v":0},{"$f":"BS313+BS314","v":0},{"$f":"BT313+BT314","v":0},{"$f":"BU313+BU314","v":0},{"$f":"BV313+BV314","v":0},{"$f":"BW313+BW314","v":0},{"$f":"BX313+BX314","v":0},{"$f":"BY313+BY314","v":0},{"$f":"BZ313+BZ314","v":0},{"$f":"CA313+CA314","v":0},{"$f":"CB313+CB314","v":0},{"$f":"CC313+CC314","v":0},{"$f":"CD313+CD314","v":0},{"$f":"CE313+CE314","v":0},{"$f":"CF313+CF314","v":0},{"$f":"CG313+CG314","v":0},{"$f":"CH313+CH314","v":0},{"$f":"CI313+CI314","v":0},{"$f":"CJ313+CJ314","v":0},{"$f":"CK313+CK314","v":0},{"$f":"CL313+CL314","v":0},{"$f":"CM313+CM314","v":0},{"$f":"CN313+CN314","v":0},{"$f":"CO313+CO314","v":0},{"$f":"CP313+CP314","v":0},{"$f":"CQ313+CQ314","v":0},{"$f":"CR313+CR314","v":0},{"$f":"CS313+CS314","v":0},{"$f":"CT313+CT314","v":0},{"$f":"CU313+CU314","v":0},{"$f":"CV313+CV314","v":0},{"$f":"CW313+CW314","v":0},{"$f":"CX313+CX314","v":0},{"$f":"CY313+CY314","v":0},{"$f":"CZ313+CZ314","v":0},{"$f":"DA313+DA314","v":0},{"$f":"DB313+DB314","v":0},{"$f":"DC313+DC314","v":0},{"$f":"DD313+DD314","v":0},{"$f":"DE313+DE314","v":0},{"$f":"DF313+DF314","v":0},{"$f":"DG313+DG314","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N288+N316-N315","v":0},null,{"$f":"P288+P316-P315","v":0},{"$f":"Q288+Q316-Q315","v":0},{"$f":"R288+R316-R315","v":0},{"$f":"S288+S316-S315","v":0},{"$f":"T288+T316-T315","v":0},{"$f":"U288+U316-U315","v":0},{"$f":"V288+V316-V315","v":0},{"$f":"W288+W316-W315","v":0},{"$f":"X288+X316-X315","v":0},{"$f":"Y288+Y316-Y315","v":0},{"$f":"Z288+Z316-Z315","v":0},{"$f":"AA288+AA316-AA315","v":0},{"$f":"AB288+AB316-AB315","v":0},{"$f":"AC288+AC316-AC315","v":0},{"$f":"AD288+AD316-AD315","v":0},{"$f":"AE288+AE316-AE315","v":0},{"$f":"AF288+AF316-AF315","v":0},{"$f":"AG288+AG316-AG315","v":0},{"$f":"AH288+AH316-AH315","v":0},{"$f":"AI288+AI316-AI315","v":0},{"$f":"AJ288+AJ316-AJ315","v":0},{"$f":"AK288+AK316-AK315","v":0},{"$f":"AL288+AL316-AL315","v":0},{"$f":"AM288+AM316-AM315","v":0},{"$f":"AN288+AN316-AN315","v":0},{"$f":"AO288+AO316-AO315","v":0},{"$f":"AP288+AP316-AP315","v":0},{"$f":"AQ288+AQ316-AQ315","v":0},{"$f":"AR288+AR316-AR315","v":0},{"$f":"AS288+AS316-AS315","v":0},{"$f":"AT288+AT316-AT315","v":0},{"$f":"AU288+AU316-AU315","v":0},{"$f":"AV288+AV316-AV315","v":0},{"$f":"AW288+AW316-AW315","v":0},{"$f":"AX288+AX316-AX315","v":0},{"$f":"AY288+AY316-AY315","v":0},{"$f":"AZ288+AZ316-AZ315","v":0},{"$f":"BA288+BA316-BA315","v":0},{"$f":"BB288+BB316-BB315","v":0},{"$f":"BC288+BC316-BC315","v":0},{"$f":"BD288+BD316-BD315","v":0},{"$f":"BE288+BE316-BE315","v":0},{"$f":"BF288+BF316-BF315","v":0},{"$f":"BG288+BG316-BG315","v":0},{"$f":"BH288+BH316-BH315","v":0},{"$f":"BI288+BI316-BI315","v":0},{"$f":"BJ288+BJ316-BJ315","v":0},{"$f":"BK288+BK316-BK315","v":0},{"$f":"BL288+BL316-BL315","v":0},{"$f":"BM288+BM316-BM315","v":0},{"$f":"BN288+BN316-BN315","v":0},{"$f":"BO288+BO316-BO315","v":0},{"$f":"BP288+BP316-BP315","v":0},{"$f":"BQ288+BQ316-BQ315","v":0},{"$f":"BR288+BR316-BR315","v":0},{"$f":"BS288+BS316-BS315","v":0},{"$f":"BT288+BT316-BT315","v":0},{"$f":"BU288+BU316-BU315","v":0},{"$f":"BV288+BV316-BV315","v":0},{"$f":"BW288+BW316-BW315","v":0},{"$f":"BX288+BX316-BX315","v":0},{"$f":"BY288+BY316-BY315","v":0},{"$f":"BZ288+BZ316-BZ315","v":0},{"$f":"CA288+CA316-CA315","v":0},{"$f":"CB288+CB316-CB315","v":0},{"$f":"CC288+CC316-CC315","v":0},{"$f":"CD288+CD316-CD315","v":0},{"$f":"CE288+CE316-CE315","v":0},{"$f":"CF288+CF316-CF315","v":0},{"$f":"CG288+CG316-CG315","v":0},{"$f":"CH288+CH316-CH315","v":0},{"$f":"CI288+CI316-CI315","v":0},{"$f":"CJ288+CJ316-CJ315","v":0},{"$f":"CK288+CK316-CK315","v":0},{"$f":"CL288+CL316-CL315","v":0},{"$f":"CM288+CM316-CM315","v":0},{"$f":"CN288+CN316-CN315","v":0},{"$f":"CO288+CO316-CO315","v":0},{"$f":"CP288+CP316-CP315","v":0},{"$f":"CQ288+CQ316-CQ315","v":0},{"$f":"CR288+CR316-CR315","v":0},{"$f":"CS288+CS316-CS315","v":0},{"$f":"CT288+CT316-CT315","v":0},{"$f":"CU288+CU316-CU315","v":0},{"$f":"CV288+CV316-CV315","v":0},{"$f":"CW288+CW316-CW315","v":0},{"$f":"CX288+CX316-CX315","v":0},{"$f":"CY288+CY316-CY315","v":0},{"$f":"CZ288+CZ316-CZ315","v":0},{"$f":"DA288+DA316-DA315","v":0},{"$f":"DB288+DB316-DB315","v":0},{"$f":"DC288+DC316-DC315","v":0},{"$f":"DD288+DD316-DD315","v":0},{"$f":"DE288+DE316-DE315","v":0},{"$f":"DF288+DF316-DF315","v":0},{"$f":"DG288+DG316-DG315","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N288+N316-N315","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR288+AR316-AR315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX288+BX316-BX315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G319/G288","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK319/AK288","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ319/BJ288","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI319/CI288","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,{"$f":"G324+G325","v":0},null,null,null,null,null,null,{"$f":"N324+N325","v":0},null,{"$f":"P324+P325","v":0},{"$f":"Q324+Q325","v":0},{"$f":"R324+R325","v":0},{"$f":"S324+S325","v":0},{"$f":"T324+T325","v":0},{"$f":"U324+U325","v":0},{"$f":"V324+V325","v":0},{"$f":"W324+W325","v":0},{"$f":"X324+X325","v":0},{"$f":"Y324+Y325","v":0},{"$f":"Z324+Z325","v":0},{"$f":"AA324+AA325","v":0},{"$f":"AB324+AB325","v":0},{"$f":"AC324+AC325","v":0},{"$f":"AD324+AD325","v":0},{"$f":"AE324+AE325","v":0},{"$f":"AF324+AF325","v":0},{"$f":"AG324+AG325","v":0},{"$f":"AH324+AH325","v":0},{"$f":"AI324+AI325","v":0},{"$f":"AJ324+AJ325","v":0},{"$f":"AK324+AK325","v":0},{"$f":"AL324+AL325","v":0},{"$f":"AM324+AM325","v":0},{"$f":"AN324+AN325","v":0},{"$f":"AO324+AO325","v":0},{"$f":"AP324+AP325","v":0},{"$f":"AQ324+AQ325","v":0},{"$f":"AR324+AR325","v":0},{"$f":"AS324+AS325","v":0},{"$f":"AT324+AT325","v":0},{"$f":"AU324+AU325","v":0},{"$f":"AV324+AV325","v":0},{"$f":"AW324+AW325","v":0},{"$f":"AX324+AX325","v":0},{"$f":"AY324+AY325","v":0},{"$f":"AZ324+AZ325","v":0},{"$f":"BA324+BA325","v":0},{"$f":"BB324+BB325","v":0},{"$f":"BC324+BC325","v":0},{"$f":"BD324+BD325","v":0},{"$f":"BE324+BE325","v":0},{"$f":"BF324+BF325","v":0},{"$f":"BG324+BG325","v":0},{"$f":"BH324+BH325","v":0},{"$f":"BI324+BI325","v":0},{"$f":"BJ324+BJ325","v":0},{"$f":"BK324+BK325","v":0},{"$f":"BL324+BL325","v":0},{"$f":"BM324+BM325","v":0},{"$f":"BN324+BN325","v":0},{"$f":"BO324+BO325","v":0},{"$f":"BP324+BP325","v":0},{"$f":"BQ324+BQ325","v":0},{"$f":"BR324+BR325","v":0},{"$f":"BS324+BS325","v":0},{"$f":"BT324+BT325","v":0},{"$f":"BU324+BU325","v":0},{"$f":"BV324+BV325","v":0},{"$f":"BW324+BW325","v":0},{"$f":"BX324+BX325","v":0},{"$f":"BY324+BY325","v":0},{"$f":"BZ324+BZ325","v":0},{"$f":"CA324+CA325","v":0},{"$f":"CB324+CB325","v":0},{"$f":"CC324+CC325","v":0},{"$f":"CD324+CD325","v":0},{"$f":"CE324+CE325","v":0},{"$f":"CF324+CF325","v":0},{"$f":"CG324+CG325","v":0},{"$f":"CH324+CH325","v":0},{"$f":"CI324+CI325","v":0},{"$f":"CJ324+CJ325","v":0},{"$f":"CK324+CK325","v":0},{"$f":"CL324+CL325","v":0},{"$f":"CM324+CM325","v":0},{"$f":"CN324+CN325","v":0},{"$f":"CO324+CO325","v":0},{"$f":"CP324+CP325","v":0},{"$f":"CQ324+CQ325","v":0},{"$f":"CR324+CR325","v":0},{"$f":"CS324+CS325","v":0},{"$f":"CT324+CT325","v":0},{"$f":"CU324+CU325","v":0},{"$f":"CV324+CV325","v":0},{"$f":"CW324+CW325","v":0},{"$f":"CX324+CX325","v":0},{"$f":"CY324+CY325","v":0},{"$f":"CZ324+CZ325","v":0},{"$f":"DA324+DA325","v":0},{"$f":"DB324+DB325","v":0},{"$f":"DC324+DC325","v":0},{"$f":"DD324+DD325","v":0},{"$f":"DE324+DE325","v":0},{"$f":"DF324+DF325","v":0},{"$f":"DG324+DG325","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,2500,2500,2500,2500,2500,2500,2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D348","v":2500},2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,{"$f":"BP348","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N355+N356","v":0},null,{"$f":"P355+P356","v":0},{"$f":"Q355+Q356","v":0},{"$f":"R355+R356","v":0},{"$f":"S355+S356","v":0},{"$f":"T355+T356","v":0},{"$f":"U355+U356","v":0},{"$f":"V355+V356","v":0},{"$f":"W355+W356","v":0},{"$f":"X355+X356","v":0},{"$f":"Y355+Y356","v":0},{"$f":"Z355+Z356","v":0},{"$f":"AA355+AA356","v":0},{"$f":"AB355+AB356","v":0},{"$f":"AC355+AC356","v":0},{"$f":"AD355+AD356","v":0},{"$f":"AE355+AE356","v":0},{"$f":"AF355+AF356","v":0},{"$f":"AG355+AG356","v":0},{"$f":"AH355+AH356","v":0},{"$f":"AI355+AI356","v":0},{"$f":"AJ355+AJ356","v":0},{"$f":"AK355+AK356","v":0},{"$f":"AL355+AL356","v":0},{"$f":"AM355+AM356","v":0},{"$f":"AN355+AN356","v":0},{"$f":"AO355+AO356","v":0},{"$f":"AP355+AP356","v":0},{"$f":"AQ355+AQ356","v":0},{"$f":"AR355+AR356","v":0},{"$f":"AS355+AS356","v":0},{"$f":"AT355+AT356","v":0},{"$f":"AU355+AU356","v":0},{"$f":"AV355+AV356","v":0},{"$f":"AW355+AW356","v":0},{"$f":"AX355+AX356","v":0},{"$f":"AY355+AY356","v":0},{"$f":"AZ355+AZ356","v":0},{"$f":"BA355+BA356","v":0},{"$f":"BB355+BB356","v":0},{"$f":"BC355+BC356","v":0},{"$f":"BD355+BD356","v":0},{"$f":"BE355+BE356","v":0},{"$f":"BF355+BF356","v":0},{"$f":"BG355+BG356","v":0},{"$f":"BH355+BH356","v":0},{"$f":"BI355+BI356","v":0},{"$f":"BJ355+BJ356","v":0},{"$f":"BK355+BK356","v":0},{"$f":"BL355+BL356","v":0},{"$f":"BM355+BM356","v":0},{"$f":"BN355+BN356","v":0},{"$f":"BO355+BO356","v":0},{"$f":"BP355+BP356","v":0},{"$f":"BQ355+BQ356","v":0},{"$f":"BR355+BR356","v":0},{"$f":"BS355+BS356","v":0},{"$f":"BT355+BT356","v":0},{"$f":"BU355+BU356","v":0},{"$f":"BV355+BV356","v":0},{"$f":"BW355+BW356","v":0},{"$f":"BX355+BX356","v":0},{"$f":"BY355+BY356","v":0},{"$f":"BZ355+BZ356","v":0},{"$f":"CA355+CA356","v":0},{"$f":"CB355+CB356","v":0},{"$f":"CC355+CC356","v":0},{"$f":"CD355+CD356","v":0},{"$f":"CE355+CE356","v":0},{"$f":"CF355+CF356","v":0},{"$f":"CG355+CG356","v":0},{"$f":"CH355+CH356","v":0},{"$f":"CI355+CI356","v":0},{"$f":"CJ355+CJ356","v":0},{"$f":"CK355+CK356","v":0},{"$f":"CL355+CL356","v":0},{"$f":"CM355+CM356","v":0},{"$f":"CN355+CN356","v":0},{"$f":"CO355+CO356","v":0},{"$f":"CP355+CP356","v":0},{"$f":"CQ355+CQ356","v":0},{"$f":"CR355+CR356","v":0},{"$f":"CS355+CS356","v":0},{"$f":"CT355+CT356","v":0},{"$f":"CU355+CU356","v":0},{"$f":"CV355+CV356","v":0},{"$f":"CW355+CW356","v":0},{"$f":"CX355+CX356","v":0},{"$f":"CY355+CY356","v":0},{"$f":"CZ355+CZ356","v":0},{"$f":"DA355+DA356","v":0},{"$f":"DB355+DB356","v":0},{"$f":"DC355+DC356","v":0},{"$f":"DD355+DD356","v":0},{"$f":"DE355+DE356","v":0},{"$f":"DF355+DF356","v":0},{"$f":"DG355+DG356","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N330+N358-N357","v":0},null,{"$f":"P330+P358-P357","v":0},{"$f":"Q330+Q358-Q357","v":0},{"$f":"R330+R358-R357","v":0},{"$f":"S330+S358-S357","v":0},{"$f":"T330+T358-T357","v":0},{"$f":"U330+U358-U357","v":0},{"$f":"V330+V358-V357","v":0},{"$f":"W330+W358-W357","v":0},{"$f":"X330+X358-X357","v":0},{"$f":"Y330+Y358-Y357","v":0},{"$f":"Z330+Z358-Z357","v":0},{"$f":"AA330+AA358-AA357","v":0},{"$f":"AB330+AB358-AB357","v":0},{"$f":"AC330+AC358-AC357","v":0},{"$f":"AD330+AD358-AD357","v":0},{"$f":"AE330+AE358-AE357","v":0},{"$f":"AF330+AF358-AF357","v":0},{"$f":"AG330+AG358-AG357","v":0},{"$f":"AH330+AH358-AH357","v":0},{"$f":"AI330+AI358-AI357","v":0},{"$f":"AJ330+AJ358-AJ357","v":0},{"$f":"AK330+AK358-AK357","v":0},{"$f":"AL330+AL358-AL357","v":0},{"$f":"AM330+AM358-AM357","v":0},{"$f":"AN330+AN358-AN357","v":0},{"$f":"AO330+AO358-AO357","v":0},{"$f":"AP330+AP358-AP357","v":0},{"$f":"AQ330+AQ358-AQ357","v":0},{"$f":"AR330+AR358-AR357","v":0},{"$f":"AS330+AS358-AS357","v":0},{"$f":"AT330+AT358-AT357","v":0},{"$f":"AU330+AU358-AU357","v":0},{"$f":"AV330+AV358-AV357","v":0},{"$f":"AW330+AW358-AW357","v":0},{"$f":"AX330+AX358-AX357","v":0},{"$f":"AY330+AY358-AY357","v":0},{"$f":"AZ330+AZ358-AZ357","v":0},{"$f":"BA330+BA358-BA357","v":0},{"$f":"BB330+BB358-BB357","v":0},{"$f":"BC330+BC358-BC357","v":0},{"$f":"BD330+BD358-BD357","v":0},{"$f":"BE330+BE358-BE357","v":0},{"$f":"BF330+BF358-BF357","v":0},{"$f":"BG330+BG358-BG357","v":0},{"$f":"BH330+BH358-BH357","v":0},{"$f":"BI330+BI358-BI357","v":0},{"$f":"BJ330+BJ358-BJ357","v":0},{"$f":"BK330+BK358-BK357","v":0},{"$f":"BL330+BL358-BL357","v":0},{"$f":"BM330+BM358-BM357","v":0},{"$f":"BN330+BN358-BN357","v":0},{"$f":"BO330+BO358-BO357","v":0},{"$f":"BP330+BP358-BP357","v":0},{"$f":"BQ330+BQ358-BQ357","v":0},{"$f":"BR330+BR358-BR357","v":0},{"$f":"BS330+BS358-BS357","v":0},{"$f":"BT330+BT358-BT357","v":0},{"$f":"BU330+BU358-BU357","v":0},{"$f":"BV330+BV358-BV357","v":0},{"$f":"BW330+BW358-BW357","v":0},{"$f":"BX330+BX358-BX357","v":0},{"$f":"BY330+BY358-BY357","v":0},{"$f":"BZ330+BZ358-BZ357","v":0},{"$f":"CA330+CA358-CA357","v":0},{"$f":"CB330+CB358-CB357","v":0},{"$f":"CC330+CC358-CC357","v":0},{"$f":"CD330+CD358-CD357","v":0},{"$f":"CE330+CE358-CE357","v":0},{"$f":"CF330+CF358-CF357","v":0},{"$f":"CG330+CG358-CG357","v":0},{"$f":"CH330+CH358-CH357","v":0},{"$f":"CI330+CI358-CI357","v":0},{"$f":"CJ330+CJ358-CJ357","v":0},{"$f":"CK330+CK358-CK357","v":0},{"$f":"CL330+CL358-CL357","v":0},{"$f":"CM330+CM358-CM357","v":0},{"$f":"CN330+CN358-CN357","v":0},{"$f":"CO330+CO358-CO357","v":0},{"$f":"CP330+CP358-CP357","v":0},{"$f":"CQ330+CQ358-CQ357","v":0},{"$f":"CR330+CR358-CR357","v":0},{"$f":"CS330+CS358-CS357","v":0},{"$f":"CT330+CT358-CT357","v":0},{"$f":"CU330+CU358-CU357","v":0},{"$f":"CV330+CV358-CV357","v":0},{"$f":"CW330+CW358-CW357","v":0},{"$f":"CX330+CX358-CX357","v":0},{"$f":"CY330+CY358-CY357","v":0},{"$f":"CZ330+CZ358-CZ357","v":0},{"$f":"DA330+DA358-DA357","v":0},{"$f":"DB330+DB358-DB357","v":0},{"$f":"DC330+DC358-DC357","v":0},{"$f":"DD330+DD358-DD357","v":0},{"$f":"DE330+DE358-DE357","v":0},{"$f":"DF330+DF358-DF357","v":0},{"$f":"DG330+DG358-DG357","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N330+N358-N357","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR330+AR358-AR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX330+BX358-BX357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G361/G330","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK361/AK330","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ361/BJ330","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI361/CI330","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,{"$f":"G366+G367","v":0},null,null,null,null,null,null,{"$f":"N366+N367","v":0},null,{"$f":"P366+P367","v":0},{"$f":"Q366+Q367","v":0},{"$f":"R366+R367","v":0},{"$f":"S366+S367","v":0},{"$f":"T366+T367","v":0},{"$f":"U366+U367","v":0},{"$f":"V366+V367","v":0},{"$f":"W366+W367","v":0},{"$f":"X366+X367","v":0},{"$f":"Y366+Y367","v":0},{"$f":"Z366+Z367","v":0},{"$f":"AA366+AA367","v":0},{"$f":"AB366+AB367","v":0},{"$f":"AC366+AC367","v":0},{"$f":"AD366+AD367","v":0},{"$f":"AE366+AE367","v":0},{"$f":"AF366+AF367","v":0},{"$f":"AG366+AG367","v":0},{"$f":"AH366+AH367","v":0},{"$f":"AI366+AI367","v":0},{"$f":"AJ366+AJ367","v":0},{"$f":"AK366+AK367","v":0},{"$f":"AL366+AL367","v":0},{"$f":"AM366+AM367","v":0},{"$f":"AN366+AN367","v":0},{"$f":"AO366+AO367","v":0},{"$f":"AP366+AP367","v":0},{"$f":"AQ366+AQ367","v":0},{"$f":"AR366+AR367","v":0},{"$f":"AS366+AS367","v":0},{"$f":"AT366+AT367","v":0},{"$f":"AU366+AU367","v":0},{"$f":"AV366+AV367","v":0},{"$f":"AW366+AW367","v":0},{"$f":"AX366+AX367","v":0},{"$f":"AY366+AY367","v":0},{"$f":"AZ366+AZ367","v":0},{"$f":"BA366+BA367","v":0},{"$f":"BB366+BB367","v":0},{"$f":"BC366+BC367","v":0},{"$f":"BD366+BD367","v":0},{"$f":"BE366+BE367","v":0},{"$f":"BF366+BF367","v":0},{"$f":"BG366+BG367","v":0},{"$f":"BH366+BH367","v":0},{"$f":"BI366+BI367","v":0},{"$f":"BJ366+BJ367","v":0},{"$f":"BK366+BK367","v":0},{"$f":"BL366+BL367","v":0},{"$f":"BM366+BM367","v":0},{"$f":"BN366+BN367","v":0},{"$f":"BO366+BO367","v":0},{"$f":"BP366+BP367","v":0},{"$f":"BQ366+BQ367","v":0},{"$f":"BR366+BR367","v":0},{"$f":"BS366+BS367","v":0},{"$f":"BT366+BT367","v":0},{"$f":"BU366+BU367","v":0},{"$f":"BV366+BV367","v":0},{"$f":"BW366+BW367","v":0},{"$f":"BX366+BX367","v":0},{"$f":"BY366+BY367","v":0},{"$f":"BZ366+BZ367","v":0},{"$f":"CA366+CA367","v":0},{"$f":"CB366+CB367","v":0},{"$f":"CC366+CC367","v":0},{"$f":"CD366+CD367","v":0},{"$f":"CE366+CE367","v":0},{"$f":"CF366+CF367","v":0},{"$f":"CG366+CG367","v":0},{"$f":"CH366+CH367","v":0},{"$f":"CI366+CI367","v":0},{"$f":"CJ366+CJ367","v":0},{"$f":"CK366+CK367","v":0},{"$f":"CL366+CL367","v":0},{"$f":"CM366+CM367","v":0},{"$f":"CN366+CN367","v":0},{"$f":"CO366+CO367","v":0},{"$f":"CP366+CP367","v":0},{"$f":"CQ366+CQ367","v":0},{"$f":"CR366+CR367","v":0},{"$f":"CS366+CS367","v":0},{"$f":"CT366+CT367","v":0},{"$f":"CU366+CU367","v":0},{"$f":"CV366+CV367","v":0},{"$f":"CW366+CW367","v":0},{"$f":"CX366+CX367","v":0},{"$f":"CY366+CY367","v":0},{"$f":"CZ366+CZ367","v":0},{"$f":"DA366+DA367","v":0},{"$f":"DB366+DB367","v":0},{"$f":"DC366+DC367","v":0},{"$f":"DD366+DD367","v":0},{"$f":"DE366+DE367","v":0},{"$f":"DF366+DF367","v":0},{"$f":"DG366+DG367","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,1494837.7301860615,53122.332560331102,50651.52639473429,48798.421770536697,47563.018687738324,46945.317146339119,47563.018687738324,48180.720229137507,50651.52639473429,56828.541808726288,67329.468012512676,73506.483426504667,74124.184967903857,72888.781885105447,73506.483426504667,74741.886509303062,74124.184967903857,72271.080343706257,69182.572636710276,67947.169553911866,66711.766471113471,72888.781885105447,64240.960305516688,63005.557222718278,58063.944891524683,1338559.2402120642,47563.018687738324,47563.018687738324,47563.018687738324,47563.018687738324,47563.018687738324,47563.018687738324,47563.018687738324,48798.421770536697,51886.929477532685,58063.944891524683,61770.15413991989,62387.855681319088,63005.557222718278,63005.557222718278,62387.855681319088,60534.751057121488,58681.646432923895,58681.646432923895,60534.751057121488,61770.15413991989,59917.049515722269,58063.944891524683,58063.944891524683,58063.944891524683,1189693.1687348571,43239.107897943933,43239.107897943933,43239.107897943933,43239.107897943933,43239.107897943933,43239.107897943933,43239.107897943933,44474.510980742321,46327.615604939921,49416.123311935917,53740.034101730293,56828.541808726288,57446.2433501255,56210.84026732709,54357.735643129497,51886.929477532685,50651.52639473429,51886.929477532685,54357.735643129497,55593.138725927907,55593.138725927907,49416.123311935917,49416.123311935917,49416.123311935917,1494837.7301860615,53122.332560331102,50651.52639473429,48798.421770536697,47563.018687738324,46945.317146339119,47563.018687738324,48180.720229137507,50651.52639473429,56828.541808726288,67329.468012512676,73506.483426504667,74124.184967903857,72888.781885105447,73506.483426504667,74741.886509303062,74124.184967903857,72271.080343706257,69182.572636710276,67947.169553911866,66711.766471113471,72888.781885105447,64240.960305516688,63005.557222718278,58063.944891524683]
[null,null,null,2500,2500,2500,2500,2500,2500,2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D396","v":2500},2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,{"$f":"BP396","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N397+N398","v":0},null,{"$f":"P397+P398","v":0},{"$f":"Q397+Q398","v":0},{"$f":"R397+R398","v":0},{"$f":"S397+S398","v":0},{"$f":"T397+T398","v":0},{"$f":"U397+U398","v":0},{"$f":"V397+V398","v":0},{"$f":"W397+W398","v":0},{"$f":"X397+X398","v":0},{"$f":"Y397+Y398","v":0},{"$f":"Z397+Z398","v":0},{"$f":"AA397+AA398","v":0},{"$f":"AB397+AB398","v":0},{"$f":"AC397+AC398","v":0},{"$f":"AD397+AD398","v":0},{"$f":"AE397+AE398","v":0},{"$f":"AF397+AF398","v":0},{"$f":"AG397+AG398","v":0},{"$f":"AH397+AH398","v":0},{"$f":"AI397+AI398","v":0},{"$f":"AJ397+AJ398","v":0},{"$f":"AK397+AK398","v":0},{"$f":"AL397+AL398","v":0},{"$f":"AM397+AM398","v":0},{"$f":"AN397+AN398","v":0},{"$f":"AO397+AO398","v":0},{"$f":"AP397+AP398","v":0},{"$f":"AQ397+AQ398","v":0},{"$f":"AR397+AR398","v":0},{"$f":"AS397+AS398","v":0},{"$f":"AT397+AT398","v":0},{"$f":"AU397+AU398","v":0},{"$f":"AV397+AV398","v":0},{"$f":"AW397+AW398","v":0},{"$f":"AX397+AX398","v":0},{"$f":"AY397+AY398","v":0},{"$f":"AZ397+AZ398","v":0},{"$f":"BA397+BA398","v":0},{"$f":"BB397+BB398","v":0},{"$f":"BC397+BC398","v":0},{"$f":"BD397+BD398","v":0},{"$f":"BE397+BE398","v":0},{"$f":"BF397+BF398","v":0},{"$f":"BG397+BG398","v":0},{"$f":"BH397+BH398","v":0},{"$f":"BI397+BI398","v":0},{"$f":"BJ397+BJ398","v":0},{"$f":"BK397+BK398","v":0},{"$f":"BL397+BL398","v":0},{"$f":"BM397+BM398","v":0},{"$f":"BN397+BN398","v":0},{"$f":"BO397+BO398","v":0},{"$f":"BP397+BP398","v":0},{"$f":"BQ397+BQ398","v":0},{"$f":"BR397+BR398","v":0},{"$f":"BS397+BS398","v":0},{"$f":"BT397+BT398","v":0},{"$f":"BU397+BU398","v":0},{"$f":"BV397+BV398","v":0},{"$f":"BW397+BW398","v":0},{"$f":"BX397+BX398","v":0},{"$f":"BY397+BY398","v":0},{"$f":"BZ397+BZ398","v":0},{"$f":"CA397+CA398","v":0},{"$f":"CB397+CB398","v":0},{"$f":"CC397+CC398","v":0},{"$f":"CD397+CD398","v":0},{"$f":"CE397+CE398","v":0},{"$f":"CF397+CF398","v":0},{"$f":"CG397+CG398","v":0},{"$f":"CH397+CH398","v":0},{"$f":"CI397+CI398","v":0},{"$f":"CJ397+CJ398","v":0},{"$f":"CK397+CK398","v":0},{"$f":"CL397+CL398","v":0},{"$f":"CM397+CM398","v":0},{"$f":"CN397+CN398","v":0},{"$f":"CO397+CO398","v":0},{"$f":"CP397+CP398","v":0},{"$f":"CQ397+CQ398","v":0},{"$f":"CR397+CR398","v":0},{"$f":"CS397+CS398","v":0},{"$f":"CT397+CT398","v":0},{"$f":"CU397+CU398","v":0},{"$f":"CV397+CV398","v":0},{"$f":"CW397+CW398","v":0},{"$f":"CX397+CX398","v":0},{"$f":"CY397+CY398","v":0},{"$f":"CZ397+CZ398","v":0},{"$f":"DA397+DA398","v":0},{"$f":"DB397+DB398","v":0},{"$f":"DC397+DC398","v":0},{"$f":"DD397+DD398","v":0},{"$f":"DE397+DE398","v":0},{"$f":"DF397+DF398","v":0},{"$f":"DG397+DG398","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CY372+CY400-CY399","v":0},{"$f":"CZ372+CZ400-CZ399","v":0},{"$f":"DA372+DA400-DA399","v":0},{"$f":"DB372+DB400-DB399","v":0},{"$f":"DC372+DC400-DC399","v":0},{"$f":"DD372+DD400-DD399","v":0},{"$f":"DE372+DE400-DE399","v":0},{"$f":"DF372+DF400-DF399","v":0},{"$f":"DG372+DG400-DG399","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N372+N400-N399","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR372+AR400-AR399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX372+BX400-BX399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G403/G372","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK403/AK372","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ403/BJ372","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI403/CI372","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,{"$f":"G408+G409","v":0},null,null,null,null,null,null,{"$f":"N408+N409","v":0},null,{"$f":"P408+P409","v":0},{"$f":"Q408+Q409","v":0},{"$f":"R408+R409","v":0},{"$f":"S408+S409","v":0},{"$f":"T408+T409","v":0},{"$f":"U408+U409","v":0},{"$f":"V408+V409","v":0},{"$f":"W408+W409","v":0},{"$f":"X408+X409","v":0},{"$f":"Y408+Y409","v":0},{"$f":"Z408+Z409","v":0},{"$f":"AA408+AA409","v":0},{"$f":"AB408+AB409","v":0},{"$f":"AC408+AC409","v":0},{"$f":"AD408+AD409","v":0},{"$f":"AE408+AE409","v":0},{"$f":"AF408+AF409","v":0},{"$f":"AG408+AG409","v":0},{"$f":"AH408+AH409","v":0},{"$f":"AI408+AI409","v":0},{"$f":"AJ408+AJ409","v":0},{"$f":"AK408+AK409","v":0},{"$f":"AL408+AL409","v":0},{"$f":"AM408+AM409","v":0},{"$f":"AN408+AN409","v":0},{"$f":"AO408+AO409","v":0},{"$f":"AP408+AP409","v":0},{"$f":"AQ408+AQ409","v":0},{"$f":"AR408+AR409","v":0},{"$f":"AS408+AS409","v":0},{"$f":"AT408+AT409","v":0},{"$f":"AU408+AU409","v":0},{"$f":"AV408+AV409","v":0},{"$f":"AW408+AW409","v":0},{"$f":"AX408+AX409","v":0},{"$f":"AY408+AY409","v":0},{"$f":"AZ408+AZ409","v":0},{"$f":"BA408+BA409","v":0},{"$f":"BB408+BB409","v":0},{"$f":"BC408+BC409","v":0},{"$f":"BD408+BD409","v":0},{"$f":"BE408+BE409","v":0},{"$f":"BF408+BF409","v":0},{"$f":"BG408+BG409","v":0},{"$f":"BH408+BH409","v":0},{"$f":"BI408+BI409","v":0},{"$f":"BJ408+BJ409","v":0},{"$f":"BK408+BK409","v":0},{"$f":"BL408+BL409","v":0},{"$f":"BM408+BM409","v":0},{"$f":"BN408+BN409","v":0},{"$f":"BO408+BO409","v":0},{"$f":"BP408+BP409","v":0},{"$f":"BQ408+BQ409","v":0},{"$f":"BR408+BR409","v":0},{"$f":"BS408+BS409","v":0},{"$f":"BT408+BT409","v":0},{"$f":"BU408+BU409","v":0},{"$f":"BV408+BV409","v":0},{"$f":"BW408+BW409","v":0},{"$f":"BX408+BX409","v":0},{"$f":"BY408+BY409","v":0},{"$f":"BZ408+BZ409","v":0},{"$f":"CA408+CA409","v":0},{"$f":"CB408+CB409","v":0},{"$f":"CC408+CC409","v":0},{"$f":"CD408+CD409","v":0},{"$f":"CE408+CE409","v":0},{"$f":"CF408+CF409","v":0},{"$f":"CG408+CG409","v":0},{"$f":"CH408+CH409","v":0},{"$f":"CI408+CI409","v":0},{"$f":"CJ408+CJ409","v":0},{"$f":"CK408+CK409","v":0},{"$f":"CL408+CL409","v":0},{"$f":"CM408+CM409","v":0},{"$f":"CN408+CN409","v":0},{"$f":"CO408+CO409","v":0},{"$f":"CP408+CP409","v":0},{"$f":"CQ408+CQ409","v":0},{"$f":"CR408+CR409","v":0},{"$f":"CS408+CS409","v":0},{"$f":"CT408+CT409","v":0},{"$f":"CU408+CU409","v":0},{"$f":"CV408+CV409","v":0},{"$f":"CW408+CW409","v":0},{"$f":"CX408+CX409","v":0},{"$f":"CY408+CY409","v":0},{"$f":"CZ408+CZ409","v":0},{"$f":"DA408+DA409","v":0},{"$f":"DB408+DB409","v":0},{"$f":"DC408+DC409","v":0},{"$f":"DD408+DD409","v":0},{"$f":"DE408+DE409","v":0},{"$f":"DF408+DF409","v":0},{"$f":"DG408+DG409","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N439+N440","v":0},null,{"$f":"P439+P440","v":0},{"$f":"Q439+Q440","v":0},{"$f":"R439+R440","v":0},{"$f":"S439+S440","v":0},{"$f":"T439+T440","v":0},{"$f":"U439+U440","v":0},{"$f":"V439+V440","v":0},{"$f":"W439+W440","v":0},{"$f":"X439+X440","v":0},{"$f":"Y439+Y440","v":0},{"$f":"Z439+Z440","v":0},{"$f":"AA439+AA440","v":0},{"$f":"AB439+AB440","v":0},{"$f":"AC439+AC440","v":0},{"$f":"AD439+AD440","v":0},{"$f":"AE439+AE440","v":0},{"$f":"AF439+AF440","v":0},{"$f":"AG439+AG440","v":0},{"$f":"AH439+AH440","v":0},{"$f":"AI439+AI440","v":0},{"$f":"AJ439+AJ440","v":0},{"$f":"AK439+AK440","v":0},{"$f":"AL439+AL440","v":0},{"$f":"AM439+AM440","v":0},{"$f":"AN439+AN440","v":0},{"$f":"AO439+AO440","v":0},{"$f":"AP439+AP440","v":0},{"$f":"AQ439+AQ440","v":0},{"$f":"AR439+AR440","v":0},{"$f":"AS439+AS440","v":0},{"$f":"AT439+AT440","v":0},{"$f":"AU439+AU440","v":0},{"$f":"AV439+AV440","v":0},{"$f":"AW439+AW440","v":0},{"$f":"AX439+AX440","v":0},{"$f":"AY439+AY440","v":0},{"$f":"AZ439+AZ440","v":0},{"$f":"BA439+BA440","v":0},{"$f":"BB439+BB440","v":0},{"$f":"BC439+BC440","v":0},{"$f":"BD439+BD440","v":0},{"$f":"BE439+BE440","v":0},{"$f":"BF439+BF440","v":0},{"$f":"BG439+BG440","v":0},{"$f":"BH439+BH440","v":0},{"$f":"BI439+BI440","v":0},{"$f":"BJ439+BJ440","v":0},{"$f":"BK439+BK440","v":0},{"$f":"BL439+BL440","v":0},{"$f":"BM439+BM440","v":0},{"$f":"BN439+BN440","v":0},{"$f":"BO439+BO440","v":0},{"$f":"BP439+BP440","v":0},{"$f":"BQ439+BQ440","v":0},{"$f":"BR439+BR440","v":0},{"$f":"BS439+BS440","v":0},{"$f":"BT439+BT440","v":0},{"$f":"BU439+BU440","v":0},{"$f":"BV439+BV440","v":0},{"$f":"BW439+BW440","v":0},{"$f":"BX439+BX440","v":0},{"$f":"BY439+BY440","v":0},{"$f":"BZ439+BZ440","v":0},{"$f":"CA439+CA440","v":0},{"$f":"CB439+CB440","v":0},{"$f":"CC439+CC440","v":0},{"$f":"CD439+CD440","v":0},{"$f":"CE439+CE440","v":0},{"$f":"CF439+CF440","v":0},{"$f":"CG439+CG440","v":0},{"$f":"CH439+CH440","v":0},{"$f":"CI439+CI440","v":0},{"$f":"CJ439+CJ440","v":0},{"$f":"CK439+CK440","v":0},{"$f":"CL439+CL440","v":0},{"$f":"CM439+CM440","v":0},{"$f":"CN439+CN440","v":0},{"$f":"CO439+CO440","v":0},{"$f":"CP439+CP440","v":0},{"$f":"CQ439+CQ440","v":0},{"$f":"CR439+CR440","v":0},{"$f":"CS439+CS440","v":0},{"$f":"CT439+CT440","v":0},{"$f":"CU439+CU440","v":0},{"$f":"CV439+CV440","v":0},{"$f":"CW439+CW440","v":0},{"$f":"CX439+CX440","v":0},{"$f":"CY439+CY440","v":0},{"$f":"CZ439+CZ440","v":0},{"$f":"DA439+DA440","v":0},{"$f":"DB439+DB440","v":0},{"$f":"DC439+DC440","v":0},{"$f":"DD439+DD440","v":0},{"$f":"DE439+DE440","v":0},{"$f":"DF439+DF440","v":0},{"$f":"DG439+DG440","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N414+N442-N441","v":0},null,{"$f":"P414+P442-P441","v":0},{"$f":"Q414+Q442-Q441","v":0},{"$f":"R414+R442-R441","v":0},{"$f":"S414+S442-S441","v":0},{"$f":"T414+T442-T441","v":0},{"$f":"U414+U442-U441","v":0},{"$f":"V414+V442-V441","v":0},{"$f":"W414+W442-W441","v":0},{"$f":"X414+X442-X441","v":0},{"$f":"Y414+Y442-Y441","v":0},{"$f":"Z414+Z442-Z441","v":0},{"$f":"AA414+AA442-AA441","v":0},{"$f":"AB414+AB442-AB441","v":0},{"$f":"AC414+AC442-AC441","v":0},{"$f":"AD414+AD442-AD441","v":0},{"$f":"AE414+AE442-AE441","v":0},{"$f":"AF414+AF442-AF441","v":0},{"$f":"AG414+AG442-AG441","v":0},{"$f":"AH414+AH442-AH441","v":0},{"$f":"AI414+AI442-AI441","v":0},{"$f":"AJ414+AJ442-AJ441","v":0},{"$f":"AK414+AK442-AK441","v":0},{"$f":"AL414+AL442-AL441","v":0},{"$f":"AM414+AM442-AM441","v":0},{"$f":"AN414+AN442-AN441","v":0},{"$f":"AO414+AO442-AO441","v":0},{"$f":"AP414+AP442-AP441","v":0},{"$f":"AQ414+AQ442-AQ441","v":0},{"$f":"AR414+AR442-AR441","v":0},{"$f":"AS414+AS442-AS441","v":0},{"$f":"AT414+AT442-AT441","v":0},{"$f":"AU414+AU442-AU441","v":0},{"$f":"AV414+AV442-AV441","v":0},{"$f":"AW414+AW442-AW441","v":0},{"$f":"AX414+AX442-AX441","v":0},{"$f":"AY414+AY442-AY441","v":0},{"$f":"AZ414+AZ442-AZ441","v":0},{"$f":"BA414+BA442-BA441","v":0},{"$f":"BB414+BB442-BB441","v":0},{"$f":"BC414+BC442-BC441","v":0},{"$f":"BD414+BD442-BD441","v":0},{"$f":"BE414+BE442-BE441","v":0},{"$f":"BF414+BF442-BF441","v":0},{"$f":"BG414+BG442-BG441","v":0},{"$f":"BH414+BH442-BH441","v":0},{"$f":"BI414+BI442-BI441","v":0},{"$f":"BJ414+BJ442-BJ441","v":0},{"$f":"BK414+BK442-BK441","v":0},{"$f":"BL414+BL442-BL441","v":0},{"$f":"BM414+BM442-BM441","v":0},{"$f":"BN414+BN442-BN441","v":0},{"$f":"BO414+BO442-BO441","v":0},{"$f":"BP414+BP442-BP441","v":0},{"$f":"BQ414+BQ442-BQ441","v":0},{"$f":"BR414+BR442-BR441","v":0},{"$f":"BS414+BS442-BS441","v":0},{"$f":"BT414+BT442-BT441","v":0},{"$f":"BU414+BU442-BU441","v":0},{"$f":"BV414+BV442-BV441","v":0},{"$f":"BW414+BW442-BW441","v":0},{"$f":"BX414+BX442-BX441","v":0},{"$f":"BY414+BY442-BY441","v":0},{"$f":"BZ414+BZ442-BZ441","v":0},{"$f":"CA414+CA442-CA441","v":0},{"$f":"CB414+CB442-CB441","v":0},{"$f":"CC414+CC442-CC441","v":0},{"$f":"CD414+CD442-CD441","v":0},{"$f":"CE414+CE442-CE441","v":0},{"$f":"CF414+CF442-CF441","v":0},{"$f":"CG414+CG442-CG441","v":0},{"$f":"CH414+CH442-CH441","v":0},{"$f":"CI414+CI442-CI441","v":0},{"$f":"CJ414+CJ442-CJ441","v":0},{"$f":"CK414+CK442-CK441","v":0},{"$f":"CL414+CL442-CL441","v":0},{"$f":"CM414+CM442-CM441","v":0},{"$f":"CN414+CN442-CN441","v":0},{"$f":"CO414+CO442-CO441","v":0},{"$f":"CP414+CP442-CP441","v":0},{"$f":"CQ414+CQ442-CQ441","v":0},{"$f":"CR414+CR442-CR441","v":0},{"$f":"CS414+CS442-CS441","v":0},{"$f":"CT414+CT442-CT441","v":0},{"$f":"CU414+CU442-CU441","v":0},{"$f":"CV414+CV442-CV441","v":0},{"$f":"CW414+CW442-CW441","v":0},{"$f":"CX414+CX442-CX441","v":0},{"$f":"CY414+CY442-CY441","v":0},{"$f":"CZ414+CZ442-CZ441","v":0},{"$f":"DA414+DA442-DA441","v":0},{"$f":"DB414+DB442-DB441","v":0},{"$f":"DC414+DC442-DC441","v":0},{"$f":"DD414+DD442-DD441","v":0},{"$f":"DE414+DE442-DE441","v":0},{"$f":"DF414+DF442-DF441","v":0},{"$f":"DG414+DG442-DG441","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N414+N442-N441","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR414+AR442-AR441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX414+BX442-BX441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G445/G414","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK445/AK414","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ445/BJ414","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI445/CI414","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CY450+CY451","v":0},{"$f":"CZ450+CZ451","v":0},{"$f":"DA450+DA451","v":0},{"$f":"DB450+DB451","v":0},{"$f":"DC450+DC451","v":0},{"$f":"DD450+DD451","v":0},{"$f":"DE450+DE451","v":0},{"$f":"DF450+DF451","v":0},{"$f":"DG450+DG451","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N481+N482","v":0},null,{"$f":"P481+P482","v":0},{"$f":"Q481+Q482","v":0},{"$f":"R481+R482","v":0},{"$f":"S481+S482","v":0},{"$f":"T481+T482","v":0},{"$f":"U481+U482","v":0},{"$f":"V481+V482","v":0},{"$f":"W481+W482","v":0},{"$f":"X481+X482","v":0},{"$f":"Y481+Y482","v":0},{"$f":"Z481+Z482","v":0},{"$f":"AA481+AA482","v":0},{"$f":"AB481+AB482","v":0},{"$f":"AC481+AC482","v":0},{"$f":"AD481+AD482","v":0},{"$f":"AE481+AE482","v":0},{"$f":"AF481+AF482","v":0},{"$f":"AG481+AG482","v":0},{"$f":"AH481+AH482","v":0},{"$f":"AI481+AI482","v":0},{"$f":"AJ481+AJ482","v":0},{"$f":"AK481+AK482","v":0},{"$f":"AL481+AL482","v":0},{"$f":"AM481+AM482","v":0},{"$f":"AN481+AN482","v":0},{"$f":"AO481+AO482","v":0},{"$f":"AP481+AP482","v":0},{"$f":"AQ481+AQ482","v":0},{"$f":"AR481+AR482","v":0},{"$f":"AS481+AS482","v":0},{"$f":"AT481+AT482","v":0},{"$f":"AU481+AU482","v":0},{"$f":"AV481+AV482","v":0},{"$f":"AW481+AW482","v":0},{"$f":"AX481+AX482","v":0},{"$f":"AY481+AY482","v":0},{"$f":"AZ481+AZ482","v":0},{"$f":"BA481+BA482","v":0},{"$f":"BB481+BB482","v":0},{"$f":"BC481+BC482","v":0},{"$f":"BD481+BD482","v":0},{"$f":"BE481+BE482","v":0},{"$f":"BF481+BF482","v":0},{"$f":"BG481+BG482","v":0},{"$f":"BH481+BH482","v":0},{"$f":"BI481+BI482","v":0},{"$f":"BJ481+BJ482","v":0},{"$f":"BK481+BK482","v":0},{"$f":"BL481+BL482","v":0},{"$f":"BM481+BM482","v":0},{"$f":"BN481+BN482","v":0},{"$f":"BO481+BO482","v":0},{"$f":"BP481+BP482","v":0},{"$f":"BQ481+BQ482","v":0},{"$f":"BR481+BR482","v":0},{"$f":"BS481+BS482","v":0},{"$f":"BT481+BT482","v":0},{"$f":"BU481+BU482","v":0},{"$f":"BV481+BV482","v":0},{"$f":"BW481+BW482","v":0},{"$f":"BX481+BX482","v":0},{"$f":"BY481+BY482","v":0},{"$f":"BZ481+BZ482","v":0},{"$f":"CA481+CA482","v":0},{"$f":"CB481+CB482","v":0},{"$f":"CC481+CC482","v":0},{"$f":"CD481+CD482","v":0},{"$f":"CE481+CE482","v":0},{"$f":"CF481+CF482","v":0},{"$f":"CG481+CG482","v":0},{"$f":"CH481+CH482","v":0},{"$f":"CI481+CI482","v":0},{"$f":"CJ481+CJ482","v":0},{"$f":"CK481+CK482","v":0},{"$f":"CL481+CL482","v":0},{"$f":"CM481+CM482","v":0},{"$f":"CN481+CN482","v":0},{"$f":"CO481+CO482","v":0},{"$f":"CP481+CP482","v":0},{"$f":"CQ481+CQ482","v":0},{"$f":"CR481+CR482","v":0},{"$f":"CS481+CS482","v":0},{"$f":"CT481+CT482","v":0},{"$f":"CU481+CU482","v":0},{"$f":"CV481+CV482","v":0},{"$f":"CW481+CW482","v":0},{"$f":"CX481+CX482","v":0},{"$f":"CY481+CY482","v":0},{"$f":"CZ481+CZ482","v":0},{"$f":"DA481+DA482","v":0},{"$f":"DB481+DB482","v":0},{"$f":"DC481+DC482","v":0},{"$f":"DD481+DD482","v":0},{"$f":"DE481+DE482","v":0},{"$f":"DF481+DF482","v":0},{"$f":"DG481+DG482","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N456+N484-N483","v":0},null,{"$f":"P456+P484-P483","v":0},{"$f":"Q456+Q484-Q483","v":0},{"$f":"R456+R484-R483","v":0},{"$f":"S456+S484-S483","v":0},{"$f":"T456+T484-T483","v":0},{"$f":"U456+U484-U483","v":0},{"$f":"V456+V484-V483","v":0},{"$f":"W456+W484-W483","v":0},{"$f":"X456+X484-X483","v":0},{"$f":"Y456+Y484-Y483","v":0},{"$f":"Z456+Z484-Z483","v":0},{"$f":"AA456+AA484-AA483","v":0},{"$f":"AB456+AB484-AB483","v":0},{"$f":"AC456+AC484-AC483","v":0},{"$f":"AD456+AD484-AD483","v":0},{"$f":"AE456+AE484-AE483","v":0},{"$f":"AF456+AF484-AF483","v":0},{"$f":"AG456+AG484-AG483","v":0},{"$f":"AH456+AH484-AH483","v":0},{"$f":"AI456+AI484-AI483","v":0},{"$f":"AJ456+AJ484-AJ483","v":0},{"$f":"AK456+AK484-AK483","v":0},{"$f":"AL456+AL484-AL483","v":0},{"$f":"AM456+AM484-AM483","v":0},{"$f":"AN456+AN484-AN483","v":0},{"$f":"AO456+AO484-AO483","v":0},{"$f":"AP456+AP484-AP483","v":0},{"$f":"AQ456+AQ484-AQ483","v":0},{"$f":"AR456+AR484-AR483","v":0},{"$f":"AS456+AS484-AS483","v":0},{"$f":"AT456+AT484-AT483","v":0},{"$f":"AU456+AU484-AU483","v":0},{"$f":"AV456+AV484-AV483","v":0},{"$f":"AW456+AW484-AW483","v":0},{"$f":"AX456+AX484-AX483","v":0},{"$f":"AY456+AY484-AY483","v":0},{"$f":"AZ456+AZ484-AZ483","v":0},{"$f":"BA456+BA484-BA483","v":0},{"$f":"BB456+BB484-BB483","v":0},{"$f":"BC456+BC484-BC483","v":0},{"$f":"BD456+BD484-BD483","v":0},{"$f":"BE456+BE484-BE483","v":0},{"$f":"BF456+BF484-BF483","v":0},{"$f":"BG456+BG484-BG483","v":0},{"$f":"BH456+BH484-BH483","v":0},{"$f":"BI456+BI484-BI483","v":0},{"$f":"BJ456+BJ484-BJ483","v":0},{"$f":"BK456+BK484-BK483","v":0},{"$f":"BL456+BL484-BL483","v":0},{"$f":"BM456+BM484-BM483","v":0},{"$f":"BN456+BN484-BN483","v":0},{"$f":"BO456+BO484-BO483","v":0},{"$f":"BP456+BP484-BP483","v":0},{"$f":"BQ456+BQ484-BQ483","v":0},{"$f":"BR456+BR484-BR483","v":0},{"$f":"BS456+BS484-BS483","v":0},{"$f":"BT456+BT484-BT483","v":0},{"$f":"BU456+BU484-BU483","v":0},{"$f":"BV456+BV484-BV483","v":0},{"$f":"BW456+BW484-BW483","v":0},{"$f":"BX456+BX484-BX483","v":0},{"$f":"BY456+BY484-BY483","v":0},{"$f":"BZ456+BZ484-BZ483","v":0},{"$f":"CA456+CA484-CA483","v":0},{"$f":"CB456+CB484-CB483","v":0},{"$f":"CC456+CC484-CC483","v":0},{"$f":"CD456+CD484-CD483","v":0},{"$f":"CE456+CE484-CE483","v":0},{"$f":"CF456+CF484-CF483","v":0},{"$f":"CG456+CG484-CG483","v":0},{"$f":"CH456+CH484-CH483","v":0},{"$f":"CI456+CI484-CI483","v":0},{"$f":"CJ456+CJ484-CJ483","v":0},{"$f":"CK456+CK484-CK483","v":0},{"$f":"CL456+CL484-CL483","v":0},{"$f":"CM456+CM484-CM483","v":0},{"$f":"CN456+CN484-CN483","v":0},{"$f":"CO456+CO484-CO483","v":0},{"$f":"CP456+CP484-CP483","v":0},{"$f":"CQ456+CQ484-CQ483","v":0},{"$f":"CR456+CR484-CR483","v":0},{"$f":"CS456+CS484-CS483","v":0},{"$f":"CT456+CT484-CT483","v":0},{"$f":"CU456+CU484-CU483","v":0},{"$f":"CV456+CV484-CV483","v":0},{"$f":"CW456+CW484-CW483","v":0},{"$f":"CX456+CX484-CX483","v":0},{"$f":"CY456+CY484-CY483","v":0},{"$f":"CZ456+CZ484-CZ483","v":0},{"$f":"DA456+DA484-DA483","v":0},{"$f":"DB456+DB484-DB483","v":0},{"$f":"DC456+DC484-DC483","v":0},{"$f":"DD456+DD484-DD483","v":0},{"$f":"DE456+DE484-DE483","v":0},{"$f":"DF456+DF484-DF483","v":0},{"$f":"DG456+DG484-DG483","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N456+N484-N483","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR456+AR484-AR483","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX456+BX484-BX483","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G487/G456","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK487/AK456","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ487/BJ456","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI487/CI456","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,{"$f":"G492+G493","v":2500},null,null,null,null,null,null,{"$f":"N492+N493","v":0},null,{"$f":"P492+P493","v":0},{"$f":"Q492+Q493","v":0},{"$f":"R492+R493","v":0},{"$f":"S492+S493","v":0},{"$f":"T492+T493","v":0},{"$f":"U492+U493","v":0},{"$f":"V492+V493","v":0},{"$f":"W492+W493","v":0},{"$f":"X492+X493","v":0},{"$f":"Y492+Y493","v":0},{"$f":"Z492+Z493","v":0},{"$f":"AA492+AA493","v":0},{"$f":"AB492+AB493","v":0},{"$f":"AC492+AC493","v":0},{"$f":"AD492+AD493","v":0},{"$f":"AE492+AE493","v":0},{"$f":"AF492+AF493","v":0},{"$f":"AG492+AG493","v":0},{"$f":"AH492+AH493","v":0},{"$f":"AI492+AI493","v":0},{"$f":"AJ492+AJ493","v":0},{"$f":"AK492+AK493","v":0},{"$f":"AL492+AL493","v":0},{"$f":"AM492+AM493","v":0},{"$f":"AN492+AN493","v":0},{"$f":"AO492+AO493","v":0},{"$f":"AP492+AP493","v":0},{"$f":"AQ492+AQ493","v":0},{"$f":"AR492+AR493","v":0},{"$f":"AS492+AS493","v":0},{"$f":"AT492+AT493","v":0},{"$f":"AU492+AU493","v":0},{"$f":"AV492+AV493","v":0},{"$f":"AW492+AW493","v":0},{"$f":"AX492+AX493","v":0},{"$f":"AY492+AY493","v":0},{"$f":"AZ492+AZ493","v":0},{"$f":"BA492+BA493","v":0},{"$f":"BB492+BB493","v":0},{"$f":"BC492+BC493","v":0},{"$f":"BD492+BD493","v":0},{"$f":"BE492+BE493","v":0},{"$f":"BF492+BF493","v":0},{"$f":"BG492+BG493","v":0},{"$f":"BH492+BH493","v":0},{"$f":"BI492+BI493","v":0},{"$f":"BJ492+BJ493","v":0},{"$f":"BK492+BK493","v":0},{"$f":"BL492+BL493","v":0},{"$f":"BM492+BM493","v":0},{"$f":"BN492+BN493","v":0},{"$f":"BO492+BO493","v":0},{"$f":"BP492+BP493","v":0},{"$f":"BQ492+BQ493","v":0},{"$f":"BR492+BR493","v":0},{"$f":"BS492+BS493","v":0},{"$f":"BT492+BT493","v":0},{"$f":"BU492+BU493","v":0},{"$f":"BV492+BV493","v":0},{"$f":"BW492+BW493","v":0},{"$f":"BX492+BX493","v":0},{"$f":"BY492+BY493","v":0},{"$f":"BZ492+BZ493","v":0},{"$f":"CA492+CA493","v":0},{"$f":"CB492+CB493","v":0},{"$f":"CC492+CC493","v":0},{"$f":"CD492+CD493","v":0},{"$f":"CE492+CE493","v":0},{"$f":"CF492+CF493","v":0},{"$f":"CG492+CG493","v":0},{"$f":"CH492+CH493","v":0},{"$f":"CI492+CI493","v":0},{"$f":"CJ492+CJ493","v":0},{"$f":"CK492+CK493","v":0},{"$f":"CL492+CL493","v":0},{"$f":"CM492+CM493","v":0},{"$f":"CN492+CN493","v":0},{"$f":"CO492+CO493","v":0},{"$f":"CP492+CP493","v":0},{"$f":"CQ492+CQ493","v":0},{"$f":"CR492+CR493","v":0},{"$f":"CS492+CS493","v":0},{"$f":"CT492+CT493","v":0},{"$f":"CU492+CU493","v":0},{"$f":"CV492+CV493","v":0},{"$f":"CW492+CW493","v":0},{"$f":"CX492+CX493","v":0},{"$f":"CY492+CY493","v":0},{"$f":"CZ492+CZ493","v":0},{"$f":"DA492+DA493","v":0},{"$f":"DB492+DB493","v":0},{"$f":"DC492+DC493","v":0},{"$f":"DD492+DD493","v":0},{"$f":"DE492+DE493","v":0},{"$f":"DF492+DF493","v":0},{"$f":"DG492+DG493","v":0}]
[null,null,null,2500,2500,2500,2500,2500,2500,2500]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N523+N524","v":0},null,{"$f":"P523+P524","v":0},{"$f":"Q523+Q524","v":0},{"$f":"R523+R524","v":0},{"$f":"S523+S524","v":0},{"$f":"T523+T524","v":0},{"$f":"U523+U524","v":0},{"$f":"V523+V524","v":0},{"$f":"W523+W524","v":0},{"$f":"X523+X524","v":0},{"$f":"Y523+Y524","v":0},{"$f":"Z523+Z524","v":0},{"$f":"AA523+AA524","v":0},{"$f":"AB523+AB524","v":0},{"$f":"AC523+AC524","v":0},{"$f":"AD523+AD524","v":0},{"$f":"AE523+AE524","v":0},{"$f":"AF523+AF524","v":0},{"$f":"AG523+AG524","v":0},{"$f":"AH523+AH524","v":0},{"$f":"AI523+AI524","v":0},{"$f":"AJ523+AJ524","v":0},{"$f":"AK523+AK524","v":0},{"$f":"AL523+AL524","v":0},{"$f":"AM523+AM524","v":0},{"$f":"AN523+AN524","v":0},{"$f":"AO523+AO524","v":0},{"$f":"AP523+AP524","v":0},{"$f":"AQ523+AQ524","v":0},{"$f":"AR523+AR524","v":0},{"$f":"AS523+AS524","v":0},{"$f":"AT523+AT524","v":0},{"$f":"AU523+AU524","v":0},{"$f":"AV523+AV524","v":0},{"$f":"AW523+AW524","v":0},{"$f":"AX523+AX524","v":0},{"$f":"AY523+AY524","v":0},{"$f":"AZ523+AZ524","v":0},{"$f":"BA523+BA524","v":0},{"$f":"BB523+BB524","v":0},{"$f":"BC523+BC524","v":0},{"$f":"BD523+BD524","v":0},{"$f":"BE523+BE524","v":0},{"$f":"BF523+BF524","v":0},{"$f":"BG523+BG524","v":0},{"$f":"BH523+BH524","v":0},{"$f":"BI523+BI524","v":0},{"$f":"BJ523+BJ524","v":0},{"$f":"BK523+BK524","v":0},{"$f":"BL523+BL524","v":0},{"$f":"BM523+BM524","v":0},{"$f":"BN523+BN524","v":0},{"$f":"BO523+BO524","v":0},{"$f":"BP523+BP524","v":0},{"$f":"BQ523+BQ524","v":0},{"$f":"BR523+BR524","v":0},{"$f":"BS523+BS524","v":0},{"$f":"BT523+BT524","v":0},{"$f":"BU523+BU524","v":0},{"$f":"BV523+BV524","v":0},{"$f":"BW523+BW524","v":0},{"$f":"BX523+BX524","v":0},{"$f":"BY523+BY524","v":0},{"$f":"BZ523+BZ524","v":0},{"$f":"CA523+CA524","v":0},{"$f":"CB523+CB524","v":0},{"$f":"CC523+CC524","v":0},{"$f":"CD523+CD524","v":0},{"$f":"CE523+CE524","v":0},{"$f":"CF523+CF524","v":0},{"$f":"CG523+CG524","v":0},{"$f":"CH523+CH524","v":0},{"$f":"CI523+CI524","v":0},{"$f":"CJ523+CJ524","v":0},{"$f":"CK523+CK524","v":0},{"$f":"CL523+CL524","v":0},{"$f":"CM523+CM524","v":0},{"$f":"CN523+CN524","v":0},{"$f":"CO523+CO524","v":0},{"$f":"CP523+CP524","v":0},{"$f":"CQ523+CQ524","v":0},{"$f":"CR523+CR524","v":0},{"$f":"CS523+CS524","v":0},{"$f":"CT523+CT524","v":0},{"$f":"CU523+CU524","v":0},{"$f":"CV523+CV524","v":0},{"$f":"CW523+CW524","v":0},{"$f":"CX523+CX524","v":0},{"$f":"CY523+CY524","v":0},{"$f":"CZ523+CZ524","v":0},{"$f":"DA523+DA524","v":0},{"$f":"DB523+DB524","v":0},{"$f":"DC523+DC524","v":0},{"$f":"DD523+DD524","v":0},{"$f":"DE523+DE524","v":0},{"$f":"DF523+DF524","v":0},{"$f":"DG523+DG524","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N498+N526-N525","v":0},null,{"$f":"P498+P526-P525","v":0},{"$f":"Q498+Q526-Q525","v":0},{"$f":"R498+R526-R525","v":0},{"$f":"S498+S526-S525","v":0},{"$f":"T498+T526-T525","v":0},{"$f":"U498+U526-U525","v":0},{"$f":"V498+V526-V525","v":0},{"$f":"W498+W526-W525","v":0},{"$f":"X498+X526-X525","v":0},{"$f":"Y498+Y526-Y525","v":0},{"$f":"Z498+Z526-Z525","v":0},{"$f":"AA498+AA526-AA525","v":0},{"$f":"AB498+AB526-AB525","v":0},{"$f":"AC498+AC526-AC525","v":0},{"$f":"AD498+AD526-AD525","v":0},{"$f":"AE498+AE526-AE525","v":0},{"$f":"AF498+AF526-AF525","v":0},{"$f":"AG498+AG526-AG525","v":0},{"$f":"AH498+AH526-AH525","v":0},{"$f":"AI498+AI526-AI525","v":0},{"$f":"AJ498+AJ526-AJ525","v":0},{"$f":"AK498+AK526-AK525","v":0},{"$f":"AL498+AL526-AL525","v":0},{"$f":"AM498+AM526-AM525","v":0},{"$f":"AN498+AN526-AN525","v":0},{"$f":"AO498+AO526-AO525","v":0},{"$f":"AP498+AP526-AP525","v":0},{"$f":"AQ498+AQ526-AQ525","v":0},{"$f":"AR498+AR526-AR525","v":0},{"$f":"AS498+AS526-AS525","v":0},{"$f":"AT498+AT526-AT525","v":0},{"$f":"AU498+AU526-AU525","v":0},{"$f":"AV498+AV526-AV525","v":0},{"$f":"AW498+AW526-AW525","v":0},{"$f":"AX498+AX526-AX525","v":0},{"$f":"AY498+AY526-AY525","v":0},{"$f":"AZ498+AZ526-AZ525","v":0},{"$f":"BA498+BA526-BA525","v":0},{"$f":"BB498+BB526-BB525","v":0},{"$f":"BC498+BC526-BC525","v":0},{"$f":"BD498+BD526-BD525","v":0},{"$f":"BE498+BE526-BE525","v":0},{"$f":"BF498+BF526-BF525","v":0},{"$f":"BG498+BG526-BG525","v":0},{"$f":"BH498+BH526-BH525","v":0},{"$f":"BI498+BI526-BI525","v":0},{"$f":"BJ498+BJ526-BJ525","v":0},{"$f":"BK498+BK526-BK525","v":0},{"$f":"BL498+BL526-BL525","v":0},{"$f":"BM498+BM526-BM525","v":0},{"$f":"BN498+BN526-BN525","v":0},{"$f":"BO498+BO526-BO525","v":0},{"$f":"BP498+BP526-BP525","v":0},{"$f":"BQ498+BQ526-BQ525","v":0},{"$f":"BR498+BR526-BR525","v":0},{"$f":"BS498+BS526-BS525","v":0},{"$f":"BT498+BT526-BT525","v":0},{"$f":"BU498+BU526-BU525","v":0},{"$f":"BV498+BV526-BV525","v":0},{"$f":"BW498+BW526-BW525","v":0},{"$f":"BX498+BX526-BX525","v":0},{"$f":"BY498+BY526-BY525","v":0},{"$f":"BZ498+BZ526-BZ525","v":0},{"$f":"CA498+CA526-CA525","v":0},{"$f":"CB498+CB526-CB525","v":0},{"$f":"CC498+CC526-CC525","v":0},{"$f":"CD498+CD526-CD525","v":0},{"$f":"CE498+CE526-CE525","v":0},{"$f":"CF498+CF526-CF525","v":0},{"$f":"CG498+CG526-CG525","v":0},{"$f":"CH498+CH526-CH525","v":0},{"$f":"CI498+CI526-CI525","v":0},{"$f":"CJ498+CJ526-CJ525","v":0},{"$f":"CK498+CK526-CK525","v":0},{"$f":"CL498+CL526-CL525","v":0},{"$f":"CM498+CM526-CM525","v":0},{"$f":"CN498+CN526-CN525","v":0},{"$f":"CO498+CO526-CO525","v":0},{"$f":"CP498+CP526-CP525","v":0},{"$f":"CQ498+CQ526-CQ525","v":0},{"$f":"CR498+CR526-CR525","v":0},{"$f":"CS498+CS526-CS525","v":0},{"$f":"CT498+CT526-CT525","v":0},{"$f":"CU498+CU526-CU525","v":0},{"$f":"CV498+CV526-CV525","v":0},{"$f":"CW498+CW526-CW525","v":0},{"$f":"CX498+CX526-CX525","v":0},{"$f":"CY498+CY526-CY525","v":0},{"$f":"CZ498+CZ526-CZ525","v":0},{"$f":"DA498+DA526-DA525","v":0},{"$f":"DB498+DB526-DB525","v":0},{"$f":"DC498+DC526-DC525","v":0},{"$f":"DD498+DD526-DD525","v":0},{"$f":"DE498+DE526-DE525","v":0},{"$f":"DF498+DF526-DF525","v":0},{"$f":"DG498+DG526-DG525","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N498+N526-N525","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR498+AR526-AR525","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX498+BX526-BX525","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G529/G498","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK529/AK498","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ529/BJ498","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI529/CI498","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,2500,2500,2500,2500,2500,2500,2500]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total Produced by Forca",null,{"$f":"G540","v":2500},null,null,null,null,null,null,{"$f":"N540","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX540","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força"]
[]
[]
[null,null,null,null,"Net Excess Production"]
[null,null,null,null,null,null,{"$f":"G571/G565","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK571/AK565","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ571/BJ565","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI571/CI565","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"C844*C$858+D844*D$858+B844*B$858","v":0}]
[null,null,null,null,{"$f":"C845*C$858+D845*D$858+B845*B$858","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[]
[]
[null,0.22]

{"sheet":"Produção Detalhada","index":13,"n_rows":659,"n_cols":103,"rows_kept":659,"cut":false,"hidden":false,"merged":[[3,77,3,101],[3,52,3,76],[3,2,3,26],[3,27,3,51]]}
["Projeções Detalhadas de Produção"]
[]
[]
[null,null,"Dias Úteis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sábado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Domingo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Segunda"]
[null,"Mensal","Semanal","00:00:00","01:00:00","02:00:00","03:00:00","04:00:00","05:00:00","06:00:00","07:00:00","08:00:00","09:00:00","10:00:00","11:00:00","12:00:00","13:00:00","14:00:00","15:00:00","16:00:00","17:00:00","18:00:00","19:00:00","20:00:00","21:00:00","22:00:00","23:00:00","Sábado","00:00:00","01:00:00","02:00:00","03:00:00","04:00:00","05:00:00","06:00:00","07:00:00","08:00:00","09:00:00","10:00:00","11:00:00","12:00:00","13:00:00","14:00:00","15:00:00","16:00:00","17:00:00","18:00:00","19:00:00","20:00:00","21:00:00","22:00:00","23:00:00","Domingo","00:00:00","01:00:00","02:00:00","03:00:00","04:00:00","05:00:00","06:00:00","07:00:00","08:00:00","09:00:00","10:00:00","11:00:00","12:00:00","13:00:00","14:00:00","15:00:00","16:00:00","17:00:00","18:00:00","19:00:00","20:00:00","21:00:00","22:00:00","23:00:00","Segunda","00:00:00","01:00:00","02:00:00","03:00:00","04:00:00","05:00:00","06:00:00","07:00:00","08:00:00","09:00:00","10:00:00","11:00:00","12:00:00","13:00:00","14:00:00","15:00:00","16:00:00","17:00:00","18:00:00","19:00:00","20:00:00","21:00:00","22:00:00","23:00:00"]
["JANEIRO","Total","Total",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",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",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"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["PROCURA E PRODUÇÃO DE ENERGIAS RENOVÁVEIS"]
[]
["Procura"]
["Procura Projetada (2028)",{"$f":"4*AB11+4*BA11+19*C11+BZ11*4","v":43686616.556747325},1467263.220919454,47574.370943216782,46414.020432406614,46414.020432406614,46414.020432406614,46414.020432406614,46414.020432406614,46414.020432406614,53376.12349726761,63819.278094559086,68460.680137799747,71361.556414825172,71941.731670230249,69621.0306486099,69621.0306486099,69621.0306486099,69621.0306486099,69621.0306486099,69621.0306486099,74262.432691850554,74262.432691850554,68460.680137799747,66139.979116179427,60338.22656212857,51055.422475647283,1289149.4175100939,47574.370943216782,44673.494666191356,42352.793644571044,41192.443133760869,40612.267878355786,40612.267878355786,42352.793644571044,45253.669921596433,48154.546198621843,53956.298752672694,59177.876051318432,61498.577072938759,62078.752328343828,61498.577072938759,60338.22656212857,58597.700795913355,59177.876051318432,61498.577072938759,65559.803860774351,66720.154371584489,62658.927583748919,58017.52554050825,54536.474008077763,51055.422475647283,1195741.201389876,44673.494666191356,42932.968899976113,40032.092622950709,38291.566856735451,38291.566856735451,38291.566856735451,40032.092622950709,42932.968899976113,45253.669921596433,48734.721454026934,52795.948241862512,56276.999774293014,58017.52554050825,56857.175029698119,53956.298752672694,51635.597731052359,52215.772986457436,53956.298752672694,59177.876051318432,63239.102839153995,59758.051306723508,56276.999774293014,53376.12349726761,48734.721454026934,1467263.220919454,47574.370943216782,46414.020432406614,46414.020432406614,46414.020432406614,46414.020432406614,46414.020432406614,46414.020432406614,53376.12349726761,63819.278094559086,68460.680137799747,71361.556414825172,71941.731670230249,69621.0306486099,69621.0306486099,69621.0306486099,69621.0306486099,69621.0306486099,69621.0306486099,74262.432691850554,74262.432691850554,68460.680137799747,66139.979116179427,60338.22656212857,51055.422475647283]
["Estação de aterragem Google",{"$f":"4*AB12+4*BA12+19*C12+BZ12*4","v":2650500},{"$f":"SUM(D12:AA12)","v":85500},2500,2500,2500,2500,2500,2500,2500,{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"SUM(AC12:AZ12)","v":85500},{"$f":"D12","v":2500},2500,2500,2500,2500,2500,2500,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,85500,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ12","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,85500,2500,2500,2500,2500,2500,2500,2500,4000,4000,4000,4000,4000,4000,4000,{"$f":"BP12","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000]
["Autoconsumo",{"$f":"4*AB13+4*BA13+19*C13+BZ13*4","v":93744},{"$f":"SUM(D13:AA13)","v":3024},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"SUM(AC13:AZ13)","v":3024},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"SUM(BB13:BY13)","v":3024},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"BA13","v":3024},{"$f":"BB13","v":126},{"$f":"BC13","v":126},{"$f":"BD13","v":126},{"$f":"BE13","v":126},{"$f":"BF13","v":126},{"$f":"BG13","v":126},{"$f":"BH13","v":126},{"$f":"BI13","v":126},{"$f":"BJ13","v":126},{"$f":"BK13","v":126},{"$f":"BL13","v":126},{"$f":"BM13","v":126},{"$f":"BN13","v":126},{"$f":"BO13","v":126},{"$f":"BP13","v":126},{"$f":"BQ13","v":126},{"$f":"BR13","v":126},{"$f":"BS13","v":126},{"$f":"BT13","v":126},{"$f":"BU13","v":126},{"$f":"BV13","v":126},{"$f":"BW13","v":126},{"$f":"BX13","v":126},{"$f":"BY13","v":126}]
["Procura Total incluindo Autoconsumo",{"$f":"SUM(B11:B13)","v":46430860.556747325},1555787.220919454,50200.370943216782,49040.020432406614,49040.020432406614,49040.020432406614,49040.020432406614,49040.020432406614,49040.020432406614,57502.12349726761,67945.278094559093,72586.680137799747,75487.556414825172,76067.731670230249,73747.0306486099,73747.0306486099,73747.0306486099,73747.0306486099,73747.0306486099,73747.0306486099,78388.432691850554,78388.432691850554,72586.680137799747,70265.979116179427,64464.22656212857,55181.422475647283,1377673.4175100939,50200.370943216782,47299.494666191356,44978.793644571044,43818.443133760869,43238.267878355786,{"$f":"SUM(AH11:AH13)","v":43238.267878355786},44978.793644571044,49379.669921596433,52280.546198621843,58082.298752672694,63303.876051318432,65624.577072938759,66204.752328343835,65624.577072938759,64464.22656212857,62723.700795913355,63303.876051318432,65624.577072938759,69685.803860774351,70846.154371584489,66784.927583748911,62143.52554050825,58662.474008077763,55181.422475647283,1284265.201389876,47299.494666191356,45558.968899976113,42658.092622950709,40917.566856735451,40917.566856735451,40917.566856735451,42658.092622950709,47058.968899976113,49379.669921596433,52860.721454026934,56921.948241862512,60402.999774293014,{"$f":"SUM(BN11:BN13)","v":62143.52554050825},60983.175029698119,58082.298752672694,55761.597731052359,56341.772986457436,58082.298752672694,63303.876051318432,67365.102839153988,63884.051306723508,60402.999774293014,57502.12349726761,52860.721454026934,1555787.220919454,50200.370943216782,49040.020432406614,49040.020432406614,49040.020432406614,49040.020432406614,49040.020432406614,49040.020432406614,57502.12349726761,67945.278094559093,72586.680137799747,75487.556414825172,76067.731670230249,73747.0306486099,73747.0306486099,73747.0306486099,73747.0306486099,73747.0306486099,73747.0306486099,78388.432691850554,{"$f":"SUM(CT11:CT13)","v":78388.432691850554},72586.680137799747,70265.979116179427,64464.22656212857,55181.422475647283]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M14:U14)","v":666624.15211451449},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL14:AT14)","v":574956.46176051162},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BK14:BS14)","v":521580.33826324396}]
["Produção Projetada de Energias Renováveis"]
["   Eólica",{"$f":"4*AB17+4*BA17+19*C17+BZ17*4","v":4163300},134300,6715,6715,6715,6715,6715,6715,6715,3357.5,3357.5,3357.5,3357.5,3357.5,3357.5,3357.5,3357.5,6715,6715,6715,6715,6715,6715,6715,6715,6715,134300,6715,6715,6715,6715,6715,6715,6715,3357.5,3357.5,3357.5,3357.5,3357.5,3357.5,3357.5,3357.5,6715,6715,6715,6715,6715,6715,6715,6715,6715,134300,6715,6715,6715,6715,6715,6715,6715,3357.5,3357.5,3357.5,3357.5,3357.5,3357.5,3357.5,3357.5,6715,6715,6715,6715,6715,6715,6715,6715,6715,134300,6715,6715,6715,6715,6715,6715,6715,3357.5,3357.5,3357.5,3357.5,3357.5,3357.5,3357.5,3357.5,6715,6715,6715,6715,6715,6715,6715,6715,6715]
["   Geotérmica",23064000,{"$f":"SUM(D18:AA18)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"SUM(AC18:AZ18)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"SUM(BB18:BY18)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"SUM(CA18:CX18)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000}]
["   Hídrica",2327720,75087.741935483864,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,75087.741935483864,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,75087.741935483864,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,75087.741935483864,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945,3128.6559139784945]
["   Solar (PV)",2590775.5729810866,83573.405580035047,{"$f":"Entradas!$E$43/Entradas!$E$31*D33","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*E33","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*F33","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*G33","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*H33","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*I33","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*J33","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*K33","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*L33","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*M33","v":1878.7656217790145},{"$f":"Entradas!$E$43/Entradas!$E$31*N33","v":6269.5886479591845},{"$f":"Entradas!$E$43/Entradas!$E$31*O33","v":9752.6934523809523},{"$f":"Entradas!$E$43/Entradas!$E$31*P33","v":12032.543869820656},{"$f":"Entradas!$E$43/Entradas!$E$31*Q33","v":14650.149904658834},{"$f":"Entradas!$E$43/Entradas!$E$31*R33","v":13700.212230725625},{"$f":"Entradas!$E$43/Entradas!$E$31*S33","v":12370.299487219132},{"$f":"Entradas!$E$43/Entradas!$E$31*T33","v":8739.4266001855285},{"$f":"Entradas!$E$43/Entradas!$E$31*U33","v":4179.7257653061224},{"$f":"Entradas!$E$43/Entradas!$E$31*V33","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*W33","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*X33","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*Y33","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*Z33","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*AA33","v":0},{"$f":"C20","v":83573.405580035047},{"$f":"D20","v":0},0,0,0,0,0,0,0,0,1878.7656217790145,6269.5886479591845,9752.6934523809523,12032.543869820656,14650.149904658834,13700.212230725625,12370.299487219132,8739.4266001855285,4179.7257653061224,0,0,0,0,0,0,83573.405580035047,0,0,0,0,0,0,0,0,0,1878.7656217790145,6269.5886479591845,9752.6934523809523,12032.543869820656,14650.149904658834,13700.212230725625,12370.299487219132,8739.4266001855285,4179.7257653061224,0,0,0,0,0,0,83573.405580035047,0,0,0,0,0,0,0,0,0,1878.7656217790145,6269.5886479591845,9752.6934523809523,12032.543869820656,14650.149904658834,{"$f":"BP20","v":13700.212230725625},12370.299487219132,8739.4266001855285,4179.7257653061224,0,0,0,0,0,0]
["   Resíduos",2892500,97500,3000,3000,3000,3000,3000,3000,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,88500,4000,2000,2000,2000,2000,2000,2000,2000,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,74000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,3000,3000,3000,3000,3000,3000,4500,4500,4500,4500,4500,4500,4500,4500,97500,3000,3000,3000,3000,3000,3000,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500]
["   Biogás",47530.496376811607,2501.6050724637689,null,null,null,null,null,null,null,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Produção Total Projetada de Renováveis",{"$f":"SUM(B17:B22)","v":35085826.069357902},{"$f":"SUM(C17:C22)","v":1136962.7525879829},43843.655913978495,43843.655913978495,43843.655913978495,43843.655913978495,43843.655913978495,43843.655913978495,43843.655913978495,42178.587073398783,42178.587073398783,44057.352695177797,48448.175721357969,51931.280525779737,54211.130943219439,56828.736978057619,55878.799304124404,57906.386560617917,54275.513673584312,49715.812838704907,45536.087073398783,45536.087073398783,45343.655913978495,45343.655913978495,45343.655913978495,45343.655913978495,1125461.1475155191,44843.655913978495,42843.655913978495,42843.655913978495,42843.655913978495,42843.655913978495,42843.655913978495,42843.655913978495,39486.155913978495,40486.155913978495,43864.921535757509,48255.744561937681,51738.849366359449,54018.699783799151,56636.305818637331,55686.368144704116,57713.955401197629,54083.082514164023,49523.381679284619,45343.655913978495,45343.655913978495,45343.655913978495,45343.655913978495,45343.655913978495,45343.655913978495,1110961.1475155191,42843.655913978495,42843.655913978495,42843.655913978495,42843.655913978495,42843.655913978495,42843.655913978495,42843.655913978495,39486.155913978495,39486.155913978495,41364.921535757509,46755.744561937681,50238.849366359449,52518.699783799151,{"$f":"SUM(BO17:BO22)","v":55136.305818637331},54186.368144704116,56213.955401197629,54083.082514164023,49523.381679284619,45343.655913978495,45343.655913978495,45343.655913978495,45343.655913978495,45343.655913978495,45343.655913978495,1134461.1475155191,43843.655913978495,43843.655913978495,43843.655913978495,43843.655913978495,43843.655913978495,43843.655913978495,43843.655913978495,41986.155913978495,41986.155913978495,43864.921535757509,48255.744561937681,51738.849366359449,54018.699783799151,56636.305818637331,55686.368144704116,57713.955401197629,54083.082514164023,49523.381679284619,45343.655913978495,45343.655913978495,45343.655913978495,45343.655913978495,45343.655913978495,45343.655913978495]
[]
["Produção Mínima Não Renovável",{"$f":"4*AB25+4*BA25+19*C25+BZ25*4","v":2291520},{"$f":"SUM(D25:AA25)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"SUM(AC25:AZ25)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"SUM(BB25:BY25)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"SUM(CA25:CX25)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080}]
["Perdas",{"$f":"4*AB26+4*BA26+19*C26+BZ26*4","v":-3508582.6069357898},-113696.27525879828,{"$f":"0.1*D23*-1","v":-4384.36559139785},-4384.36559139785,-4384.36559139785,-4384.36559139785,-4384.36559139785,-4384.36559139785,-4384.36559139785,-4217.8587073398785,-4217.8587073398785,-4405.7352695177797,-4844.8175721357975,-5193.1280525779739,-5421.1130943219441,-5682.8736978057623,-5587.8799304124404,-5790.6386560617921,-5427.5513673584319,-4971.5812838704915,-4553.6087073398785,-4553.6087073398785,-4534.36559139785,-4534.36559139785,-4534.36559139785,-4534.36559139785,-112546.11475155187,{"$f":"0.1*AC23*-1","v":-4484.36559139785},-4284.36559139785,-4284.36559139785,-4284.36559139785,-4284.36559139785,-4284.36559139785,-4284.36559139785,-3948.6155913978496,-4048.6155913978496,-4386.4921535757512,-4825.5744561937681,-5173.8849366359455,-5401.8699783799157,-5663.6305818637338,-5568.636814470412,-5771.3955401197636,-5408.3082514164025,-4952.3381679284621,-4534.36559139785,-4534.36559139785,-4534.36559139785,-4534.36559139785,-4534.36559139785,-4534.36559139785,-111096.11475155187,{"$f":"0.1*BB23*-1","v":-4284.36559139785},-4284.36559139785,-4284.36559139785,-4284.36559139785,-4284.36559139785,-4284.36559139785,-4284.36559139785,-3948.6155913978496,-3948.6155913978496,-4136.4921535757512,-4675.5744561937681,-5023.8849366359455,-5251.8699783799157,-5513.6305818637338,-5418.636814470412,-5621.3955401197636,-5408.3082514164025,-4952.3381679284621,-4534.36559139785,-4534.36559139785,-4534.36559139785,-4534.36559139785,-4534.36559139785,-4534.36559139785,-113446.11475155187,{"$f":"0.1*CA23*-1","v":-4384.36559139785},-4384.36559139785,-4384.36559139785,-4384.36559139785,-4384.36559139785,-4384.36559139785,-4384.36559139785,-4198.61559139785,-4198.61559139785,-4386.4921535757512,-4825.5744561937681,-5173.8849366359455,-5401.8699783799157,-5663.6305818637338,-5568.636814470412,-5771.3955401197636,-5408.3082514164025,-4952.3381679284621,-4534.36559139785,-4534.36559139785,-4534.36559139785,-4534.36559139785,-4534.36559139785,-4534.36559139785]
["Procura Líquida Projetada (Excedente)",{"$f":"4*AB27+4*BA27+19*C27+BZ27*4","v":12562097.094325205},{"$f":"C14-C23-C25-C26","v":458600.74359026935},{"$f":"D14-D23-D25-D26","v":7661.0806206361367},{"$f":"E14-E23-E25-E26","v":6500.7301098259695},6500.7301098259695,6500.7301098259695,6500.7301098259695,6500.7301098259695,6500.7301098259695,16461.395131208705,26904.549728500187,29855.06271213973,28804.198265603001,26249.579197028484,21877.012799712404,19521.167368358045,20376.111274897936,18551.282744053773,21819.06834238402,25922.799093775484,34325.954325791652,34325.954325791652,28697.389815219103,26376.688793598783,20574.936239547926,11292.132153066639,290838.38474612671,6761.0806206361367,5660.2043436107115,3339.5033219903989,2179.1528111802245,1598.9775557751409,1598.9775557751409,3339.5033219903989,10762.129599015787,12763.005876041198,15523.869370490936,16793.705945574518,15979.612643215256,14507.9225229246,11571.901836165162,11266.495231894865,7701.14093483549,11549.10178857081,17973.533561582601,25796.513538193707,26956.864049003845,22895.637261168267,18254.235217927606,14773.183685497119,11292.132153066639,210480.16862590879,5660.2043436107115,3919.678577395468,1018.8023003700646,-721.72346584519346,-721.72346584519346,-721.72346584519346,1018.8023003700646,8441.4285773954671,10762.129599015787,12552.292071845177,11761.778136118599,12108.035344569511,11796.695735089015,8280.4997929245219,6234.5674224389895,{"$f":"BQ14-BQ23-BQ25-BQ26","v":2089.0378699744942},4586.9987237098148,10431.255241316536,19414.585728737788,23475.812516573344,19994.760984142864,16513.70945171237,13612.833174686966,8971.4311314462902,460852.18815548683,7661.0806206361367,6500.7301098259695,6500.7301098259695,6500.7301098259695,6500.7301098259695,6500.7301098259695,6500.7301098259695,16634.583174686966,27077.737771978449,30028.250755617992,28977.386309081259,26422.767240506746,22050.200843190665,19694.355411836303,20549.299318376194,18724.470787532035,21992.256385862278,26095.987137253742,34499.14236926991,34499.14236926991,28697.389815219103,26376.688793598783,20574.936239547926,11292.132153066639]
[]
["FORÇA PRODUÇÃO E VENDAS"]
["Período Tarifário",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D30","v":"V"},{"$f":"E30","v":"SV"},"SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V"]
[]
["Produção"]
["Força Produção Fotovoltaica líquida de perdas DC",{"$f":"4*AB33+4*BA33+19*C33+BZ33*4","v":1086949.3884999999},{"$f":"SUM(D33:AA33)","v":35062.883499999996},{"$f":"'Produção Horária'!B15","v":0},{"$f":"'Produção Horária'!C15","v":0},{"$f":"'Produção Horária'!D15","v":0},{"$f":"'Produção Horária'!E15","v":0},{"$f":"'Produção Horária'!F15","v":0},{"$f":"'Produção Horária'!G15","v":0},{"$f":"'Produção Horária'!H15","v":0},{"$f":"'Produção Horária'!I15","v":0},{"$f":"'Produção Horária'!J15","v":0},{"$f":"'Produção Horária'!K15","v":788.22849999999994},{"$f":"'Produção Horária'!L15","v":2630.3805000000002},{"$f":"'Produção Horária'!M15","v":4091.703},{"$f":"'Produção Horária'!N15","v":5048.2049999999999},{"$f":"'Produção Horária'!O15","v":6146.4110000000001},{"$f":"'Produção Horária'!P15","v":5747.8685000000005},{"$f":"'Produção Horária'!Q15","v":5189.9090000000006},{"$f":"'Produção Horária'!R15","v":3666.5909999999994},{"$f":"'Produção Horária'!S15","v":1753.587},{"$f":"'Produção Horária'!T15","v":0},{"$f":"'Produção Horária'!U15","v":0},{"$f":"'Produção Horária'!V15","v":0},{"$f":"'Produção Horária'!W15","v":0},{"$f":"'Produção Horária'!X15","v":0},{"$f":"'Produção Horária'!Y15","v":0},{"$f":"SUM(AC33:AZ33)","v":35062.883499999996},{"$f":"D33","v":0},{"$f":"E33","v":0},0,0,0,0,0,0,0,788.22849999999994,2630.3805000000002,4091.703,5048.2049999999999,6146.4110000000001,5747.8685000000005,5189.9090000000006,3666.5909999999994,1753.587,0,0,0,0,0,0,{"$f":"SUM(BB33:BY33)","v":35062.883499999996},{"$f":"AC33","v":0},{"$f":"AD33","v":0},{"$f":"AE33","v":0},{"$f":"AF33","v":0},{"$f":"AG33","v":0},{"$f":"AH33","v":0},{"$f":"AI33","v":0},{"$f":"AJ33","v":0},{"$f":"AK33","v":0},{"$f":"AL33","v":788.22849999999994},{"$f":"AM33","v":2630.3805000000002},{"$f":"AN33","v":4091.703},{"$f":"AO33","v":5048.2049999999999},{"$f":"AP33","v":6146.4110000000001},{"$f":"AQ33","v":5747.8685000000005},{"$f":"AR33","v":5189.9090000000006},{"$f":"AS33","v":3666.5909999999994},{"$f":"AT33","v":1753.587},{"$f":"AU33","v":0},{"$f":"AV33","v":0},{"$f":"AW33","v":0},{"$f":"AX33","v":0},{"$f":"AY33","v":0},0,{"$f":"SUM(CA33:CX33)","v":35062.883499999996},{"$f":"BB33","v":0},{"$f":"BC33","v":0},{"$f":"BD33","v":0},{"$f":"BE33","v":0},{"$f":"BF33","v":0},{"$f":"BG33","v":0},{"$f":"BH33","v":0},{"$f":"BI33","v":0},{"$f":"BJ33","v":0},{"$f":"BK33","v":788.22849999999994},{"$f":"BL33","v":2630.3805000000002},{"$f":"BM33","v":4091.703},{"$f":"BN33","v":5048.2049999999999},{"$f":"BO33","v":6146.4110000000001},{"$f":"BP33","v":5747.8685000000005},{"$f":"BQ33","v":5189.9090000000006},{"$f":"BR33","v":3666.5909999999994},{"$f":"BS33","v":1753.587},{"$f":"BT33","v":0},{"$f":"BU33","v":0},{"$f":"BV33","v":0},{"$f":"BW33","v":0},{"$f":"BX33","v":0},{"$f":"BY33","v":0}]
["Perdas AC",{"$f":"4*AB34+4*BA34+19*C34+BZ34*4","v":-36971.496500438989},{"$f":"SUM(D34:AA34)","v":-1192.6289193689997},{"$f":"Entradas!$E$51*D33*-1","v":0},{"$f":"Entradas!$E$51*E33*-1","v":0},{"$f":"Entradas!$E$51*F33*-1","v":0},{"$f":"Entradas!$E$51*G33*-1","v":0},{"$f":"Entradas!$E$51*H33*-1","v":0},{"$f":"Entradas!$E$51*I33*-1","v":0},{"$f":"Entradas!$E$51*J33*-1","v":0},{"$f":"Entradas!$E$51*K33*-1","v":0},{"$f":"Entradas!$E$51*L33*-1","v":0},{"$f":"Entradas!$E$51*M33*-1","v":-26.810804198999989},{"$f":"Entradas!$E$51*N33*-1","v":-89.469762326999984},{"$f":"Entradas!$E$51*O33*-1","v":-139.17518584199996},{"$f":"Entradas!$E$51*P33*-1","v":-171.70964486999995},{"$f":"Entradas!$E$51*Q33*-1","v":-209.06402375399992},{"$f":"Entradas!$E$51*R33*-1","v":-195.50799915899995},{"$f":"Entradas!$E$51*S33*-1","v":-176.52956472599996},{"$f":"Entradas!$E$51*T33*-1","v":-124.71542627399994},{"$f":"Entradas!$E$51*U33*-1","v":-59.64650821799998},{"$f":"Entradas!$E$51*V33*-1","v":0},{"$f":"Entradas!$E$51*W33*-1","v":0},{"$f":"Entradas!$E$51*X33*-1","v":0},{"$f":"Entradas!$E$51*Y33*-1","v":0},{"$f":"Entradas!$E$51*Z33*-1","v":0},{"$f":"Entradas!$E$51*AA33*-1","v":0},{"$f":"SUM(AC34:AZ34)","v":-1192.6289193689997},{"$f":"Entradas!$E$51*AC33*-1","v":0},{"$f":"Entradas!$E$51*AD33*-1","v":0},{"$f":"Entradas!$E$51*AE33*-1","v":0},{"$f":"Entradas!$E$51*AF33*-1","v":0},{"$f":"Entradas!$E$51*AG33*-1","v":0},{"$f":"Entradas!$E$51*AH33*-1","v":0},{"$f":"Entradas!$E$51*AI33*-1","v":0},{"$f":"Entradas!$E$51*AJ33*-1","v":0},{"$f":"Entradas!$E$51*AK33*-1","v":0},{"$f":"Entradas!$E$51*AL33*-1","v":-26.810804198999989},{"$f":"Entradas!$E$51*AM33*-1","v":-89.469762326999984},{"$f":"Entradas!$E$51*AN33*-1","v":-139.17518584199996},{"$f":"Entradas!$E$51*AO33*-1","v":-171.70964486999995},{"$f":"Entradas!$E$51*AP33*-1","v":-209.06402375399992},{"$f":"Entradas!$E$51*AQ33*-1","v":-195.50799915899995},{"$f":"Entradas!$E$51*AR33*-1","v":-176.52956472599996},{"$f":"Entradas!$E$51*AS33*-1","v":-124.71542627399994},{"$f":"Entradas!$E$51*AT33*-1","v":-59.64650821799998},{"$f":"Entradas!$E$51*AU33*-1","v":0},{"$f":"Entradas!$E$51*AV33*-1","v":0},{"$f":"Entradas!$E$51*AW33*-1","v":0},{"$f":"Entradas!$E$51*AX33*-1","v":0},{"$f":"Entradas!$E$51*AY33*-1","v":0},{"$f":"Entradas!$E$51*AZ33*-1","v":0},-1192.6289193689997,{"$f":"Entradas!$E$51*BB33*-1","v":0},{"$f":"Entradas!$E$51*BC33*-1","v":0},{"$f":"Entradas!$E$51*BD33*-1","v":0},{"$f":"Entradas!$E$51*BE33*-1","v":0},{"$f":"Entradas!$E$51*BF33*-1","v":0},{"$f":"Entradas!$E$51*BG33*-1","v":0},{"$f":"Entradas!$E$51*BH33*-1","v":0},{"$f":"Entradas!$E$51*BI33*-1","v":0},{"$f":"Entradas!$E$51*BJ33*-1","v":0},{"$f":"Entradas!$E$51*BK33*-1","v":-26.810804198999989},{"$f":"Entradas!$E$51*BL33*-1","v":-89.469762326999984},{"$f":"Entradas!$E$51*BM33*-1","v":-139.17518584199996},{"$f":"Entradas!$E$51*BN33*-1","v":-171.70964486999995},{"$f":"Entradas!$E$51*BO33*-1","v":-209.06402375399992},{"$f":"Entradas!$E$51*BP33*-1","v":-195.50799915899995},{"$f":"Entradas!$E$51*BQ33*-1","v":-176.52956472599996},{"$f":"Entradas!$E$51*BR33*-1","v":-124.71542627399994},{"$f":"Entradas!$E$51*BS33*-1","v":-59.64650821799998},{"$f":"Entradas!$E$51*BT33*-1","v":0},{"$f":"Entradas!$E$51*BU33*-1","v":0},{"$f":"Entradas!$E$51*BV33*-1","v":0},{"$f":"Entradas!$E$51*BW33*-1","v":0},{"$f":"Entradas!$E$51*BX33*-1","v":0},{"$f":"Entradas!$E$51*BY33*-1","v":0},-1192.6289193689997,{"$f":"Entradas!$E$51*CA33*-1","v":0},{"$f":"Entradas!$E$51*CB33*-1","v":0},{"$f":"Entradas!$E$51*CC33*-1","v":0},{"$f":"Entradas!$E$51*CD33*-1","v":0},{"$f":"Entradas!$E$51*CE33*-1","v":0},{"$f":"Entradas!$E$51*CF33*-1","v":0},{"$f":"Entradas!$E$51*CG33*-1","v":0},{"$f":"Entradas!$E$51*CH33*-1","v":0},{"$f":"Entradas!$E$51*CI33*-1","v":0},{"$f":"Entradas!$E$51*CJ33*-1","v":-26.810804198999989},{"$f":"Entradas!$E$51*CK33*-1","v":-89.469762326999984},{"$f":"Entradas!$E$51*CL33*-1","v":-139.17518584199996},{"$f":"Entradas!$E$51*CM33*-1","v":-171.70964486999995},{"$f":"Entradas!$E$51*CN33*-1","v":-209.06402375399992},{"$f":"Entradas!$E$51*CO33*-1","v":-195.50799915899995},{"$f":"Entradas!$E$51*CP33*-1","v":-176.52956472599996},{"$f":"Entradas!$E$51*CQ33*-1","v":-124.71542627399994},{"$f":"Entradas!$E$51*CR33*-1","v":-59.64650821799998},{"$f":"Entradas!$E$51*CS33*-1","v":0},{"$f":"Entradas!$E$51*CT33*-1","v":0},{"$f":"Entradas!$E$51*CU33*-1","v":0},{"$f":"Entradas!$E$51*CV33*-1","v":0},{"$f":"Entradas!$E$51*CW33*-1","v":0},{"$f":"Entradas!$E$51*CX33*-1","v":0}]
["Produção PV líquida após cortes (curtailment)",{"$f":"4*AB35+4*BA35+19*C35+BZ35*4","v":1049977.8919995609},{"$f":"SUM(D35:AA35)","v":33870.254580631001},{"$f":"D33+D34","v":0},{"$f":"E33+E34","v":0},0,0,0,0,0,0,0,761.41769580099992,2540.9107376730003,3952.5278141580002,4876.4953551299996,5937.3469762459999,5552.3605008410004,5013.3794352740006,3541.8755737259994,1693.940491782,0,0,0,0,0,0,{"$f":"SUM(AC35:AZ35)","v":33870.254580631001},{"$f":"AC33+AC34","v":0},{"$f":"AD33+AD34","v":0},{"$f":"AE33+AE34","v":0},{"$f":"AF33+AF34","v":0},{"$f":"AG33+AG34","v":0},{"$f":"AH33+AH34","v":0},{"$f":"AI33+AI34","v":0},{"$f":"AJ33+AJ34","v":0},{"$f":"AK33+AK34","v":0},{"$f":"AL33+AL34","v":761.41769580099992},{"$f":"AM33+AM34","v":2540.9107376730003},{"$f":"AN33+AN34","v":3952.5278141580002},{"$f":"AO33+AO34","v":4876.4953551299996},{"$f":"AP33+AP34","v":5937.3469762459999},{"$f":"AQ33+AQ34","v":5552.3605008410004},{"$f":"AR33+AR34","v":5013.3794352740006},{"$f":"AS33+AS34","v":3541.8755737259994},{"$f":"AT33+AT34","v":1693.940491782},{"$f":"AU33+AU34","v":0},{"$f":"AV33+AV34","v":0},{"$f":"AW33+AW34","v":0},{"$f":"AX33+AX34","v":0},{"$f":"AY33+AY34","v":0},{"$f":"AZ33+AZ34","v":0},33870.254580631001,{"$f":"BB33+BB34","v":0},{"$f":"BC33+BC34","v":0},{"$f":"BD33+BD34","v":0},{"$f":"BE33+BE34","v":0},{"$f":"BF33+BF34","v":0},{"$f":"BG33+BG34","v":0},{"$f":"BH33+BH34","v":0},{"$f":"BI33+BI34","v":0},{"$f":"BJ33+BJ34","v":0},{"$f":"BK33+BK34","v":761.41769580099992},{"$f":"BL33+BL34","v":2540.9107376730003},{"$f":"BM33+BM34","v":3952.5278141580002},{"$f":"BN33+BN34","v":4876.4953551299996},{"$f":"BO33+BO34","v":5937.3469762459999},{"$f":"BP33+BP34","v":5552.3605008410004},{"$f":"BQ33+BQ34","v":5013.3794352740006},{"$f":"BR33+BR34","v":3541.8755737259994},{"$f":"BS33+BS34","v":1693.940491782},{"$f":"BT33+BT34","v":0},{"$f":"BU33+BU34","v":0},{"$f":"BV33+BV34","v":0},{"$f":"BW33+BW34","v":0},{"$f":"BX33+BX34","v":0},{"$f":"BY33+BY34","v":0},33870.254580631001,{"$f":"CA33+CA34","v":0},{"$f":"CB33+CB34","v":0},{"$f":"CC33+CC34","v":0},{"$f":"CD33+CD34","v":0},{"$f":"CE33+CE34","v":0},{"$f":"CF33+CF34","v":0},{"$f":"CG33+CG34","v":0},{"$f":"CH33+CH34","v":0},{"$f":"CI33+CI34","v":0},{"$f":"CJ33+CJ34","v":761.41769580099992},{"$f":"CK33+CK34","v":2540.9107376730003},{"$f":"CL33+CL34","v":3952.5278141580002},{"$f":"CM33+CM34","v":4876.4953551299996},{"$f":"CN33+CN34","v":5937.3469762459999},{"$f":"CO33+CO34","v":5552.3605008410004},{"$f":"CP33+CP34","v":5013.3794352740006},{"$f":"CQ33+CQ34","v":3541.8755737259994},{"$f":"CR33+CR34","v":1693.940491782},{"$f":"CS33+CS34","v":0},{"$f":"CT33+CT34","v":0},{"$f":"CU33+CU34","v":0},{"$f":"CV33+CV34","v":0},{"$f":"CW33+CW34","v":0},{"$f":"CX33+CX34","v":0}]
["Produção PV utilizada internamente",{"$f":"4*AB36+4*BA36+19*C36+BZ36*4","v":-35154},{"$f":"SUM(D36:AA36)","v":-1134},{"$f":"IF(D35>Entradas!$E$81,Entradas!$E$81,D35)*-1","v":0},{"$f":"IF(E35>Entradas!$E$81,Entradas!$E$81,E35)*-1","v":0},{"$f":"IF(F35>Entradas!$E$81,Entradas!$E$81,F35)*-1","v":0},{"$f":"IF(G35>Entradas!$E$81,Entradas!$E$81,G35)*-1","v":0},{"$f":"IF(H35>Entradas!$E$81,Entradas!$E$81,H35)*-1","v":0},{"$f":"IF(I35>Entradas!$E$81,Entradas!$E$81,I35)*-1","v":0},{"$f":"IF(J35>Entradas!$E$81,Entradas!$E$81,J35)*-1","v":0},{"$f":"IF(K35>Entradas!$E$81,Entradas!$E$81,K35)*-1","v":0},{"$f":"IF(L35>Entradas!$E$81,Entradas!$E$81,L35)*-1","v":0},{"$f":"IF(M35>Entradas!$E$81,Entradas!$E$81,M35)*-1","v":-126},{"$f":"IF(N35>Entradas!$E$81,Entradas!$E$81,N35)*-1","v":-126},{"$f":"IF(O35>Entradas!$E$81,Entradas!$E$81,O35)*-1","v":-126},{"$f":"IF(P35>Entradas!$E$81,Entradas!$E$81,P35)*-1","v":-126},{"$f":"IF(Q35>Entradas!$E$81,Entradas!$E$81,Q35)*-1","v":-126},{"$f":"IF(R35>Entradas!$E$81,Entradas!$E$81,R35)*-1","v":-126},{"$f":"IF(S35>Entradas!$E$81,Entradas!$E$81,S35)*-1","v":-126},{"$f":"IF(T35>Entradas!$E$81,Entradas!$E$81,T35)*-1","v":-126},{"$f":"IF(U35>Entradas!$E$81,Entradas!$E$81,U35)*-1","v":-126},{"$f":"IF(V35>Entradas!$E$81,Entradas!$E$81,V35)*-1","v":0},{"$f":"IF(W35>Entradas!$E$81,Entradas!$E$81,W35)*-1","v":0},{"$f":"IF(X35>Entradas!$E$81,Entradas!$E$81,X35)*-1","v":0},{"$f":"IF(Y35>Entradas!$E$81,Entradas!$E$81,Y35)*-1","v":0},{"$f":"IF(Z35>Entradas!$E$81,Entradas!$E$81,Z35)*-1","v":0},{"$f":"IF(AA35>Entradas!$E$81,Entradas!$E$81,AA35)*-1","v":0},{"$f":"SUM(AC36:AZ36)","v":-1134},{"$f":"IF(AC35>Entradas!$E$81,Entradas!$E$81,AC35)*-1","v":0},{"$f":"IF(AD35>Entradas!$E$81,Entradas!$E$81,AD35)*-1","v":0},{"$f":"IF(AE35>Entradas!$E$81,Entradas!$E$81,AE35)*-1","v":0},{"$f":"IF(AF35>Entradas!$E$81,Entradas!$E$81,AF35)*-1","v":0},{"$f":"IF(AG35>Entradas!$E$81,Entradas!$E$81,AG35)*-1","v":0},{"$f":"IF(AH35>Entradas!$E$81,Entradas!$E$81,AH35)*-1","v":0},{"$f":"IF(AI35>Entradas!$E$81,Entradas!$E$81,AI35)*-1","v":0},{"$f":"IF(AJ35>Entradas!$E$81,Entradas!$E$81,AJ35)*-1","v":0},{"$f":"IF(AK35>Entradas!$E$81,Entradas!$E$81,AK35)*-1","v":0},{"$f":"IF(AL35>Entradas!$E$81,Entradas!$E$81,AL35)*-1","v":-126},{"$f":"IF(AM35>Entradas!$E$81,Entradas!$E$81,AM35)*-1","v":-126},{"$f":"IF(AN35>Entradas!$E$81,Entradas!$E$81,AN35)*-1","v":-126},{"$f":"IF(AO35>Entradas!$E$81,Entradas!$E$81,AO35)*-1","v":-126},{"$f":"IF(AP35>Entradas!$E$81,Entradas!$E$81,AP35)*-1","v":-126},{"$f":"IF(AQ35>Entradas!$E$81,Entradas!$E$81,AQ35)*-1","v":-126},{"$f":"IF(AR35>Entradas!$E$81,Entradas!$E$81,AR35)*-1","v":-126},{"$f":"IF(AS35>Entradas!$E$81,Entradas!$E$81,AS35)*-1","v":-126},{"$f":"IF(AT35>Entradas!$E$81,Entradas!$E$81,AT35)*-1","v":-126},{"$f":"IF(AU35>Entradas!$E$81,Entradas!$E$81,AU35)*-1","v":0},{"$f":"IF(AV35>Entradas!$E$81,Entradas!$E$81,AV35)*-1","v":0},{"$f":"IF(AW35>Entradas!$E$81,Entradas!$E$81,AW35)*-1","v":0},{"$f":"IF(AX35>Entradas!$E$81,Entradas!$E$81,AX35)*-1","v":0},{"$f":"IF(AY35>Entradas!$E$81,Entradas!$E$81,AY35)*-1","v":0},{"$f":"IF(AZ35>Entradas!$E$81,Entradas!$E$81,AZ35)*-1","v":0},{"$f":"SUM(BB36:BY36)","v":-1134},{"$f":"IF(BB35>Entradas!$E$81,Entradas!$E$81,BB35)*-1","v":0},{"$f":"IF(BC35>Entradas!$E$81,Entradas!$E$81,BC35)*-1","v":0},{"$f":"IF(BD35>Entradas!$E$81,Entradas!$E$81,BD35)*-1","v":0},{"$f":"IF(BE35>Entradas!$E$81,Entradas!$E$81,BE35)*-1","v":0},{"$f":"IF(BF35>Entradas!$E$81,Entradas!$E$81,BF35)*-1","v":0},{"$f":"IF(BG35>Entradas!$E$81,Entradas!$E$81,BG35)*-1","v":0},{"$f":"IF(BH35>Entradas!$E$81,Entradas!$E$81,BH35)*-1","v":0},{"$f":"IF(BI35>Entradas!$E$81,Entradas!$E$81,BI35)*-1","v":0},{"$f":"IF(BJ35>Entradas!$E$81,Entradas!$E$81,BJ35)*-1","v":0},{"$f":"IF(BK35>Entradas!$E$81,Entradas!$E$81,BK35)*-1","v":-126},{"$f":"IF(BL35>Entradas!$E$81,Entradas!$E$81,BL35)*-1","v":-126},{"$f":"IF(BM35>Entradas!$E$81,Entradas!$E$81,BM35)*-1","v":-126},{"$f":"IF(BN35>Entradas!$E$81,Entradas!$E$81,BN35)*-1","v":-126},{"$f":"IF(BO35>Entradas!$E$81,Entradas!$E$81,BO35)*-1","v":-126},{"$f":"IF(BP35>Entradas!$E$81,Entradas!$E$81,BP35)*-1","v":-126},{"$f":"IF(BQ35>Entradas!$E$81,Entradas!$E$81,BQ35)*-1","v":-126},{"$f":"IF(BR35>Entradas!$E$81,Entradas!$E$81,BR35)*-1","v":-126},{"$f":"IF(BS35>Entradas!$E$81,Entradas!$E$81,BS35)*-1","v":-126},{"$f":"IF(BT35>Entradas!$E$81,Entradas!$E$81,BT35)*-1","v":0},{"$f":"IF(BU35>Entradas!$E$81,Entradas!$E$81,BU35)*-1","v":0},{"$f":"IF(BV35>Entradas!$E$81,Entradas!$E$81,BV35)*-1","v":0},{"$f":"IF(BW35>Entradas!$E$81,Entradas!$E$81,BW35)*-1","v":0},{"$f":"IF(BX35>Entradas!$E$81,Entradas!$E$81,BX35)*-1","v":0},{"$f":"IF(BY35>Entradas!$E$81,Entradas!$E$81,BY35)*-1","v":0},{"$f":"SUM(CA36:CX36)","v":-1134},{"$f":"IF(CA35>Entradas!$E$81,Entradas!$E$81,CA35)*-1","v":0},{"$f":"IF(CB35>Entradas!$E$81,Entradas!$E$81,CB35)*-1","v":0},{"$f":"IF(CC35>Entradas!$E$81,Entradas!$E$81,CC35)*-1","v":0},{"$f":"IF(CD35>Entradas!$E$81,Entradas!$E$81,CD35)*-1","v":0},{"$f":"IF(CE35>Entradas!$E$81,Entradas!$E$81,CE35)*-1","v":0},{"$f":"IF(CF35>Entradas!$E$81,Entradas!$E$81,CF35)*-1","v":0},{"$f":"IF(CG35>Entradas!$E$81,Entradas!$E$81,CG35)*-1","v":0},{"$f":"IF(CH35>Entradas!$E$81,Entradas!$E$81,CH35)*-1","v":0},{"$f":"IF(CI35>Entradas!$E$81,Entradas!$E$81,CI35)*-1","v":0},{"$f":"IF(CJ35>Entradas!$E$81,Entradas!$E$81,CJ35)*-1","v":-126},{"$f":"IF(CK35>Entradas!$E$81,Entradas!$E$81,CK35)*-1","v":-126},{"$f":"IF(CL35>Entradas!$E$81,Entradas!$E$81,CL35)*-1","v":-126},{"$f":"IF(CM35>Entradas!$E$81,Entradas!$E$81,CM35)*-1","v":-126},{"$f":"IF(CN35>Entradas!$E$81,Entradas!$E$81,CN35)*-1","v":-126},{"$f":"IF(CO35>Entradas!$E$81,Entradas!$E$81,CO35)*-1","v":-126},{"$f":"IF(CP35>Entradas!$E$81,Entradas!$E$81,CP35)*-1","v":-126},{"$f":"IF(CQ35>Entradas!$E$81,Entradas!$E$81,CQ35)*-1","v":-126},{"$f":"IF(CR35>Entradas!$E$81,Entradas!$E$81,CR35)*-1","v":-126},{"$f":"IF(CS35>Entradas!$E$81,Entradas!$E$81,CS35)*-1","v":0},{"$f":"IF(CT35>Entradas!$E$81,Entradas!$E$81,CT35)*-1","v":0},{"$f":"IF(CU35>Entradas!$E$81,Entradas!$E$81,CU35)*-1","v":0},{"$f":"IF(CV35>Entradas!$E$81,Entradas!$E$81,CV35)*-1","v":0},{"$f":"IF(CW35>Entradas!$E$81,Entradas!$E$81,CW35)*-1","v":0},{"$f":"IF(CX35>Entradas!$E$81,Entradas!$E$81,CX35)*-1","v":0}]
["Produção PV líquida disponível",{"$f":"4*AB37+4*BA37+19*C37+BZ37*4","v":1014823.891999561},{"$f":"SUM(D37:AA37)","v":32736.254580631001},{"$f":"D35+D36","v":0},{"$f":"E35+E36","v":0},0,0,0,0,0,0,0,635.41769580099992,2414.9107376730003,3826.5278141580002,4750.4953551299996,5811.3469762459999,5426.3605008410004,4887.3794352740006,3415.8755737259994,1567.940491782,0,0,0,0,0,0,{"$f":"SUM(AC37:AZ37)","v":32736.254580631001},{"$f":"AC35+AC36","v":0},{"$f":"AD35+AD36","v":0},0,0,0,0,0,0,0,635.41769580099992,2414.9107376730003,3826.5278141580002,4750.4953551299996,5811.3469762459999,5426.3605008410004,4887.3794352740006,3415.8755737259994,1567.940491782,0,0,0,0,0,0,{"$f":"SUM(BB37:BY37)","v":32736.254580631001},{"$f":"BB35+BB36","v":0},{"$f":"BC35+BC36","v":0},0,0,0,0,0,0,0,635.41769580099992,2414.9107376730003,3826.5278141580002,4750.4953551299996,5811.3469762459999,5426.3605008410004,4887.3794352740006,3415.8755737259994,1567.940491782,0,0,0,0,0,0,{"$f":"SUM(CA37:CX37)","v":32736.254580631001},{"$f":"CA35+CA36","v":0},{"$f":"CB35+CB36","v":0},0,0,0,0,0,0,0,635.41769580099992,2414.9107376730003,3826.5278141580002,4750.4953551299996,5811.3469762459999,5426.3605008410004,4887.3794352740006,3415.8755737259994,1567.940491782,0,0,0,0,0,0]
[]
["Armazenamento e Venda"]
["Força Produção PV vendida diretamente à EDA",{"$f":"4*AB40+4*BA40+19*C40+BZ40*4","v":1003630.525738363},{"$f":"SUM(D40:AA40)","v":32736.254580631001},{"$f":"IF(D27<0,0,IF(D27>D37,D37,D27))","v":0},{"$f":"IF(E27<0,0,IF(E27>E37,E37,E27))","v":0},0,0,0,0,0,0,0,635.41769580099992,2414.9107376730003,3826.5278141580002,4750.4953551299996,5811.3469762459999,5426.3605008410004,4887.3794352740006,3415.8755737259994,1567.940491782,0,0,0,0,0,0,{"$f":"SUM(AC40:AZ40)","v":32736.254580631001},{"$f":"IF(AC27<0,0,IF(AC27>AC37,AC37,AC27))","v":0},{"$f":"IF(AD27<0,0,IF(AD27>AD37,AD37,AD27))","v":0},0,0,0,0,0,0,0,635.41769580099992,2414.9107376730003,3826.5278141580002,4750.4953551299996,5811.3469762459999,5426.3605008410004,4887.3794352740006,3415.8755737259994,1567.940491782,0,0,0,0,0,0,{"$f":"SUM(BB40:BY40)","v":29937.913015331495},{"$f":"IF(BB27<0,0,IF(BB27>BB37,BB37,BB27))","v":0},0,0,0,0,0,0,0,0,635.41769580099992,2414.9107376730003,3826.5278141580002,4750.4953551299996,5811.3469762459999,5426.3605008410004,2089.0378699744942,3415.8755737259994,1567.940491782,0,0,0,0,0,0,{"$f":"SUM(CA40:CX40)","v":32736.254580631001},{"$f":"IF(CA27<0,0,IF(CA27>CA37,CA37,CA27))","v":0},{"$f":"IF(CB27<0,0,IF(CB27>CB37,CB37,CB27))","v":0},0,0,0,0,0,0,0,635.41769580099992,2414.9107376730003,3826.5278141580002,4750.4953551299996,5811.3469762459999,5426.3605008410004,4887.3794352740006,3415.8755737259994,1567.940491782,0,0,0,0,0,0]
["Procura líquida após venda de produção PV",{"$f":"B27-B40","v":11558466.568586843},{"$f":"C27-C40","v":425864.48900963838},7661.0806206361367,6500.7301098259695,6500.7301098259695,6500.7301098259695,6500.7301098259695,6500.7301098259695,6500.7301098259695,16461.395131208705,26904.549728500187,29219.645016338731,26389.287527930002,22423.051382870486,17126.517444582405,13709.820392112044,14949.750774056934,13663.903308779772,18403.19276865802,24354.858601993485,34325.954325791652,34325.954325791652,28697.389815219103,26376.688793598783,20574.936239547926,11292.132153066639,258102.13016549571,6761.0806206361367,5660.2043436107115,3339.5033219903989,2179.1528111802245,1598.9775557751409,1598.9775557751409,3339.5033219903989,10762.129599015787,12763.005876041198,14888.451674689937,14378.795207901518,12153.084829057256,9757.4271677946017,5760.5548599191616,5840.1347310538649,2813.7614995614895,8133.2262148448099,16405.593069800601,25796.513538193707,26956.864049003845,22895.637261168267,18254.235217927606,14773.183685497119,11292.132153066639,180542.2556105773,5660.2043436107115,3919.678577395468,1018.8023003700646,-721.72346584519346,-721.72346584519346,-721.72346584519346,1018.8023003700646,8441.4285773954671,10762.129599015787,11916.874376044178,9346.8673984455982,8281.5075304115107,7046.2003799590157,{"$f":"BO27-BO40","v":2469.152816678522},808.20692159798909,0,1171.1231499838154,8863.3147495345365,19414.585728737788,23475.812516573344,19994.760984142864,16513.70945171237,13612.833174686966,8971.4311314462902,428115.93357485585,7661.0806206361367,6500.7301098259695,6500.7301098259695,6500.7301098259695,6500.7301098259695,6500.7301098259695,6500.7301098259695,16634.583174686966,27077.737771978449,29392.833059816992,26562.47557140826,22596.239426348744,17299.705488060667,13883.008435590302,15122.938817535192,13837.091352258034,18576.380812136278,24528.046645471743,34499.14236926991,34499.14236926991,28697.389815219103,26376.688793598783,20574.936239547926,11292.132153066639]
[]
["Resumo"]
["Produção",{"$f":"B35","v":1049977.8919995609},{"$f":"SUM(D44:AA44)","v":33870.254580631001},{"$f":"D35","v":0},0,0,0,0,0,0,0,0,761.41769580099992,2540.9107376730003,3952.5278141580002,4876.4953551299996,5937.3469762459999,5552.3605008410004,5013.3794352740006,3541.8755737259994,1693.940491782,0,0,0,0,0,0,33870.254580631001,0,0,0,0,0,0,0,{"$f":"AJ35","v":0},0,761.41769580099992,2540.9107376730003,3952.5278141580002,4876.4953551299996,5937.3469762459999,5552.3605008410004,5013.3794352740006,3541.8755737259994,1693.940491782,0,0,0,0,0,0,33870.254580631001,0,0,0,0,0,0,0,0,0,761.41769580099992,2540.9107376730003,3952.5278141580002,4876.4953551299996,5937.3469762459999,{"$f":"BP35","v":5552.3605008410004},5013.3794352740006,3541.8755737259994,1693.940491782,0,0,0,0,0,0,33870.254580631001,0,0,0,0,0,0,0,0,0,761.41769580099992,2540.9107376730003,3952.5278141580002,4876.4953551299996,5937.3469762459999,5552.3605008410004,5013.3794352740006,3541.8755737259994,1693.940491782,0,0,0,0,0,0]
["Utilização",{"$f":"B36","v":-35154},{"$f":"C36","v":-1134},{"$f":"D36","v":0},0,0,0,0,0,0,0,0,-126,-126,-126,-126,-126,-126,-126,-126,-126,0,0,0,0,0,0,-1134,0,0,0,0,0,0,0,0,0,-126,-126,-126,-126,-126,-126,-126,-126,-126,0,0,0,0,0,0,-1134,0,0,0,0,0,0,0,0,0,-126,-126,-126,-126,-126,{"$f":"BP36","v":-126},-126,-126,-126,0,0,0,0,0,0,-1134,0,0,0,0,0,0,0,0,0,-126,-126,-126,-126,-126,-126,-126,-126,-126,0,0,0,0,0,0]
["Total Vendido à EDA",{"$f":"4*AB46+4*BA46+18*C46+BZ46*4","v":970894.271157732},{"$f":"SUM(D46:AA46)","v":32736.254580631001},{"$f":"D40","v":0},{"$f":"E40","v":0},0,0,0,0,0,0,0,635.41769580099992,2414.9107376730003,3826.5278141580002,4750.4953551299996,5811.3469762459999,5426.3605008410004,4887.3794352740006,3415.8755737259994,1567.940491782,0,0,0,0,0,0,32736.254580631001,0,0,0,0,0,0,0,0,0,635.41769580099992,2414.9107376730003,3826.5278141580002,4750.4953551299996,5811.3469762459999,5426.3605008410004,4887.3794352740006,3415.8755737259994,1567.940491782,0,0,0,0,0,0,29937.913015331495,0,0,0,0,0,0,0,0,0,635.41769580099992,2414.9107376730003,3826.5278141580002,4750.4953551299996,5811.3469762459999,5426.3605008410004,{"$f":"BQ40","v":2089.0378699744942},3415.8755737259994,1567.940491782,0,0,0,0,0,0,32736.254580631001,0,0,0,0,0,0,0,0,0,635.41769580099992,2414.9107376730003,3826.5278141580002,4750.4953551299996,5811.3469762459999,5426.3605008410004,4887.3794352740006,3415.8755737259994,1567.940491782,0,0,0,0,0,0]
["  Ponta",34494.690819203999,{"$f":"SUM(D47:AA47)","v":1567.940491782},{"$f":"IF(D30=\"P\",D46,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1567.940491782,0,0,0,0,0,0,{"$f":"SUM(AC47:AZ47)","v":0},{"$f":"IF(AC30=\"P\",AC46,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB47:BY47)","v":0},{"$f":"IF(BB30=\"P\",BB46,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA47:CX47)","v":1567.940491782},{"$f":"IF(CA30=\"P\",CA46,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1567.940491782,0,0,0,0,0,0]
["  Cheia",769155.42758565,31168.314088849002,{"$f":"IF(D30=\"C\",D46,0)","v":0},0,0,0,0,0,0,0,0,635.41769580099992,2414.9107376730003,3826.5278141580002,4750.4953551299996,5811.3469762459999,5426.3605008410004,4887.3794352740006,3415.8755737259994,0,0,0,0,0,0,0,20863.129407742999,{"$f":"IF(AC30=\"C\",AC46,0)","v":0},0,0,0,0,0,0,0,0,0,2414.9107376730003,3826.5278141580002,4750.4953551299996,0,0,4887.3794352740006,3415.8755737259994,1567.940491782,0,0,0,0,0,0,0,{"$f":"IF(BB30=\"C\",BB46,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31168.314088849002,{"$f":"IF(CA30=\"C\",CA46,0)","v":0},0,0,0,0,0,0,0,0,635.41769580099992,2414.9107376730003,3826.5278141580002,4750.4953551299996,5811.3469762459999,5426.3605008410004,4887.3794352740006,3415.8755737259994,0,0,0,0,0,0,0]
["  Vazio",167244.15275287797,0,{"$f":"IF(D30=\"V\",D46,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11873.125172888002,{"$f":"IF(AC30=\"V\",AC46,0)","v":0},0,0,0,0,0,0,0,0,635.41769580099992,0,0,0,5811.3469762459999,5426.3605008410004,0,0,0,0,0,0,0,0,0,29937.913015331495,{"$f":"IF(BB30=\"V\",BB46,0)","v":0},0,0,0,0,0,0,0,0,635.41769580099992,2414.9107376730003,3826.5278141580002,4750.4953551299996,5811.3469762459999,5426.3605008410004,2089.0378699744942,3415.8755737259994,1567.940491782,0,0,0,0,0,0,0,{"$f":"IF(CA30=\"V\",CA46,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D30=\"SV\",D46,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC30=\"SV\",AC46,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB30=\"SV\",BB46,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA30=\"SV\",CA46,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Excedente Líquido de Produção Força",11193.366261198025,0,{"$f":"D44+D45-D46","v":0},{"$f":"E44+E45-E46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2798.3415652995063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ44+BQ45-BQ46","v":2798.3415652995063},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Percentagem de Excedente",{"$f":"IF(B51=0,0,B51/B44)","v":1.066057328110172E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH51=0,0,AH51/AH44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2619442928538317E-2,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BN51=0,0,BN51/BN44)","v":0},0,0,0.55817470060423746,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CT51=0,0,CT51/CT44)","v":0},0,0,0,0]
[]
["FEVEREIRO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["PROCURA E PRODUÇÃO DE ENERGIAS RENOVÁVEIS"]
[]
["Procura"]
["Procura Projetada (2028)",{"$f":"4*AB59+4*BA59+16*C59+BZ59*4","v":38906992.718644917},1453151.3555271293,47116.80947142138,45967.618996508652,45967.618996508652,45967.618996508652,45967.618996508652,45967.618996508652,45967.618996508652,52862.761845984962,63205.476120199412,67802.238019850265,70675.214207132041,71249.809444588449,68951.428494762979,68951.428494762979,68951.428494762979,68951.428494762979,68951.428494762979,68951.428494762979,73548.190394413847,73548.190394413847,67802.238019850265,65503.857070024824,59757.904695461242,50564.38089615952,1276750.6176280279,47116.80947142138,44243.833284139582,41945.452334314148,40796.26185940142,40221.666621945078,40221.666621945078,41945.452334314148,44818.428521595953,47691.40470887773,53437.357083441311,58608.714220548536,60907.09517037397,61481.690407830327,60907.09517037397,59757.904695461242,58034.118983092187,58608.714220548536,60907.09517037397,64929.261832568474,66078.452307481202,62056.285645286684,57459.523745635808,54011.952320897661,50564.38089615952,1184240.7843975546,44243.833284139582,42520.047571770505,39647.0713844887,37923.285672119644,37923.285672119644,37923.285672119644,39647.0713844887,42520.047571770505,44818.428521595953,48265.999946334094,52288.166608528591,55735.738033266753,57459.523745635808,56310.333270723087,53437.357083441311,51138.976133615884,51713.571371072227,53437.357083441311,58608.714220548536,62630.880882743055,59183.309458004893,55735.738033266753,52862.761845984962,48265.999946334094,1453151.3555271293,47116.80947142138,45967.618996508652,45967.618996508652,45967.618996508652,45967.618996508652,45967.618996508652,45967.618996508652,52862.761845984962,63205.476120199412,67802.238019850265,70675.214207132041,71249.809444588449,68951.428494762979,68951.428494762979,68951.428494762979,68951.428494762979,68951.428494762979,68951.428494762979,73548.190394413847,73548.190394413847,67802.238019850265,65503.857070024824,59757.904695461242,50564.38089615952]
["Estação de aterragem Google",{"$f":"4*AB60+4*BA60+16*C60+BZ60*4","v":2394000},{"$f":"SUM(D60:AA60)","v":85500},2500,2500,2500,2500,2500,2500,2500,{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"SUM(AC60:AZ60)","v":85500},{"$f":"D60","v":2500},2500,2500,2500,2500,2500,2500,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,85500,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ60","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,85500,2500,2500,2500,2500,2500,2500,2500,4000,4000,4000,4000,4000,4000,4000,{"$f":"BP60","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000]
["Autoconsumo",{"$f":"4*AB61+4*BA61+16*C61+BZ61*4","v":84672},{"$f":"SUM(D61:AA61)","v":3024},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"SUM(AC61:AZ61)","v":3024},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"SUM(BB61:BY61)","v":3024},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"BA61","v":3024},{"$f":"BB61","v":126},{"$f":"BC61","v":126},{"$f":"BD61","v":126},{"$f":"BE61","v":126},{"$f":"BF61","v":126},{"$f":"BG61","v":126},{"$f":"BH61","v":126},{"$f":"BI61","v":126},{"$f":"BJ61","v":126},{"$f":"BK61","v":126},{"$f":"BL61","v":126},{"$f":"BM61","v":126},{"$f":"BN61","v":126},{"$f":"BO61","v":126},{"$f":"BP61","v":126},{"$f":"BQ61","v":126},{"$f":"BR61","v":126},{"$f":"BS61","v":126},{"$f":"BT61","v":126},{"$f":"BU61","v":126},{"$f":"BV61","v":126},{"$f":"BW61","v":126},{"$f":"BX61","v":126},{"$f":"BY61","v":126}]
["Procura Total incluindo Autoconsumo",{"$f":"SUM(B59:B61)","v":41385664.718644917},1541675.3555271293,49742.80947142138,48593.618996508652,48593.618996508652,48593.618996508652,48593.618996508652,48593.618996508652,48593.618996508652,56988.761845984962,67331.476120199412,71928.238019850265,74801.214207132041,75375.809444588449,73077.428494762979,73077.428494762979,73077.428494762979,73077.428494762979,73077.428494762979,73077.428494762979,77674.190394413847,77674.190394413847,71928.238019850265,69629.857070024824,63883.904695461242,54690.38089615952,1365274.6176280279,49742.80947142138,46869.833284139582,44571.452334314148,43422.26185940142,42847.666621945078,{"$f":"SUM(AH59:AH61)","v":42847.666621945078},44571.452334314148,48944.428521595953,51817.40470887773,57563.357083441311,62734.714220548536,65033.09517037397,65607.69040783032,65033.09517037397,63883.904695461242,62160.118983092187,62734.714220548536,65033.09517037397,69055.261832568474,70204.452307481202,66182.285645286684,61585.523745635808,58137.952320897661,54690.38089615952,1272764.7843975546,46869.833284139582,45146.047571770505,42273.0713844887,40549.285672119644,40549.285672119644,40549.285672119644,42273.0713844887,46646.047571770505,48944.428521595953,52391.999946334094,56414.166608528591,59861.738033266753,{"$f":"SUM(BN59:BN61)","v":61585.523745635808},60436.333270723087,57563.357083441311,55264.976133615884,55839.571371072227,57563.357083441311,62734.714220548536,66756.880882743048,63309.309458004893,59861.738033266753,56988.761845984962,52391.999946334094,1541675.3555271293,49742.80947142138,48593.618996508652,48593.618996508652,48593.618996508652,48593.618996508652,48593.618996508652,48593.618996508652,56988.761845984962,67331.476120199412,71928.238019850265,74801.214207132041,75375.809444588449,73077.428494762979,73077.428494762979,73077.428494762979,73077.428494762979,73077.428494762979,73077.428494762979,77674.190394413847,{"$f":"SUM(CT59:CT61)","v":77674.190394413847},71928.238019850265,69629.857070024824,63883.904695461242,54690.38089615952]
[null,{"$f":"4*AB63+4*BA63+16*C63+BZ63*4","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(L62:V62)","v":805575.4991547619},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK62:AU62)","v":690656.45166349027},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ62:BT62)","v":628600.16601820348}]
["Produção Projetada de Energias Renováveis"]
["   Eólica",{"$f":"4*AB65+4*BA65+16*C65+BZ65*4","v":3981600},142200,7110,7110,7110,7110,7110,7110,7110,3555,3555,3555,3555,3555,3555,3555,3555,7110,7110,7110,7110,7110,7110,7110,7110,7110,142200,7110,7110,7110,7110,7110,7110,7110,3555,3555,3555,3555,3555,3555,3555,3555,7110,7110,7110,7110,7110,7110,7110,7110,7110,142200,7110,7110,7110,7110,7110,7110,7110,3555,3555,3555,3555,3555,3555,3555,3555,7110,7110,7110,7110,7110,7110,7110,7110,7110,142200,7110,7110,7110,7110,7110,7110,7110,3555,3555,3555,3555,3555,3555,3555,3555,7110,7110,7110,7110,7110,7110,7110,7110,7110]
["   Geotérmica",20832000,{"$f":"SUM(D66:AA66)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"SUM(AC66:AZ66)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"SUM(BB66:BY66)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"SUM(CA66:CX66)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000}]
["   Hídrica",2447346.0000000009,87405.214285714319,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,87405.214285714319,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,87405.214285714319,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,87405.214285714319,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284]
["   Solar (PV)",2636182.5937950937,{"$f":"SUM(D68:AA68)","v":94149.378349824779},{"$f":"Entradas!$E$43/Entradas!$E$31*D81","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*E81","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*F81","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*G81","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*H81","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*I81","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*J81","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*K81","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*L81","v":675.51123479694911},{"$f":"Entradas!$E$43/Entradas!$E$31*M81","v":4264.1646696557409},{"$f":"Entradas!$E$43/Entradas!$E$31*N81","v":7536.1722132034629},{"$f":"Entradas!$E$43/Entradas!$E$31*O81","v":12180.311952432488},{"$f":"Entradas!$E$43/Entradas!$E$31*P81","v":13615.773326376006},{"$f":"Entradas!$E$43/Entradas!$E$31*Q81","v":12919.152365491651},{"$f":"Entradas!$E$43/Entradas!$E$31*R81","v":14396.833191609978},{"$f":"Entradas!$E$43/Entradas!$E$31*S81","v":13299.127435064935},{"$f":"Entradas!$E$43/Entradas!$E$31*T81","v":9752.6934523809523},{"$f":"Entradas!$E$43/Entradas!$E$31*U81","v":5129.6634392393325},{"$f":"Entradas!$E$43/Entradas!$E$31*V81","v":379.97506957328386},{"$f":"Entradas!$E$43/Entradas!$E$31*W81","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*X81","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*Y81","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*Z81","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*AA81","v":0},{"$f":"C68","v":94149.378349824779},{"$f":"D68","v":0},{"$f":"E68","v":0},{"$f":"F68","v":0},{"$f":"G68","v":0},{"$f":"H68","v":0},{"$f":"I68","v":0},{"$f":"J68","v":0},{"$f":"K68","v":0},{"$f":"L68","v":675.51123479694911},{"$f":"M68","v":4264.1646696557409},{"$f":"N68","v":7536.1722132034629},{"$f":"O68","v":12180.311952432488},{"$f":"P68","v":13615.773326376006},{"$f":"Q68","v":12919.152365491651},{"$f":"R68","v":14396.833191609978},{"$f":"S68","v":13299.127435064935},{"$f":"T68","v":9752.6934523809523},{"$f":"U68","v":5129.6634392393325},{"$f":"V68","v":379.97506957328386},{"$f":"W68","v":0},{"$f":"X68","v":0},{"$f":"Y68","v":0},{"$f":"Z68","v":0},{"$f":"AA68","v":0},{"$f":"AB68","v":94149.378349824779},{"$f":"AC68","v":0},{"$f":"AD68","v":0},{"$f":"AE68","v":0},{"$f":"AF68","v":0},{"$f":"AG68","v":0},{"$f":"AH68","v":0},{"$f":"AI68","v":0},{"$f":"AJ68","v":0},{"$f":"AK68","v":675.51123479694911},{"$f":"AL68","v":4264.1646696557409},{"$f":"AM68","v":7536.1722132034629},{"$f":"AN68","v":12180.311952432488},{"$f":"AO68","v":13615.773326376006},{"$f":"AP68","v":12919.152365491651},{"$f":"AQ68","v":14396.833191609978},{"$f":"AR68","v":13299.127435064935},{"$f":"AS68","v":9752.6934523809523},{"$f":"AT68","v":5129.6634392393325},{"$f":"AU68","v":379.97506957328386},{"$f":"AV68","v":0},{"$f":"AW68","v":0},{"$f":"AX68","v":0},{"$f":"AY68","v":0},{"$f":"AZ68","v":0},{"$f":"BA68","v":94149.378349824779},{"$f":"BB68","v":0},{"$f":"BC68","v":0},{"$f":"BD68","v":0},{"$f":"BE68","v":0},{"$f":"BF68","v":0},{"$f":"BG68","v":0},{"$f":"BH68","v":0},{"$f":"BI68","v":0},{"$f":"BJ68","v":675.51123479694911},{"$f":"BK68","v":4264.1646696557409},{"$f":"BL68","v":7536.1722132034629},{"$f":"BM68","v":12180.311952432488},{"$f":"BN68","v":13615.773326376006},{"$f":"BO68","v":12919.152365491651},{"$f":"BP68","v":14396.833191609978},{"$f":"BQ68","v":13299.127435064935},{"$f":"BR68","v":9752.6934523809523},{"$f":"BS68","v":5129.6634392393325},{"$f":"BT68","v":379.97506957328386},{"$f":"BU68","v":0},{"$f":"BV68","v":0},{"$f":"BW68","v":0},{"$f":"BX68","v":0},{"$f":"BY68","v":0}]
["   Resíduos",2600000,97500,3000,3000,3000,3000,3000,3000,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,88500,4000,2000,2000,2000,2000,2000,2000,2000,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,74000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,3000,3000,3000,3000,3000,3000,4500,4500,4500,4500,4500,4500,4500,4500,97500,3000,3000,3000,3000,3000,3000,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500]
["   Biogás",46183.478260869582,2309.1739130434789,null,null,null,null,null,null,null,null,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2309.1739130434789,0,0,0,0,0,0,0,0,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,0,0,0,0]
["Produção Total Projetada de Renováveis",{"$f":"SUM(B65:B70)","v":32543312.072055966},{"$f":"SUM(C65:C70)","v":1167563.7665485826},{"$f":"SUM(D65:D70)","v":44751.883928571428},{"$f":"SUM(E65:E70)","v":44751.883928571428},{"$f":"SUM(F65:F70)","v":44751.883928571428},{"$f":"SUM(G65:G70)","v":44751.883928571428},{"$f":"SUM(H65:H70)","v":44751.883928571428},{"$f":"SUM(I65:I70)","v":44751.883928571428},{"$f":"SUM(J65:J70)","v":44751.883928571428},{"$f":"SUM(K65:K70)","v":42696.883928571428},{"$f":"SUM(L65:L70)","v":43564.826322788664},{"$f":"SUM(M65:M70)","v":47153.479757647459},{"$f":"SUM(N65:N70)","v":50425.487301195179},{"$f":"SUM(O65:O70)","v":55069.627040424202},{"$f":"SUM(P65:P70)","v":56505.088414367725},{"$f":"SUM(Q65:Q70)","v":55808.467453483368},{"$f":"SUM(R65:R70)","v":57286.148279601694},{"$f":"SUM(S65:S70)","v":59743.442523056648},{"$f":"SUM(T65:T70)","v":56197.00854037267},{"$f":"SUM(U65:U70)","v":51573.978527231047},{"$f":"SUM(V65:V70)","v":46824.290157565003},{"$f":"SUM(W65:W70)","v":46444.315087991716},{"$f":"SUM(X65:X70)","v":46251.883928571428},{"$f":"SUM(Y65:Y70)","v":46251.883928571428},{"$f":"SUM(Z65:Z70)","v":46251.883928571428},{"$f":"SUM(AA65:AA70)","v":46251.883928571428},{"$f":"SUM(AB65:AB70)","v":1156254.5926355391},{"$f":"SUM(AC65:AC70)","v":45751.883928571428},{"$f":"SUM(AD65:AD70)","v":43751.883928571428},{"$f":"SUM(AE65:AE70)","v":43751.883928571428},{"$f":"SUM(AF65:AF70)","v":43751.883928571428},{"$f":"SUM(AG65:AG70)","v":43751.883928571428},{"$f":"SUM(AH65:AH70)","v":43751.883928571428},{"$f":"SUM(AI65:AI70)","v":43751.883928571428},{"$f":"SUM(AJ65:AJ70)","v":40196.883928571428},{"$f":"SUM(AK65:AK70)","v":41872.395163368376},{"$f":"SUM(AL65:AL70)","v":46961.048598227171},{"$f":"SUM(AM65:AM70)","v":50233.05614177489},{"$f":"SUM(AN65:AN70)","v":54877.195881003914},{"$f":"SUM(AO65:AO70)","v":56312.657254947437},{"$f":"SUM(AP65:AP70)","v":55616.03629406308},{"$f":"SUM(AQ65:AQ70)","v":57093.717120181405},{"$f":"SUM(AR65:AR70)","v":59551.01136363636},{"$f":"SUM(AS65:AS70)","v":56004.577380952382},{"$f":"SUM(AT65:AT70)","v":51381.547367810759},{"$f":"SUM(AU65:AU70)","v":46631.858998144715},{"$f":"SUM(AV65:AV70)","v":46251.883928571428},{"$f":"SUM(AW65:AW70)","v":46251.883928571428},{"$f":"SUM(AX65:AX70)","v":46251.883928571428},{"$f":"SUM(AY65:AY70)","v":46251.883928571428},{"$f":"SUM(AZ65:AZ70)","v":46251.883928571428},{"$f":"SUM(BA65:BA70)","v":1141754.5926355391},{"$f":"SUM(BB65:BB70)","v":43751.883928571428},{"$f":"SUM(BC65:BC70)","v":43751.883928571428},{"$f":"SUM(BD65:BD70)","v":43751.883928571428},{"$f":"SUM(BE65:BE70)","v":43751.883928571428},{"$f":"SUM(BF65:BF70)","v":43751.883928571428},{"$f":"SUM(BG65:BG70)","v":43751.883928571428},{"$f":"SUM(BH65:BH70)","v":43751.883928571428},{"$f":"SUM(BI65:BI70)","v":40196.883928571428},{"$f":"SUM(BJ65:BJ70)","v":40872.395163368376},{"$f":"SUM(BK65:BK70)","v":44461.048598227171},{"$f":"SUM(BL65:BL70)","v":48733.05614177489},{"$f":"SUM(BM65:BM70)","v":53377.195881003914},{"$f":"SUM(BN65:BN70)","v":54812.657254947437},{"$f":"SUM(BO65:BO70)","v":54116.03629406308},{"$f":"SUM(BP65:BP70)","v":55593.717120181405},{"$f":"SUM(BQ65:BQ70)","v":58051.01136363636},{"$f":"SUM(BR65:BR70)","v":56004.577380952382},{"$f":"SUM(BS65:BS70)","v":51381.547367810759},{"$f":"SUM(BT65:BT70)","v":46631.858998144715},{"$f":"SUM(BU65:BU70)","v":46251.883928571428},{"$f":"SUM(BV65:BV70)","v":46251.883928571428},{"$f":"SUM(BW65:BW70)","v":46251.883928571428},{"$f":"SUM(BX65:BX70)","v":46251.883928571428},{"$f":"SUM(BY65:BY70)","v":46251.883928571428},{"$f":"SUM(BZ65:BZ70)","v":1167563.7665485826},{"$f":"SUM(CA65:CA70)","v":44751.883928571428},{"$f":"SUM(CB65:CB70)","v":44751.883928571428},{"$f":"SUM(CC65:CC70)","v":44751.883928571428},{"$f":"SUM(CD65:CD70)","v":44751.883928571428},{"$f":"SUM(CE65:CE70)","v":44751.883928571428},{"$f":"SUM(CF65:CF70)","v":44751.883928571428},{"$f":"SUM(CG65:CG70)","v":44751.883928571428},{"$f":"SUM(CH65:CH70)","v":42696.883928571428},{"$f":"SUM(CI65:CI70)","v":43564.826322788664},{"$f":"SUM(CJ65:CJ70)","v":47153.479757647459},{"$f":"SUM(CK65:CK70)","v":50425.487301195179},{"$f":"SUM(CL65:CL70)","v":55069.627040424202},{"$f":"SUM(CM65:CM70)","v":56505.088414367725},{"$f":"SUM(CN65:CN70)","v":55808.467453483368},{"$f":"SUM(CO65:CO70)","v":57286.148279601694},{"$f":"SUM(CP65:CP70)","v":59743.442523056648},{"$f":"SUM(CQ65:CQ70)","v":56197.00854037267},{"$f":"SUM(CR65:CR70)","v":51573.978527231047},{"$f":"SUM(CS65:CS70)","v":46824.290157565003},{"$f":"SUM(CT65:CT70)","v":46444.315087991716},{"$f":"SUM(CU65:CU70)","v":46251.883928571428},{"$f":"SUM(CV65:CV70)","v":46251.883928571428},{"$f":"SUM(CW65:CW70)","v":46251.883928571428},{"$f":"SUM(CX65:CX70)","v":46251.883928571428}]
[null,{"$f":"4*AB72+4*BA72+16*C72+BZ72*4","v":0}]
["Produção Mínima Não Renovável",2069760,{"$f":"SUM(D73:AA73)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"SUM(AC73:AZ73)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"SUM(BB73:BY73)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"SUM(CA73:CX73)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080}]
["Perdas",-3254331.2072055964,-116756.37665485825,{"$f":"0.1*D71*-1","v":-4475.1883928571433},-4475.1883928571433,-4475.1883928571433,-4475.1883928571433,-4475.1883928571433,-4475.1883928571433,-4475.1883928571433,-4269.6883928571433,-4356.4826322788667,-4715.3479757647465,-5042.548730119518,-5506.9627040424202,-5650.5088414367729,-5580.8467453483372,-5728.6148279601694,-5974.3442523056656,-5619.7008540372672,-5157.3978527231047,-4682.4290157565001,-4644.4315087991718,-4625.1883928571433,-4625.1883928571433,-4625.1883928571433,-4625.1883928571433,-115625.45926355393,{"$f":"0.1*AC71*-1","v":-4575.1883928571433},-4375.1883928571433,-4375.1883928571433,-4375.1883928571433,-4375.1883928571433,-4375.1883928571433,-4375.1883928571433,-4019.6883928571428,-4187.2395163368374,-4696.1048598227171,-5023.3056141774896,-5487.7195881003918,-5631.2657254947444,-5561.6036294063088,-5709.3717120181409,-5955.1011363636362,-5600.4577380952387,-5138.1547367810763,-4663.1858998144717,-4625.1883928571433,-4625.1883928571433,-4625.1883928571433,-4625.1883928571433,-4625.1883928571433,-114175.45926355393,{"$f":"0.1*BB71*-1","v":-4375.1883928571433},-4375.1883928571433,-4375.1883928571433,-4375.1883928571433,-4375.1883928571433,-4375.1883928571433,-4375.1883928571433,-4019.6883928571428,-4087.2395163368378,-4446.1048598227171,-4873.3056141774896,-5337.7195881003918,-5481.2657254947444,-5411.6036294063088,-5559.3717120181409,-5805.1011363636362,-5600.4577380952387,-5138.1547367810763,-4663.1858998144717,-4625.1883928571433,-4625.1883928571433,-4625.1883928571433,-4625.1883928571433,-4625.1883928571433,-116756.37665485825,{"$f":"0.1*CA71*-1","v":-4475.1883928571433},-4475.1883928571433,-4475.1883928571433,-4475.1883928571433,-4475.1883928571433,-4475.1883928571433,-4475.1883928571433,-4269.6883928571433,-4356.4826322788667,-4715.3479757647465,-5042.548730119518,-5506.9627040424202,-5650.5088414367729,-5580.8467453483372,-5728.6148279601694,-5974.3442523056656,-5619.7008540372672,-5157.3978527231047,-4682.4290157565001,-4644.4315087991718,-4625.1883928571433,-4625.1883928571433,-4625.1883928571433,-4625.1883928571433]
["Procura Líquida Projetada (Excedente)",10026923.853794547,{"$f":"C62-C71-C73-C74","v":416947.96563340491},{"$f":"D62-D71-D73-D74","v":6386.1139357070961},{"$f":"E62-E71-E73-E74","v":5236.9234607943681},{"$f":"F62-F71-F73-F74","v":5236.9234607943681},{"$f":"G62-G71-G73-G74","v":5236.9234607943681},{"$f":"H62-H71-H73-H74","v":5236.9234607943681},{"$f":"I62-I71-I73-I74","v":5236.9234607943681},{"$f":"J62-J71-J73-J74","v":5236.9234607943681},{"$f":"K62-K71-K73-K74","v":15481.566310270679},{"$f":"L62-L71-L73-L74","v":25043.132429689613},{"$f":"M62-M71-M73-M74","v":26410.106237967553},{"$f":"N62-N71-N73-N74","v":26338.27563605638},{"$f":"O62-O71-O73-O74","v":22733.145108206667},{"$f":"P62-P71-P73-P74","v":19142.848921832025},{"$f":"Q62-Q71-Q73-Q74","v":19769.807786627949},{"$f":"R62-R71-R73-R74","v":18439.895043121454},{"$f":"S62-S71-S73-S74","v":16228.330224011996},{"$f":"T62-T71-T73-T74","v":19420.120808427575},{"$f":"U62-U71-U73-U74","v":23580.847820255036},{"$f":"V62-V71-V73-V74","v":32452.329252605345},{"$f":"W62-W71-W73-W74","v":32794.306815221302},{"$f":"X62-X71-X73-X74","v":27221.542484135982},{"$f":"Y62-Y71-Y73-Y74","v":24923.16153431054},{"$f":"Z62-Z71-Z73-Z74","v":19177.209159746959},{"$f":"AA62-AA71-AA73-AA74","v":9983.6853604452372},{"$f":"AB62-AB71-AB73-AB74","v":250725.48425604272},{"$f":"AC62-AC71-AC73-AC74","v":5486.1139357070961},{"$f":"AD62-AD71-AD73-AD74","v":4413.137748425298},{"$f":"AE62-AE71-AE73-AE74","v":2114.7567985998639},{"$f":"AF62-AF71-AF73-AF74","v":965.56632368713599},{"$f":"AG62-AG71-AG73-AG74","v":390.97108623079384},{"$f":"AH62-AH71-AH73-AH74","v":390.97108623079384},{"$f":"AI62-AI71-AI73-AI74","v":2114.7567985998639},{"$f":"AJ62-AJ71-AJ73-AJ74","v":9687.2329858816684},{"$f":"AK62-AK71-AK73-AK74","v":11052.249061846192},{"$f":"AL62-AL71-AL73-AL74","v":12218.413345036857},{"$f":"AM62-AM71-AM73-AM74","v":14444.963692951136},{"$f":"AN62-AN71-AN73-AN74","v":12563.618877470448},{"$f":"AO62-AO71-AO73-AO74","v":11846.298878377627},{"$f":"AP62-AP71-AP73-AP74","v":11898.662505717199},{"$f":"AQ62-AQ71-AQ73-AQ74","v":9419.5592872979778},{"$f":"AR62-AR71-AR73-AR74","v":5484.2087558194626},{"$f":"AS62-AS71-AS73-AS74","v":9250.5945776913941},{"$f":"AT62-AT71-AT73-AT74","v":15709.702539344287},{"$f":"AU62-AU71-AU73-AU74","v":24006.58873423823},{"$f":"AV62-AV71-AV73-AV74","v":25497.756771766919},{"$f":"AW62-AW71-AW73-AW74","v":21475.5901095724},{"$f":"AX62-AX71-AX73-AX74","v":16878.828209921525},{"$f":"AY62-AY71-AY73-AY74","v":13431.256785183377},{"$f":"AZ62-AZ71-AZ73-AZ74","v":9983.6853604452372},{"$f":"BA62-BA71-BA73-BA74","v":171265.65102556939},{"$f":"BB62-BB71-BB73-BB74","v":4413.137748425298},{"$f":"BC62-BC71-BC73-BC74","v":2689.3520360562206},{"$f":"BD62-BD71-BD73-BD74","v":-183.62415122558468},{"$f":"BE62-BE71-BE73-BE74","v":-1907.4098635946402},{"$f":"BF62-BF71-BF73-BF74","v":-1907.4098635946402},{"$f":"BG62-BG71-BG73-BG74","v":-1907.4098635946402},{"$f":"BH62-BH71-BH73-BH74","v":-183.62415122558468},{"$f":"BI62-BI71-BI73-BI74","v":7388.8520360562197},{"$f":"BJ62-BJ71-BJ73-BJ74","v":9079.2728745644163},{"$f":"BK62-BK71-BK73-BK74","v":9297.0562079296396},{"$f":"BL62-BL71-BL73-BL74","v":9474.4160809311907},{"$f":"BM62-BM71-BM73-BM74","v":8742.2617403632303},{"$f":"BN62-BN71-BN73-BN74","v":9174.1322161831158},{"$f":"BO62-BO71-BO73-BO74","v":8651.900606066316},{"$f":"BP62-BP71-BP73-BP74","v":4449.0116752780468},{"$f":"BQ62-BQ71-BQ73-BQ74","v":-60.93409365683965},{"$f":"BR62-BR71-BR73-BR74","v":2355.4517282150837},{"$f":"BS62-BS71-BS73-BS74","v":8239.9644524116284},{"$f":"BT62-BT71-BT73-BT74","v":17686.041122218292},{"$f":"BU62-BU71-BU73-BU74","v":22050.185347028764},{"$f":"BV62-BV71-BV73-BV74","v":18602.613922290609},{"$f":"BW62-BW71-BW73-BW74","v":15155.042497552469},{"$f":"BX62-BX71-BX73-BX74","v":12282.066310270679},{"$f":"BY62-BY71-BY73-BY74","v":7685.3044106198095},{"$f":"BZ62-BZ71-BZ73-BZ74","v":416947.96563340491},{"$f":"CA62-CA71-CA73-CA74","v":6386.1139357070961},{"$f":"CB62-CB71-CB73-CB74","v":5236.9234607943681},{"$f":"CC62-CC71-CC73-CC74","v":5236.9234607943681},{"$f":"CD62-CD71-CD73-CD74","v":5236.9234607943681},{"$f":"CE62-CE71-CE73-CE74","v":5236.9234607943681},{"$f":"CF62-CF71-CF73-CF74","v":5236.9234607943681},{"$f":"CG62-CG71-CG73-CG74","v":5236.9234607943681},{"$f":"CH62-CH71-CH73-CH74","v":15481.566310270679},{"$f":"CI62-CI71-CI73-CI74","v":25043.132429689613},{"$f":"CJ62-CJ71-CJ73-CJ74","v":26410.106237967553},{"$f":"CK62-CK71-CK73-CK74","v":26338.27563605638},{"$f":"CL62-CL71-CL73-CL74","v":22733.145108206667},{"$f":"CM62-CM71-CM73-CM74","v":19142.848921832025},{"$f":"CN62-CN71-CN73-CN74","v":19769.807786627949},{"$f":"CO62-CO71-CO73-CO74","v":18439.895043121454},{"$f":"CP62-CP71-CP73-CP74","v":16228.330224011996},{"$f":"CQ62-CQ71-CQ73-CQ74","v":19420.120808427575},{"$f":"CR62-CR71-CR73-CR74","v":23580.847820255036},{"$f":"CS62-CS71-CS73-CS74","v":32452.329252605345},{"$f":"CT62-CT71-CT73-CT74","v":32794.306815221302},{"$f":"CU62-CU71-CU73-CU74","v":27221.542484135982},{"$f":"CV62-CV71-CV73-CV74","v":24923.16153431054},{"$f":"CW62-CW71-CW73-CW74","v":19177.209159746959},{"$f":"CX62-CX71-CX73-CX74","v":9983.6853604452372}]
[]
["FORÇA PRODUÇÃO E VENDAS"]
["Período Tarifário",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D78","v":"V"},{"$f":"E78","v":"SV"},{"$f":"F78","v":"SV"},{"$f":"G78","v":"SV"},{"$f":"H78","v":"SV"},{"$f":"I78","v":"SV"},{"$f":"J78","v":"C"},{"$f":"K78","v":"C"},{"$f":"L78","v":"C"},{"$f":"M78","v":"C"},{"$f":"N78","v":"C"},{"$f":"O78","v":"C"},{"$f":"P78","v":"C"},{"$f":"Q78","v":"C"},{"$f":"R78","v":"C"},{"$f":"S78","v":"C"},{"$f":"T78","v":"C"},{"$f":"U78","v":"P"},{"$f":"V78","v":"P"},{"$f":"W78","v":"P"},{"$f":"X78","v":"P"},{"$f":"Y78","v":"V"},{"$f":"Z78","v":"V"},{"$f":"AA78","v":"V"}]
[]
["Produção"]
["Força Produção Fotovoltaica líquida de perdas DC",{"$f":"4*AB81+4*BA81+16*C81+BZ81*4","v":1105999.7200000002},{"$f":"SUM(D81:AA81)","v":39499.990000000005},{"$f":"'Produção Horária'!B16*1","v":0},{"$f":"'Produção Horária'!C16*1","v":0},{"$f":"'Produção Horária'!D16*1","v":0},{"$f":"'Produção Horária'!E16*1","v":0},{"$f":"'Produção Horária'!F16*1","v":0},{"$f":"'Produção Horária'!G16*1","v":0},{"$f":"'Produção Horária'!H16*1","v":0},{"$f":"'Produção Horária'!I16*1","v":0},{"$f":"'Produção Horária'!J16*1","v":283.40800000000002},{"$f":"'Produção Horária'!K16*1","v":1789.0129999999999},{"$f":"'Produção Horária'!L16*1","v":3161.7704999999996},{"$f":"'Produção Horária'!M16*1","v":5110.2004999999999},{"$f":"'Produção Horária'!N16*1","v":5712.4425000000001},{"$f":"'Produção Horária'!O16*1","v":5420.1779999999999},{"$f":"'Produção Horária'!P16*1","v":6040.1329999999998},{"$f":"'Produção Horária'!Q16*1","v":5579.5949999999993},{"$f":"'Produção Horária'!R16*1","v":4091.703},{"$f":"'Produção Horária'!S16*1","v":2152.1295},{"$f":"'Produção Horária'!T16*1","v":159.417},{"$f":"'Produção Horária'!U16*1","v":0},{"$f":"'Produção Horária'!V16*1","v":0},{"$f":"'Produção Horária'!W16*1","v":0},{"$f":"'Produção Horária'!X16*1","v":0},{"$f":"'Produção Horária'!Y16*1","v":0},{"$f":"SUM(AC81:AZ81)","v":39499.990000000005},{"$f":"D81","v":0},{"$f":"E81","v":0},0,0,0,0,0,0,283.40800000000002,1789.0129999999999,3161.7704999999996,5110.2004999999999,5712.4425000000001,5420.1779999999999,6040.1329999999998,5579.5949999999993,4091.703,2152.1295,159.417,0,0,0,{"$f":"Z81","v":0},{"$f":"AA81","v":0},{"$f":"SUM(BB81:BY81)","v":39499.990000000005},{"$f":"AC81","v":0},0,0,0,0,0,0,0,283.40800000000002,1789.0129999999999,3161.7704999999996,5110.2004999999999,5712.4425000000001,5420.1779999999999,6040.1329999999998,5579.5949999999993,4091.703,2152.1295,159.417,0,0,0,{"$f":"AY81","v":0},0,{"$f":"SUM(CA81:CX81)","v":39499.990000000005},{"$f":"BB81","v":0},0,0,0,0,0,0,0,283.40800000000002,1789.0129999999999,3161.7704999999996,5110.2004999999999,5712.4425000000001,5420.1779999999999,6040.1329999999998,5579.5949999999993,4091.703,2152.1295,159.417,0,0,0,0,0]
["Perdas AC",{"$f":"4*AB82+4*BA82+16*C82+BZ82*4","v":-37619.474476079988},{"$f":"SUM(D82:AA82)","v":-1343.5526598599997},{"$f":"Entradas!$E$51*D81*-1","v":0},{"$f":"Entradas!$E$51*E81*-1","v":0},{"$f":"Entradas!$E$51*F81*-1","v":0},{"$f":"Entradas!$E$51*G81*-1","v":0},{"$f":"Entradas!$E$51*H81*-1","v":0},{"$f":"Entradas!$E$51*I81*-1","v":0},{"$f":"Entradas!$E$51*J81*-1","v":0},{"$f":"Entradas!$E$51*K81*-1","v":0},{"$f":"Entradas!$E$51*L81*-1","v":-9.639839711999997},{"$f":"Entradas!$E$51*M81*-1","v":-60.851488181999976},{"$f":"Entradas!$E$51*N81*-1","v":-107.54446178699995},{"$f":"Entradas!$E$51*O81*-1","v":-173.81835980699995},{"$f":"Entradas!$E$51*P81*-1","v":-194.30301919499993},{"$f":"Entradas!$E$51*Q81*-1","v":-184.36193449199993},{"$f":"Entradas!$E$51*R81*-1","v":-205.44908386199992},{"$f":"Entradas!$E$51*S81*-1","v":-189.78434432999993},{"$f":"Entradas!$E$51*T81*-1","v":-139.17518584199996},{"$f":"Entradas!$E$51*U81*-1","v":-73.202532812999976},{"$f":"Entradas!$E$51*V81*-1","v":-5.4224098379999983},{"$f":"Entradas!$E$51*W81*-1","v":0},{"$f":"Entradas!$E$51*X81*-1","v":0},{"$f":"Entradas!$E$51*Y81*-1","v":0},{"$f":"Entradas!$E$51*Z81*-1","v":0},{"$f":"Entradas!$E$51*AA81*-1","v":0},{"$f":"SUM(AC82:AZ82)","v":-1343.5526598599997},{"$f":"Entradas!$E$51*AC81*-1","v":0},{"$f":"Entradas!$E$51*AD81*-1","v":0},{"$f":"Entradas!$E$51*AE81*-1","v":0},{"$f":"Entradas!$E$51*AF81*-1","v":0},{"$f":"Entradas!$E$51*AG81*-1","v":0},{"$f":"Entradas!$E$51*AH81*-1","v":0},{"$f":"Entradas!$E$51*AI81*-1","v":0},{"$f":"Entradas!$E$51*AJ81*-1","v":0},{"$f":"Entradas!$E$51*AK81*-1","v":-9.639839711999997},{"$f":"Entradas!$E$51*AL81*-1","v":-60.851488181999976},{"$f":"Entradas!$E$51*AM81*-1","v":-107.54446178699995},{"$f":"Entradas!$E$51*AN81*-1","v":-173.81835980699995},{"$f":"Entradas!$E$51*AO81*-1","v":-194.30301919499993},{"$f":"Entradas!$E$51*AP81*-1","v":-184.36193449199993},{"$f":"Entradas!$E$51*AQ81*-1","v":-205.44908386199992},{"$f":"Entradas!$E$51*AR81*-1","v":-189.78434432999993},{"$f":"Entradas!$E$51*AS81*-1","v":-139.17518584199996},{"$f":"Entradas!$E$51*AT81*-1","v":-73.202532812999976},{"$f":"Entradas!$E$51*AU81*-1","v":-5.4224098379999983},{"$f":"Entradas!$E$51*AV81*-1","v":0},{"$f":"Entradas!$E$51*AW81*-1","v":0},{"$f":"Entradas!$E$51*AX81*-1","v":0},{"$f":"Entradas!$E$51*AY81*-1","v":0},{"$f":"Entradas!$E$51*AZ81*-1","v":0},{"$f":"SUM(BB82:BY82)","v":-1343.5526598599997},{"$f":"Entradas!$E$51*BB81*-1","v":0},{"$f":"Entradas!$E$51*BC81*-1","v":0},{"$f":"Entradas!$E$51*BD81*-1","v":0},{"$f":"Entradas!$E$51*BE81*-1","v":0},{"$f":"Entradas!$E$51*BF81*-1","v":0},{"$f":"Entradas!$E$51*BG81*-1","v":0},{"$f":"Entradas!$E$51*BH81*-1","v":0},{"$f":"Entradas!$E$51*BI81*-1","v":0},{"$f":"Entradas!$E$51*BJ81*-1","v":-9.639839711999997},{"$f":"Entradas!$E$51*BK81*-1","v":-60.851488181999976},{"$f":"Entradas!$E$51*BL81*-1","v":-107.54446178699995},{"$f":"Entradas!$E$51*BM81*-1","v":-173.81835980699995},{"$f":"Entradas!$E$51*BN81*-1","v":-194.30301919499993},{"$f":"Entradas!$E$51*BO81*-1","v":-184.36193449199993},{"$f":"Entradas!$E$51*BP81*-1","v":-205.44908386199992},{"$f":"Entradas!$E$51*BQ81*-1","v":-189.78434432999993},{"$f":"Entradas!$E$51*BR81*-1","v":-139.17518584199996},{"$f":"Entradas!$E$51*BS81*-1","v":-73.202532812999976},{"$f":"Entradas!$E$51*BT81*-1","v":-5.4224098379999983},{"$f":"Entradas!$E$51*BU81*-1","v":0},{"$f":"Entradas!$E$51*BV81*-1","v":0},{"$f":"Entradas!$E$51*BW81*-1","v":0},{"$f":"Entradas!$E$51*BX81*-1","v":0},{"$f":"Entradas!$E$51*BY81*-1","v":0},{"$f":"SUM(CA82:CX82)","v":-1343.5526598599997},{"$f":"Entradas!$E$51*CA81*-1","v":0},{"$f":"Entradas!$E$51*CB81*-1","v":0},{"$f":"Entradas!$E$51*CC81*-1","v":0},{"$f":"Entradas!$E$51*CD81*-1","v":0},{"$f":"Entradas!$E$51*CE81*-1","v":0},{"$f":"Entradas!$E$51*CF81*-1","v":0},{"$f":"Entradas!$E$51*CG81*-1","v":0},{"$f":"Entradas!$E$51*CH81*-1","v":0},{"$f":"Entradas!$E$51*CI81*-1","v":-9.639839711999997},{"$f":"Entradas!$E$51*CJ81*-1","v":-60.851488181999976},{"$f":"Entradas!$E$51*CK81*-1","v":-107.54446178699995},{"$f":"Entradas!$E$51*CL81*-1","v":-173.81835980699995},{"$f":"Entradas!$E$51*CM81*-1","v":-194.30301919499993},{"$f":"Entradas!$E$51*CN81*-1","v":-184.36193449199993},{"$f":"Entradas!$E$51*CO81*-1","v":-205.44908386199992},{"$f":"Entradas!$E$51*CP81*-1","v":-189.78434432999993},{"$f":"Entradas!$E$51*CQ81*-1","v":-139.17518584199996},{"$f":"Entradas!$E$51*CR81*-1","v":-73.202532812999976},{"$f":"Entradas!$E$51*CS81*-1","v":-5.4224098379999983},{"$f":"Entradas!$E$51*CT81*-1","v":0},{"$f":"Entradas!$E$51*CU81*-1","v":0},{"$f":"Entradas!$E$51*CV81*-1","v":0},{"$f":"Entradas!$E$51*CW81*-1","v":0},{"$f":"Entradas!$E$51*CX81*-1","v":0}]
["Produção PV líquida após cortes (curtailment)",{"$f":"4*AB83+4*BA83+16*C83+BZ83*4","v":1068380.24552392},{"$f":"SUM(D83:AA83)","v":38156.437340140001},{"$f":"D81+D82","v":0},{"$f":"E81+E82","v":0},{"$f":"F81+F82","v":0},{"$f":"G81+G82","v":0},{"$f":"H81+H82","v":0},{"$f":"I81+I82","v":0},{"$f":"J81+J82","v":0},{"$f":"K81+K82","v":0},{"$f":"L81+L82","v":273.76816028799999},{"$f":"M81+M82","v":1728.161511818},{"$f":"N81+N82","v":3054.2260382129998},{"$f":"O81+O82","v":4936.3821401929999},{"$f":"P81+P82","v":5518.1394808049999},{"$f":"Q81+Q82","v":5235.8160655080001},{"$f":"R81+R82","v":5834.6839161380003},{"$f":"S81+S82","v":5389.8106556699995},{"$f":"T81+T82","v":3952.5278141580002},{"$f":"U81+U82","v":2078.9269671870002},{"$f":"V81+V82","v":153.99459016200001},{"$f":"W81+W82","v":0},{"$f":"X81+X82","v":0},{"$f":"Y81+Y82","v":0},{"$f":"Z81+Z82","v":0},{"$f":"AA81+AA82","v":0},{"$f":"SUM(AC83:AZ83)","v":38156.437340140001},{"$f":"AC81+AC82","v":0},{"$f":"AD81+AD82","v":0},{"$f":"AE81+AE82","v":0},{"$f":"AF81+AF82","v":0},{"$f":"AG81+AG82","v":0},{"$f":"AH81+AH82","v":0},{"$f":"AI81+AI82","v":0},{"$f":"AJ81+AJ82","v":0},{"$f":"AK81+AK82","v":273.76816028799999},{"$f":"AL81+AL82","v":1728.161511818},{"$f":"AM81+AM82","v":3054.2260382129998},{"$f":"AN81+AN82","v":4936.3821401929999},{"$f":"AO81+AO82","v":5518.1394808049999},{"$f":"AP81+AP82","v":5235.8160655080001},{"$f":"AQ81+AQ82","v":5834.6839161380003},{"$f":"AR81+AR82","v":5389.8106556699995},{"$f":"AS81+AS82","v":3952.5278141580002},{"$f":"AT81+AT82","v":2078.9269671870002},{"$f":"AU81+AU82","v":153.99459016200001},{"$f":"AV81+AV82","v":0},{"$f":"AW81+AW82","v":0},{"$f":"AX81+AX82","v":0},{"$f":"AY81+AY82","v":0},{"$f":"AZ81+AZ82","v":0},38156.437340140001,{"$f":"BB81+BB82","v":0},{"$f":"BC81+BC82","v":0},{"$f":"BD81+BD82","v":0},{"$f":"BE81+BE82","v":0},{"$f":"BF81+BF82","v":0},{"$f":"BG81+BG82","v":0},{"$f":"BH81+BH82","v":0},{"$f":"BI81+BI82","v":0},{"$f":"BJ81+BJ82","v":273.76816028799999},{"$f":"BK81+BK82","v":1728.161511818},{"$f":"BL81+BL82","v":3054.2260382129998},{"$f":"BM81+BM82","v":4936.3821401929999},{"$f":"BN81+BN82","v":5518.1394808049999},{"$f":"BO81+BO82","v":5235.8160655080001},{"$f":"BP81+BP82","v":5834.6839161380003},{"$f":"BQ81+BQ82","v":5389.8106556699995},{"$f":"BR81+BR82","v":3952.5278141580002},{"$f":"BS81+BS82","v":2078.9269671870002},{"$f":"BT81+BT82","v":153.99459016200001},{"$f":"BU81+BU82","v":0},{"$f":"BV81+BV82","v":0},{"$f":"BW81+BW82","v":0},{"$f":"BX81+BX82","v":0},{"$f":"BY81+BY82","v":0},38156.437340140001,{"$f":"CA81+CA82","v":0},{"$f":"CB81+CB82","v":0},{"$f":"CC81+CC82","v":0},{"$f":"CD81+CD82","v":0},{"$f":"CE81+CE82","v":0},{"$f":"CF81+CF82","v":0},{"$f":"CG81+CG82","v":0},{"$f":"CH81+CH82","v":0},{"$f":"CI81+CI82","v":273.76816028799999},{"$f":"CJ81+CJ82","v":1728.161511818},{"$f":"CK81+CK82","v":3054.2260382129998},{"$f":"CL81+CL82","v":4936.3821401929999},{"$f":"CM81+CM82","v":5518.1394808049999},{"$f":"CN81+CN82","v":5235.8160655080001},{"$f":"CO81+CO82","v":5834.6839161380003},{"$f":"CP81+CP82","v":5389.8106556699995},{"$f":"CQ81+CQ82","v":3952.5278141580002},{"$f":"CR81+CR82","v":2078.9269671870002},{"$f":"CS81+CS82","v":153.99459016200001},{"$f":"CT81+CT82","v":0},{"$f":"CU81+CU82","v":0},{"$f":"CV81+CV82","v":0},{"$f":"CW81+CW82","v":0},{"$f":"CX81+CX82","v":0}]
["Produção PV utilizada internamente",-38808,{"$f":"SUM(D84:AA84)","v":-1386},{"$f":"IF(D83>Entradas!$E$81,Entradas!$E$81,D83)*-1","v":0},{"$f":"IF(E83>Entradas!$E$81,Entradas!$E$81,E83)*-1","v":0},{"$f":"IF(F83>Entradas!$E$81,Entradas!$E$81,F83)*-1","v":0},{"$f":"IF(G83>Entradas!$E$81,Entradas!$E$81,G83)*-1","v":0},{"$f":"IF(H83>Entradas!$E$81,Entradas!$E$81,H83)*-1","v":0},{"$f":"IF(I83>Entradas!$E$81,Entradas!$E$81,I83)*-1","v":0},{"$f":"IF(J83>Entradas!$E$81,Entradas!$E$81,J83)*-1","v":0},{"$f":"IF(K83>Entradas!$E$81,Entradas!$E$81,K83)*-1","v":0},{"$f":"IF(L83>Entradas!$E$81,Entradas!$E$81,L83)*-1","v":-126},{"$f":"IF(M83>Entradas!$E$81,Entradas!$E$81,M83)*-1","v":-126},{"$f":"IF(N83>Entradas!$E$81,Entradas!$E$81,N83)*-1","v":-126},{"$f":"IF(O83>Entradas!$E$81,Entradas!$E$81,O83)*-1","v":-126},{"$f":"IF(P83>Entradas!$E$81,Entradas!$E$81,P83)*-1","v":-126},{"$f":"IF(Q83>Entradas!$E$81,Entradas!$E$81,Q83)*-1","v":-126},{"$f":"IF(R83>Entradas!$E$81,Entradas!$E$81,R83)*-1","v":-126},{"$f":"IF(S83>Entradas!$E$81,Entradas!$E$81,S83)*-1","v":-126},{"$f":"IF(T83>Entradas!$E$81,Entradas!$E$81,T83)*-1","v":-126},{"$f":"IF(U83>Entradas!$E$81,Entradas!$E$81,U83)*-1","v":-126},{"$f":"IF(V83>Entradas!$E$81,Entradas!$E$81,V83)*-1","v":-126},{"$f":"IF(W83>Entradas!$E$81,Entradas!$E$81,W83)*-1","v":0},{"$f":"IF(X83>Entradas!$E$81,Entradas!$E$81,X83)*-1","v":0},{"$f":"IF(Y83>Entradas!$E$81,Entradas!$E$81,Y83)*-1","v":0},{"$f":"IF(Z83>Entradas!$E$81,Entradas!$E$81,Z83)*-1","v":0},{"$f":"IF(AA83>Entradas!$E$81,Entradas!$E$81,AA83)*-1","v":0},{"$f":"SUM(AC84:AZ84)","v":-1386},{"$f":"IF(AC83>Entradas!$E$81,Entradas!$E$81,AC83)*-1","v":0},{"$f":"IF(AD83>Entradas!$E$81,Entradas!$E$81,AD83)*-1","v":0},{"$f":"IF(AE83>Entradas!$E$81,Entradas!$E$81,AE83)*-1","v":0},{"$f":"IF(AF83>Entradas!$E$81,Entradas!$E$81,AF83)*-1","v":0},{"$f":"IF(AG83>Entradas!$E$81,Entradas!$E$81,AG83)*-1","v":0},{"$f":"IF(AH83>Entradas!$E$81,Entradas!$E$81,AH83)*-1","v":0},{"$f":"IF(AI83>Entradas!$E$81,Entradas!$E$81,AI83)*-1","v":0},{"$f":"IF(AJ83>Entradas!$E$81,Entradas!$E$81,AJ83)*-1","v":0},{"$f":"IF(AK83>Entradas!$E$81,Entradas!$E$81,AK83)*-1","v":-126},{"$f":"IF(AL83>Entradas!$E$81,Entradas!$E$81,AL83)*-1","v":-126},{"$f":"IF(AM83>Entradas!$E$81,Entradas!$E$81,AM83)*-1","v":-126},{"$f":"IF(AN83>Entradas!$E$81,Entradas!$E$81,AN83)*-1","v":-126},{"$f":"IF(AO83>Entradas!$E$81,Entradas!$E$81,AO83)*-1","v":-126},{"$f":"IF(AP83>Entradas!$E$81,Entradas!$E$81,AP83)*-1","v":-126},{"$f":"IF(AQ83>Entradas!$E$81,Entradas!$E$81,AQ83)*-1","v":-126},{"$f":"IF(AR83>Entradas!$E$81,Entradas!$E$81,AR83)*-1","v":-126},{"$f":"IF(AS83>Entradas!$E$81,Entradas!$E$81,AS83)*-1","v":-126},{"$f":"IF(AT83>Entradas!$E$81,Entradas!$E$81,AT83)*-1","v":-126},{"$f":"IF(AU83>Entradas!$E$81,Entradas!$E$81,AU83)*-1","v":-126},{"$f":"IF(AV83>Entradas!$E$81,Entradas!$E$81,AV83)*-1","v":0},{"$f":"IF(AW83>Entradas!$E$81,Entradas!$E$81,AW83)*-1","v":0},{"$f":"IF(AX83>Entradas!$E$81,Entradas!$E$81,AX83)*-1","v":0},{"$f":"IF(AY83>Entradas!$E$81,Entradas!$E$81,AY83)*-1","v":0},{"$f":"IF(AZ83>Entradas!$E$81,Entradas!$E$81,AZ83)*-1","v":0},{"$f":"SUM(BB84:BY84)","v":-1386},{"$f":"IF(BB83>Entradas!$E$81,Entradas!$E$81,BB83)*-1","v":0},{"$f":"IF(BC83>Entradas!$E$81,Entradas!$E$81,BC83)*-1","v":0},{"$f":"IF(BD83>Entradas!$E$81,Entradas!$E$81,BD83)*-1","v":0},{"$f":"IF(BE83>Entradas!$E$81,Entradas!$E$81,BE83)*-1","v":0},{"$f":"IF(BF83>Entradas!$E$81,Entradas!$E$81,BF83)*-1","v":0},{"$f":"IF(BG83>Entradas!$E$81,Entradas!$E$81,BG83)*-1","v":0},{"$f":"IF(BH83>Entradas!$E$81,Entradas!$E$81,BH83)*-1","v":0},{"$f":"IF(BI83>Entradas!$E$81,Entradas!$E$81,BI83)*-1","v":0},{"$f":"IF(BJ83>Entradas!$E$81,Entradas!$E$81,BJ83)*-1","v":-126},{"$f":"IF(BK83>Entradas!$E$81,Entradas!$E$81,BK83)*-1","v":-126},{"$f":"IF(BL83>Entradas!$E$81,Entradas!$E$81,BL83)*-1","v":-126},{"$f":"IF(BM83>Entradas!$E$81,Entradas!$E$81,BM83)*-1","v":-126},{"$f":"IF(BN83>Entradas!$E$81,Entradas!$E$81,BN83)*-1","v":-126},{"$f":"IF(BO83>Entradas!$E$81,Entradas!$E$81,BO83)*-1","v":-126},{"$f":"IF(BP83>Entradas!$E$81,Entradas!$E$81,BP83)*-1","v":-126},{"$f":"IF(BQ83>Entradas!$E$81,Entradas!$E$81,BQ83)*-1","v":-126},{"$f":"IF(BR83>Entradas!$E$81,Entradas!$E$81,BR83)*-1","v":-126},{"$f":"IF(BS83>Entradas!$E$81,Entradas!$E$81,BS83)*-1","v":-126},{"$f":"IF(BT83>Entradas!$E$81,Entradas!$E$81,BT83)*-1","v":-126},{"$f":"IF(BU83>Entradas!$E$81,Entradas!$E$81,BU83)*-1","v":0},{"$f":"IF(BV83>Entradas!$E$81,Entradas!$E$81,BV83)*-1","v":0},{"$f":"IF(BW83>Entradas!$E$81,Entradas!$E$81,BW83)*-1","v":0},{"$f":"IF(BX83>Entradas!$E$81,Entradas!$E$81,BX83)*-1","v":0},{"$f":"IF(BY83>Entradas!$E$81,Entradas!$E$81,BY83)*-1","v":0},{"$f":"SUM(CA84:CX84)","v":-1386},{"$f":"IF(CA83>Entradas!$E$81,Entradas!$E$81,CA83)*-1","v":0},{"$f":"IF(CB83>Entradas!$E$81,Entradas!$E$81,CB83)*-1","v":0},{"$f":"IF(CC83>Entradas!$E$81,Entradas!$E$81,CC83)*-1","v":0},{"$f":"IF(CD83>Entradas!$E$81,Entradas!$E$81,CD83)*-1","v":0},{"$f":"IF(CE83>Entradas!$E$81,Entradas!$E$81,CE83)*-1","v":0},{"$f":"IF(CF83>Entradas!$E$81,Entradas!$E$81,CF83)*-1","v":0},{"$f":"IF(CG83>Entradas!$E$81,Entradas!$E$81,CG83)*-1","v":0},{"$f":"IF(CH83>Entradas!$E$81,Entradas!$E$81,CH83)*-1","v":0},{"$f":"IF(CI83>Entradas!$E$81,Entradas!$E$81,CI83)*-1","v":-126},{"$f":"IF(CJ83>Entradas!$E$81,Entradas!$E$81,CJ83)*-1","v":-126},{"$f":"IF(CK83>Entradas!$E$81,Entradas!$E$81,CK83)*-1","v":-126},{"$f":"IF(CL83>Entradas!$E$81,Entradas!$E$81,CL83)*-1","v":-126},{"$f":"IF(CM83>Entradas!$E$81,Entradas!$E$81,CM83)*-1","v":-126},{"$f":"IF(CN83>Entradas!$E$81,Entradas!$E$81,CN83)*-1","v":-126},{"$f":"IF(CO83>Entradas!$E$81,Entradas!$E$81,CO83)*-1","v":-126},{"$f":"IF(CP83>Entradas!$E$81,Entradas!$E$81,CP83)*-1","v":-126},{"$f":"IF(CQ83>Entradas!$E$81,Entradas!$E$81,CQ83)*-1","v":-126},{"$f":"IF(CR83>Entradas!$E$81,Entradas!$E$81,CR83)*-1","v":-126},{"$f":"IF(CS83>Entradas!$E$81,Entradas!$E$81,CS83)*-1","v":-126},{"$f":"IF(CT83>Entradas!$E$81,Entradas!$E$81,CT83)*-1","v":0},{"$f":"IF(CU83>Entradas!$E$81,Entradas!$E$81,CU83)*-1","v":0},{"$f":"IF(CV83>Entradas!$E$81,Entradas!$E$81,CV83)*-1","v":0},{"$f":"IF(CW83>Entradas!$E$81,Entradas!$E$81,CW83)*-1","v":0},{"$f":"IF(CX83>Entradas!$E$81,Entradas!$E$81,CX83)*-1","v":0}]
["Produção PV líquida disponível",1029572.24552392,{"$f":"SUM(D85:AA85)","v":36770.437340140001},{"$f":"D83+D84","v":0},{"$f":"E83+E84","v":0},0,0,0,0,0,0,147.76816028799999,1602.161511818,2928.2260382129998,4810.3821401929999,5392.1394808049999,5109.8160655080001,5708.6839161380003,5263.8106556699995,3826.5278141580002,1952.9269671870002,27.994590162000009,0,0,0,0,0,{"$f":"SUM(AC85:AZ85)","v":36770.437340140001},{"$f":"AC83+AC84","v":0},{"$f":"AD83+AD84","v":0},0,0,0,0,0,0,147.76816028799999,1602.161511818,2928.2260382129998,4810.3821401929999,5392.1394808049999,5109.8160655080001,5708.6839161380003,5263.8106556699995,3826.5278141580002,1952.9269671870002,27.994590162000009,0,0,0,0,0,{"$f":"SUM(BB85:BY85)","v":36770.437340140001},{"$f":"BB83+BB84","v":0},{"$f":"BC83+BC84","v":0},0,0,0,0,0,0,147.76816028799999,1602.161511818,2928.2260382129998,4810.3821401929999,5392.1394808049999,5109.8160655080001,5708.6839161380003,5263.8106556699995,3826.5278141580002,1952.9269671870002,27.994590162000009,0,0,0,0,0,{"$f":"SUM(CA85:CX85)","v":36770.437340140001},{"$f":"CA83+CA84","v":0},{"$f":"CB83+CB84","v":0},0,0,0,0,0,0,147.76816028799999,1602.161511818,2928.2260382129998,4810.3821401929999,5392.1394808049999,5109.8160655080001,5708.6839161380003,5263.8106556699995,3826.5278141580002,1952.9269671870002,27.994590162000009,0,0,0,0,0]
[]
["Armazenamento e Venda"]
["Força Produção PV vendida diretamente à EDA",{"$f":"4*AB88+4*BA88+16*C88+BZ88*4","v":997594.00959402847},{"$f":"SUM(D88:AA88)","v":36770.437340140001},{"$f":"IF(D75<0,0,IF(D75>D85,D85,D75))","v":0},{"$f":"IF(E75<0,0,IF(E75>E85,E85,E75))","v":0},0,0,0,0,0,0,147.76816028799999,1602.161511818,2928.2260382129998,4810.3821401929999,5392.1394808049999,5109.8160655080001,5708.6839161380003,5263.8106556699995,3826.5278141580002,1952.9269671870002,27.994590162000009,0,0,0,0,0,{"$f":"SUM(AC88:AZ88)","v":36770.437340140001},{"$f":"IF(AC75<0,0,IF(AC75>AC85,AC85,AC75))","v":0},{"$f":"IF(AD75<0,0,IF(AD75>AD85,AD85,AD75))","v":0},0,0,0,0,0,0,147.76816028799999,1602.161511818,2928.2260382129998,4810.3821401929999,5392.1394808049999,5109.8160655080001,5708.6839161380003,5263.8106556699995,3826.5278141580002,1952.9269671870002,27.994590162000009,0,0,0,0,0,{"$f":"SUM(BB88:BY88)","v":28775.878357667127},{"$f":"IF(BB75<0,0,IF(BB75>BB85,BB85,BB75))","v":0},0,0,0,0,0,0,0,147.76816028799999,1602.161511818,2928.2260382129998,4810.3821401929999,5392.1394808049999,5109.8160655080001,4449.0116752780468,0,2355.4517282150837,1952.9269671870002,27.994590162000009,0,0,0,0,0,{"$f":"SUM(CA88:CX88)","v":36770.437340140001},{"$f":"IF(CA75<0,0,IF(CA75>CA85,CA85,CA75))","v":0},{"$f":"IF(CB75<0,0,IF(CB75>CB85,CB85,CB75))","v":0},0,0,0,0,0,0,147.76816028799999,1602.161511818,2928.2260382129998,4810.3821401929999,5392.1394808049999,5109.8160655080001,5708.6839161380003,5263.8106556699995,3826.5278141580002,1952.9269671870002,27.994590162000009,0,0,0,0,0]
["Procura líquida após venda de produção PV",{"$f":"B75-B88","v":9029329.844200518},{"$f":"C75-C88","v":380177.52829326491},6386.1139357070961,5236.9234607943681,5236.9234607943681,5236.9234607943681,5236.9234607943681,5236.9234607943681,5236.9234607943681,15481.566310270679,24895.364269401613,24807.944726149552,23410.049597843379,17922.762968013667,13750.709441027026,14659.99172111995,12731.211126983453,10964.519568341995,15593.592994269575,21627.920853068037,32424.334662443343,32794.306815221302,27221.542484135982,24923.16153431054,19177.209159746959,9983.6853604452372,213955.04691590273,5486.1139357070961,4413.137748425298,2114.7567985998639,965.56632368713599,390.97108623079384,390.97108623079384,2114.7567985998639,9687.2329858816684,10904.480901558192,10616.251833218857,11516.737654738135,7753.2367372774479,6454.1593975726273,6788.8464402091986,3710.8753711599775,220.39810014946306,5424.0667635333939,13756.775572157287,23978.594144076229,25497.756771766919,21475.5901095724,16878.828209921525,13431.256785183377,9983.6853604452372,142489.77266790226,4413.137748425298,2689.3520360562206,-183.62415122558468,-1907.4098635946402,-1907.4098635946402,-1907.4098635946402,-183.62415122558468,7388.8520360562197,8931.5047142764161,7694.8946961116399,6546.1900427181909,3931.8796001702303,3781.9927353781159,{"$f":"BO75-BO88","v":3542.0845405583159},0,-60.93409365683965,0,6287.0374852246277,17658.046532056291,22050.185347028764,18602.613922290609,15155.042497552469,12282.066310270679,7685.3044106198095,380177.52829326491,6386.1139357070961,5236.9234607943681,5236.9234607943681,5236.9234607943681,5236.9234607943681,5236.9234607943681,5236.9234607943681,15481.566310270679,24895.364269401613,24807.944726149552,23410.049597843379,17922.762968013667,13750.709441027026,14659.99172111995,12731.211126983453,10964.519568341995,15593.592994269575,21627.920853068037,32424.334662443343,32794.306815221302,27221.542484135982,24923.16153431054,19177.209159746959,9983.6853604452372]
[]
["Resumo"]
["Produção",{"$f":"B83","v":1068380.24552392},{"$f":"SUM(D92:AA92)","v":38156.437340140001},{"$f":"D83","v":0},0,0,0,0,0,0,0,273.76816028799999,1728.161511818,3054.2260382129998,4936.3821401929999,5518.1394808049999,5235.8160655080001,5834.6839161380003,5389.8106556699995,3952.5278141580002,2078.9269671870002,153.99459016200001,0,0,0,0,0,38156.437340140001,0,0,0,0,0,0,0,{"$f":"AJ83","v":0},273.76816028799999,1728.161511818,3054.2260382129998,4936.3821401929999,5518.1394808049999,5235.8160655080001,5834.6839161380003,5389.8106556699995,3952.5278141580002,2078.9269671870002,153.99459016200001,0,0,0,0,0,38156.437340140001,0,0,0,0,0,0,0,0,273.76816028799999,1728.161511818,3054.2260382129998,4936.3821401929999,5518.1394808049999,5235.8160655080001,{"$f":"BP83","v":5834.6839161380003},5389.8106556699995,3952.5278141580002,2078.9269671870002,153.99459016200001,0,0,0,0,0,38156.437340140001,0,0,0,0,0,0,0,0,273.76816028799999,1728.161511818,3054.2260382129998,4936.3821401929999,5518.1394808049999,5235.8160655080001,5834.6839161380003,5389.8106556699995,3952.5278141580002,2078.9269671870002,153.99459016200001,0,0,0,0,0]
["Utilização",{"$f":"B84","v":-38808},{"$f":"C84","v":-1386},{"$f":"D84","v":0},0,0,0,0,0,0,0,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,0,0,0,0,0,-1386,0,0,0,0,0,0,0,0,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,0,0,0,0,0,-1386,0,0,0,0,0,0,0,0,-126,-126,-126,-126,-126,-126,{"$f":"BP84","v":-126},-126,-126,-126,-126,0,0,0,0,0,-1386,0,0,0,0,0,0,0,0,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,0,0,0,0,0]
["Total Vendido à EDA",{"$f":"4*AB94+4*BA94+16*C94+BZ94*4","v":997594.00959402847},{"$f":"SUM(D94:AA94)","v":36770.437340140001},{"$f":"D88","v":0},{"$f":"E88","v":0},0,0,0,0,0,0,147.76816028799999,1602.161511818,2928.2260382129998,4810.3821401929999,5392.1394808049999,5109.8160655080001,5708.6839161380003,5263.8106556699995,3826.5278141580002,1952.9269671870002,27.994590162000009,0,0,0,0,0,36770.437340140001,0,0,0,0,0,0,0,0,147.76816028799999,1602.161511818,2928.2260382129998,4810.3821401929999,5392.1394808049999,5109.8160655080001,5708.6839161380003,5263.8106556699995,3826.5278141580002,1952.9269671870002,27.994590162000009,0,0,0,0,0,28775.878357667127,0,0,0,0,0,0,0,0,147.76816028799999,1602.161511818,2928.2260382129998,4810.3821401929999,5392.1394808049999,5109.8160655080001,4449.0116752780468,{"$f":"BQ88","v":0},2355.4517282150837,1952.9269671870002,27.994590162000009,0,0,0,0,0,36770.437340140001,0,0,0,0,0,0,0,0,147.76816028799999,1602.161511818,2928.2260382129998,4810.3821401929999,5392.1394808049999,5109.8160655080001,5708.6839161380003,5263.8106556699995,3826.5278141580002,1952.9269671870002,27.994590162000009,0,0,0,0,0]
["  Ponta",39618.431146980001,{"$f":"SUM(D95:AA95)","v":1980.9215573490001},{"$f":"IF(D78=\"P\",D94,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1952.9269671870002,27.994590162000009,0,0,0,0,0,{"$f":"SUM(AC95:AZ95)","v":0},{"$f":"IF(AC78=\"P\",AC94,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB95:BY95)","v":0},{"$f":"IF(BB78=\"P\",BB94,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA95:CX95)","v":1980.9215573490001},{"$f":"IF(CA78=\"P\",CA94,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1952.9269671870002,27.994590162000009,0,0,0,0,0]
["  Cheia",792598.34640137199,34789.515782791001,{"$f":"IF(D78=\"C\",D94,0)","v":0},0,0,0,0,0,0,0,147.76816028799999,1602.161511818,2928.2260382129998,4810.3821401929999,5392.1394808049999,5109.8160655080001,5708.6839161380003,5263.8106556699995,3826.5278141580002,0,0,0,0,0,0,0,24202.007686388002,{"$f":"IF(AC78=\"C\",AC94,0)","v":0},0,0,0,0,0,0,0,0,0,2928.2260382129998,4810.3821401929999,5392.1394808049999,0,0,5263.8106556699995,3826.5278141580002,1952.9269671870002,27.994590162000009,0,0,0,0,0,0,{"$f":"IF(BB78=\"C\",BB94,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34789.515782791001,{"$f":"IF(CA78=\"C\",CA94,0)","v":0},0,0,0,0,0,0,0,147.76816028799999,1602.161511818,2928.2260382129998,4810.3821401929999,5392.1394808049999,5109.8160655080001,5708.6839161380003,5263.8106556699995,3826.5278141580002,0,0,0,0,0,0,0]
["  Vazio",165377.2320456765,0,{"$f":"IF(D78=\"V\",D94,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12568.429653752,{"$f":"IF(AC78=\"V\",AC94,0)","v":0},0,0,0,0,0,0,0,147.76816028799999,1602.161511818,0,0,0,5109.8160655080001,5708.6839161380003,0,0,0,0,0,0,0,0,0,28775.878357667127,{"$f":"IF(BB78=\"V\",BB94,0)","v":0},0,0,0,0,0,0,0,147.76816028799999,1602.161511818,2928.2260382129998,4810.3821401929999,5392.1394808049999,5109.8160655080001,4449.0116752780468,0,2355.4517282150837,1952.9269671870002,27.994590162000009,0,0,0,0,0,0,{"$f":"IF(CA78=\"V\",CA94,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D78=\"SV\",D94,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC78=\"SV\",AC94,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB78=\"SV\",BB94,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA78=\"SV\",CA94,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Excedente Líquido de Produção Força",31978.235929891496,0,{"$f":"D92+D93-D94","v":0},{"$f":"E92+E93-E94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7994.558982472874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1259.6722408599535,{"$f":"BQ92+BQ93-BQ94","v":5263.8106556699995},1471.0760859429165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Percentagem de Excedente",{"$f":"IF(B99=0,0,B99/B92)","v":2.9931511803842625E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH99=0,0,AH99/AH92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.20952058262689838,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BN99=0,0,BN99/BN92)","v":0},0,0.21589382714903524,0.97662255540137577,0.37218614393389088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CT99=0,0,CT99/CT92)","v":0},0,0,0,0]
[]
["MARÇO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["PROCURA E PRODUÇÃO DE ENERGIAS RENOVÁVEIS"]
[]
["Procura"]
["Procura Projetada (2028)",{"$f":"AB107*5+5*BA107+16*C107+BZ107*5","v":42458760.893269852},1440854.0376131108,46718.082674683705,45578.617243593857,45578.617243593857,45578.617243593857,45578.617243593857,45578.617243593857,45578.617243593857,52415.409830132929,62670.598709941565,67228.460434300927,70077.124012025553,70646.856727570485,68367.925865390775,68367.925865390775,68367.925865390775,68367.925865390775,68367.925865390775,68367.925865390775,72925.787589750136,72925.787589750136,67228.460434300927,64949.529572121253,59252.202416672008,50136.478967953233,1265946.0939408191,46718.082674683705,43869.419096959078,41590.488234779397,40451.02280368955,39881.290088144611,39881.290088144611,41590.488234779397,44439.151812504017,47287.815390228629,52985.142545677867,58112.736985582182,60391.66784776187,60961.400563306772,60391.66784776187,59252.202416672008,57543.004270037229,58112.736985582182,60391.66784776187,64379.796856576315,65519.262287666177,61531.133278851717,56973.271554492319,53554.875261222776,50136.478967953233,1174219.1267380866,43869.419096959078,42160.220950324307,39311.557372599702,37602.359225964938,37602.359225964938,37602.359225964938,39311.557372599702,42160.220950324307,44439.151812504017,47857.548105773567,51845.677114588005,55264.073407857555,56973.271554492319,55833.806123402479,52985.142545677867,50706.211683498164,51275.944399043088,52985.142545677867,58112.736985582182,62100.865994396634,58682.469701127091,55264.073407857555,52415.409830132929,47857.548105773567,1440854.0376131108,46718.082674683705,45578.617243593857,45578.617243593857,45578.617243593857,45578.617243593857,45578.617243593857,45578.617243593857,52415.409830132929,62670.598709941565,67228.460434300927,70077.124012025553,70646.856727570485,68367.925865390775,68367.925865390775,68367.925865390775,68367.925865390775,68367.925865390775,68367.925865390775,72925.787589750136,72925.787589750136,67228.460434300927,64949.529572121253,59252.202416672008,50136.478967953233]
["Estação de aterragem Google",{"$f":"AB108*5+5*BA108+16*C108+BZ108*5","v":2650500},{"$f":"SUM(D108:AA108)","v":85500},2500,2500,2500,2500,2500,2500,2500,{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"SUM(AC108:AZ108)","v":85500},{"$f":"D108","v":2500},2500,2500,2500,2500,2500,2500,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,85500,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ108","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,85500,2500,2500,2500,2500,2500,2500,2500,4000,4000,4000,4000,4000,4000,4000,{"$f":"BP108","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000]
["Autoconsumo",93744,{"$f":"SUM(D109:AA109)","v":3024},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"SUM(AC109:AZ109)","v":3024},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"SUM(BB109:BY109)","v":3024},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"BA109","v":3024},{"$f":"BB109","v":126},{"$f":"BC109","v":126},{"$f":"BD109","v":126},{"$f":"BE109","v":126},{"$f":"BF109","v":126},{"$f":"BG109","v":126},{"$f":"BH109","v":126},{"$f":"BI109","v":126},{"$f":"BJ109","v":126},{"$f":"BK109","v":126},{"$f":"BL109","v":126},{"$f":"BM109","v":126},{"$f":"BN109","v":126},{"$f":"BO109","v":126},{"$f":"BP109","v":126},{"$f":"BQ109","v":126},{"$f":"BR109","v":126},{"$f":"BS109","v":126},{"$f":"BT109","v":126},{"$f":"BU109","v":126},{"$f":"BV109","v":126},{"$f":"BW109","v":126},{"$f":"BX109","v":126},{"$f":"BY109","v":126}]
["Procura Total incluindo Autoconsumo",{"$f":"SUM(B107:B109)","v":45203004.893269852},1529378.0376131108,49344.082674683705,48204.617243593857,48204.617243593857,48204.617243593857,48204.617243593857,48204.617243593857,48204.617243593857,56541.409830132929,66796.598709941565,71354.460434300927,74203.124012025553,74772.856727570485,72493.925865390775,72493.925865390775,72493.925865390775,72493.925865390775,72493.925865390775,72493.925865390775,77051.787589750136,77051.787589750136,71354.460434300927,69075.529572121246,63378.202416672008,54262.478967953233,1354470.0939408191,49344.082674683705,46495.419096959078,44216.488234779397,43077.02280368955,42507.290088144611,{"$f":"SUM(AH107:AH109)","v":42507.290088144611},44216.488234779397,48565.151812504017,51413.815390228629,57111.142545677867,62238.736985582182,64517.66784776187,65087.400563306772,64517.66784776187,63378.202416672008,61669.004270037229,62238.736985582182,64517.66784776187,68505.796856576315,69645.262287666177,65657.133278851717,61099.271554492319,57680.875261222776,54262.478967953233,1262743.1267380866,46495.419096959078,44786.220950324307,41937.557372599702,40228.359225964938,40228.359225964938,40228.359225964938,41937.557372599702,46286.220950324307,48565.151812504017,51983.548105773567,55971.677114588005,59390.073407857555,{"$f":"SUM(BN107:BN109)","v":61099.271554492319},59959.806123402479,57111.142545677867,54832.211683498164,55401.944399043088,57111.142545677867,62238.736985582182,66226.865994396634,62808.469701127091,59390.073407857555,56541.409830132929,51983.548105773567,1529378.0376131108,49344.082674683705,48204.617243593857,48204.617243593857,48204.617243593857,48204.617243593857,48204.617243593857,48204.617243593857,56541.409830132929,66796.598709941565,71354.460434300927,74203.124012025553,74772.856727570485,72493.925865390775,72493.925865390775,72493.925865390775,72493.925865390775,72493.925865390775,72493.925865390775,77051.787589750136,{"$f":"SUM(CT107:CT109)","v":77051.787589750136},71354.460434300927,69075.529572121246,63378.202416672008,54262.478967953233]
[null,{"$f":"AB111*5+5*BA111+16*C111+BZ111*5","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(K110:V110)","v":855683.79249606631},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ110:AU110)","v":733760.99136945279},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI110:BT110)","v":669950.92722842132}]
["Produção Projetada de Energias Renováveis"]
["   Eólica",{"$f":"AB113*5+5*BA113+16*C113+BZ113*5","v":4261260},137460,6873,6873,6873,6873,6873,6873,6873,3436.5,3436.5,3436.5,3436.5,3436.5,3436.5,3436.5,3436.5,6873,6873,6873,6873,6873,6873,6873,6873,6873,137460,6873,6873,6873,6873,6873,6873,6873,3436.5,3436.5,3436.5,3436.5,3436.5,3436.5,3436.5,3436.5,6873,6873,6873,6873,6873,6873,6873,6873,6873,137460,6873,6873,6873,6873,6873,6873,6873,3436.5,3436.5,3436.5,3436.5,3436.5,3436.5,3436.5,3436.5,6873,6873,6873,6873,6873,6873,6873,6873,6873,137460,6873,6873,6873,6873,6873,6873,6873,3436.5,3436.5,3436.5,3436.5,3436.5,3436.5,3436.5,3436.5,6873,6873,6873,6873,6873,6873,6873,6873,6873]
["   Geotérmica",23064000,{"$f":"SUM(D114:AA114)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"SUM(AC114:AZ114)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"SUM(BB114:BY114)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"SUM(CA114:CX114)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000}]
["   Hídrica",2158803.9999999995,69638.838709677409,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,69638.838709677409,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,69638.838709677409,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,69638.838709677409,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924]
["   Solar (PV)",3816469.5987940631,{"$f":"SUM(D116:AA116)","v":123111.92254174396},{"$f":"Entradas!$E$43/Entradas!$E$31*D129","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*E129","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*F129","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*G129","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*H129","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*I129","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*J129","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*K129","v":168.87780869923728},{"$f":"Entradas!$E$43/Entradas!$E$31*L129","v":2870.9227478870339},{"$f":"Entradas!$E$43/Entradas!$E$31*M129","v":6375.137278396207},{"$f":"Entradas!$E$43/Entradas!$E$31*N129","v":11145.93537414966},{"$f":"Entradas!$E$43/Entradas!$E$31*O129","v":11547.020169810346},{"$f":"Entradas!$E$43/Entradas!$E$31*P129","v":16718.90306122449},{"$f":"Entradas!$E$43/Entradas!$E$31*Q129","v":17478.853200371057},{"$f":"Entradas!$E$43/Entradas!$E$31*R129","v":17922.157448206555},{"$f":"Entradas!$E$43/Entradas!$E$31*S129","v":16402.257169913417},{"$f":"Entradas!$E$43/Entradas!$E$31*T129","v":13468.005243764173},{"$f":"Entradas!$E$43/Entradas!$E$31*U129","v":6945.0998827561334},{"$f":"Entradas!$E$43/Entradas!$E$31*V129","v":2068.7531565656568},{"$f":"Entradas!$E$43/Entradas!$E$31*W129","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*X129","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*Y129","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*Z129","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*AA129","v":0},{"$f":"C116","v":123111.92254174396},{"$f":"D116","v":0},{"$f":"E116","v":0},{"$f":"F116","v":0},{"$f":"G116","v":0},{"$f":"H116","v":0},{"$f":"I116","v":0},{"$f":"J116","v":0},{"$f":"K116","v":168.87780869923728},{"$f":"L116","v":2870.9227478870339},{"$f":"M116","v":6375.137278396207},{"$f":"N116","v":11145.93537414966},{"$f":"O116","v":11547.020169810346},{"$f":"P116","v":16718.90306122449},{"$f":"Q116","v":17478.853200371057},{"$f":"R116","v":17922.157448206555},{"$f":"S116","v":16402.257169913417},{"$f":"T116","v":13468.005243764173},{"$f":"U116","v":6945.0998827561334},{"$f":"V116","v":2068.7531565656568},{"$f":"W116","v":0},{"$f":"X116","v":0},{"$f":"Y116","v":0},{"$f":"Z116","v":0},{"$f":"AA116","v":0},{"$f":"AB116","v":123111.92254174396},{"$f":"AC116","v":0},{"$f":"AD116","v":0},{"$f":"AE116","v":0},{"$f":"AF116","v":0},{"$f":"AG116","v":0},{"$f":"AH116","v":0},{"$f":"AI116","v":0},{"$f":"AJ116","v":168.87780869923728},{"$f":"AK116","v":2870.9227478870339},{"$f":"AL116","v":6375.137278396207},{"$f":"AM116","v":11145.93537414966},{"$f":"AN116","v":11547.020169810346},{"$f":"AO116","v":16718.90306122449},{"$f":"AP116","v":17478.853200371057},{"$f":"AQ116","v":17922.157448206555},{"$f":"AR116","v":16402.257169913417},{"$f":"AS116","v":13468.005243764173},{"$f":"AT116","v":6945.0998827561334},{"$f":"AU116","v":2068.7531565656568},{"$f":"AV116","v":0},{"$f":"AW116","v":0},{"$f":"AX116","v":0},{"$f":"AY116","v":0},{"$f":"AZ116","v":0},{"$f":"BA116","v":123111.92254174396},{"$f":"BB116","v":0},{"$f":"BC116","v":0},{"$f":"BD116","v":0},{"$f":"BE116","v":0},{"$f":"BF116","v":0},{"$f":"BG116","v":0},{"$f":"BH116","v":0},{"$f":"BI116","v":168.87780869923728},{"$f":"BJ116","v":2870.9227478870339},{"$f":"BK116","v":6375.137278396207},{"$f":"BL116","v":11145.93537414966},{"$f":"BM116","v":11547.020169810346},{"$f":"BN116","v":16718.90306122449},{"$f":"BO116","v":17478.853200371057},{"$f":"BP116","v":17922.157448206555},{"$f":"BQ116","v":16402.257169913417},{"$f":"BR116","v":13468.005243764173},{"$f":"BS116","v":6945.0998827561334},{"$f":"BT116","v":2068.7531565656568},{"$f":"BU116","v":0},{"$f":"BV116","v":0},{"$f":"BW116","v":0},{"$f":"BX116","v":0},{"$f":"BY116","v":0}]
["   Resíduos",2860000,97500,3000,3000,3000,3000,3000,3000,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,88500,4000,2000,2000,2000,2000,2000,2000,2000,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,74000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,3000,3000,3000,3000,3000,3000,4500,4500,4500,4500,4500,4500,4500,4500,97500,3000,3000,3000,3000,3000,3000,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500]
["   Biogás",48492.652173913055,2309.1739130434789,null,null,null,null,null,null,null,null,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2309.1739130434789,0,0,0,0,0,0,0,0,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,0,0,0,0]
["Produção Total Projetada de Renováveis",{"$f":"SUM(B113:B118)","v":36209026.250967972},{"$f":"SUM(C113:C118)","v":1174019.9351644649},{"$f":"SUM(D113:D118)","v":43774.618279569891},{"$f":"SUM(E113:E118)","v":43774.618279569891},{"$f":"SUM(F113:F118)","v":43774.618279569891},{"$f":"SUM(G113:G118)","v":43774.618279569891},{"$f":"SUM(H113:H118)","v":43774.618279569891},{"$f":"SUM(I113:I118)","v":43774.618279569891},{"$f":"SUM(J113:J118)","v":43774.618279569891},{"$f":"SUM(K113:K118)","v":42006.99608826913},{"$f":"SUM(L113:L118)","v":44901.47218687721},{"$f":"SUM(M113:M118)","v":48405.686717386387},{"$f":"SUM(N113:N118)","v":53176.484813139839},{"$f":"SUM(O113:O118)","v":53577.569608800528},{"$f":"SUM(P113:P118)","v":58749.452500214669},{"$f":"SUM(Q113:Q118)","v":59509.402639361237},{"$f":"SUM(R113:R118)","v":59952.706887196735},{"$f":"SUM(S113:S118)","v":61869.3066089036},{"$f":"SUM(T113:T118)","v":58935.054682754351},{"$f":"SUM(U113:U118)","v":52412.149321746314},{"$f":"SUM(V113:V118)","v":47535.802595555833},{"$f":"SUM(W113:W118)","v":45467.04943899018},{"$f":"SUM(X113:X118)","v":45274.618279569891},{"$f":"SUM(Y113:Y118)","v":45274.618279569891},{"$f":"SUM(Z113:Z118)","v":45274.618279569891},{"$f":"SUM(AA113:AA118)","v":45274.618279569891},{"$f":"SUM(AB113:AB118)","v":1162710.7612514214},{"$f":"SUM(AC113:AC118)","v":44774.618279569891},{"$f":"SUM(AD113:AD118)","v":42774.618279569891},{"$f":"SUM(AE113:AE118)","v":42774.618279569891},{"$f":"SUM(AF113:AF118)","v":42774.618279569891},{"$f":"SUM(AG113:AG118)","v":42774.618279569891},{"$f":"SUM(AH113:AH118)","v":42774.618279569891},{"$f":"SUM(AI113:AI118)","v":42774.618279569891},{"$f":"SUM(AJ113:AJ118)","v":39506.99608826913},{"$f":"SUM(AK113:AK118)","v":43209.041027456922},{"$f":"SUM(AL113:AL118)","v":48213.255557966098},{"$f":"SUM(AM113:AM118)","v":52984.053653719551},{"$f":"SUM(AN113:AN118)","v":53385.13844938024},{"$f":"SUM(AO113:AO118)","v":58557.021340794381},{"$f":"SUM(AP113:AP118)","v":59316.971479940948},{"$f":"SUM(AQ113:AQ118)","v":59760.275727776447},{"$f":"SUM(AR113:AR118)","v":61676.875449483312},{"$f":"SUM(AS113:AS118)","v":58742.623523334063},{"$f":"SUM(AT113:AT118)","v":52219.718162326026},{"$f":"SUM(AU113:AU118)","v":47343.371436135545},{"$f":"SUM(AV113:AV118)","v":45274.618279569891},{"$f":"SUM(AW113:AW118)","v":45274.618279569891},{"$f":"SUM(AX113:AX118)","v":45274.618279569891},{"$f":"SUM(AY113:AY118)","v":45274.618279569891},{"$f":"SUM(AZ113:AZ118)","v":45274.618279569891},{"$f":"SUM(BA113:BA118)","v":1148210.7612514214},{"$f":"SUM(BB113:BB118)","v":42774.618279569891},{"$f":"SUM(BC113:BC118)","v":42774.618279569891},{"$f":"SUM(BD113:BD118)","v":42774.618279569891},{"$f":"SUM(BE113:BE118)","v":42774.618279569891},{"$f":"SUM(BF113:BF118)","v":42774.618279569891},{"$f":"SUM(BG113:BG118)","v":42774.618279569891},{"$f":"SUM(BH113:BH118)","v":42774.618279569891},{"$f":"SUM(BI113:BI118)","v":39506.99608826913},{"$f":"SUM(BJ113:BJ118)","v":42209.041027456922},{"$f":"SUM(BK113:BK118)","v":45713.255557966098},{"$f":"SUM(BL113:BL118)","v":51484.053653719551},{"$f":"SUM(BM113:BM118)","v":51885.13844938024},{"$f":"SUM(BN113:BN118)","v":57057.021340794381},{"$f":"SUM(BO113:BO118)","v":57816.971479940948},{"$f":"SUM(BP113:BP118)","v":58260.275727776447},{"$f":"SUM(BQ113:BQ118)","v":60176.875449483312},{"$f":"SUM(BR113:BR118)","v":58742.623523334063},{"$f":"SUM(BS113:BS118)","v":52219.718162326026},{"$f":"SUM(BT113:BT118)","v":47343.371436135545},{"$f":"SUM(BU113:BU118)","v":45274.618279569891},{"$f":"SUM(BV113:BV118)","v":45274.618279569891},{"$f":"SUM(BW113:BW118)","v":45274.618279569891},{"$f":"SUM(BX113:BX118)","v":45274.618279569891},{"$f":"SUM(BY113:BY118)","v":45274.618279569891},{"$f":"SUM(BZ113:BZ118)","v":1174019.9351644649},{"$f":"SUM(CA113:CA118)","v":43774.618279569891},{"$f":"SUM(CB113:CB118)","v":43774.618279569891},{"$f":"SUM(CC113:CC118)","v":43774.618279569891},{"$f":"SUM(CD113:CD118)","v":43774.618279569891},{"$f":"SUM(CE113:CE118)","v":43774.618279569891},{"$f":"SUM(CF113:CF118)","v":43774.618279569891},{"$f":"SUM(CG113:CG118)","v":43774.618279569891},{"$f":"SUM(CH113:CH118)","v":42006.99608826913},{"$f":"SUM(CI113:CI118)","v":44901.47218687721},{"$f":"SUM(CJ113:CJ118)","v":48405.686717386387},{"$f":"SUM(CK113:CK118)","v":53176.484813139839},{"$f":"SUM(CL113:CL118)","v":53577.569608800528},{"$f":"SUM(CM113:CM118)","v":58749.452500214669},{"$f":"SUM(CN113:CN118)","v":59509.402639361237},{"$f":"SUM(CO113:CO118)","v":59952.706887196735},{"$f":"SUM(CP113:CP118)","v":61869.3066089036},{"$f":"SUM(CQ113:CQ118)","v":58935.054682754351},{"$f":"SUM(CR113:CR118)","v":52412.149321746314},{"$f":"SUM(CS113:CS118)","v":47535.802595555833},{"$f":"SUM(CT113:CT118)","v":45467.04943899018},{"$f":"SUM(CU113:CU118)","v":45274.618279569891},{"$f":"SUM(CV113:CV118)","v":45274.618279569891},{"$f":"SUM(CW113:CW118)","v":45274.618279569891},{"$f":"SUM(CX113:CX118)","v":45274.618279569891}]
[null,{"$f":"AB120*5+5*BA120+16*C120+BZ120*5","v":0}]
["Produção Mínima Não Renovável",2291520,{"$f":"SUM(D121:AA121)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"SUM(AC121:AZ121)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"SUM(BB121:BY121)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"SUM(CA121:CX121)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080}]
["Perdas",-3620902.625096797,-117401.99351644648,{"$f":"0.1*D119*-1","v":-4377.4618279569895},-4377.4618279569895,-4377.4618279569895,-4377.4618279569895,-4377.4618279569895,-4377.4618279569895,-4377.4618279569895,-4200.6996088269134,-4490.1472186877209,-4840.5686717386388,-5317.6484813139841,-5357.7569608800532,-5874.9452500214675,-5950.9402639361242,-5995.2706887196737,-6186.9306608903607,-5893.5054682754353,-5241.2149321746319,-4753.5802595555833,-4546.704943899018,-4527.4618279569895,-4527.4618279569895,-4527.4618279569895,-4527.4618279569895,-116271.07612514212,{"$f":"0.1*AC119*-1","v":-4477.4618279569895},-4277.4618279569895,-4277.4618279569895,-4277.4618279569895,-4277.4618279569895,-4277.4618279569895,-4277.4618279569895,-3950.6996088269134,-4320.9041027456924,-4821.3255557966104,-5298.4053653719557,-5338.5138449380247,-5855.7021340794381,-5931.6971479940948,-5976.0275727776452,-6167.6875449483314,-5874.2623523334069,-5221.9718162326026,-4734.3371436135549,-4527.4618279569895,-4527.4618279569895,-4527.4618279569895,-4527.4618279569895,-4527.4618279569895,-114821.07612514212,{"$f":"0.1*BB119*-1","v":-4277.4618279569895},-4277.4618279569895,-4277.4618279569895,-4277.4618279569895,-4277.4618279569895,-4277.4618279569895,-4277.4618279569895,-3950.6996088269134,-4220.9041027456924,-4571.3255557966104,-5148.4053653719557,-5188.5138449380247,-5705.7021340794381,-5781.6971479940948,-5826.0275727776452,-6017.6875449483314,-5874.2623523334069,-5221.9718162326026,-4734.3371436135549,-4527.4618279569895,-4527.4618279569895,-4527.4618279569895,-4527.4618279569895,-4527.4618279569895,-117401.99351644648,{"$f":"0.1*CA119*-1","v":-4377.4618279569895},-4377.4618279569895,-4377.4618279569895,-4377.4618279569895,-4377.4618279569895,-4377.4618279569895,-4377.4618279569895,-4200.6996088269134,-4490.1472186877209,-4840.5686717386388,-5317.6484813139841,-5357.7569608800532,-5874.9452500214675,-5950.9402639361242,-5995.2706887196737,-6186.9306608903607,-5893.5054682754353,-5241.2149321746319,-4753.5802595555833,-4546.704943899018,-4527.4618279569895,-4527.4618279569895,-4527.4618279569895,-4527.4618279569895]
["Procura Líquida Projetada (Excedente)",10323361.267398678,{"$f":"C110-C119-C121-C122","v":398840.09596509248},{"$f":"D110-D119-D121-D122","v":6866.9262230708027},{"$f":"E110-E119-E121-E122","v":5727.460791980955},{"$f":"F110-F119-F121-F122","v":5727.460791980955},{"$f":"G110-G119-G121-G122","v":5727.460791980955},{"$f":"H110-H119-H121-H122","v":5727.460791980955},{"$f":"I110-I119-I121-I122","v":5727.460791980955},{"$f":"J110-J119-J121-J122","v":5727.460791980955},{"$f":"K110-K119-K121-K122","v":15655.113350690712},{"$f":"L110-L119-L121-L122","v":23305.273741752077},{"$f":"M110-M119-M121-M122","v":24709.342388653178},{"$f":"N110-N119-N121-N122","v":23264.287680199697},{"$f":"O110-O119-O121-O122","v":23473.044079650012},{"$f":"P110-P119-P121-P122","v":16539.418615197574},{"$f":"Q110-Q119-Q121-Q122","v":15855.463489965663},{"$f":"R110-R119-R121-R122","v":15456.489666913712},{"$f":"S110-S119-S121-S122","v":13731.549917377535},{"$f":"T110-T119-T121-T122","v":16372.376650911858},{"$f":"U110-U119-U121-U122","v":22242.991475819093},{"$f":"V110-V119-V121-V122","v":31189.565253749886},{"$f":"W110-W119-W121-W122","v":33051.443094658971},{"$f":"X110-X119-X121-X122","v":27527.303982688027},{"$f":"Y110-Y119-Y121-Y122","v":25248.373120508346},{"$f":"Z110-Z119-Z121-Z122","v":19551.045965059107},{"$f":"AA110-AA119-AA121-AA122","v":10435.322516340331},{"$f":"AB110-AB119-AB121-AB122","v":234110.40881453984},{"$f":"AC110-AC119-AC121-AC122","v":5966.9262230708027},{"$f":"AD110-AD119-AD121-AD122","v":4918.2626453461762},{"$f":"AE110-AE119-AE121-AE122","v":2639.3317831664954},{"$f":"AF110-AF119-AF121-AF122","v":1499.8663520766477},{"$f":"AG110-AG119-AG121-AG122","v":930.13363653170927},{"$f":"AH110-AH119-AH121-AH122","v":930.13363653170927},{"$f":"AI110-AI119-AI121-AI122","v":2639.3317831664954},{"$f":"AJ110-AJ119-AJ121-AJ122","v":9928.8553330617997},{"$f":"AK110-AK119-AK121-AK122","v":9445.6784655173979},{"$f":"AL110-AL119-AL121-AL122","v":10639.21254350838},{"$f":"AM110-AM119-AM121-AM122","v":11473.088697234587},{"$f":"AN110-AN119-AN121-AN122","v":13391.043243319655},{"$f":"AO110-AO119-AO121-AO122","v":9306.0813565918288},{"$f":"AP110-AP119-AP121-AP122","v":8052.3935158150161},{"$f":"AQ110-AQ119-AQ121-AQ122","v":6513.954261673206},{"$f":"AR110-AR119-AR121-AR122","v":3079.8163655022481},{"$f":"AS110-AS119-AS121-AS122","v":6290.3758145815254},{"$f":"AT110-AT119-AT121-AT122","v":14439.921501668447},{"$f":"AU110-AU119-AU121-AU122","v":22816.762564054327},{"$f":"AV110-AV119-AV121-AV122","v":25818.105836053277},{"$f":"AW110-AW119-AW121-AW122","v":21829.976827238817},{"$f":"AX110-AX119-AX121-AX122","v":17272.115102879419},{"$f":"AY110-AY119-AY121-AY122","v":13853.718809609874},{"$f":"AZ110-AZ119-AZ121-AZ122","v":10435.322516340331},{"$f":"BA110-BA119-BA121-BA122","v":155433.44161180727},{"$f":"BB110-BB119-BB121-BB122","v":4918.2626453461762},{"$f":"BC110-BC119-BC121-BC122","v":3209.0644987114047},{"$f":"BD110-BD119-BD121-BD122","v":360.40092098679997},{"$f":"BE110-BE119-BE121-BE122","v":-1348.7972256479643},{"$f":"BF110-BF119-BF121-BF122","v":-1348.7972256479643},{"$f":"BG110-BG119-BG121-BG122","v":-1348.7972256479643},{"$f":"BH110-BH119-BH121-BH122","v":360.40092098679997},{"$f":"BI110-BI119-BI121-BI122","v":7649.9244708820897},{"$f":"BJ110-BJ119-BJ121-BJ122","v":7497.0148877927868},{"$f":"BK110-BK119-BK121-BK122","v":7761.6181036040789},{"$f":"BL110-BL119-BL121-BL122","v":6556.0288262404092},{"$f":"BM110-BM119-BM121-BM122","v":9613.4488034153401},{"$f":"BN110-BN119-BN121-BN122","v":6667.9523477773764},{"$f":"BO110-BO119-BO121-BO122","v":4844.5317914556254},{"$f":"BP110-BP119-BP121-BP122","v":1596.8943906790655},{"$f":"BQ110-BQ119-BQ121-BQ122","v":-2406.9762210368162},{"$f":"BR110-BR119-BR121-BR122","v":-546.41677195756802},{"$f":"BS110-BS119-BS121-BS122","v":7033.3961995844438},{"$f":"BT110-BT119-BT121-BT122","v":16549.702693060193},{"$f":"BU110-BU119-BU121-BU122","v":22399.709542783734},{"$f":"BV110-BV119-BV121-BV122","v":18981.313249514191},{"$f":"BW110-BW119-BW121-BW122","v":15562.916956244653},{"$f":"BX110-BX119-BX121-BX122","v":12714.253378520027},{"$f":"BY110-BY119-BY121-BY122","v":8156.391654160665},{"$f":"BZ110-BZ119-BZ121-BZ122","v":398840.09596509248},{"$f":"CA110-CA119-CA121-CA122","v":6866.9262230708027},{"$f":"CB110-CB119-CB121-CB122","v":5727.460791980955},{"$f":"CC110-CC119-CC121-CC122","v":5727.460791980955},{"$f":"CD110-CD119-CD121-CD122","v":5727.460791980955},{"$f":"CE110-CE119-CE121-CE122","v":5727.460791980955},{"$f":"CF110-CF119-CF121-CF122","v":5727.460791980955},{"$f":"CG110-CG119-CG121-CG122","v":5727.460791980955},{"$f":"CH110-CH119-CH121-CH122","v":15655.113350690712},{"$f":"CI110-CI119-CI121-CI122","v":23305.273741752077},{"$f":"CJ110-CJ119-CJ121-CJ122","v":24709.342388653178},{"$f":"CK110-CK119-CK121-CK122","v":23264.287680199697},{"$f":"CL110-CL119-CL121-CL122","v":23473.044079650012},{"$f":"CM110-CM119-CM121-CM122","v":16539.418615197574},{"$f":"CN110-CN119-CN121-CN122","v":15855.463489965663},{"$f":"CO110-CO119-CO121-CO122","v":15456.489666913712},{"$f":"CP110-CP119-CP121-CP122","v":13731.549917377535},{"$f":"CQ110-CQ119-CQ121-CQ122","v":16372.376650911858},{"$f":"CR110-CR119-CR121-CR122","v":22242.991475819093},{"$f":"CS110-CS119-CS121-CS122","v":31189.565253749886},{"$f":"CT110-CT119-CT121-CT122","v":33051.443094658971},{"$f":"CU110-CU119-CU121-CU122","v":27527.303982688027},{"$f":"CV110-CV119-CV121-CV122","v":25248.373120508346},{"$f":"CW110-CW119-CW121-CW122","v":19551.045965059107},{"$f":"CX110-CX119-CX121-CX122","v":10435.322516340331}]
[]
["FORÇA PRODUÇÃO E VENDAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Período Tarifário",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D126","v":"V"},{"$f":"E126","v":"SV"},{"$f":"F126","v":"SV"},{"$f":"G126","v":"SV"},{"$f":"H126","v":"SV"},{"$f":"I126","v":"SV"},{"$f":"J126","v":"C"},{"$f":"K126","v":"C"},{"$f":"L126","v":"C"},{"$f":"M126","v":"C"},{"$f":"N126","v":"C"},{"$f":"O126","v":"C"},{"$f":"P126","v":"C"},{"$f":"Q126","v":"C"},{"$f":"R126","v":"C"},{"$f":"S126","v":"C"},{"$f":"T126","v":"C"},{"$f":"U126","v":"P"},{"$f":"V126","v":"P"},{"$f":"W126","v":"P"},{"$f":"X126","v":"P"},{"$f":"Y126","v":"V"},{"$f":"Z126","v":"V"},{"$f":"AA126","v":"V"}]
[]
["Produção"]
["Força Produção Fotovoltaica líquida de perdas DC",{"$f":"AB129*5+5*BA129+16*C129+BZ129*5","v":1601184.348},{"$f":"SUM(D129:AA129)","v":51651.108},{"$f":"'Produção Horária'!B17*1","v":0},{"$f":"'Produção Horária'!C17*1","v":0},{"$f":"'Produção Horária'!D17*1","v":0},{"$f":"'Produção Horária'!E17*1","v":0},{"$f":"'Produção Horária'!F17*1","v":0},{"$f":"'Produção Horária'!G17*1","v":0},{"$f":"'Produção Horária'!H17*1","v":0},{"$f":"'Produção Horária'!I17*1","v":70.852000000000004},{"$f":"'Produção Horária'!J17*1","v":1204.4840000000002},{"$f":"'Produção Horária'!K17*1","v":2674.663},{"$f":"'Produção Horária'!L17*1","v":4676.232},{"$f":"'Produção Horária'!M17*1","v":4844.5054999999993},{"$f":"'Produção Horária'!N17*1","v":7014.348},{"$f":"'Produção Horária'!O17*1","v":7333.1819999999989},{"$f":"'Produção Horária'!P17*1","v":7519.1684999999998},{"$f":"'Produção Horária'!Q17*1","v":6881.5004999999992},{"$f":"'Produção Horária'!R17*1","v":5650.4470000000001},{"$f":"'Produção Horária'!S17*1","v":2913.7885000000001},{"$f":"'Produção Horária'!T17*1","v":867.93700000000001},{"$f":"'Produção Horária'!U17*1","v":0},{"$f":"'Produção Horária'!V17*1","v":0},{"$f":"'Produção Horária'!W17*1","v":0},{"$f":"'Produção Horária'!X17*1","v":0},{"$f":"'Produção Horária'!Y17*1","v":0},{"$f":"SUM(AC129:AZ129)","v":51651.108},{"$f":"D129","v":0},0,0,0,0,0,0,70.852000000000004,1204.4840000000002,2674.663,4676.232,4844.5054999999993,7014.348,7333.1819999999989,7519.1684999999998,6881.5004999999992,5650.4470000000001,2913.7885000000001,867.93700000000001,0,0,0,0,0,{"$f":"SUM(BB129:BY129)","v":51651.108},{"$f":"AC129","v":0},0,0,0,0,0,0,70.852000000000004,1204.4840000000002,2674.663,4676.232,4844.5054999999993,7014.348,7333.1819999999989,7519.1684999999998,6881.5004999999992,5650.4470000000001,2913.7885000000001,867.93700000000001,0,0,0,0,0,{"$f":"SUM(CA129:CX129)","v":51651.108},{"$f":"BB129","v":0},0,0,0,0,0,0,70.852000000000004,1204.4840000000002,2674.663,4676.232,4844.5054999999993,7014.348,7333.1819999999989,7519.1684999999998,6881.5004999999992,5650.4470000000001,2913.7885000000001,867.93700000000001,0,0,0,0,0]
["Perdas AC",{"$f":"4*AB130+4*BA130+19*C130+BZ130*4","v":-54462.684412871982},{"$f":"SUM(D130:AA130)","v":-1756.8607875119992},{"$f":"Entradas!$E$51*D129*-1","v":0},{"$f":"Entradas!$E$51*E129*-1","v":0},{"$f":"Entradas!$E$51*F129*-1","v":0},{"$f":"Entradas!$E$51*G129*-1","v":0},{"$f":"Entradas!$E$51*H129*-1","v":0},{"$f":"Entradas!$E$51*I129*-1","v":0},{"$f":"Entradas!$E$51*J129*-1","v":0},{"$f":"Entradas!$E$51*K129*-1","v":-2.4099599279999993},{"$f":"Entradas!$E$51*L129*-1","v":-40.969318775999994},{"$f":"Entradas!$E$51*M129*-1","v":-90.975987281999977},{"$f":"Entradas!$E$51*N129*-1","v":-159.05735524799994},{"$f":"Entradas!$E$51*O129*-1","v":-164.78101007699993},{"$f":"Entradas!$E$51*P129*-1","v":-238.58603287199992},{"$f":"Entradas!$E$51*Q129*-1","v":-249.43085254799988},{"$f":"Entradas!$E$51*R129*-1","v":-255.75699735899991},{"$f":"Entradas!$E$51*S129*-1","v":-234.06735800699988},{"$f":"Entradas!$E$51*T129*-1","v":-192.19430425799993},{"$f":"Entradas!$E$51*U129*-1","v":-99.109602038999967},{"$f":"Entradas!$E$51*V129*-1","v":-29.522009117999989},{"$f":"Entradas!$E$51*W129*-1","v":0},{"$f":"Entradas!$E$51*X129*-1","v":0},{"$f":"Entradas!$E$51*Y129*-1","v":0},{"$f":"Entradas!$E$51*Z129*-1","v":0},{"$f":"Entradas!$E$51*AA129*-1","v":0},{"$f":"SUM(AC130:AZ130)","v":-1756.8607875119992},{"$f":"Entradas!$E$51*AC129*-1","v":0},{"$f":"Entradas!$E$51*AD129*-1","v":0},{"$f":"Entradas!$E$51*AE129*-1","v":0},{"$f":"Entradas!$E$51*AF129*-1","v":0},{"$f":"Entradas!$E$51*AG129*-1","v":0},{"$f":"Entradas!$E$51*AH129*-1","v":0},{"$f":"Entradas!$E$51*AI129*-1","v":0},{"$f":"Entradas!$E$51*AJ129*-1","v":-2.4099599279999993},{"$f":"Entradas!$E$51*AK129*-1","v":-40.969318775999994},{"$f":"Entradas!$E$51*AL129*-1","v":-90.975987281999977},{"$f":"Entradas!$E$51*AM129*-1","v":-159.05735524799994},{"$f":"Entradas!$E$51*AN129*-1","v":-164.78101007699993},{"$f":"Entradas!$E$51*AO129*-1","v":-238.58603287199992},{"$f":"Entradas!$E$51*AP129*-1","v":-249.43085254799988},{"$f":"Entradas!$E$51*AQ129*-1","v":-255.75699735899991},{"$f":"Entradas!$E$51*AR129*-1","v":-234.06735800699988},{"$f":"Entradas!$E$51*AS129*-1","v":-192.19430425799993},{"$f":"Entradas!$E$51*AT129*-1","v":-99.109602038999967},{"$f":"Entradas!$E$51*AU129*-1","v":-29.522009117999989},{"$f":"Entradas!$E$51*AV129*-1","v":0},{"$f":"Entradas!$E$51*AW129*-1","v":0},{"$f":"Entradas!$E$51*AX129*-1","v":0},{"$f":"Entradas!$E$51*AY129*-1","v":0},{"$f":"Entradas!$E$51*AZ129*-1","v":0},{"$f":"SUM(BB130:BY130)","v":-1756.8607875119992},{"$f":"Entradas!$E$51*BB129*-1","v":0},{"$f":"Entradas!$E$51*BC129*-1","v":0},{"$f":"Entradas!$E$51*BD129*-1","v":0},{"$f":"Entradas!$E$51*BE129*-1","v":0},{"$f":"Entradas!$E$51*BF129*-1","v":0},{"$f":"Entradas!$E$51*BG129*-1","v":0},{"$f":"Entradas!$E$51*BH129*-1","v":0},{"$f":"Entradas!$E$51*BI129*-1","v":-2.4099599279999993},{"$f":"Entradas!$E$51*BJ129*-1","v":-40.969318775999994},{"$f":"Entradas!$E$51*BK129*-1","v":-90.975987281999977},{"$f":"Entradas!$E$51*BL129*-1","v":-159.05735524799994},{"$f":"Entradas!$E$51*BM129*-1","v":-164.78101007699993},{"$f":"Entradas!$E$51*BN129*-1","v":-238.58603287199992},{"$f":"Entradas!$E$51*BO129*-1","v":-249.43085254799988},{"$f":"Entradas!$E$51*BP129*-1","v":-255.75699735899991},{"$f":"Entradas!$E$51*BQ129*-1","v":-234.06735800699988},{"$f":"Entradas!$E$51*BR129*-1","v":-192.19430425799993},{"$f":"Entradas!$E$51*BS129*-1","v":-99.109602038999967},{"$f":"Entradas!$E$51*BT129*-1","v":-29.522009117999989},{"$f":"Entradas!$E$51*BU129*-1","v":0},{"$f":"Entradas!$E$51*BV129*-1","v":0},{"$f":"Entradas!$E$51*BW129*-1","v":0},{"$f":"Entradas!$E$51*BX129*-1","v":0},{"$f":"Entradas!$E$51*BY129*-1","v":0},{"$f":"SUM(CA130:CX130)","v":-1756.8607875119992},{"$f":"Entradas!$E$51*CA129*-1","v":0},{"$f":"Entradas!$E$51*CB129*-1","v":0},{"$f":"Entradas!$E$51*CC129*-1","v":0},{"$f":"Entradas!$E$51*CD129*-1","v":0},{"$f":"Entradas!$E$51*CE129*-1","v":0},{"$f":"Entradas!$E$51*CF129*-1","v":0},{"$f":"Entradas!$E$51*CG129*-1","v":0},{"$f":"Entradas!$E$51*CH129*-1","v":-2.4099599279999993},{"$f":"Entradas!$E$51*CI129*-1","v":-40.969318775999994},{"$f":"Entradas!$E$51*CJ129*-1","v":-90.975987281999977},{"$f":"Entradas!$E$51*CK129*-1","v":-159.05735524799994},{"$f":"Entradas!$E$51*CL129*-1","v":-164.78101007699993},{"$f":"Entradas!$E$51*CM129*-1","v":-238.58603287199992},{"$f":"Entradas!$E$51*CN129*-1","v":-249.43085254799988},{"$f":"Entradas!$E$51*CO129*-1","v":-255.75699735899991},{"$f":"Entradas!$E$51*CP129*-1","v":-234.06735800699988},{"$f":"Entradas!$E$51*CQ129*-1","v":-192.19430425799993},{"$f":"Entradas!$E$51*CR129*-1","v":-99.109602038999967},{"$f":"Entradas!$E$51*CS129*-1","v":-29.522009117999989},{"$f":"Entradas!$E$51*CT129*-1","v":0},{"$f":"Entradas!$E$51*CU129*-1","v":0},{"$f":"Entradas!$E$51*CV129*-1","v":0},{"$f":"Entradas!$E$51*CW129*-1","v":0},{"$f":"Entradas!$E$51*CX129*-1","v":0}]
["Produção PV líquida após cortes (curtailment)",{"$f":"4*AB131+4*BA131+19*C131+BZ131*4","v":1546721.6635871278},{"$f":"SUM(D131:AA131)","v":49894.247212488001},{"$f":"D129+D130","v":0},{"$f":"E129+E130","v":0},{"$f":"F129+F130","v":0},{"$f":"G129+G130","v":0},{"$f":"H129+H130","v":0},{"$f":"I129+I130","v":0},{"$f":"J129+J130","v":0},{"$f":"K129+K130","v":68.442040071999998},{"$f":"L129+L130","v":1163.5146812240002},{"$f":"M129+M130","v":2583.687012718},{"$f":"N129+N130","v":4517.1746447519999},{"$f":"O129+O130","v":4679.7244899229991},{"$f":"P129+P130","v":6775.7619671279999},{"$f":"Q129+Q130","v":7083.7511474519988},{"$f":"R129+R130","v":7263.411502641},{"$f":"S129+S130","v":6647.4331419929995},{"$f":"T129+T130","v":5458.2526957420005},{"$f":"U129+U130","v":2814.6788979610001},{"$f":"V129+V130","v":838.41499088199998},{"$f":"W129+W130","v":0},{"$f":"X129+X130","v":0},{"$f":"Y129+Y130","v":0},{"$f":"Z129+Z130","v":0},{"$f":"AA129+AA130","v":0},{"$f":"SUM(AC131:AZ131)","v":49894.247212488001},{"$f":"AC129+AC130","v":0},{"$f":"AD129+AD130","v":0},{"$f":"AE129+AE130","v":0},{"$f":"AF129+AF130","v":0},{"$f":"AG129+AG130","v":0},{"$f":"AH129+AH130","v":0},{"$f":"AI129+AI130","v":0},{"$f":"AJ129+AJ130","v":68.442040071999998},{"$f":"AK129+AK130","v":1163.5146812240002},{"$f":"AL129+AL130","v":2583.687012718},{"$f":"AM129+AM130","v":4517.1746447519999},{"$f":"AN129+AN130","v":4679.7244899229991},{"$f":"AO129+AO130","v":6775.7619671279999},{"$f":"AP129+AP130","v":7083.7511474519988},{"$f":"AQ129+AQ130","v":7263.411502641},{"$f":"AR129+AR130","v":6647.4331419929995},{"$f":"AS129+AS130","v":5458.2526957420005},{"$f":"AT129+AT130","v":2814.6788979610001},{"$f":"AU129+AU130","v":838.41499088199998},{"$f":"AV129+AV130","v":0},{"$f":"AW129+AW130","v":0},{"$f":"AX129+AX130","v":0},{"$f":"AY129+AY130","v":0},{"$f":"AZ129+AZ130","v":0},49894.247212488001,{"$f":"BB129+BB130","v":0},{"$f":"BC129+BC130","v":0},{"$f":"BD129+BD130","v":0},{"$f":"BE129+BE130","v":0},{"$f":"BF129+BF130","v":0},{"$f":"BG129+BG130","v":0},{"$f":"BH129+BH130","v":0},{"$f":"BI129+BI130","v":68.442040071999998},{"$f":"BJ129+BJ130","v":1163.5146812240002},{"$f":"BK129+BK130","v":2583.687012718},{"$f":"BL129+BL130","v":4517.1746447519999},{"$f":"BM129+BM130","v":4679.7244899229991},{"$f":"BN129+BN130","v":6775.7619671279999},{"$f":"BO129+BO130","v":7083.7511474519988},{"$f":"BP129+BP130","v":7263.411502641},{"$f":"BQ129+BQ130","v":6647.4331419929995},{"$f":"BR129+BR130","v":5458.2526957420005},{"$f":"BS129+BS130","v":2814.6788979610001},{"$f":"BT129+BT130","v":838.41499088199998},{"$f":"BU129+BU130","v":0},{"$f":"BV129+BV130","v":0},{"$f":"BW129+BW130","v":0},{"$f":"BX129+BX130","v":0},{"$f":"BY129+BY130","v":0},49894.247212488001,{"$f":"CA129+CA130","v":0},{"$f":"CB129+CB130","v":0},{"$f":"CC129+CC130","v":0},{"$f":"CD129+CD130","v":0},{"$f":"CE129+CE130","v":0},{"$f":"CF129+CF130","v":0},{"$f":"CG129+CG130","v":0},{"$f":"CH129+CH130","v":68.442040071999998},{"$f":"CI129+CI130","v":1163.5146812240002},{"$f":"CJ129+CJ130","v":2583.687012718},{"$f":"CK129+CK130","v":4517.1746447519999},{"$f":"CL129+CL130","v":4679.7244899229991},{"$f":"CM129+CM130","v":6775.7619671279999},{"$f":"CN129+CN130","v":7083.7511474519988},{"$f":"CO129+CO130","v":7263.411502641},{"$f":"CP129+CP130","v":6647.4331419929995},{"$f":"CQ129+CQ130","v":5458.2526957420005},{"$f":"CR129+CR130","v":2814.6788979610001},{"$f":"CS129+CS130","v":838.41499088199998},{"$f":"CT129+CT130","v":0},{"$f":"CU129+CU130","v":0},{"$f":"CV129+CV130","v":0},{"$f":"CW129+CW130","v":0},{"$f":"CX129+CX130","v":0}]
["Produção PV utilizada internamente",{"$f":"4*AB132+4*BA132+19*C132+BZ132*4","v":-45087.703242232004},{"$f":"SUM(D132:AA132)","v":-1454.4420400720001},{"$f":"IF(D131>Entradas!$E$81,Entradas!$E$81,D131)*-1","v":0},{"$f":"IF(E131>Entradas!$E$81,Entradas!$E$81,E131)*-1","v":0},{"$f":"IF(F131>Entradas!$E$81,Entradas!$E$81,F131)*-1","v":0},{"$f":"IF(G131>Entradas!$E$81,Entradas!$E$81,G131)*-1","v":0},{"$f":"IF(H131>Entradas!$E$81,Entradas!$E$81,H131)*-1","v":0},{"$f":"IF(I131>Entradas!$E$81,Entradas!$E$81,I131)*-1","v":0},{"$f":"IF(J131>Entradas!$E$81,Entradas!$E$81,J131)*-1","v":0},{"$f":"IF(K131>Entradas!$E$81,Entradas!$E$81,K131)*-1","v":-68.442040071999998},{"$f":"IF(L131>Entradas!$E$81,Entradas!$E$81,L131)*-1","v":-126},{"$f":"IF(M131>Entradas!$E$81,Entradas!$E$81,M131)*-1","v":-126},{"$f":"IF(N131>Entradas!$E$81,Entradas!$E$81,N131)*-1","v":-126},{"$f":"IF(O131>Entradas!$E$81,Entradas!$E$81,O131)*-1","v":-126},{"$f":"IF(P131>Entradas!$E$81,Entradas!$E$81,P131)*-1","v":-126},{"$f":"IF(Q131>Entradas!$E$81,Entradas!$E$81,Q131)*-1","v":-126},{"$f":"IF(R131>Entradas!$E$81,Entradas!$E$81,R131)*-1","v":-126},{"$f":"IF(S131>Entradas!$E$81,Entradas!$E$81,S131)*-1","v":-126},{"$f":"IF(T131>Entradas!$E$81,Entradas!$E$81,T131)*-1","v":-126},{"$f":"IF(U131>Entradas!$E$81,Entradas!$E$81,U131)*-1","v":-126},{"$f":"IF(V131>Entradas!$E$81,Entradas!$E$81,V131)*-1","v":-126},{"$f":"IF(W131>Entradas!$E$81,Entradas!$E$81,W131)*-1","v":0},{"$f":"IF(X131>Entradas!$E$81,Entradas!$E$81,X131)*-1","v":0},{"$f":"IF(Y131>Entradas!$E$81,Entradas!$E$81,Y131)*-1","v":0},{"$f":"IF(Z131>Entradas!$E$81,Entradas!$E$81,Z131)*-1","v":0},{"$f":"IF(AA131>Entradas!$E$81,Entradas!$E$81,AA131)*-1","v":0},{"$f":"SUM(AC132:AZ132)","v":-1454.4420400720001},{"$f":"IF(AC131>Entradas!$E$81,Entradas!$E$81,AC131)*-1","v":0},{"$f":"IF(AD131>Entradas!$E$81,Entradas!$E$81,AD131)*-1","v":0},{"$f":"IF(AE131>Entradas!$E$81,Entradas!$E$81,AE131)*-1","v":0},{"$f":"IF(AF131>Entradas!$E$81,Entradas!$E$81,AF131)*-1","v":0},{"$f":"IF(AG131>Entradas!$E$81,Entradas!$E$81,AG131)*-1","v":0},{"$f":"IF(AH131>Entradas!$E$81,Entradas!$E$81,AH131)*-1","v":0},{"$f":"IF(AI131>Entradas!$E$81,Entradas!$E$81,AI131)*-1","v":0},{"$f":"IF(AJ131>Entradas!$E$81,Entradas!$E$81,AJ131)*-1","v":-68.442040071999998},{"$f":"IF(AK131>Entradas!$E$81,Entradas!$E$81,AK131)*-1","v":-126},{"$f":"IF(AL131>Entradas!$E$81,Entradas!$E$81,AL131)*-1","v":-126},{"$f":"IF(AM131>Entradas!$E$81,Entradas!$E$81,AM131)*-1","v":-126},{"$f":"IF(AN131>Entradas!$E$81,Entradas!$E$81,AN131)*-1","v":-126},{"$f":"IF(AO131>Entradas!$E$81,Entradas!$E$81,AO131)*-1","v":-126},{"$f":"IF(AP131>Entradas!$E$81,Entradas!$E$81,AP131)*-1","v":-126},{"$f":"IF(AQ131>Entradas!$E$81,Entradas!$E$81,AQ131)*-1","v":-126},{"$f":"IF(AR131>Entradas!$E$81,Entradas!$E$81,AR131)*-1","v":-126},{"$f":"IF(AS131>Entradas!$E$81,Entradas!$E$81,AS131)*-1","v":-126},{"$f":"IF(AT131>Entradas!$E$81,Entradas!$E$81,AT131)*-1","v":-126},{"$f":"IF(AU131>Entradas!$E$81,Entradas!$E$81,AU131)*-1","v":-126},{"$f":"IF(AV131>Entradas!$E$81,Entradas!$E$81,AV131)*-1","v":0},{"$f":"IF(AW131>Entradas!$E$81,Entradas!$E$81,AW131)*-1","v":0},{"$f":"IF(AX131>Entradas!$E$81,Entradas!$E$81,AX131)*-1","v":0},{"$f":"IF(AY131>Entradas!$E$81,Entradas!$E$81,AY131)*-1","v":0},{"$f":"IF(AZ131>Entradas!$E$81,Entradas!$E$81,AZ131)*-1","v":0},{"$f":"SUM(BB132:BY132)","v":-1454.4420400720001},{"$f":"IF(BB131>Entradas!$E$81,Entradas!$E$81,BB131)*-1","v":0},{"$f":"IF(BC131>Entradas!$E$81,Entradas!$E$81,BC131)*-1","v":0},{"$f":"IF(BD131>Entradas!$E$81,Entradas!$E$81,BD131)*-1","v":0},{"$f":"IF(BE131>Entradas!$E$81,Entradas!$E$81,BE131)*-1","v":0},{"$f":"IF(BF131>Entradas!$E$81,Entradas!$E$81,BF131)*-1","v":0},{"$f":"IF(BG131>Entradas!$E$81,Entradas!$E$81,BG131)*-1","v":0},{"$f":"IF(BH131>Entradas!$E$81,Entradas!$E$81,BH131)*-1","v":0},{"$f":"IF(BI131>Entradas!$E$81,Entradas!$E$81,BI131)*-1","v":-68.442040071999998},{"$f":"IF(BJ131>Entradas!$E$81,Entradas!$E$81,BJ131)*-1","v":-126},{"$f":"IF(BK131>Entradas!$E$81,Entradas!$E$81,BK131)*-1","v":-126},{"$f":"IF(BL131>Entradas!$E$81,Entradas!$E$81,BL131)*-1","v":-126},{"$f":"IF(BM131>Entradas!$E$81,Entradas!$E$81,BM131)*-1","v":-126},{"$f":"IF(BN131>Entradas!$E$81,Entradas!$E$81,BN131)*-1","v":-126},{"$f":"IF(BO131>Entradas!$E$81,Entradas!$E$81,BO131)*-1","v":-126},{"$f":"IF(BP131>Entradas!$E$81,Entradas!$E$81,BP131)*-1","v":-126},{"$f":"IF(BQ131>Entradas!$E$81,Entradas!$E$81,BQ131)*-1","v":-126},{"$f":"IF(BR131>Entradas!$E$81,Entradas!$E$81,BR131)*-1","v":-126},{"$f":"IF(BS131>Entradas!$E$81,Entradas!$E$81,BS131)*-1","v":-126},{"$f":"IF(BT131>Entradas!$E$81,Entradas!$E$81,BT131)*-1","v":-126},{"$f":"IF(BU131>Entradas!$E$81,Entradas!$E$81,BU131)*-1","v":0},{"$f":"IF(BV131>Entradas!$E$81,Entradas!$E$81,BV131)*-1","v":0},{"$f":"IF(BW131>Entradas!$E$81,Entradas!$E$81,BW131)*-1","v":0},{"$f":"IF(BX131>Entradas!$E$81,Entradas!$E$81,BX131)*-1","v":0},{"$f":"IF(BY131>Entradas!$E$81,Entradas!$E$81,BY131)*-1","v":0},{"$f":"SUM(CA132:CX132)","v":-1454.4420400720001},{"$f":"IF(CA131>Entradas!$E$81,Entradas!$E$81,CA131)*-1","v":0},{"$f":"IF(CB131>Entradas!$E$81,Entradas!$E$81,CB131)*-1","v":0},{"$f":"IF(CC131>Entradas!$E$81,Entradas!$E$81,CC131)*-1","v":0},{"$f":"IF(CD131>Entradas!$E$81,Entradas!$E$81,CD131)*-1","v":0},{"$f":"IF(CE131>Entradas!$E$81,Entradas!$E$81,CE131)*-1","v":0},{"$f":"IF(CF131>Entradas!$E$81,Entradas!$E$81,CF131)*-1","v":0},{"$f":"IF(CG131>Entradas!$E$81,Entradas!$E$81,CG131)*-1","v":0},{"$f":"IF(CH131>Entradas!$E$81,Entradas!$E$81,CH131)*-1","v":-68.442040071999998},{"$f":"IF(CI131>Entradas!$E$81,Entradas!$E$81,CI131)*-1","v":-126},{"$f":"IF(CJ131>Entradas!$E$81,Entradas!$E$81,CJ131)*-1","v":-126},{"$f":"IF(CK131>Entradas!$E$81,Entradas!$E$81,CK131)*-1","v":-126},{"$f":"IF(CL131>Entradas!$E$81,Entradas!$E$81,CL131)*-1","v":-126},{"$f":"IF(CM131>Entradas!$E$81,Entradas!$E$81,CM131)*-1","v":-126},{"$f":"IF(CN131>Entradas!$E$81,Entradas!$E$81,CN131)*-1","v":-126},{"$f":"IF(CO131>Entradas!$E$81,Entradas!$E$81,CO131)*-1","v":-126},{"$f":"IF(CP131>Entradas!$E$81,Entradas!$E$81,CP131)*-1","v":-126},{"$f":"IF(CQ131>Entradas!$E$81,Entradas!$E$81,CQ131)*-1","v":-126},{"$f":"IF(CR131>Entradas!$E$81,Entradas!$E$81,CR131)*-1","v":-126},{"$f":"IF(CS131>Entradas!$E$81,Entradas!$E$81,CS131)*-1","v":-126},{"$f":"IF(CT131>Entradas!$E$81,Entradas!$E$81,CT131)*-1","v":0},{"$f":"IF(CU131>Entradas!$E$81,Entradas!$E$81,CU131)*-1","v":0},{"$f":"IF(CV131>Entradas!$E$81,Entradas!$E$81,CV131)*-1","v":0},{"$f":"IF(CW131>Entradas!$E$81,Entradas!$E$81,CW131)*-1","v":0},{"$f":"IF(CX131>Entradas!$E$81,Entradas!$E$81,CX131)*-1","v":0}]
["Produção PV líquida disponível",{"$f":"4*AB133+4*BA133+19*C133+BZ133*4","v":1501633.9603448962},{"$f":"SUM(D133:AA133)","v":48439.805172416003},{"$f":"D131+D132","v":0},{"$f":"E131+E132","v":0},0,0,0,0,0,0,1037.5146812240002,2457.687012718,4391.1746447519999,4553.7244899229991,6649.7619671279999,6957.7511474519988,7137.411502641,6521.4331419929995,5332.2526957420005,2688.6788979610001,712.41499088199998,0,0,0,0,0,{"$f":"SUM(AC133:AZ133)","v":48439.805172416003},{"$f":"AC131+AC132","v":0},{"$f":"AD131+AD132","v":0},0,0,0,0,0,0,1037.5146812240002,2457.687012718,4391.1746447519999,4553.7244899229991,6649.7619671279999,6957.7511474519988,7137.411502641,6521.4331419929995,5332.2526957420005,2688.6788979610001,712.41499088199998,0,0,0,0,0,{"$f":"SUM(BB133:BY133)","v":48439.805172416003},{"$f":"BB131+BB132","v":0},{"$f":"BC131+BC132","v":0},0,0,0,0,0,0,1037.5146812240002,2457.687012718,4391.1746447519999,4553.7244899229991,6649.7619671279999,6957.7511474519988,7137.411502641,6521.4331419929995,5332.2526957420005,2688.6788979610001,712.41499088199998,0,0,0,0,0,{"$f":"SUM(CA133:CX133)","v":48439.805172416003},{"$f":"CA131+CA132","v":0},{"$f":"CB131+CB132","v":0},0,0,0,0,0,0,1037.5146812240002,2457.687012718,4391.1746447519999,4553.7244899229991,6649.7619671279999,6957.7511474519988,7137.411502641,6521.4331419929995,5332.2526957420005,2688.6788979610001,712.41499088199998,0,0,0,0,0]
[]
["Armazenamento e Venda"]
["Força Produção PV vendida diretamente à EDA",{"$f":"4*AB136+4*BA136+19*C136+BZ136*4","v":1407343.9750522887},{"$f":"SUM(D136:AA136)","v":48439.805172416003},{"$f":"IF(D123<0,0,IF(D123>D133,D133,D123))","v":0},{"$f":"IF(E123<0,0,IF(E123>E133,E133,E123))","v":0},0,0,0,0,0,0,1037.5146812240002,2457.687012718,4391.1746447519999,4553.7244899229991,6649.7619671279999,6957.7511474519988,7137.411502641,6521.4331419929995,5332.2526957420005,2688.6788979610001,712.41499088199998,0,0,0,0,0,{"$f":"SUM(AC136:AZ136)","v":44374.731154957452},{"$f":"IF(AC123<0,0,IF(AC123>AC133,AC133,AC123))","v":0},{"$f":"IF(AD123<0,0,IF(AD123>AD133,AD133,AD123))","v":0},0,0,0,0,0,0,1037.5146812240002,2457.687012718,4391.1746447519999,4553.7244899229991,6649.7619671279999,6957.7511474519988,6513.954261673206,3079.8163655022481,5332.2526957420005,2688.6788979610001,712.41499088199998,0,0,0,0,0,{"$f":"SUM(BB136:BY136)","v":28932.382866722692},{"$f":"IF(BB123<0,0,IF(BB123>BB133,BB133,BB123))","v":0},0,0,0,0,0,0,0,1037.5146812240002,2457.687012718,4391.1746447519999,4553.7244899229991,6649.7619671279999,4844.5317914556254,1596.8943906790655,0,0,2688.6788979610001,712.41499088199998,0,0,0,0,0,{"$f":"SUM(CA136:CX136)","v":48439.805172416003},{"$f":"IF(CA123<0,0,IF(CA123>CA133,CA133,CA123))","v":0},{"$f":"IF(CB123<0,0,IF(CB123>CB133,CB133,CB123))","v":0},0,0,0,0,0,0,1037.5146812240002,2457.687012718,4391.1746447519999,4553.7244899229991,6649.7619671279999,6957.7511474519988,7137.411502641,6521.4331419929995,5332.2526957420005,2688.6788979610001,712.41499088199998,0,0,0,0,0]
["Procura líquida após venda de produção PV",{"$f":"B133-B136","v":94289.985292607453},{"$f":"C123-C136","v":350400.2907926765},6866.9262230708027,5727.460791980955,5727.460791980955,5727.460791980955,5727.460791980955,5727.460791980955,5727.460791980955,15655.113350690712,22267.759060528075,22251.655375935177,18873.113035447699,18919.319589727012,9889.6566480695728,8897.7123425136633,8319.0781642727125,7210.1167753845357,11040.123955169856,19554.312577858094,30477.150262867886,33051.443094658971,27527.303982688027,25248.373120508346,19551.045965059107,10435.322516340331,189735.6776595824,5966.9262230708027,4918.2626453461762,2639.3317831664954,1499.8663520766477,930.13363653170927,930.13363653170927,2639.3317831664954,9928.8553330617997,8408.1637842933978,8181.5255307903799,7081.9140524825871,8837.3187533966557,2656.3193894638289,1094.6423683630173,0,0,958.12311883952498,11751.242603707447,22104.347573172327,25818.105836053277,21829.976827238817,17272.115102879419,13853.718809609874,10435.322516340331,126501.05874508458,4918.2626453461762,3209.0644987114047,360.40092098679997,-1348.7972256479643,-1348.7972256479643,-1348.7972256479643,360.40092098679997,7649.9244708820897,6459.5002065687868,5303.9310908860789,2164.8541814884093,5059.724313492341,18.190380649376493,{"$f":"BO123-BO136","v":0},0,-2406.9762210368162,-546.41677195756802,4344.7173016234437,15837.287702178193,22399.709542783734,18981.313249514191,15562.916956244653,12714.253378520027,8156.391654160665,350400.2907926765,6866.9262230708027,5727.460791980955,5727.460791980955,5727.460791980955,5727.460791980955,5727.460791980955,5727.460791980955,15655.113350690712,22267.759060528075,22251.655375935177,18873.113035447699,18919.319589727012,9889.6566480695728,8897.7123425136633,8319.0781642727125,7210.1167753845357,11040.123955169856,19554.312577858094,30477.150262867886,33051.443094658971,27527.303982688027,25248.373120508346,19551.045965059107,10435.322516340331]
[]
["Resumo"]
["Produção",{"$f":"B131","v":1546721.6635871278},{"$f":"SUM(D140:AA140)","v":49894.247212488001},{"$f":"D131","v":0},0,0,0,0,0,0,68.442040071999998,1163.5146812240002,2583.687012718,4517.1746447519999,4679.7244899229991,6775.7619671279999,7083.7511474519988,7263.411502641,6647.4331419929995,5458.2526957420005,2814.6788979610001,838.41499088199998,0,0,0,0,0,49894.247212488001,0,0,0,0,0,0,0,{"$f":"AJ131","v":68.442040071999998},1163.5146812240002,2583.687012718,4517.1746447519999,4679.7244899229991,6775.7619671279999,7083.7511474519988,7263.411502641,6647.4331419929995,5458.2526957420005,2814.6788979610001,838.41499088199998,0,0,0,0,0,49894.247212488001,0,0,0,0,0,0,0,68.442040071999998,1163.5146812240002,2583.687012718,4517.1746447519999,4679.7244899229991,6775.7619671279999,7083.7511474519988,{"$f":"BP131","v":7263.411502641},6647.4331419929995,5458.2526957420005,2814.6788979610001,838.41499088199998,0,0,0,0,0,49894.247212488001,0,0,0,0,0,0,0,68.442040071999998,1163.5146812240002,2583.687012718,4517.1746447519999,4679.7244899229991,6775.7619671279999,7083.7511474519988,7263.411502641,6647.4331419929995,5458.2526957420005,2814.6788979610001,838.41499088199998,0,0,0,0,0]
["Utilização",{"$f":"B132","v":-45087.703242232004},{"$f":"C132","v":-1454.4420400720001},{"$f":"D132","v":0},0,0,0,0,0,0,-68.442040071999998,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,0,0,0,0,0,-1454.4420400720001,0,0,0,0,0,0,0,-68.442040071999998,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,0,0,0,0,0,-1454.4420400720001,0,0,0,0,0,0,0,-68.442040071999998,-126,-126,-126,-126,-126,-126,{"$f":"BP132","v":-126},-126,-126,-126,-126,0,0,0,0,0,-1454.4420400720001,0,0,0,0,0,0,0,-68.442040071999998,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,0,0,0,0,0]
["Total Vendido à EDA",{"$f":"4*AB142+4*BA142+19*C142+BZ142*4","v":1407343.9750522887},{"$f":"SUM(D142:AA142)","v":48439.805172416003},{"$f":"D136","v":0},{"$f":"E136","v":0},0,0,0,0,0,0,1037.5146812240002,2457.687012718,4391.1746447519999,4553.7244899229991,6649.7619671279999,6957.7511474519988,7137.411502641,6521.4331419929995,5332.2526957420005,2688.6788979610001,712.41499088199998,0,0,0,0,0,44374.731154957452,0,0,0,0,0,0,0,0,1037.5146812240002,2457.687012718,4391.1746447519999,4553.7244899229991,6649.7619671279999,6957.7511474519988,6513.954261673206,3079.8163655022481,5332.2526957420005,2688.6788979610001,712.41499088199998,0,0,0,0,0,28932.382866722692,0,0,0,0,0,0,0,0,1037.5146812240002,2457.687012718,4391.1746447519999,4553.7244899229991,6649.7619671279999,4844.5317914556254,1596.8943906790655,{"$f":"BQ136","v":0},0,2688.6788979610001,712.41499088199998,0,0,0,0,0,48439.805172416003,0,0,0,0,0,0,0,0,1037.5146812240002,2457.687012718,4391.1746447519999,4553.7244899229991,6649.7619671279999,6957.7511474519988,7137.411502641,6521.4331419929995,5332.2526957420005,2688.6788979610001,712.41499088199998,0,0,0,0,0]
["  Ponta",78225.159443388999,{"$f":"SUM(D143:AA143)","v":3401.0938888430001},{"$f":"IF(D126=\"P\",D142,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2688.6788979610001,712.41499088199998,0,0,0,0,0,{"$f":"SUM(AC143:AZ143)","v":0},{"$f":"IF(AC126=\"P\",AC142,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB143:BY143)","v":0},{"$f":"IF(BB126=\"P\",BB142,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA143:CX143)","v":3401.0938888430001},{"$f":"IF(CA126=\"P\",CA142,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2688.6788979610001,712.41499088199998,0,0,0,0,0]
["  Cheia",1145521.6557297399,45038.711283573,{"$f":"IF(D126=\"C\",D142,0)","v":0},0,0,0,0,0,0,0,1037.5146812240002,2457.687012718,4391.1746447519999,4553.7244899229991,6649.7619671279999,6957.7511474519988,7137.411502641,6521.4331419929995,5332.2526957420005,0,0,0,0,0,0,0,27407.824051890246,{"$f":"IF(AC126=\"C\",AC142,0)","v":0},0,0,0,0,0,0,0,0,0,4391.1746447519999,4553.7244899229991,6649.7619671279999,0,0,3079.8163655022481,5332.2526957420005,2688.6788979610001,712.41499088199998,0,0,0,0,0,0,{"$f":"IF(BB126=\"C\",BB142,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45038.711283573,{"$f":"IF(CA126=\"C\",CA142,0)","v":0},0,0,0,0,0,0,0,1037.5146812240002,2457.687012718,4391.1746447519999,4553.7244899229991,6649.7619671279999,6957.7511474519988,7137.411502641,6521.4331419929995,5332.2526957420005,0,0,0,0,0,0,0]
["  Vazio",183597.15987915959,0,{"$f":"IF(D126=\"V\",D142,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16966.907103067206,{"$f":"IF(AC126=\"V\",AC142,0)","v":0},0,0,0,0,0,0,0,1037.5146812240002,2457.687012718,0,0,0,6957.7511474519988,6513.954261673206,0,0,0,0,0,0,0,0,0,28932.382866722692,{"$f":"IF(BB126=\"V\",BB142,0)","v":0},0,0,0,0,0,0,0,1037.5146812240002,2457.687012718,4391.1746447519999,4553.7244899229991,6649.7619671279999,4844.5317914556254,1596.8943906790655,0,0,2688.6788979610001,712.41499088199998,0,0,0,0,0,0,{"$f":"IF(CA126=\"V\",CA142,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D126=\"SV\",D142,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC126=\"SV\",AC142,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB126=\"SV\",BB142,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA126=\"SV\",CA142,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Excedente Líquido de Produção Força",94289.985292607453,0,{"$f":"D140+D141-D142","v":0},{"$f":"E140+E141-E142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4065.0740174585517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,623.45724096779395,3441.6167764907514,0,0,0,0,0,0,0,0,19507.422305693312,0,0,0,0,0,0,0,0,0,0,0,0,0,2113.2193559963735,5540.5171119619345,{"$f":"BQ140+BQ141-BQ142","v":6521.4331419929995},5332.2526957420005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Percentagem de Excedente",{"$f":"IF(B147=0,0,B147/B140)","v":6.0961184880498724E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.1473801982548139E-2,0,0,0,0,0,{"$f":"IF(AH147=0,0,AH147/AH140)","v":0},0,0,0,0,0,0,0,0,8.5835318670999555E-2,0.51773620027096701,0,0,0,0,0,0,0,0,0.39097538084131694,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BN147=0,0,BN147/BN140)","v":0},0.29831925374121748,0.76279818511554587,0.98104531519030469,0.97691568950292595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CT147=0,0,CT147/CT140)","v":0},0,0,0,0]
[]
["ABRIL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["PROCURA E PRODUÇÃO DE ENERGIAS RENOVÁVEIS"]
[]
["Procura"]
["Procura Projetada (2028)",{"$f":"4*AB155+4*BA155+18*C155+BZ155*4","v":40131413.699799001},1394700.3606814849,45221.601255785587,44118.635371498138,44118.635371498138,44118.635371498138,44118.635371498138,44118.635371498138,44118.635371498138,50736.430677222859,60663.123635809941,65074.987172959765,67832.40188367838,68383.884825822111,66177.953057247214,66177.953057247214,66177.953057247214,66177.953057247214,66177.953057247214,66177.953057247214,70589.816594397009,70589.816594397009,65074.987172959765,62869.055404384831,57354.225982947573,48530.498908647962,1225395.0974433608,45221.601255785587,42464.186545066972,40258.254776492067,39155.288892204597,38603.805950060865,38603.805950060865,40258.254776492067,43015.669487210704,45773.084197929318,51287.913619366576,56251.260098660125,58457.191867235037,59008.674809378754,58457.191867235037,57354.225982947573,55699.777156516422,56251.260098660125,58457.191867235037,62317.572462241107,63420.538346528585,59560.157751522478,55148.294214372669,51839.396561510308,48530.498908647962,1136606.3437582208,42464.186545066972,40809.737718635784,38052.323007917148,36397.874181485968,36397.874181485968,36397.874181485968,38052.323007917148,40809.737718635784,43015.669487210704,46324.56714007305,50184.94773507912,53493.845387941488,55148.294214372669,54045.328330085227,51287.913619366576,49081.981850791679,49633.464792935403,51287.913619366576,56251.260098660125,60111.64069366621,56802.743040803849,53493.845387941488,50736.430677222859,46324.56714007305,1394700.3606814849,45221.601255785587,44118.635371498138,44118.635371498138,44118.635371498138,44118.635371498138,44118.635371498138,44118.635371498138,50736.430677222859,60663.123635809941,65074.987172959765,67832.40188367838,68383.884825822111,66177.953057247214,66177.953057247214,66177.953057247214,66177.953057247214,66177.953057247214,66177.953057247214,70589.816594397009,70589.816594397009,65074.987172959765,62869.055404384831,57354.225982947573,48530.498908647962]
["Estação de aterragem Google",{"$f":"4*AB156+4*BA156+18*C156+BZ156*4","v":2565000},{"$f":"SUM(D156:AA156)","v":85500},2500,2500,2500,2500,2500,2500,2500,{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"SUM(AC156:AZ156)","v":85500},{"$f":"D156","v":2500},2500,2500,2500,2500,2500,2500,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,85500,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ156","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,85500,2500,2500,2500,2500,2500,2500,2500,4000,4000,4000,4000,4000,4000,4000,{"$f":"BP156","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000]
["Autoconsumo",90720,{"$f":"SUM(D157:AA157)","v":3024},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"SUM(AC157:AZ157)","v":3024},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"SUM(BB157:BY157)","v":3024},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"BA157","v":3024},{"$f":"BB157","v":126},{"$f":"BC157","v":126},{"$f":"BD157","v":126},{"$f":"BE157","v":126},{"$f":"BF157","v":126},{"$f":"BG157","v":126},{"$f":"BH157","v":126},{"$f":"BI157","v":126},{"$f":"BJ157","v":126},{"$f":"BK157","v":126},{"$f":"BL157","v":126},{"$f":"BM157","v":126},{"$f":"BN157","v":126},{"$f":"BO157","v":126},{"$f":"BP157","v":126},{"$f":"BQ157","v":126},{"$f":"BR157","v":126},{"$f":"BS157","v":126},{"$f":"BT157","v":126},{"$f":"BU157","v":126},{"$f":"BV157","v":126},{"$f":"BW157","v":126},{"$f":"BX157","v":126},{"$f":"BY157","v":126}]
["Procura Total incluindo Autoconsumo",{"$f":"SUM(B155:B157)","v":42787133.699799001},1483224.3606814849,47847.601255785587,46744.635371498138,46744.635371498138,46744.635371498138,46744.635371498138,46744.635371498138,46744.635371498138,54862.430677222859,64789.123635809941,69200.987172959765,71958.40188367838,72509.884825822111,70303.953057247214,70303.953057247214,70303.953057247214,70303.953057247214,70303.953057247214,70303.953057247214,74715.816594397009,74715.816594397009,69200.987172959765,66995.055404384824,61480.225982947573,52656.498908647962,1313919.0974433608,47847.601255785587,45090.186545066972,42884.254776492067,41781.288892204597,41229.805950060865,{"$f":"SUM(AH155:AH157)","v":41229.805950060865},42884.254776492067,47141.669487210704,49899.084197929318,55413.913619366576,60377.260098660125,62583.191867235037,63134.674809378754,62583.191867235037,61480.225982947573,59825.777156516422,60377.260098660125,62583.191867235037,66443.572462241107,67546.538346528585,63686.157751522478,59274.294214372669,55965.396561510308,52656.498908647962,1225130.3437582208,45090.186545066972,43435.737718635784,40678.323007917148,39023.874181485968,39023.874181485968,39023.874181485968,40678.323007917148,44935.737718635784,47141.669487210704,50450.56714007305,54310.94773507912,57619.845387941488,{"$f":"SUM(BN155:BN157)","v":59274.294214372669},58171.328330085227,55413.913619366576,53207.981850791679,53759.464792935403,55413.913619366576,60377.260098660125,64237.64069366621,60928.743040803849,57619.845387941488,54862.430677222859,50450.56714007305,1483224.3606814849,47847.601255785587,46744.635371498138,46744.635371498138,46744.635371498138,46744.635371498138,46744.635371498138,46744.635371498138,54862.430677222859,64789.123635809941,69200.987172959765,71958.40188367838,72509.884825822111,70303.953057247214,70303.953057247214,70303.953057247214,70303.953057247214,70303.953057247214,70303.953057247214,74715.816594397009,{"$f":"SUM(CT155:CT157)","v":74715.816594397009},69200.987172959765,66995.055404384824,61480.225982947573,52656.498908647962]
[null,{"$f":"4*AB159+4*BA159+18*C159+BZ159*4","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(K158:W158)","v":904576.17972777039},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ158:AV158)","v":779389.55186114437},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI158:BU158)","v":714314.56468818453}]
["Produção Projetada de Energias Renováveis"]
["   Eólica",{"$f":"4*AB161+4*BA161+18*C161+BZ161*4","v":3555000},118500,5925,5925,5925,5925,5925,5925,5925,2962.5,2962.5,2962.5,2962.5,2962.5,2962.5,2962.5,2962.5,5925,5925,5925,5925,5925,5925,5925,5925,5925,118500,5925,5925,5925,5925,5925,5925,5925,2962.5,2962.5,2962.5,2962.5,2962.5,2962.5,2962.5,2962.5,5925,5925,5925,5925,5925,5925,5925,5925,5925,118500,5925,5925,5925,5925,5925,5925,5925,2962.5,2962.5,2962.5,2962.5,2962.5,2962.5,2962.5,2962.5,5925,5925,5925,5925,5925,5925,5925,5925,5925,118500,5925,5925,5925,5925,5925,5925,5925,2962.5,2962.5,2962.5,2962.5,2962.5,2962.5,2962.5,2962.5,5925,5925,5925,5925,5925,5925,5925,5925,5925]
["   Geotérmica",22320000,{"$f":"SUM(D162:AA162)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"SUM(AC162:AZ162)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"SUM(BB162:BY162)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"SUM(CA162:CX162)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000}]
["   Hídrica",2088511.9999999991,69617.066666666637,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,69617.066666666637,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,69617.066666666637,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,69617.066666666637,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112]
["   Solar (PV)",4462807.1921382174,{"$f":"SUM(D164:AA164)","v":148760.2397379406},{"$f":"Entradas!$E$43/Entradas!$E$31*D177","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*E177","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*F177","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*G177","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*H177","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*I177","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*J177","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*K177","v":1308.8030174190887},{"$f":"Entradas!$E$43/Entradas!$E$31*L177","v":5361.8704262007832},{"$f":"Entradas!$E$43/Entradas!$E$31*M177","v":9710.4740002061426},{"$f":"Entradas!$E$43/Entradas!$E$31*N177","v":15790.075113378685},{"$f":"Entradas!$E$43/Entradas!$E$31*O177","v":18386.571422129458},{"$f":"Entradas!$E$43/Entradas!$E$31*P177","v":19948.691152597403},{"$f":"Entradas!$E$43/Entradas!$E$31*Q177","v":18449.900600391673},{"$f":"Entradas!$E$43/Entradas!$E$31*R177","v":18027.706078643576},{"$f":"Entradas!$E$43/Entradas!$E$31*S177","v":17457.743474283652},{"$f":"Entradas!$E$43/Entradas!$E$31*T177","v":13573.553874201194},{"$f":"Entradas!$E$43/Entradas!$E$31*U177","v":7705.0500219027008},{"$f":"Entradas!$E$43/Entradas!$E$31*V177","v":2955.3616522366519},{"$f":"Entradas!$E$43/Entradas!$E$31*W177","v":84.438904349618639},{"$f":"Entradas!$E$43/Entradas!$E$31*X177","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*Y177","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*Z177","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*AA177","v":0},{"$f":"C164","v":148760.2397379406},{"$f":"D164","v":0},{"$f":"E164","v":0},{"$f":"F164","v":0},{"$f":"G164","v":0},{"$f":"H164","v":0},{"$f":"I164","v":0},{"$f":"J164","v":0},{"$f":"K164","v":1308.8030174190887},{"$f":"L164","v":5361.8704262007832},{"$f":"M164","v":9710.4740002061426},{"$f":"N164","v":15790.075113378685},{"$f":"O164","v":18386.571422129458},{"$f":"P164","v":19948.691152597403},{"$f":"Q164","v":18449.900600391673},{"$f":"R164","v":18027.706078643576},{"$f":"S164","v":17457.743474283652},{"$f":"T164","v":13573.553874201194},{"$f":"U164","v":7705.0500219027008},{"$f":"V164","v":2955.3616522366519},{"$f":"W164","v":84.438904349618639},{"$f":"X164","v":0},{"$f":"Y164","v":0},{"$f":"Z164","v":0},{"$f":"AA164","v":0},{"$f":"AB164","v":148760.2397379406},{"$f":"AC164","v":0},{"$f":"AD164","v":0},{"$f":"AE164","v":0},{"$f":"AF164","v":0},{"$f":"AG164","v":0},{"$f":"AH164","v":0},{"$f":"AI164","v":0},{"$f":"AJ164","v":1308.8030174190887},{"$f":"AK164","v":5361.8704262007832},{"$f":"AL164","v":9710.4740002061426},{"$f":"AM164","v":15790.075113378685},{"$f":"AN164","v":18386.571422129458},{"$f":"AO164","v":19948.691152597403},{"$f":"AP164","v":18449.900600391673},{"$f":"AQ164","v":18027.706078643576},{"$f":"AR164","v":17457.743474283652},{"$f":"AS164","v":13573.553874201194},{"$f":"AT164","v":7705.0500219027008},{"$f":"AU164","v":2955.3616522366519},{"$f":"AV164","v":84.438904349618639},{"$f":"AW164","v":0},{"$f":"AX164","v":0},{"$f":"AY164","v":0},{"$f":"AZ164","v":0},{"$f":"BA164","v":148760.2397379406},{"$f":"BB164","v":0},{"$f":"BC164","v":0},{"$f":"BD164","v":0},{"$f":"BE164","v":0},{"$f":"BF164","v":0},{"$f":"BG164","v":0},{"$f":"BH164","v":0},{"$f":"BI164","v":1308.8030174190887},{"$f":"BJ164","v":5361.8704262007832},{"$f":"BK164","v":9710.4740002061426},{"$f":"BL164","v":15790.075113378685},{"$f":"BM164","v":18386.571422129458},{"$f":"BN164","v":19948.691152597403},{"$f":"BO164","v":18449.900600391673},{"$f":"BP164","v":18027.706078643576},{"$f":"BQ164","v":17457.743474283652},{"$f":"BR164","v":13573.553874201194},{"$f":"BS164","v":7705.0500219027008},{"$f":"BT164","v":2955.3616522366519},{"$f":"BU164","v":84.438904349618639},{"$f":"BV164","v":0},{"$f":"BW164","v":0},{"$f":"BX164","v":0},{"$f":"BY164","v":0}]
["   Resíduos",2795000,97500,3000,3000,3000,3000,3000,3000,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,88500,4000,2000,2000,2000,2000,2000,2000,2000,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,74000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,3000,3000,3000,3000,3000,3000,4500,4500,4500,4500,4500,4500,4500,4500,97500,3000,3000,3000,3000,3000,3000,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500]
["   Biogás",50801.826086956542,2309.1739130434789,null,null,null,null,null,null,null,null,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2309.1739130434789,0,0,0,0,0,0,0,0,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,0,0,0,0]
["Produção Total Projetada de Renováveis",{"$f":"SUM(B161:B166)","v":35272121.018225171},{"$f":"SUM(C161:C166)","v":1180686.4803176508},{"$f":"SUM(D161:D166)","v":42825.711111111108},{"$f":"SUM(E161:E166)","v":42825.711111111108},{"$f":"SUM(F161:F166)","v":42825.711111111108},{"$f":"SUM(G161:G166)","v":42825.711111111108},{"$f":"SUM(H161:H166)","v":42825.711111111108},{"$f":"SUM(I161:I166)","v":42825.711111111108},{"$f":"SUM(J161:J166)","v":42825.711111111108},{"$f":"SUM(K161:K166)","v":42672.014128530194},{"$f":"SUM(L161:L166)","v":46917.512696732178},{"$f":"SUM(M161:M166)","v":51266.116270737541},{"$f":"SUM(N161:N166)","v":57345.71738391008},{"$f":"SUM(O161:O166)","v":59942.213692660851},{"$f":"SUM(P161:P166)","v":61504.333423128803},{"$f":"SUM(Q161:Q166)","v":60005.542870923069},{"$f":"SUM(R161:R166)","v":59583.348349174972},{"$f":"SUM(S161:S166)","v":61975.885744815052},{"$f":"SUM(T161:T166)","v":58091.696144732588},{"$f":"SUM(U161:U166)","v":52223.192292434098},{"$f":"SUM(V161:V166)","v":47473.503922768046},{"$f":"SUM(W161:W166)","v":44602.581174881016},{"$f":"SUM(X161:X166)","v":44325.711111111108},{"$f":"SUM(Y161:Y166)","v":44325.711111111108},{"$f":"SUM(Z161:Z166)","v":44325.711111111108},{"$f":"SUM(AA161:AA166)","v":44325.711111111108},{"$f":"SUM(AB161:AB166)","v":1169377.3064046074},{"$f":"SUM(AC161:AC166)","v":43825.711111111108},{"$f":"SUM(AD161:AD166)","v":41825.711111111108},{"$f":"SUM(AE161:AE166)","v":41825.711111111108},{"$f":"SUM(AF161:AF166)","v":41825.711111111108},{"$f":"SUM(AG161:AG166)","v":41825.711111111108},{"$f":"SUM(AH161:AH166)","v":41825.711111111108},{"$f":"SUM(AI161:AI166)","v":41825.711111111108},{"$f":"SUM(AJ161:AJ166)","v":40172.014128530194},{"$f":"SUM(AK161:AK166)","v":45225.081537311889},{"$f":"SUM(AL161:AL166)","v":51073.685111317252},{"$f":"SUM(AM161:AM166)","v":57153.286224489791},{"$f":"SUM(AN161:AN166)","v":59749.782533240563},{"$f":"SUM(AO161:AO166)","v":61311.902263708515},{"$f":"SUM(AP161:AP166)","v":59813.111711502781},{"$f":"SUM(AQ161:AQ166)","v":59390.917189754684},{"$f":"SUM(AR161:AR166)","v":61783.454585394764},{"$f":"SUM(AS161:AS166)","v":57899.2649853123},{"$f":"SUM(AT161:AT166)","v":52030.76113301381},{"$f":"SUM(AU161:AU166)","v":47281.072763347758},{"$f":"SUM(AV161:AV166)","v":44410.150015460727},{"$f":"SUM(AW161:AW166)","v":44325.711111111108},{"$f":"SUM(AX161:AX166)","v":44325.711111111108},{"$f":"SUM(AY161:AY166)","v":44325.711111111108},{"$f":"SUM(AZ161:AZ166)","v":44325.711111111108},{"$f":"SUM(BA161:BA166)","v":1154877.3064046074},{"$f":"SUM(BB161:BB166)","v":41825.711111111108},{"$f":"SUM(BC161:BC166)","v":41825.711111111108},{"$f":"SUM(BD161:BD166)","v":41825.711111111108},{"$f":"SUM(BE161:BE166)","v":41825.711111111108},{"$f":"SUM(BF161:BF166)","v":41825.711111111108},{"$f":"SUM(BG161:BG166)","v":41825.711111111108},{"$f":"SUM(BH161:BH166)","v":41825.711111111108},{"$f":"SUM(BI161:BI166)","v":40172.014128530194},{"$f":"SUM(BJ161:BJ166)","v":44225.081537311889},{"$f":"SUM(BK161:BK166)","v":48573.685111317252},{"$f":"SUM(BL161:BL166)","v":55653.286224489791},{"$f":"SUM(BM161:BM166)","v":58249.782533240563},{"$f":"SUM(BN161:BN166)","v":59811.902263708515},{"$f":"SUM(BO161:BO166)","v":58313.111711502781},{"$f":"SUM(BP161:BP166)","v":57890.917189754684},{"$f":"SUM(BQ161:BQ166)","v":60283.454585394764},{"$f":"SUM(BR161:BR166)","v":57899.2649853123},{"$f":"SUM(BS161:BS166)","v":52030.76113301381},{"$f":"SUM(BT161:BT166)","v":47281.072763347758},{"$f":"SUM(BU161:BU166)","v":44410.150015460727},{"$f":"SUM(BV161:BV166)","v":44325.711111111108},{"$f":"SUM(BW161:BW166)","v":44325.711111111108},{"$f":"SUM(BX161:BX166)","v":44325.711111111108},{"$f":"SUM(BY161:BY166)","v":44325.711111111108},{"$f":"SUM(BZ161:BZ166)","v":1180686.4803176508},{"$f":"SUM(CA161:CA166)","v":42825.711111111108},{"$f":"SUM(CB161:CB166)","v":42825.711111111108},{"$f":"SUM(CC161:CC166)","v":42825.711111111108},{"$f":"SUM(CD161:CD166)","v":42825.711111111108},{"$f":"SUM(CE161:CE166)","v":42825.711111111108},{"$f":"SUM(CF161:CF166)","v":42825.711111111108},{"$f":"SUM(CG161:CG166)","v":42825.711111111108},{"$f":"SUM(CH161:CH166)","v":42672.014128530194},{"$f":"SUM(CI161:CI166)","v":46917.512696732178},{"$f":"SUM(CJ161:CJ166)","v":51266.116270737541},{"$f":"SUM(CK161:CK166)","v":57345.71738391008},{"$f":"SUM(CL161:CL166)","v":59942.213692660851},{"$f":"SUM(CM161:CM166)","v":61504.333423128803},{"$f":"SUM(CN161:CN166)","v":60005.542870923069},{"$f":"SUM(CO161:CO166)","v":59583.348349174972},{"$f":"SUM(CP161:CP166)","v":61975.885744815052},{"$f":"SUM(CQ161:CQ166)","v":58091.696144732588},{"$f":"SUM(CR161:CR166)","v":52223.192292434098},{"$f":"SUM(CS161:CS166)","v":47473.503922768046},{"$f":"SUM(CT161:CT166)","v":44602.581174881016},{"$f":"SUM(CU161:CU166)","v":44325.711111111108},{"$f":"SUM(CV161:CV166)","v":44325.711111111108},{"$f":"SUM(CW161:CW166)","v":44325.711111111108},{"$f":"SUM(CX161:CX166)","v":44325.711111111108}]
[null,{"$f":"4*AB168+4*BA168+18*C168+BZ168*4","v":0}]
["Produção Mínima Não Renovável",{"$f":"4*AB217+4*BA217+18*C217+BZ217*4","v":2217600},{"$f":"SUM(D169:AA169)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"SUM(AC169:AZ169)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"SUM(BB169:BY169)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"SUM(CA169:CX169)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080}]
["Perdas",-3527212.1018225178,-118068.64803176509,{"$f":"0.1*D167*-1","v":-4282.5711111111113},-4282.5711111111113,-4282.5711111111113,-4282.5711111111113,-4282.5711111111113,-4282.5711111111113,-4282.5711111111113,-4267.20141285302,-4691.7512696732183,-5126.6116270737548,-5734.5717383910087,-5994.2213692660853,-6150.433342312881,-6000.5542870923073,-5958.3348349174976,-6197.5885744815059,-5809.1696144732596,-5222.3192292434105,-4747.350392276805,-4460.2581174881016,-4432.5711111111113,-4432.5711111111113,-4432.5711111111113,-4432.5711111111113,-116937.73064046075,{"$f":"0.1*AC167*-1","v":-4382.5711111111113},-4182.5711111111113,-4182.5711111111113,-4182.5711111111113,-4182.5711111111113,-4182.5711111111113,-4182.5711111111113,-4017.2014128530195,-4522.5081537311889,-5107.3685111317254,-5715.3286224489793,-5974.9782533240568,-6131.1902263708516,-5981.3111711502788,-5939.0917189754691,-6178.3454585394766,-5789.9264985312302,-5203.0761133013812,-4728.1072763347756,-4441.0150015460731,-4432.5711111111113,-4432.5711111111113,-4432.5711111111113,-4432.5711111111113,-115487.73064046075,{"$f":"0.1*BB167*-1","v":-4182.5711111111113},-4182.5711111111113,-4182.5711111111113,-4182.5711111111113,-4182.5711111111113,-4182.5711111111113,-4182.5711111111113,-4017.2014128530195,-4422.5081537311889,-4857.3685111317254,-5565.3286224489793,-5824.9782533240568,-5981.1902263708516,-5831.3111711502788,-5789.0917189754691,-6028.3454585394766,-5789.9264985312302,-5203.0761133013812,-4728.1072763347756,-4441.0150015460731,-4432.5711111111113,-4432.5711111111113,-4432.5711111111113,-4432.5711111111113,-118068.64803176509,{"$f":"0.1*CA167*-1","v":-4282.5711111111113},-4282.5711111111113,-4282.5711111111113,-4282.5711111111113,-4282.5711111111113,-4282.5711111111113,-4282.5711111111113,-4267.20141285302,-4691.7512696732183,-5126.6116270737548,-5734.5717383910087,-5994.2213692660853,-6150.433342312881,-6000.5542870923073,-5958.3348349174976,-6197.5885744815059,-5809.1696144732596,-5222.3192292434105,-4747.350392276805,-4460.2581174881016,-4432.5711111111113,-4432.5711111111113,-4432.5711111111113,-4432.5711111111113]
["Procura Líquida Projetada (Excedente)",8824624.7833963353,{"$f":"C158-C167-C217-C170","v":346686.52839559916},6224.4612557855899,5121.4953714981411,5121.4953714981411,5121.4953714981411,5121.4953714981411,5121.4953714981411,5121.4953714981411,13377.617961545686,19483.362208750983,19981.482529295979,17267.256238159309,15481.892502427345,11870.052976431292,13218.964473416452,13598.939542989739,11445.655886913668,14941.426526987885,20223.079994056527,28909.663063905769,31493.493537004095,26227.84717295977,24021.915404384828,18507.085982947578,9683.358908647966,187559.5216792142,5324.4612557855899,4367.0465450669753,2161.1147764920706,1058.1488922046001,506.66595006086845,506.66595006086845,{"$f":"AI158-AI167-AI217-AI170","v":2161.1147764920706},7906.8567715335284,6116.5108143486177,6367.5970191810493,5859.3024966193125,5728.3875873185307,4873.9627720410908,5671.3913268825345,4948.4005121683585,1140.6680296611348,5187.9216118790546,12675.506847522607,20810.606975228126,24497.403332613932,20713.017751522482,16301.154214372673,12992.256561510312,9683.358908647966,111820.76799407417,4367.0465450669753,2712.5977186357877,-44.816992082848628,-1699.265818514029,-1699.265818514029,-1699.265818514029,-44.816992082848628,5700.9250029586092,4259.0961036300032,3654.2505398875228,1142.9901330383082,2115.0411080249823,2363.5821770350058,{"$f":"BO158-BO167-BO217-BO170","v":2609.5277897327251},232.0881485873615,-4127.1272760636084,-1429.8736938456668,5506.2285996541477,14744.294611647143,21188.505679751557,17955.603040803853,14646.705387941493,11889.290677222863,7477.4271400730531,346686.52839559916,6224.4612557855899,5121.4953714981411,5121.4953714981411,5121.4953714981411,5121.4953714981411,5121.4953714981411,5121.4953714981411,13377.617961545686,19483.362208750983,19981.482529295979,17267.256238159309,15481.892502427345,11870.052976431292,13218.964473416452,13598.939542989739,11445.655886913668,14941.426526987885,20223.079994056527,28909.663063905769,31493.493537004095,{"$f":"CU158-CU167-CU217-CU170","v":26227.84717295977},24021.915404384828,18507.085982947578,9683.358908647966]
[]
["FORÇA PRODUÇÃO E VENDAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Período Tarifário",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D174","v":"V"},{"$f":"E174","v":"SV"},{"$f":"F174","v":"SV"},{"$f":"G174","v":"SV"},{"$f":"H174","v":"SV"},{"$f":"I174","v":"SV"},{"$f":"J174","v":"C"},{"$f":"K174","v":"C"},{"$f":"L174","v":"C"},{"$f":"M174","v":"C"},{"$f":"N174","v":"C"},{"$f":"O174","v":"C"},{"$f":"P174","v":"C"},{"$f":"Q174","v":"C"},{"$f":"R174","v":"C"},{"$f":"S174","v":"C"},{"$f":"T174","v":"C"},{"$f":"U174","v":"P"},{"$f":"V174","v":"P"},{"$f":"W174","v":"P"},{"$f":"X174","v":"P"},{"$f":"Y174","v":"V"},{"$f":"Z174","v":"V"},{"$f":"AA174","v":"V"}]
[]
["Produção"]
["Força Produção Fotovoltaica líquida de perdas DC",{"$f":"4*AB177+4*BA177+18*C177+BZ177*4","v":1872352.6649999998},{"$f":"SUM(D177:AA177)","v":62411.755499999992},{"$f":"'Produção Horária'!B18*1","v":0},{"$f":"'Produção Horária'!C18*1","v":0},{"$f":"'Produção Horária'!D18*1","v":0},{"$f":"'Produção Horária'!E18*1","v":0},{"$f":"'Produção Horária'!F18*1","v":0},{"$f":"'Produção Horária'!G18*1","v":0},{"$f":"'Produção Horária'!H18*1","v":0},{"$f":"'Produção Horária'!I18*1","v":549.10299999999995},{"$f":"'Produção Horária'!J18*1","v":2249.5509999999999},{"$f":"'Produção Horária'!K18*1","v":4073.99},{"$f":"'Produção Horária'!L18*1","v":6624.6620000000003},{"$f":"'Produção Horária'!M18*1","v":7714.0115000000005},{"$f":"'Produção Horária'!N18*1","v":8369.3924999999999},{"$f":"'Produção Horária'!O18*1","v":7740.5810000000001},{"$f":"'Produção Horária'!P18*1","v":7563.4509999999991},{"$f":"'Produção Horária'!Q18*1","v":7324.325499999999},{"$f":"'Produção Horária'!R18*1","v":5694.7294999999995},{"$f":"'Produção Horária'!S18*1","v":3232.6224999999999},{"$f":"'Produção Horária'!T18*1","v":1239.9099999999999},{"$f":"'Produção Horária'!U18*1","v":35.426000000000002},{"$f":"'Produção Horária'!V18*1","v":0},{"$f":"'Produção Horária'!W18*1","v":0},{"$f":"'Produção Horária'!X18*1","v":0},{"$f":"'Produção Horária'!Y18*1","v":0},{"$f":"SUM(AC177:AZ177)","v":62411.755499999992},{"$f":"D177","v":0},{"$f":"E177","v":0},0,0,0,0,0,549.10299999999995,2249.5509999999999,4073.99,6624.6620000000003,7714.0115000000005,8369.3924999999999,7740.5810000000001,7563.4509999999991,7324.325499999999,5694.7294999999995,3232.6224999999999,1239.9099999999999,35.426000000000002,0,0,{"$f":"Z177","v":0},{"$f":"AA177","v":0},{"$f":"SUM(BB177:BY177)","v":62411.755499999992},{"$f":"AC177","v":0},0,0,0,0,0,0,549.10299999999995,2249.5509999999999,4073.99,6624.6620000000003,7714.0115000000005,8369.3924999999999,7740.5810000000001,7563.4509999999991,7324.325499999999,5694.7294999999995,3232.6224999999999,1239.9099999999999,35.426000000000002,0,0,{"$f":"AY177","v":0},0,{"$f":"SUM(CA177:CX177)","v":62411.755499999992},{"$f":"BB177","v":0},0,0,0,0,0,0,549.10299999999995,2249.5509999999999,4073.99,6624.6620000000003,7714.0115000000005,8369.3924999999999,7740.5810000000001,7563.4509999999991,7324.325499999999,5694.7294999999995,3232.6224999999999,1239.9099999999999,35.426000000000002,0,0,0,0]
["Perdas AC",{"$f":"4*AB178+4*BA178+18*C178+BZ178*4","v":-63686.20354730996},{"$f":"SUM(D178:AA178)","v":-2122.8734515769988},{"$f":"Entradas!$E$51*D177*-1","v":0},{"$f":"Entradas!$E$51*E177*-1","v":0},{"$f":"Entradas!$E$51*F177*-1","v":0},{"$f":"Entradas!$E$51*G177*-1","v":0},{"$f":"Entradas!$E$51*H177*-1","v":0},{"$f":"Entradas!$E$51*I177*-1","v":0},{"$f":"Entradas!$E$51*J177*-1","v":0},{"$f":"Entradas!$E$51*K177*-1","v":-18.677189441999992},{"$f":"Entradas!$E$51*L177*-1","v":-76.516227713999967},{"$f":"Entradas!$E$51*M177*-1","v":-138.57269585999995},{"$f":"Entradas!$E$51*N177*-1","v":-225.33125326799993},{"$f":"Entradas!$E$51*O177*-1","v":-262.38438716099995},{"$f":"Entradas!$E$51*P177*-1","v":-284.67651649499993},{"$f":"Entradas!$E$51*Q177*-1","v":-263.28812213399993},{"$f":"Entradas!$E$51*R177*-1","v":-257.2632223139999},{"$f":"Entradas!$E$51*S177*-1","v":-249.12960755699987},{"$f":"Entradas!$E$51*T177*-1","v":-193.70052921299992},{"$f":"Entradas!$E$51*U177*-1","v":-109.95442171499997},{"$f":"Entradas!$E$51*V177*-1","v":-42.174298739999983},{"$f":"Entradas!$E$51*W177*-1","v":-1.2049799639999996},{"$f":"Entradas!$E$51*X177*-1","v":0},{"$f":"Entradas!$E$51*Y177*-1","v":0},{"$f":"Entradas!$E$51*Z177*-1","v":0},{"$f":"Entradas!$E$51*AA177*-1","v":0},{"$f":"SUM(AC178:AZ178)","v":-2122.8734515769988},{"$f":"Entradas!$E$51*AC177*-1","v":0},{"$f":"Entradas!$E$51*AD177*-1","v":0},{"$f":"Entradas!$E$51*AE177*-1","v":0},{"$f":"Entradas!$E$51*AF177*-1","v":0},{"$f":"Entradas!$E$51*AG177*-1","v":0},{"$f":"Entradas!$E$51*AH177*-1","v":0},{"$f":"Entradas!$E$51*AI177*-1","v":0},{"$f":"Entradas!$E$51*AJ177*-1","v":-18.677189441999992},{"$f":"Entradas!$E$51*AK177*-1","v":-76.516227713999967},{"$f":"Entradas!$E$51*AL177*-1","v":-138.57269585999995},{"$f":"Entradas!$E$51*AM177*-1","v":-225.33125326799993},{"$f":"Entradas!$E$51*AN177*-1","v":-262.38438716099995},{"$f":"Entradas!$E$51*AO177*-1","v":-284.67651649499993},{"$f":"Entradas!$E$51*AP177*-1","v":-263.28812213399993},{"$f":"Entradas!$E$51*AQ177*-1","v":-257.2632223139999},{"$f":"Entradas!$E$51*AR177*-1","v":-249.12960755699987},{"$f":"Entradas!$E$51*AS177*-1","v":-193.70052921299992},{"$f":"Entradas!$E$51*AT177*-1","v":-109.95442171499997},{"$f":"Entradas!$E$51*AU177*-1","v":-42.174298739999983},{"$f":"Entradas!$E$51*AV177*-1","v":-1.2049799639999996},{"$f":"Entradas!$E$51*AW177*-1","v":0},{"$f":"Entradas!$E$51*AX177*-1","v":0},{"$f":"Entradas!$E$51*AY177*-1","v":0},{"$f":"Entradas!$E$51*AZ177*-1","v":0},{"$f":"SUM(BB178:BY178)","v":-2122.8734515769988},{"$f":"Entradas!$E$51*BB177*-1","v":0},{"$f":"Entradas!$E$51*BC177*-1","v":0},{"$f":"Entradas!$E$51*BD177*-1","v":0},{"$f":"Entradas!$E$51*BE177*-1","v":0},{"$f":"Entradas!$E$51*BF177*-1","v":0},{"$f":"Entradas!$E$51*BG177*-1","v":0},{"$f":"Entradas!$E$51*BH177*-1","v":0},{"$f":"Entradas!$E$51*BI177*-1","v":-18.677189441999992},{"$f":"Entradas!$E$51*BJ177*-1","v":-76.516227713999967},{"$f":"Entradas!$E$51*BK177*-1","v":-138.57269585999995},{"$f":"Entradas!$E$51*BL177*-1","v":-225.33125326799993},{"$f":"Entradas!$E$51*BM177*-1","v":-262.38438716099995},{"$f":"Entradas!$E$51*BN177*-1","v":-284.67651649499993},{"$f":"Entradas!$E$51*BO177*-1","v":-263.28812213399993},{"$f":"Entradas!$E$51*BP177*-1","v":-257.2632223139999},{"$f":"Entradas!$E$51*BQ177*-1","v":-249.12960755699987},{"$f":"Entradas!$E$51*BR177*-1","v":-193.70052921299992},{"$f":"Entradas!$E$51*BS177*-1","v":-109.95442171499997},{"$f":"Entradas!$E$51*BT177*-1","v":-42.174298739999983},{"$f":"Entradas!$E$51*BU177*-1","v":-1.2049799639999996},{"$f":"Entradas!$E$51*BV177*-1","v":0},{"$f":"Entradas!$E$51*BW177*-1","v":0},{"$f":"Entradas!$E$51*BX177*-1","v":0},{"$f":"Entradas!$E$51*BY177*-1","v":0},{"$f":"SUM(CA178:CX178)","v":-2122.8734515769988},{"$f":"Entradas!$E$51*CA177*-1","v":0},{"$f":"Entradas!$E$51*CB177*-1","v":0},{"$f":"Entradas!$E$51*CC177*-1","v":0},{"$f":"Entradas!$E$51*CD177*-1","v":0},{"$f":"Entradas!$E$51*CE177*-1","v":0},{"$f":"Entradas!$E$51*CF177*-1","v":0},{"$f":"Entradas!$E$51*CG177*-1","v":0},{"$f":"Entradas!$E$51*CH177*-1","v":-18.677189441999992},{"$f":"Entradas!$E$51*CI177*-1","v":-76.516227713999967},{"$f":"Entradas!$E$51*CJ177*-1","v":-138.57269585999995},{"$f":"Entradas!$E$51*CK177*-1","v":-225.33125326799993},{"$f":"Entradas!$E$51*CL177*-1","v":-262.38438716099995},{"$f":"Entradas!$E$51*CM177*-1","v":-284.67651649499993},{"$f":"Entradas!$E$51*CN177*-1","v":-263.28812213399993},{"$f":"Entradas!$E$51*CO177*-1","v":-257.2632223139999},{"$f":"Entradas!$E$51*CP177*-1","v":-249.12960755699987},{"$f":"Entradas!$E$51*CQ177*-1","v":-193.70052921299992},{"$f":"Entradas!$E$51*CR177*-1","v":-109.95442171499997},{"$f":"Entradas!$E$51*CS177*-1","v":-42.174298739999983},{"$f":"Entradas!$E$51*CT177*-1","v":-1.2049799639999996},{"$f":"Entradas!$E$51*CU177*-1","v":0},{"$f":"Entradas!$E$51*CV177*-1","v":0},{"$f":"Entradas!$E$51*CW177*-1","v":0},{"$f":"Entradas!$E$51*CX177*-1","v":0}]
["Produção PV líquida após cortes (curtailment)",{"$f":"4*AB179+4*BA179+18*C179+BZ179*4","v":1808666.4614526897},{"$f":"SUM(D179:AA179)","v":60288.882048422995},{"$f":"D177+D178","v":0},{"$f":"E177+E178","v":0},{"$f":"F177+F178","v":0},{"$f":"G177+G178","v":0},{"$f":"H177+H178","v":0},{"$f":"I177+I178","v":0},{"$f":"J177+J178","v":0},{"$f":"K177+K178","v":530.42581055799997},{"$f":"L177+L178","v":2173.0347722860001},{"$f":"M177+M178","v":3935.4173041399999},{"$f":"N177+N178","v":6399.3307467320001},{"$f":"O177+O178","v":7451.6271128390008},{"$f":"P177+P178","v":8084.7159835049997},{"$f":"Q177+Q178","v":7477.2928778659998},{"$f":"R177+R178","v":7306.1877776859992},{"$f":"S177+S178","v":7075.1958924429991},{"$f":"T177+T178","v":5501.0289707869997},{"$f":"U177+U178","v":3122.6680782849999},{"$f":"V177+V178","v":1197.7357012599998},{"$f":"W177+W178","v":34.221020035999999},{"$f":"X177+X178","v":0},{"$f":"Y177+Y178","v":0},{"$f":"Z177+Z178","v":0},{"$f":"AA177+AA178","v":0},{"$f":"SUM(AC179:AZ179)","v":60288.882048422995},{"$f":"AC177+AC178","v":0},{"$f":"AD177+AD178","v":0},{"$f":"AE177+AE178","v":0},{"$f":"AF177+AF178","v":0},{"$f":"AG177+AG178","v":0},{"$f":"AH177+AH178","v":0},{"$f":"AI177+AI178","v":0},{"$f":"AJ177+AJ178","v":530.42581055799997},{"$f":"AK177+AK178","v":2173.0347722860001},{"$f":"AL177+AL178","v":3935.4173041399999},{"$f":"AM177+AM178","v":6399.3307467320001},{"$f":"AN177+AN178","v":7451.6271128390008},{"$f":"AO177+AO178","v":8084.7159835049997},{"$f":"AP177+AP178","v":7477.2928778659998},{"$f":"AQ177+AQ178","v":7306.1877776859992},{"$f":"AR177+AR178","v":7075.1958924429991},{"$f":"AS177+AS178","v":5501.0289707869997},{"$f":"AT177+AT178","v":3122.6680782849999},{"$f":"AU177+AU178","v":1197.7357012599998},{"$f":"AV177+AV178","v":34.221020035999999},{"$f":"AW177+AW178","v":0},{"$f":"AX177+AX178","v":0},{"$f":"AY177+AY178","v":0},{"$f":"AZ177+AZ178","v":0},60288.882048422995,{"$f":"BB177+BB178","v":0},{"$f":"BC177+BC178","v":0},{"$f":"BD177+BD178","v":0},{"$f":"BE177+BE178","v":0},{"$f":"BF177+BF178","v":0},{"$f":"BG177+BG178","v":0},{"$f":"BH177+BH178","v":0},{"$f":"BI177+BI178","v":530.42581055799997},{"$f":"BJ177+BJ178","v":2173.0347722860001},{"$f":"BK177+BK178","v":3935.4173041399999},{"$f":"BL177+BL178","v":6399.3307467320001},{"$f":"BM177+BM178","v":7451.6271128390008},{"$f":"BN177+BN178","v":8084.7159835049997},{"$f":"BO177+BO178","v":7477.2928778659998},{"$f":"BP177+BP178","v":7306.1877776859992},{"$f":"BQ177+BQ178","v":7075.1958924429991},{"$f":"BR177+BR178","v":5501.0289707869997},{"$f":"BS177+BS178","v":3122.6680782849999},{"$f":"BT177+BT178","v":1197.7357012599998},{"$f":"BU177+BU178","v":34.221020035999999},{"$f":"BV177+BV178","v":0},{"$f":"BW177+BW178","v":0},{"$f":"BX177+BX178","v":0},{"$f":"BY177+BY178","v":0},60288.882048422995,{"$f":"CA177+CA178","v":0},{"$f":"CB177+CB178","v":0},{"$f":"CC177+CC178","v":0},{"$f":"CD177+CD178","v":0},{"$f":"CE177+CE178","v":0},{"$f":"CF177+CF178","v":0},{"$f":"CG177+CG178","v":0},{"$f":"CH177+CH178","v":530.42581055799997},{"$f":"CI177+CI178","v":2173.0347722860001},{"$f":"CJ177+CJ178","v":3935.4173041399999},{"$f":"CK177+CK178","v":6399.3307467320001},{"$f":"CL177+CL178","v":7451.6271128390008},{"$f":"CM177+CM178","v":8084.7159835049997},{"$f":"CN177+CN178","v":7477.2928778659998},{"$f":"CO177+CO178","v":7306.1877776859992},{"$f":"CP177+CP178","v":7075.1958924429991},{"$f":"CQ177+CQ178","v":5501.0289707869997},{"$f":"CR177+CR178","v":3122.6680782849999},{"$f":"CS177+CS178","v":1197.7357012599998},{"$f":"CT177+CT178","v":34.221020035999999},{"$f":"CU177+CU178","v":0},{"$f":"CV177+CV178","v":0},{"$f":"CW177+CW178","v":0},{"$f":"CX177+CX178","v":0}]
["Produção PV utilizada internamente",-46386.630601080004,{"$f":"SUM(D180:AA180)","v":-1546.221020036},{"$f":"IF(D179>Entradas!$E$81,Entradas!$E$81,D179)*-1","v":0},{"$f":"IF(E179>Entradas!$E$81,Entradas!$E$81,E179)*-1","v":0},{"$f":"IF(F179>Entradas!$E$81,Entradas!$E$81,F179)*-1","v":0},{"$f":"IF(G179>Entradas!$E$81,Entradas!$E$81,G179)*-1","v":0},{"$f":"IF(H179>Entradas!$E$81,Entradas!$E$81,H179)*-1","v":0},{"$f":"IF(I179>Entradas!$E$81,Entradas!$E$81,I179)*-1","v":0},{"$f":"IF(J179>Entradas!$E$81,Entradas!$E$81,J179)*-1","v":0},{"$f":"IF(K179>Entradas!$E$81,Entradas!$E$81,K179)*-1","v":-126},{"$f":"IF(L179>Entradas!$E$81,Entradas!$E$81,L179)*-1","v":-126},{"$f":"IF(M179>Entradas!$E$81,Entradas!$E$81,M179)*-1","v":-126},{"$f":"IF(N179>Entradas!$E$81,Entradas!$E$81,N179)*-1","v":-126},{"$f":"IF(O179>Entradas!$E$81,Entradas!$E$81,O179)*-1","v":-126},{"$f":"IF(P179>Entradas!$E$81,Entradas!$E$81,P179)*-1","v":-126},{"$f":"IF(Q179>Entradas!$E$81,Entradas!$E$81,Q179)*-1","v":-126},{"$f":"IF(R179>Entradas!$E$81,Entradas!$E$81,R179)*-1","v":-126},{"$f":"IF(S179>Entradas!$E$81,Entradas!$E$81,S179)*-1","v":-126},{"$f":"IF(T179>Entradas!$E$81,Entradas!$E$81,T179)*-1","v":-126},{"$f":"IF(U179>Entradas!$E$81,Entradas!$E$81,U179)*-1","v":-126},{"$f":"IF(V179>Entradas!$E$81,Entradas!$E$81,V179)*-1","v":-126},{"$f":"IF(W179>Entradas!$E$81,Entradas!$E$81,W179)*-1","v":-34.221020035999999},{"$f":"IF(X179>Entradas!$E$81,Entradas!$E$81,X179)*-1","v":0},{"$f":"IF(Y179>Entradas!$E$81,Entradas!$E$81,Y179)*-1","v":0},{"$f":"IF(Z179>Entradas!$E$81,Entradas!$E$81,Z179)*-1","v":0},{"$f":"IF(AA179>Entradas!$E$81,Entradas!$E$81,AA179)*-1","v":0},{"$f":"SUM(AC180:AZ180)","v":-1546.221020036},{"$f":"IF(AC179>Entradas!$E$81,Entradas!$E$81,AC179)*-1","v":0},{"$f":"IF(AD179>Entradas!$E$81,Entradas!$E$81,AD179)*-1","v":0},{"$f":"IF(AE179>Entradas!$E$81,Entradas!$E$81,AE179)*-1","v":0},{"$f":"IF(AF179>Entradas!$E$81,Entradas!$E$81,AF179)*-1","v":0},{"$f":"IF(AG179>Entradas!$E$81,Entradas!$E$81,AG179)*-1","v":0},{"$f":"IF(AH179>Entradas!$E$81,Entradas!$E$81,AH179)*-1","v":0},{"$f":"IF(AI179>Entradas!$E$81,Entradas!$E$81,AI179)*-1","v":0},{"$f":"IF(AJ179>Entradas!$E$81,Entradas!$E$81,AJ179)*-1","v":-126},{"$f":"IF(AK179>Entradas!$E$81,Entradas!$E$81,AK179)*-1","v":-126},{"$f":"IF(AL179>Entradas!$E$81,Entradas!$E$81,AL179)*-1","v":-126},{"$f":"IF(AM179>Entradas!$E$81,Entradas!$E$81,AM179)*-1","v":-126},{"$f":"IF(AN179>Entradas!$E$81,Entradas!$E$81,AN179)*-1","v":-126},{"$f":"IF(AO179>Entradas!$E$81,Entradas!$E$81,AO179)*-1","v":-126},{"$f":"IF(AP179>Entradas!$E$81,Entradas!$E$81,AP179)*-1","v":-126},{"$f":"IF(AQ179>Entradas!$E$81,Entradas!$E$81,AQ179)*-1","v":-126},{"$f":"IF(AR179>Entradas!$E$81,Entradas!$E$81,AR179)*-1","v":-126},{"$f":"IF(AS179>Entradas!$E$81,Entradas!$E$81,AS179)*-1","v":-126},{"$f":"IF(AT179>Entradas!$E$81,Entradas!$E$81,AT179)*-1","v":-126},{"$f":"IF(AU179>Entradas!$E$81,Entradas!$E$81,AU179)*-1","v":-126},{"$f":"IF(AV179>Entradas!$E$81,Entradas!$E$81,AV179)*-1","v":-34.221020035999999},{"$f":"IF(AW179>Entradas!$E$81,Entradas!$E$81,AW179)*-1","v":0},{"$f":"IF(AX179>Entradas!$E$81,Entradas!$E$81,AX179)*-1","v":0},{"$f":"IF(AY179>Entradas!$E$81,Entradas!$E$81,AY179)*-1","v":0},{"$f":"IF(AZ179>Entradas!$E$81,Entradas!$E$81,AZ179)*-1","v":0},{"$f":"SUM(BB180:BY180)","v":-1546.221020036},{"$f":"IF(BB179>Entradas!$E$81,Entradas!$E$81,BB179)*-1","v":0},{"$f":"IF(BC179>Entradas!$E$81,Entradas!$E$81,BC179)*-1","v":0},{"$f":"IF(BD179>Entradas!$E$81,Entradas!$E$81,BD179)*-1","v":0},{"$f":"IF(BE179>Entradas!$E$81,Entradas!$E$81,BE179)*-1","v":0},{"$f":"IF(BF179>Entradas!$E$81,Entradas!$E$81,BF179)*-1","v":0},{"$f":"IF(BG179>Entradas!$E$81,Entradas!$E$81,BG179)*-1","v":0},{"$f":"IF(BH179>Entradas!$E$81,Entradas!$E$81,BH179)*-1","v":0},{"$f":"IF(BI179>Entradas!$E$81,Entradas!$E$81,BI179)*-1","v":-126},{"$f":"IF(BJ179>Entradas!$E$81,Entradas!$E$81,BJ179)*-1","v":-126},{"$f":"IF(BK179>Entradas!$E$81,Entradas!$E$81,BK179)*-1","v":-126},{"$f":"IF(BL179>Entradas!$E$81,Entradas!$E$81,BL179)*-1","v":-126},{"$f":"IF(BM179>Entradas!$E$81,Entradas!$E$81,BM179)*-1","v":-126},{"$f":"IF(BN179>Entradas!$E$81,Entradas!$E$81,BN179)*-1","v":-126},{"$f":"IF(BO179>Entradas!$E$81,Entradas!$E$81,BO179)*-1","v":-126},{"$f":"IF(BP179>Entradas!$E$81,Entradas!$E$81,BP179)*-1","v":-126},{"$f":"IF(BQ179>Entradas!$E$81,Entradas!$E$81,BQ179)*-1","v":-126},{"$f":"IF(BR179>Entradas!$E$81,Entradas!$E$81,BR179)*-1","v":-126},{"$f":"IF(BS179>Entradas!$E$81,Entradas!$E$81,BS179)*-1","v":-126},{"$f":"IF(BT179>Entradas!$E$81,Entradas!$E$81,BT179)*-1","v":-126},{"$f":"IF(BU179>Entradas!$E$81,Entradas!$E$81,BU179)*-1","v":-34.221020035999999},{"$f":"IF(BV179>Entradas!$E$81,Entradas!$E$81,BV179)*-1","v":0},{"$f":"IF(BW179>Entradas!$E$81,Entradas!$E$81,BW179)*-1","v":0},{"$f":"IF(BX179>Entradas!$E$81,Entradas!$E$81,BX179)*-1","v":0},{"$f":"IF(BY179>Entradas!$E$81,Entradas!$E$81,BY179)*-1","v":0},{"$f":"SUM(CA180:CX180)","v":-1546.221020036},{"$f":"IF(CA179>Entradas!$E$81,Entradas!$E$81,CA179)*-1","v":0},{"$f":"IF(CB179>Entradas!$E$81,Entradas!$E$81,CB179)*-1","v":0},{"$f":"IF(CC179>Entradas!$E$81,Entradas!$E$81,CC179)*-1","v":0},{"$f":"IF(CD179>Entradas!$E$81,Entradas!$E$81,CD179)*-1","v":0},{"$f":"IF(CE179>Entradas!$E$81,Entradas!$E$81,CE179)*-1","v":0},{"$f":"IF(CF179>Entradas!$E$81,Entradas!$E$81,CF179)*-1","v":0},{"$f":"IF(CG179>Entradas!$E$81,Entradas!$E$81,CG179)*-1","v":0},{"$f":"IF(CH179>Entradas!$E$81,Entradas!$E$81,CH179)*-1","v":-126},{"$f":"IF(CI179>Entradas!$E$81,Entradas!$E$81,CI179)*-1","v":-126},{"$f":"IF(CJ179>Entradas!$E$81,Entradas!$E$81,CJ179)*-1","v":-126},{"$f":"IF(CK179>Entradas!$E$81,Entradas!$E$81,CK179)*-1","v":-126},{"$f":"IF(CL179>Entradas!$E$81,Entradas!$E$81,CL179)*-1","v":-126},{"$f":"IF(CM179>Entradas!$E$81,Entradas!$E$81,CM179)*-1","v":-126},{"$f":"IF(CN179>Entradas!$E$81,Entradas!$E$81,CN179)*-1","v":-126},{"$f":"IF(CO179>Entradas!$E$81,Entradas!$E$81,CO179)*-1","v":-126},{"$f":"IF(CP179>Entradas!$E$81,Entradas!$E$81,CP179)*-1","v":-126},{"$f":"IF(CQ179>Entradas!$E$81,Entradas!$E$81,CQ179)*-1","v":-126},{"$f":"IF(CR179>Entradas!$E$81,Entradas!$E$81,CR179)*-1","v":-126},{"$f":"IF(CS179>Entradas!$E$81,Entradas!$E$81,CS179)*-1","v":-126},{"$f":"IF(CT179>Entradas!$E$81,Entradas!$E$81,CT179)*-1","v":-34.221020035999999},{"$f":"IF(CU179>Entradas!$E$81,Entradas!$E$81,CU179)*-1","v":0},{"$f":"IF(CV179>Entradas!$E$81,Entradas!$E$81,CV179)*-1","v":0},{"$f":"IF(CW179>Entradas!$E$81,Entradas!$E$81,CW179)*-1","v":0},{"$f":"IF(CX179>Entradas!$E$81,Entradas!$E$81,CX179)*-1","v":0}]
["Produção PV líquida disponível",1762279.8308516098,{"$f":"SUM(D181:AA181)","v":58742.661028386996},{"$f":"D179+D180","v":0},{"$f":"E179+E180","v":0},0,0,0,0,0,404.42581055799997,2047.0347722860001,3809.4173041399999,6273.3307467320001,7325.6271128390008,7958.7159835049997,7351.2928778659998,7180.1877776859992,6949.1958924429991,5375.0289707869997,2996.6680782849999,1071.7357012599998,0,0,0,0,0,{"$f":"SUM(AC181:AZ181)","v":58742.661028386996},{"$f":"AC179+AC180","v":0},{"$f":"AD179+AD180","v":0},0,0,0,0,0,404.42581055799997,2047.0347722860001,3809.4173041399999,6273.3307467320001,7325.6271128390008,7958.7159835049997,7351.2928778659998,7180.1877776859992,6949.1958924429991,5375.0289707869997,2996.6680782849999,1071.7357012599998,0,0,0,0,0,{"$f":"SUM(BB181:BY181)","v":58742.661028386996},{"$f":"BB179+BB180","v":0},{"$f":"BC179+BC180","v":0},0,0,0,0,0,404.42581055799997,2047.0347722860001,3809.4173041399999,6273.3307467320001,7325.6271128390008,7958.7159835049997,7351.2928778659998,7180.1877776859992,6949.1958924429991,5375.0289707869997,2996.6680782849999,1071.7357012599998,0,0,0,0,0,{"$f":"SUM(CA181:CX181)","v":58742.661028386996},{"$f":"CA179+CA180","v":0},{"$f":"CB179+CB180","v":0},0,0,0,0,0,404.42581055799997,2047.0347722860001,3809.4173041399999,6273.3307467320001,7325.6271128390008,7958.7159835049997,7351.2928778659998,7180.1877776859992,6949.1958924429991,5375.0289707869997,2996.6680782849999,1071.7357012599998,0,0,0,0,0]
[]
["Armazenamento e Venda"]
["Força Produção PV vendida diretamente à EDA",{"$f":"4*AB184+4*BA184+18*C184+BZ184*4","v":1541845.1836716896},{"$f":"SUM(D184:AA184)","v":58742.661028386996},{"$f":"IF(D171<0,0,IF(D171>D181,D181,D171))","v":0},{"$f":"IF(E171<0,0,IF(E171>E181,E181,E171))","v":0},0,0,0,0,0,404.42581055799997,2047.0347722860001,3809.4173041399999,6273.3307467320001,7325.6271128390008,7958.7159835049997,7351.2928778659998,7180.1877776859992,6949.1958924429991,5375.0289707869997,2996.6680782849999,1071.7357012599998,0,0,0,0,0,{"$f":"SUM(AC184:AZ184)","v":43739.316003099018},{"$f":"IF(AC171<0,0,IF(AC171>AC181,AC181,AC171))","v":0},{"$f":"IF(AD171<0,0,IF(AD171>AD181,AD181,AD171))","v":0},0,0,0,0,0,404.42581055799997,2047.0347722860001,3809.4173041399999,5859.3024966193125,5728.3875873185307,4873.9627720410908,5671.3913268825345,4948.4005121683585,1140.6680296611348,5187.9216118790546,2996.6680782849999,1071.7357012599998,0,0,0,0,0,{"$f":"SUM(BB184:BY184)","v":18637.344258694906},{"$f":"IF(BB171<0,0,IF(BB171>BB181,BB181,BB171))","v":0},0,0,0,0,0,0,404.42581055799997,2047.0347722860001,3654.2505398875228,1142.9901330383082,2115.0411080249823,2363.5821770350058,2609.5277897327251,232.0881485873615,0,0,2996.6680782849999,1071.7357012599998,0,0,0,0,0,{"$f":"SUM(CA184:CX184)","v":58742.661028386996},{"$f":"IF(CA171<0,0,IF(CA171>CA181,CA181,CA171))","v":0},{"$f":"IF(CB171<0,0,IF(CB171>CB181,CB181,CB171))","v":0},0,0,0,0,0,404.42581055799997,2047.0347722860001,3809.4173041399999,6273.3307467320001,7325.6271128390008,7958.7159835049997,7351.2928778659998,7180.1877776859992,6949.1958924429991,5375.0289707869997,2996.6680782849999,1071.7357012599998,0,0,0,0,0]
["Procura líquida após venda de produção PV",{"$f":"B171-B184","v":7282779.5997246457},{"$f":"C171-C184","v":287943.86736721219},6224.4612557855899,5121.4953714981411,5121.4953714981411,5121.4953714981411,5121.4953714981411,5121.4953714981411,5121.4953714981411,12973.192150987687,17436.327436464984,16172.06522515598,10993.925491427308,8156.2653895883441,3911.3369929262926,5867.6715955504524,6418.7517653037403,4496.4599944706688,9566.3975562008854,17226.411915771525,27837.927362645769,31493.493537004095,26227.84717295977,24021.915404384828,18507.085982947578,9683.358908647966,143820.20567611518,5324.4612557855899,4367.0465450669753,2161.1147764920706,1058.1488922046001,506.66595006086845,506.66595006086845,2161.1147764920706,7502.4309609755283,4069.4760420626176,2558.1797150410493,0,0,0,0,0,0,0,9678.8387692376073,19738.871273968125,24497.403332613932,20713.017751522482,16301.154214372673,12992.256561510312,9683.358908647966,93183.423735379256,4367.0465450669753,2712.5977186357877,-44.816992082848628,-1699.265818514029,-1699.265818514029,-1699.265818514029,-44.816992082848628,5296.499192400609,2212.0613313440031,0,0,0,0,{"$f":"BO171-BO184","v":0},0,-4127.1272760636084,-1429.8736938456668,2509.5605213691479,13672.558910387143,21188.505679751557,17955.603040803853,14646.705387941493,11889.290677222863,7477.4271400730531,287943.86736721219,6224.4612557855899,5121.4953714981411,5121.4953714981411,5121.4953714981411,5121.4953714981411,5121.4953714981411,5121.4953714981411,12973.192150987687,17436.327436464984,16172.06522515598,10993.925491427308,8156.2653895883441,3911.3369929262926,5867.6715955504524,6418.7517653037403,4496.4599944706688,9566.3975562008854,17226.411915771525,27837.927362645769,31493.493537004095,26227.84717295977,24021.915404384828,18507.085982947578,9683.358908647966]
[]
["Resumo"]
["Produção",{"$f":"B179","v":1808666.4614526897},{"$f":"SUM(D188:AA188)","v":60288.882048422995},{"$f":"D179","v":0},0,0,0,0,0,0,530.42581055799997,2173.0347722860001,3935.4173041399999,6399.3307467320001,7451.6271128390008,8084.7159835049997,7477.2928778659998,7306.1877776859992,7075.1958924429991,5501.0289707869997,3122.6680782849999,1197.7357012599998,34.221020035999999,0,0,0,0,60288.882048422995,0,0,0,0,0,0,0,{"$f":"AJ179","v":530.42581055799997},2173.0347722860001,3935.4173041399999,6399.3307467320001,7451.6271128390008,8084.7159835049997,7477.2928778659998,7306.1877776859992,7075.1958924429991,5501.0289707869997,3122.6680782849999,1197.7357012599998,34.221020035999999,0,0,0,0,60288.882048422995,0,0,0,0,0,0,0,530.42581055799997,2173.0347722860001,3935.4173041399999,6399.3307467320001,7451.6271128390008,8084.7159835049997,7477.2928778659998,{"$f":"BP179","v":7306.1877776859992},7075.1958924429991,5501.0289707869997,3122.6680782849999,1197.7357012599998,34.221020035999999,0,0,0,0,60288.882048422995,0,0,0,0,0,0,0,530.42581055799997,2173.0347722860001,3935.4173041399999,6399.3307467320001,7451.6271128390008,8084.7159835049997,7477.2928778659998,7306.1877776859992,7075.1958924429991,5501.0289707869997,3122.6680782849999,1197.7357012599998,34.221020035999999,0,0,0,0]
["Utilização",{"$f":"B180","v":-46386.630601080004},{"$f":"C180","v":-1546.221020036},{"$f":"D180","v":0},0,0,0,0,0,0,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-34.221020035999999,0,0,0,0,-1546.221020036,0,0,0,0,0,0,0,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-34.221020035999999,0,0,0,0,-1546.221020036,0,0,0,0,0,0,0,-126,-126,-126,-126,-126,-126,-126,{"$f":"BP180","v":-126},-126,-126,-126,-126,-34.221020035999999,0,0,0,0,-1546.221020036,0,0,0,0,0,0,0,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-34.221020035999999,0,0,0,0]
["Total Vendido à EDA",{"$f":"4*AB190+4*BA190+18*C190+BZ190*4","v":1541845.1836716896},{"$f":"SUM(D190:AA190)","v":58742.661028386996},{"$f":"D184","v":0},{"$f":"E184","v":0},0,0,0,0,0,404.42581055799997,2047.0347722860001,3809.4173041399999,6273.3307467320001,7325.6271128390008,7958.7159835049997,7351.2928778659998,7180.1877776859992,6949.1958924429991,5375.0289707869997,2996.6680782849999,1071.7357012599998,0,0,0,0,0,43739.316003099018,0,0,0,0,0,0,0,404.42581055799997,2047.0347722860001,3809.4173041399999,5859.3024966193125,5728.3875873185307,4873.9627720410908,5671.3913268825345,4948.4005121683585,1140.6680296611348,5187.9216118790546,2996.6680782849999,1071.7357012599998,0,0,0,0,0,18637.344258694906,0,0,0,0,0,0,0,404.42581055799997,2047.0347722860001,3654.2505398875228,1142.9901330383082,2115.0411080249823,2363.5821770350058,2609.5277897327251,232.0881485873615,{"$f":"BQ184","v":0},0,2996.6680782849999,1071.7357012599998,0,0,0,0,0,58742.661028386996,0,0,0,0,0,0,0,404.42581055799997,2047.0347722860001,3809.4173041399999,6273.3307467320001,7325.6271128390008,7958.7159835049997,7351.2928778659998,7180.1877776859992,6949.1958924429991,5375.0289707869997,2996.6680782849999,1071.7357012599998,0,0,0,0,0]
["  Ponta",89504.883149989982,{"$f":"SUM(D191:AA191)","v":4068.4037795449995},{"$f":"IF(D174=\"P\",D190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2996.6680782849999,1071.7357012599998,0,0,0,0,0,{"$f":"SUM(AC191:AZ191)","v":0},{"$f":"IF(AC174=\"P\",AC190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB191:BY191)","v":0},{"$f":"IF(BB174=\"P\",BB190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA191:CX191)","v":4068.4037795449995},{"$f":"IF(CA174=\"P\",CA190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2996.6680782849999,1071.7357012599998,0,0,0,0,0]
["  Cheia",1310268.2445827804,54674.257248841997,{"$f":"IF(D174=\"C\",D190,0)","v":0},0,0,0,0,0,0,404.42581055799997,2047.0347722860001,3809.4173041399999,6273.3307467320001,7325.6271128390008,7958.7159835049997,7351.2928778659998,7180.1877776859992,6949.1958924429991,5375.0289707869997,0,0,0,0,0,0,0,26858.646277064119,{"$f":"IF(AC174=\"C\",AC190,0)","v":0},0,0,0,0,0,0,0,0,0,5859.3024966193125,5728.3875873185307,4873.9627720410908,0,0,1140.6680296611348,5187.9216118790546,2996.6680782849999,1071.7357012599998,0,0,0,0,0,0,{"$f":"IF(BB174=\"C\",BB190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54674.257248841997,{"$f":"IF(CA174=\"C\",CA190,0)","v":0},0,0,0,0,0,0,404.42581055799997,2047.0347722860001,3809.4173041399999,6273.3307467320001,7325.6271128390008,7958.7159835049997,7351.2928778659998,7180.1877776859992,6949.1958924429991,5375.0289707869997,0,0,0,0,0,0,0]
["  Vazio",142072.05593891919,0,{"$f":"IF(D174=\"V\",D190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16880.669726034892,{"$f":"IF(AC174=\"V\",AC190,0)","v":0},0,0,0,0,0,0,404.42581055799997,2047.0347722860001,3809.4173041399999,0,0,0,5671.3913268825345,4948.4005121683585,0,0,0,0,0,0,0,0,0,18637.344258694906,{"$f":"IF(BB174=\"V\",BB190,0)","v":0},0,0,0,0,0,0,404.42581055799997,2047.0347722860001,3654.2505398875228,1142.9901330383082,2115.0411080249823,2363.5821770350058,2609.5277897327251,232.0881485873615,0,0,2996.6680782849999,1071.7357012599998,0,0,0,0,0,0,{"$f":"IF(CA174=\"V\",CA190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D174=\"SV\",D190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC174=\"SV\",AC190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB174=\"SV\",BB190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA174=\"SV\",CA190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Excedente Líquido de Produção Força",220434.64717992026,0,{"$f":"D188+D189-D190","v":0},{"$f":"E188+E189-E190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15003.345025287977,0,0,0,0,0,0,0,0,0,0,414.0282501126876,1597.2395255204701,3084.7532114639089,1679.9015509834653,2231.7872655176407,5808.5278627818643,187.10735890794513,0,0,0,0,0,0,0,40105.316769692086,0,0,0,0,0,0,0,0,0,155.16676425247715,5130.3406136936919,5210.5860048140185,5595.1338064699939,4741.7650881332747,6948.0996290986377,{"$f":"BQ188+BQ189-BQ190","v":6949.1958924429991},5375.0289707869997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Percentagem de Excedente",{"$f":"IF(B195=0,0,B195/B188)","v":0.12187689210694544},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.24885757565113828,0,0,0,0,0,{"$f":"IF(AH195=0,0,AH195/AH188)","v":0},0,0,0,0,6.4698679674296072E-2,0.21434775268994058,0.38155368942553297,0.22466707917196163,0.30546535805359326,0.82097060647973574,3.4013156429746415E-2,0,0,0,0,0,0,0,0.66521911515095244,0,0,0,0,0,0,0,0,0,3.9428287335435568E-2,0.80169955527203307,0.69925479709475602,{"$f":"IF(BN195=0,0,BN195/BN188)","v":0.69206312477588272},0.634155324070516,0.95098837321413954,0.98219130580757763,0.97709519425018154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CT195=0,0,CT195/CT188)","v":0},0,0,0,0]
[]
["MAIO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["PROCURA E PRODUÇÃO DE ENERGIAS RENOVÁVEIS"]
[]
["Procura"]
["Procura Projetada (2028)",{"$f":"4*AB203+4*BA203+19*C203+BZ203*4","v":42788910.434307024},1437112.7702673669,46596.776260151884,45460.269522099406,45460.269522099406,45460.269522099406,45460.269522099406,45460.269522099406,45460.269522099406,52279.309950414317,62507.870592886669,67053.897545096625,69895.16439022783,70463.41775925408,68190.404283149066,68190.404283149066,68190.404283149066,68190.404283149066,68190.404283149066,68190.404283149066,72736.43123535905,72736.43123535905,67053.897545096625,64780.88406899164,59098.350378729221,50006.29647430934,1262658.9859763104,46596.776260151884,43755.509415020664,41482.495938915701,40345.989200863216,39777.735831836973,39777.735831836973,41482.495938915701,44323.762784046907,47165.029629178141,52847.563319440567,57961.843640676736,60234.857116781714,60803.110485807942,60234.857116781714,59098.350378729221,57393.590271650501,57961.843640676736,60234.857116781714,64212.630699965404,65349.13743801789,61371.363854834184,56825.336902624236,53415.816688466795,50006.29647430934,1171170.1935630855,43755.509415020664,42050.749307941929,39209.482462810731,37504.722355731996,37504.722355731996,37504.722355731996,39209.482462810731,42050.749307941929,44323.762784046907,47733.282998204377,51711.056581388075,55120.576795545523,56825.336902624236,56825.336902624236,52847.563319440567,50574.549843335575,51142.803212361818,52847.563319440567,57961.843640676736,61939.617223860405,58530.097009702986,55120.576795545523,52279.309950414317,47733.282998204377,1437112.7702673669,46596.776260151884,45460.269522099406,45460.269522099406,45460.269522099406,45460.269522099406,45460.269522099406,45460.269522099406,52279.309950414317,62507.870592886669,67053.897545096625,69895.16439022783,70463.41775925408,68190.404283149066,68190.404283149066,68190.404283149066,68190.404283149066,68190.404283149066,68190.404283149066,72736.43123535905,72736.43123535905,67053.897545096625,64780.88406899164,59098.350378729221,50006.29647430934]
["Estação de aterragem Google",{"$f":"4*AB204+4*BA204+19*C204+BZ204*4","v":2650500},{"$f":"SUM(D204:AA204)","v":85500},2500,2500,2500,2500,2500,2500,2500,{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"SUM(AC204:AZ204)","v":85500},{"$f":"D204","v":2500},2500,2500,2500,2500,2500,2500,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,85500,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ204","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,85500,2500,2500,2500,2500,2500,2500,2500,4000,4000,4000,4000,4000,4000,4000,{"$f":"BP204","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000]
["Autoconsumo",93744,{"$f":"SUM(D205:AA205)","v":3024},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"SUM(AC205:AZ205)","v":3024},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"SUM(BB205:BY205)","v":3024},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"BA205","v":3024},{"$f":"BB205","v":126},{"$f":"BC205","v":126},{"$f":"BD205","v":126},{"$f":"BE205","v":126},{"$f":"BF205","v":126},{"$f":"BG205","v":126},{"$f":"BH205","v":126},{"$f":"BI205","v":126},{"$f":"BJ205","v":126},{"$f":"BK205","v":126},{"$f":"BL205","v":126},{"$f":"BM205","v":126},{"$f":"BN205","v":126},{"$f":"BO205","v":126},{"$f":"BP205","v":126},{"$f":"BQ205","v":126},{"$f":"BR205","v":126},{"$f":"BS205","v":126},{"$f":"BT205","v":126},{"$f":"BU205","v":126},{"$f":"BV205","v":126},{"$f":"BW205","v":126},{"$f":"BX205","v":126},{"$f":"BY205","v":126}]
["Procura Total incluindo Autoconsumo",{"$f":"SUM(B203:B205)","v":45533154.434307024},1525636.7702673669,49222.776260151884,48086.269522099406,48086.269522099406,48086.269522099406,48086.269522099406,48086.269522099406,48086.269522099406,56405.309950414317,66633.870592886669,71179.897545096625,74021.16439022783,74589.41775925408,72316.404283149066,72316.404283149066,72316.404283149066,72316.404283149066,72316.404283149066,72316.404283149066,76862.43123535905,76862.43123535905,71179.897545096625,68906.88406899164,63224.350378729221,54132.29647430934,1351182.9859763104,49222.776260151884,46381.509415020664,44108.495938915701,42971.989200863216,42403.735831836973,{"$f":"SUM(AH203:AH205)","v":42403.735831836973},44108.495938915701,48449.762784046907,51291.029629178141,56973.563319440567,62087.843640676736,64360.857116781714,64929.110485807942,64360.857116781714,63224.350378729221,61519.590271650501,62087.843640676736,64360.857116781714,68338.630699965404,69475.13743801789,65497.363854834184,60951.336902624236,57541.816688466795,54132.29647430934,1259694.1935630855,46381.509415020664,44676.749307941929,41835.482462810731,40130.722355731996,40130.722355731996,40130.722355731996,41835.482462810731,46176.749307941929,48449.762784046907,51859.282998204377,55837.056581388075,59246.576795545523,{"$f":"SUM(BN203:BN205)","v":60951.336902624236},60951.336902624236,56973.563319440567,54700.549843335575,55268.803212361818,56973.563319440567,62087.843640676736,66065.617223860405,62656.097009702986,59246.576795545523,56405.309950414317,51859.282998204377,1525636.7702673669,49222.776260151884,48086.269522099406,48086.269522099406,48086.269522099406,48086.269522099406,48086.269522099406,48086.269522099406,56405.309950414317,66633.870592886669,71179.897545096625,74021.16439022783,74589.41775925408,72316.404283149066,72316.404283149066,72316.404283149066,72316.404283149066,72316.404283149066,72316.404283149066,76862.43123535905,{"$f":"SUM(CT203:CT205)","v":76862.43123535905},71179.897545096625,68906.88406899164,63224.350378729221,54132.29647430934]
[null,{"$f":"4*AB207+4*BA207+19*C207+BZ207*4","v":0},null,null,null,null,null,null,null,{"$f":"SUM(J206:W206)","v":978539.21792959131},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI206:AV206)","v":845567.92957745085},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH206:BU206)","v":777377.52529430157}]
["Produção Projetada de Energias Renováveis"]
["   Eólica",{"$f":"4*AB209+4*BA209+19*C209+BZ209*4","v":2938800},94800,4740,4740,4740,4740,4740,4740,4740,2370,2370,2370,2370,2370,2370,2370,2370,4740,4740,4740,4740,4740,4740,4740,4740,4740,94800,4740,4740,4740,4740,4740,4740,4740,2370,2370,2370,2370,2370,2370,2370,2370,4740,4740,4740,4740,4740,4740,4740,4740,4740,94800,4740,4740,4740,4740,4740,4740,4740,2370,2370,2370,2370,2370,2370,2370,2370,4740,4740,4740,4740,4740,4740,4740,4740,4740,94800,4740,4740,4740,4740,4740,4740,4740,2370,2370,2370,2370,2370,2370,2370,2370,4740,4740,4740,4740,4740,4740,4740,4740,4740]
["   Geotérmica",23064000,{"$f":"SUM(D210:AA210)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"SUM(AC210:AZ210)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"SUM(BB210:BY210)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"SUM(CA210:CX210)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000}]
["   Hídrica",2303818.0000000009,74316.709677419378,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,74316.709677419378,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,74316.709677419378,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,74316.709677419378,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733]
["   Solar (PV)",4639052.2952419603,{"$f":"SUM(D212:AA212)","v":149646.84823361161},{"$f":"Entradas!$E$43/Entradas!$E$31*D225","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*E225","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*F225","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*G225","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*H225","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*I225","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*J225","v":675.51123479694911},{"$f":"Entradas!$E$43/Entradas!$E$31*K225","v":2385.3990478767264},{"$f":"Entradas!$E$43/Entradas!$E$31*L225","v":6438.4664566584206},{"$f":"Entradas!$E$43/Entradas!$E$31*M225","v":10174.887974129048},{"$f":"Entradas!$E$43/Entradas!$E$31*N225","v":14713.479082921047},{"$f":"Entradas!$E$43/Entradas!$E$31*O225","v":18112.144982993195},{"$f":"Entradas!$E$43/Entradas!$E$31*P225","v":18154.364435168005},{"$f":"Entradas!$E$43/Entradas!$E$31*Q225","v":19568.716083024116},{"$f":"Entradas!$E$43/Entradas!$E$31*R225","v":18344.351969954645},{"$f":"Entradas!$E$43/Entradas!$E$31*S225","v":17098.878130797773},{"$f":"Entradas!$E$43/Entradas!$E$31*T225","v":12708.055104617604},{"$f":"Entradas!$E$43/Entradas!$E$31*U225","v":7303.9652262420113},{"$f":"Entradas!$E$43/Entradas!$E$31*V225","v":3398.6659000721502},{"$f":"Entradas!$E$43/Entradas!$E$31*W225","v":569.96260435992588},{"$f":"Entradas!$E$43/Entradas!$E$31*X225","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*Y225","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*Z225","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*AA225","v":0},149646.84823361161,{"$f":"D212","v":0},{"$f":"E212","v":0},{"$f":"F212","v":0},{"$f":"G212","v":0},{"$f":"H212","v":0},{"$f":"I212","v":0},{"$f":"J212","v":675.51123479694911},{"$f":"K212","v":2385.3990478767264},{"$f":"L212","v":6438.4664566584206},{"$f":"M212","v":10174.887974129048},{"$f":"N212","v":14713.479082921047},{"$f":"O212","v":18112.144982993195},{"$f":"P212","v":18154.364435168005},{"$f":"Q212","v":19568.716083024116},{"$f":"R212","v":18344.351969954645},{"$f":"S212","v":17098.878130797773},{"$f":"T212","v":12708.055104617604},{"$f":"U212","v":7303.9652262420113},{"$f":"V212","v":3398.6659000721502},{"$f":"W212","v":569.96260435992588},{"$f":"X212","v":0},{"$f":"Y212","v":0},{"$f":"Z212","v":0},{"$f":"AA212","v":0},149646.84823361161,{"$f":"AC212","v":0},{"$f":"AD212","v":0},{"$f":"AE212","v":0},{"$f":"AF212","v":0},{"$f":"AG212","v":0},{"$f":"AH212","v":0},{"$f":"AI212","v":675.51123479694911},{"$f":"AJ212","v":2385.3990478767264},{"$f":"AK212","v":6438.4664566584206},{"$f":"AL212","v":10174.887974129048},{"$f":"AM212","v":14713.479082921047},{"$f":"AN212","v":18112.144982993195},{"$f":"AO212","v":18154.364435168005},{"$f":"AP212","v":19568.716083024116},{"$f":"AQ212","v":18344.351969954645},{"$f":"AR212","v":17098.878130797773},{"$f":"AS212","v":12708.055104617604},{"$f":"AT212","v":7303.9652262420113},{"$f":"AU212","v":3398.6659000721502},{"$f":"AV212","v":569.96260435992588},{"$f":"AW212","v":0},{"$f":"AX212","v":0},{"$f":"AY212","v":0},{"$f":"AZ212","v":0},{"$f":"BA212","v":149646.84823361161},{"$f":"BB212","v":0},{"$f":"BC212","v":0},{"$f":"BD212","v":0},{"$f":"BE212","v":0},{"$f":"BF212","v":0},{"$f":"BG212","v":0},{"$f":"BH212","v":675.51123479694911},{"$f":"BI212","v":2385.3990478767264},{"$f":"BJ212","v":6438.4664566584206},{"$f":"BK212","v":10174.887974129048},{"$f":"BL212","v":14713.479082921047},{"$f":"BM212","v":18112.144982993195},{"$f":"BN212","v":18154.364435168005},{"$f":"BO212","v":19568.716083024116},{"$f":"BP212","v":18344.351969954645},{"$f":"BQ212","v":17098.878130797773},{"$f":"BR212","v":12708.055104617604},{"$f":"BS212","v":7303.9652262420113},{"$f":"BT212","v":3398.6659000721502},{"$f":"BU212","v":569.96260435992588},{"$f":"BV212","v":0},{"$f":"BW212","v":0},{"$f":"BX212","v":0},{"$f":"BY212","v":0}]
["   Resíduos",2892500,97500,3000,3000,3000,3000,3000,3000,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,88500,4000,2000,2000,2000,2000,2000,2000,2000,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,74000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,3000,3000,3000,3000,3000,3000,4500,4500,4500,4500,4500,4500,4500,4500,97500,3000,3000,3000,3000,3000,3000,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500]
["   Biogás",53111.000000000015,2309.1739130434789,null,null,null,null,null,null,null,null,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2309.1739130434789,0,0,0,0,0,0,0,0,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,0,0,0,0]
["Produção Total Projetada de Renováveis",{"$f":"SUM(B209:B214)","v":35891281.295241959},{"$f":"SUM(C209:C214)","v":1162572.7318240744},{"$f":"SUM(D209:D214)","v":41836.529569892475},{"$f":"SUM(E209:E214)","v":41836.529569892475},{"$f":"SUM(F209:F214)","v":41836.529569892475},{"$f":"SUM(G209:G214)","v":41836.529569892475},{"$f":"SUM(H209:H214)","v":41836.529569892475},{"$f":"SUM(I209:I214)","v":41836.529569892475},{"$f":"SUM(J209:J214)","v":42512.040804689423},{"$f":"SUM(K209:K214)","v":43351.928617769197},{"$f":"SUM(L209:L214)","v":47597.427185971181},{"$f":"SUM(M209:M214)","v":51333.848703441807},{"$f":"SUM(N209:N214)","v":55872.43981223381},{"$f":"SUM(O209:O214)","v":59271.105712305958},{"$f":"SUM(P209:P214)","v":59313.325164480768},{"$f":"SUM(Q209:Q214)","v":60727.676812336882},{"$f":"SUM(R209:R214)","v":59503.312699267408},{"$f":"SUM(S209:S214)","v":60627.83886011054},{"$f":"SUM(T209:T214)","v":56237.015833930367},{"$f":"SUM(U209:U214)","v":50832.925955554776},{"$f":"SUM(V209:V214)","v":46927.626629384911},{"$f":"SUM(W209:W214)","v":44098.92333367269},{"$f":"SUM(X209:X214)","v":43336.529569892475},{"$f":"SUM(Y209:Y214)","v":43336.529569892475},{"$f":"SUM(Z209:Z214)","v":43336.529569892475},{"$f":"SUM(AA209:AA214)","v":43336.529569892475},{"$f":"SUM(AB209:AB214)","v":1151263.5579110309},{"$f":"SUM(AC209:AC214)","v":42836.529569892475},{"$f":"SUM(AD209:AD214)","v":40836.529569892475},{"$f":"SUM(AE209:AE214)","v":40836.529569892475},{"$f":"SUM(AF209:AF214)","v":40836.529569892475},{"$f":"SUM(AG209:AG214)","v":40836.529569892475},{"$f":"SUM(AH209:AH214)","v":40836.529569892475},{"$f":"SUM(AI209:AI214)","v":41512.040804689423},{"$f":"SUM(AJ209:AJ214)","v":40851.928617769197},{"$f":"SUM(AK209:AK214)","v":45904.996026550893},{"$f":"SUM(AL209:AL214)","v":51141.417544021519},{"$f":"SUM(AM209:AM214)","v":55680.008652813522},{"$f":"SUM(AN209:AN214)","v":59078.67455288567},{"$f":"SUM(AO209:AO214)","v":59120.89400506048},{"$f":"SUM(AP209:AP214)","v":60535.245652916594},{"$f":"SUM(AQ209:AQ214)","v":59310.88153984712},{"$f":"SUM(AR209:AR214)","v":60435.407700690252},{"$f":"SUM(AS209:AS214)","v":56044.584674510079},{"$f":"SUM(AT209:AT214)","v":50640.494796134488},{"$f":"SUM(AU209:AU214)","v":46735.195469964623},{"$f":"SUM(AV209:AV214)","v":43906.492174252402},{"$f":"SUM(AW209:AW214)","v":43336.529569892475},{"$f":"SUM(AX209:AX214)","v":43336.529569892475},{"$f":"SUM(AY209:AY214)","v":43336.529569892475},{"$f":"SUM(AZ209:AZ214)","v":43336.529569892475},{"$f":"SUM(BA209:BA214)","v":1136763.5579110309},{"$f":"SUM(BB209:BB214)","v":40836.529569892475},{"$f":"SUM(BC209:BC214)","v":40836.529569892475},{"$f":"SUM(BD209:BD214)","v":40836.529569892475},{"$f":"SUM(BE209:BE214)","v":40836.529569892475},{"$f":"SUM(BF209:BF214)","v":40836.529569892475},{"$f":"SUM(BG209:BG214)","v":40836.529569892475},{"$f":"SUM(BH209:BH214)","v":41512.040804689423},{"$f":"SUM(BI209:BI214)","v":40851.928617769197},{"$f":"SUM(BJ209:BJ214)","v":44904.996026550893},{"$f":"SUM(BK209:BK214)","v":48641.417544021519},{"$f":"SUM(BL209:BL214)","v":54180.008652813522},{"$f":"SUM(BM209:BM214)","v":57578.67455288567},{"$f":"SUM(BN209:BN214)","v":57620.89400506048},{"$f":"SUM(BO209:BO214)","v":59035.245652916594},{"$f":"SUM(BP209:BP214)","v":57810.88153984712},{"$f":"SUM(BQ209:BQ214)","v":58935.407700690252},{"$f":"SUM(BR209:BR214)","v":56044.584674510079},{"$f":"SUM(BS209:BS214)","v":50640.494796134488},{"$f":"SUM(BT209:BT214)","v":46735.195469964623},{"$f":"SUM(BU209:BU214)","v":43906.492174252402},{"$f":"SUM(BV209:BV214)","v":43336.529569892475},{"$f":"SUM(BW209:BW214)","v":43336.529569892475},{"$f":"SUM(BX209:BX214)","v":43336.529569892475},{"$f":"SUM(BY209:BY214)","v":43336.529569892475},{"$f":"SUM(BZ209:BZ214)","v":1162572.7318240744},{"$f":"SUM(CA209:CA214)","v":41836.529569892475},{"$f":"SUM(CB209:CB214)","v":41836.529569892475},{"$f":"SUM(CC209:CC214)","v":41836.529569892475},{"$f":"SUM(CD209:CD214)","v":41836.529569892475},{"$f":"SUM(CE209:CE214)","v":41836.529569892475},{"$f":"SUM(CF209:CF214)","v":41836.529569892475},{"$f":"SUM(CG209:CG214)","v":42512.040804689423},{"$f":"SUM(CH209:CH214)","v":43351.928617769197},{"$f":"SUM(CI209:CI214)","v":47597.427185971181},{"$f":"SUM(CJ209:CJ214)","v":51333.848703441807},{"$f":"SUM(CK209:CK214)","v":55872.43981223381},{"$f":"SUM(CL209:CL214)","v":59271.105712305958},{"$f":"SUM(CM209:CM214)","v":59313.325164480768},{"$f":"SUM(CN209:CN214)","v":60727.676812336882},{"$f":"SUM(CO209:CO214)","v":59503.312699267408},{"$f":"SUM(CP209:CP214)","v":60627.83886011054},{"$f":"SUM(CQ209:CQ214)","v":56237.015833930367},{"$f":"SUM(CR209:CR214)","v":50832.925955554776},{"$f":"SUM(CS209:CS214)","v":46927.626629384911},{"$f":"SUM(CT209:CT214)","v":44098.92333367269},{"$f":"SUM(CU209:CU214)","v":43336.529569892475},{"$f":"SUM(CV209:CV214)","v":43336.529569892475},{"$f":"SUM(CW209:CW214)","v":43336.529569892475},{"$f":"SUM(CX209:CX214)","v":43336.529569892475}]
[null,{"$f":"4*AB216+4*BA216+19*C216+BZ216*4","v":0}]
["Produção Mínima Não Renovável",2291520,{"$f":"SUM(D217:AA217)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"SUM(AC217:AZ217)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"SUM(BB217:BY217)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"SUM(CA217:CX217)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080}]
["Perdas",-3589128.129524196,-116257.27318240744,{"$f":"0.1*D215*-1","v":-4183.6529569892473},-4183.6529569892473,-4183.6529569892473,-4183.6529569892473,-4183.6529569892473,-4183.6529569892473,-4251.2040804689423,-4335.1928617769199,-4759.7427185971183,-5133.3848703441809,-5587.2439812233815,-5927.1105712305962,-5931.3325164480775,-6072.7676812336886,-5950.3312699267408,-6062.7838860110542,-5623.7015833930373,-5083.2925955554783,-4692.7626629384913,-4409.8923333672692,-4333.6529569892473,-4333.6529569892473,-4333.6529569892473,-4333.6529569892473,-115126.35579110309,{"$f":"0.1*AC215*-1","v":-4283.6529569892473},-4083.6529569892477,-4083.6529569892477,-4083.6529569892477,-4083.6529569892477,-4083.6529569892477,-4151.2040804689423,-4085.1928617769199,-4590.4996026550898,-5114.1417544021524,-5568.0008652813522,-5907.8674552885677,-5912.0894005060482,-6053.5245652916601,-5931.0881539847123,-6043.5407700690257,-5604.4584674510079,-5064.049479613449,-4673.5195469964629,-4390.6492174252407,-4333.6529569892473,-4333.6529569892473,-4333.6529569892473,-4333.6529569892473,-113676.35579110309,{"$f":"0.1*BB215*-1","v":-4083.6529569892477},-4083.6529569892477,-4083.6529569892477,-4083.6529569892477,-4083.6529569892477,-4083.6529569892477,-4151.2040804689423,-4085.1928617769199,-4490.4996026550898,-4864.1417544021524,-5418.0008652813522,-5757.8674552885677,-5762.0894005060482,-5903.5245652916601,-5781.0881539847123,-5893.5407700690257,-5604.4584674510079,-5064.049479613449,-4673.5195469964629,-4390.6492174252407,-4333.6529569892473,-4333.6529569892473,-4333.6529569892473,-4333.6529569892473,-116257.27318240744,{"$f":"0.1*CA215*-1","v":-4183.6529569892473},-4183.6529569892473,-4183.6529569892473,-4183.6529569892473,-4183.6529569892473,-4183.6529569892473,-4251.2040804689423,-4335.1928617769199,-4759.7427185971183,-5133.3848703441809,-5587.2439812233815,-5927.1105712305962,-5931.3325164480775,-6072.7676812336886,-5950.3312699267408,-6062.7838860110542,-5623.7015833930373,-5083.2925955554783,-4692.7626629384913,-4409.8923333672692,-4333.6529569892473,-4333.6529569892473,-4333.6529569892473,-4333.6529569892473]
["Procura Líquida Projetada (Excedente)",{"$f":"4*AB219+4*BA219+18*C219+BZ219*4","v":10534079.95696356},{"$f":"C206-C215-C265-C218","v":405401.31162569992},8489.8996472486579,7353.3929091961791,7353.3929091961791,7353.3929091961791,7353.3929091961791,7353.3929091961791,6745.4327978789261,14308.574194422039,20716.186125512606,21899.433711998998,20655.968559217403,18165.422618178716,15854.411635116376,14581.495152045873,15683.422853808399,14671.349309049579,18623.090032611737,23486.770923149768,31547.56726891263,34093.400235053632,29097.020932193398,26824.007456088413,21141.473765825995,12049.419861406113,241125.78385638259,7589.8996472486569,6548.6328021174377,4275.6193260124746,3139.112587959989,2570.8592189337464,2570.8592189337464,{"$f":"AI206-AI215-AI265-AI218","v":3667.6592146952207},8603.0270280546283,6896.5332052823387,7866.2875298212011,8895.8358531445665,8110.0500191846113,8640.3058812535091,6799.1360291567798,6764.5569928668137,4047.7233410292747,8567.7174336176649,15704.411800260674,23196.954776997245,26879.294481190729,23414.487241930958,18868.46028972101,15458.940075563569,12049.419861406113,162686.99144315766,6548.6328021174377,4843.8726950387027,2002.6058499075039,297.84574282876883,297.84574282876883,297.84574282876883,1394.6457385902504,6330.0135519496516,4955.266360151104,5002.0072085850106,3995.0487938559054,4345.7696979484208,6012.5322980698047,{"$f":"BO206-BO215-BO265-BO218","v":4739.6158149993025},1863.7699335781599,-1421.3170872856508,1748.6770053027467,8317.1180029195275,16946.167717708577,23469.774267033245,20573.220396799759,17163.700182642297,14322.433337511091,9776.4063853011503,405401.31162569992,8489.8996472486579,7353.3929091961791,7353.3929091961791,7353.3929091961791,7353.3929091961791,7353.3929091961791,6745.4327978789261,14308.574194422039,20716.186125512606,21899.433711998998,20655.968559217403,18165.422618178716,15854.411635116376,14581.495152045873,15683.422853808399,14671.349309049579,18623.090032611737,23486.770923149768,31547.56726891263,34093.400235053632,{"$f":"CU206-CU215-CU265-CU218","v":29097.020932193398},26824.007456088413,21141.473765825995,12049.419861406113]
[]
["FORÇA PRODUÇÃO E VENDAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Período Tarifário",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D222","v":"V"},{"$f":"E222","v":"SV"},{"$f":"F222","v":"SV"},{"$f":"G222","v":"SV"},{"$f":"H222","v":"SV"},{"$f":"I222","v":"SV"},{"$f":"J222","v":"C"},{"$f":"K222","v":"C"},{"$f":"L222","v":"C"},{"$f":"M222","v":"C"},{"$f":"N222","v":"C"},{"$f":"O222","v":"C"},{"$f":"P222","v":"C"},{"$f":"Q222","v":"C"},{"$f":"R222","v":"C"},{"$f":"S222","v":"C"},{"$f":"T222","v":"C"},{"$f":"U222","v":"P"},{"$f":"V222","v":"P"},{"$f":"W222","v":"P"},{"$f":"X222","v":"P"},{"$f":"Y222","v":"V"},{"$f":"Z222","v":"V"},{"$f":"AA222","v":"V"}]
[]
["Produção"]
["Força Produção Fotovoltaica líquida de perdas DC",{"$f":"4*AB225+4*BA225+19*C225+BZ225*4","v":1946295.5834999997},{"$f":"SUM(D225:AA225)","v":62783.728499999997},{"$f":"'Produção Horária'!B19*1","v":0},{"$f":"'Produção Horária'!C19*1","v":0},{"$f":"'Produção Horária'!D19*1","v":0},{"$f":"'Produção Horária'!E19*1","v":0},{"$f":"'Produção Horária'!F19*1","v":0},{"$f":"'Produção Horária'!G19*1","v":0},{"$f":"'Produção Horária'!H19*1","v":283.40800000000002},{"$f":"'Produção Horária'!I19*1","v":1000.7844999999999},{"$f":"'Produção Horária'!J19*1","v":2701.2324999999996},{"$f":"'Produção Horária'!K19*1","v":4268.8330000000005},{"$f":"'Produção Horária'!L19*1","v":6172.9804999999997},{"$f":"'Produção Horária'!M19*1","v":7598.8769999999995},{"$f":"'Produção Horária'!N19*1","v":7616.5899999999992},{"$f":"'Produção Horária'!O19*1","v":8209.9754999999986},{"$f":"'Produção Horária'!P19*1","v":7696.298499999999},{"$f":"'Produção Horária'!Q19*1","v":7173.7649999999994},{"$f":"'Produção Horária'!R19*1","v":5331.6129999999994},{"$f":"'Produção Horária'!S19*1","v":3064.3489999999997},{"$f":"'Produção Horária'!T19*1","v":1425.8965000000001},{"$f":"'Produção Horária'!U19*1","v":239.12550000000002},{"$f":"'Produção Horária'!V19*1","v":0},{"$f":"'Produção Horária'!W19*1","v":0},{"$f":"'Produção Horária'!X19*1","v":0},{"$f":"'Produção Horária'!Y19*1","v":0},{"$f":"SUM(AC225:AZ225)","v":62783.728499999997},{"$f":"D225","v":0},{"$f":"E225","v":0},0,0,0,0,283.40800000000002,1000.7844999999999,2701.2324999999996,4268.8330000000005,6172.9804999999997,7598.8769999999995,7616.5899999999992,8209.9754999999986,7696.298499999999,7173.7649999999994,5331.6129999999994,3064.3489999999997,1425.8965000000001,239.12550000000002,0,0,{"$f":"Z225","v":0},{"$f":"AA225","v":0},{"$f":"SUM(BB225:BY225)","v":62783.728499999997},{"$f":"AC225","v":0},0,0,0,0,0,283.40800000000002,1000.7844999999999,2701.2324999999996,4268.8330000000005,6172.9804999999997,7598.8769999999995,7616.5899999999992,8209.9754999999986,7696.298499999999,7173.7649999999994,5331.6129999999994,3064.3489999999997,1425.8965000000001,239.12550000000002,0,0,{"$f":"AY225","v":0},0,{"$f":"SUM(CA225:CX225)","v":62783.728499999997},{"$f":"BB225","v":0},0,0,0,0,0,283.40800000000002,1000.7844999999999,2701.2324999999996,4268.8330000000005,6172.9804999999997,7598.8769999999995,7616.5899999999992,8209.9754999999986,7696.298499999999,7173.7649999999994,5331.6129999999994,3064.3489999999997,1425.8965000000001,239.12550000000002,0,0,0,0]
["Perdas AC",{"$f":"4*AB226+4*BA226+19*C226+BZ226*4","v":-66201.297977168957},{"$f":"SUM(D226:AA226)","v":-2135.5257411989987},{"$f":"Entradas!$E$51*D225*-1","v":0},{"$f":"Entradas!$E$51*E225*-1","v":0},{"$f":"Entradas!$E$51*F225*-1","v":0},{"$f":"Entradas!$E$51*G225*-1","v":0},{"$f":"Entradas!$E$51*H225*-1","v":0},{"$f":"Entradas!$E$51*I225*-1","v":0},{"$f":"Entradas!$E$51*J225*-1","v":-9.639839711999997},{"$f":"Entradas!$E$51*K225*-1","v":-34.040683982999987},{"$f":"Entradas!$E$51*L225*-1","v":-91.879722254999962},{"$f":"Entradas!$E$51*M225*-1","v":-145.20008566199996},{"$f":"Entradas!$E$51*N225*-1","v":-209.96775872699993},{"$f":"Entradas!$E$51*O225*-1","v":-258.46820227799992},{"$f":"Entradas!$E$51*P225*-1","v":-259.07069225999987},{"$f":"Entradas!$E$51*Q225*-1","v":-279.25410665699985},{"$f":"Entradas!$E$51*R225*-1","v":-261.78189717899988},{"$f":"Entradas!$E$51*S225*-1","v":-244.00844270999991},{"$f":"Entradas!$E$51*T225*-1","v":-181.34948458199992},{"$f":"Entradas!$E$51*U225*-1","v":-104.23076688599996},{"$f":"Entradas!$E$51*V225*-1","v":-48.500443550999989},{"$f":"Entradas!$E$51*W225*-1","v":-8.1336147569999984},{"$f":"Entradas!$E$51*X225*-1","v":0},{"$f":"Entradas!$E$51*Y225*-1","v":0},{"$f":"Entradas!$E$51*Z225*-1","v":0},{"$f":"Entradas!$E$51*AA225*-1","v":0},{"$f":"SUM(AC226:AZ226)","v":-2135.5257411989987},{"$f":"Entradas!$E$51*AC225*-1","v":0},{"$f":"Entradas!$E$51*AD225*-1","v":0},{"$f":"Entradas!$E$51*AE225*-1","v":0},{"$f":"Entradas!$E$51*AF225*-1","v":0},{"$f":"Entradas!$E$51*AG225*-1","v":0},{"$f":"Entradas!$E$51*AH225*-1","v":0},{"$f":"Entradas!$E$51*AI225*-1","v":-9.639839711999997},{"$f":"Entradas!$E$51*AJ225*-1","v":-34.040683982999987},{"$f":"Entradas!$E$51*AK225*-1","v":-91.879722254999962},{"$f":"Entradas!$E$51*AL225*-1","v":-145.20008566199996},{"$f":"Entradas!$E$51*AM225*-1","v":-209.96775872699993},{"$f":"Entradas!$E$51*AN225*-1","v":-258.46820227799992},{"$f":"Entradas!$E$51*AO225*-1","v":-259.07069225999987},{"$f":"Entradas!$E$51*AP225*-1","v":-279.25410665699985},{"$f":"Entradas!$E$51*AQ225*-1","v":-261.78189717899988},{"$f":"Entradas!$E$51*AR225*-1","v":-244.00844270999991},{"$f":"Entradas!$E$51*AS225*-1","v":-181.34948458199992},{"$f":"Entradas!$E$51*AT225*-1","v":-104.23076688599996},{"$f":"Entradas!$E$51*AU225*-1","v":-48.500443550999989},{"$f":"Entradas!$E$51*AV225*-1","v":-8.1336147569999984},{"$f":"Entradas!$E$51*AW225*-1","v":0},{"$f":"Entradas!$E$51*AX225*-1","v":0},{"$f":"Entradas!$E$51*AY225*-1","v":0},{"$f":"Entradas!$E$51*AZ225*-1","v":0},{"$f":"SUM(BB226:BY226)","v":-2135.5257411989987},{"$f":"Entradas!$E$51*BB225*-1","v":0},{"$f":"Entradas!$E$51*BC225*-1","v":0},{"$f":"Entradas!$E$51*BD225*-1","v":0},{"$f":"Entradas!$E$51*BE225*-1","v":0},{"$f":"Entradas!$E$51*BF225*-1","v":0},{"$f":"Entradas!$E$51*BG225*-1","v":0},{"$f":"Entradas!$E$51*BH225*-1","v":-9.639839711999997},{"$f":"Entradas!$E$51*BI225*-1","v":-34.040683982999987},{"$f":"Entradas!$E$51*BJ225*-1","v":-91.879722254999962},{"$f":"Entradas!$E$51*BK225*-1","v":-145.20008566199996},{"$f":"Entradas!$E$51*BL225*-1","v":-209.96775872699993},{"$f":"Entradas!$E$51*BM225*-1","v":-258.46820227799992},{"$f":"Entradas!$E$51*BN225*-1","v":-259.07069225999987},{"$f":"Entradas!$E$51*BO225*-1","v":-279.25410665699985},{"$f":"Entradas!$E$51*BP225*-1","v":-261.78189717899988},{"$f":"Entradas!$E$51*BQ225*-1","v":-244.00844270999991},{"$f":"Entradas!$E$51*BR225*-1","v":-181.34948458199992},{"$f":"Entradas!$E$51*BS225*-1","v":-104.23076688599996},{"$f":"Entradas!$E$51*BT225*-1","v":-48.500443550999989},{"$f":"Entradas!$E$51*BU225*-1","v":-8.1336147569999984},{"$f":"Entradas!$E$51*BV225*-1","v":0},{"$f":"Entradas!$E$51*BW225*-1","v":0},{"$f":"Entradas!$E$51*BX225*-1","v":0},{"$f":"Entradas!$E$51*BY225*-1","v":0},{"$f":"SUM(CA226:CX226)","v":-2135.5257411989987},{"$f":"Entradas!$E$51*CA225*-1","v":0},{"$f":"Entradas!$E$51*CB225*-1","v":0},{"$f":"Entradas!$E$51*CC225*-1","v":0},{"$f":"Entradas!$E$51*CD225*-1","v":0},{"$f":"Entradas!$E$51*CE225*-1","v":0},{"$f":"Entradas!$E$51*CF225*-1","v":0},{"$f":"Entradas!$E$51*CG225*-1","v":-9.639839711999997},{"$f":"Entradas!$E$51*CH225*-1","v":-34.040683982999987},{"$f":"Entradas!$E$51*CI225*-1","v":-91.879722254999962},{"$f":"Entradas!$E$51*CJ225*-1","v":-145.20008566199996},{"$f":"Entradas!$E$51*CK225*-1","v":-209.96775872699993},{"$f":"Entradas!$E$51*CL225*-1","v":-258.46820227799992},{"$f":"Entradas!$E$51*CM225*-1","v":-259.07069225999987},{"$f":"Entradas!$E$51*CN225*-1","v":-279.25410665699985},{"$f":"Entradas!$E$51*CO225*-1","v":-261.78189717899988},{"$f":"Entradas!$E$51*CP225*-1","v":-244.00844270999991},{"$f":"Entradas!$E$51*CQ225*-1","v":-181.34948458199992},{"$f":"Entradas!$E$51*CR225*-1","v":-104.23076688599996},{"$f":"Entradas!$E$51*CS225*-1","v":-48.500443550999989},{"$f":"Entradas!$E$51*CT225*-1","v":-8.1336147569999984},{"$f":"Entradas!$E$51*CU225*-1","v":0},{"$f":"Entradas!$E$51*CV225*-1","v":0},{"$f":"Entradas!$E$51*CW225*-1","v":0},{"$f":"Entradas!$E$51*CX225*-1","v":0}]
["Produção PV líquida após cortes (curtailment)",{"$f":"4*AB227+4*BA227+19*C227+BZ227*4","v":1880094.2855228309},{"$f":"SUM(D227:AA227)","v":60648.202758800995},{"$f":"D225+D226","v":0},{"$f":"E225+E226","v":0},{"$f":"F225+F226","v":0},{"$f":"G225+G226","v":0},{"$f":"H225+H226","v":0},{"$f":"I225+I226","v":0},{"$f":"J225+J226","v":273.76816028799999},{"$f":"K225+K226","v":966.74381601699986},{"$f":"L225+L226","v":2609.3527777449995},{"$f":"M225+M226","v":4123.6329143380008},{"$f":"N225+N226","v":5963.0127412729998},{"$f":"O225+O226","v":7340.4087977219997},{"$f":"P225+P226","v":7357.519307739999},{"$f":"Q225+Q226","v":7930.7213933429985},{"$f":"R225+R226","v":7434.5166028209987},{"$f":"S225+S226","v":6929.7565572899994},{"$f":"T225+T226","v":5150.2635154179998},{"$f":"U225+U226","v":2960.1182331139998},{"$f":"V225+V226","v":1377.3960564490001},{"$f":"W225+W226","v":230.99188524300001},{"$f":"X225+X226","v":0},{"$f":"Y225+Y226","v":0},{"$f":"Z225+Z226","v":0},{"$f":"AA225+AA226","v":0},{"$f":"SUM(AC227:AZ227)","v":60648.202758800995},{"$f":"AC225+AC226","v":0},{"$f":"AD225+AD226","v":0},{"$f":"AE225+AE226","v":0},{"$f":"AF225+AF226","v":0},{"$f":"AG225+AG226","v":0},{"$f":"AH225+AH226","v":0},{"$f":"AI225+AI226","v":273.76816028799999},{"$f":"AJ225+AJ226","v":966.74381601699986},{"$f":"AK225+AK226","v":2609.3527777449995},{"$f":"AL225+AL226","v":4123.6329143380008},{"$f":"AM225+AM226","v":5963.0127412729998},{"$f":"AN225+AN226","v":7340.4087977219997},{"$f":"AO225+AO226","v":7357.519307739999},{"$f":"AP225+AP226","v":7930.7213933429985},{"$f":"AQ225+AQ226","v":7434.5166028209987},{"$f":"AR225+AR226","v":6929.7565572899994},{"$f":"AS225+AS226","v":5150.2635154179998},{"$f":"AT225+AT226","v":2960.1182331139998},{"$f":"AU225+AU226","v":1377.3960564490001},{"$f":"AV225+AV226","v":230.99188524300001},{"$f":"AW225+AW226","v":0},{"$f":"AX225+AX226","v":0},{"$f":"AY225+AY226","v":0},{"$f":"AZ225+AZ226","v":0},60648.202758800995,{"$f":"BB225+BB226","v":0},{"$f":"BC225+BC226","v":0},{"$f":"BD225+BD226","v":0},{"$f":"BE225+BE226","v":0},{"$f":"BF225+BF226","v":0},{"$f":"BG225+BG226","v":0},{"$f":"BH225+BH226","v":273.76816028799999},{"$f":"BI225+BI226","v":966.74381601699986},{"$f":"BJ225+BJ226","v":2609.3527777449995},{"$f":"BK225+BK226","v":4123.6329143380008},{"$f":"BL225+BL226","v":5963.0127412729998},{"$f":"BM225+BM226","v":7340.4087977219997},{"$f":"BN225+BN226","v":7357.519307739999},{"$f":"BO225+BO226","v":7930.7213933429985},{"$f":"BP225+BP226","v":7434.5166028209987},{"$f":"BQ225+BQ226","v":6929.7565572899994},{"$f":"BR225+BR226","v":5150.2635154179998},{"$f":"BS225+BS226","v":2960.1182331139998},{"$f":"BT225+BT226","v":1377.3960564490001},{"$f":"BU225+BU226","v":230.99188524300001},{"$f":"BV225+BV226","v":0},{"$f":"BW225+BW226","v":0},{"$f":"BX225+BX226","v":0},{"$f":"BY225+BY226","v":0},60648.202758800995,{"$f":"CA225+CA226","v":0},{"$f":"CB225+CB226","v":0},{"$f":"CC225+CC226","v":0},{"$f":"CD225+CD226","v":0},{"$f":"CE225+CE226","v":0},{"$f":"CF225+CF226","v":0},{"$f":"CG225+CG226","v":273.76816028799999},{"$f":"CH225+CH226","v":966.74381601699986},{"$f":"CI225+CI226","v":2609.3527777449995},{"$f":"CJ225+CJ226","v":4123.6329143380008},{"$f":"CK225+CK226","v":5963.0127412729998},{"$f":"CL225+CL226","v":7340.4087977219997},{"$f":"CM225+CM226","v":7357.519307739999},{"$f":"CN225+CN226","v":7930.7213933429985},{"$f":"CO225+CO226","v":7434.5166028209987},{"$f":"CP225+CP226","v":6929.7565572899994},{"$f":"CQ225+CQ226","v":5150.2635154179998},{"$f":"CR225+CR226","v":2960.1182331139998},{"$f":"CS225+CS226","v":1377.3960564490001},{"$f":"CT225+CT226","v":230.99188524300001},{"$f":"CU225+CU226","v":0},{"$f":"CV225+CV226","v":0},{"$f":"CW225+CW226","v":0},{"$f":"CX225+CX226","v":0}]
["Produção PV utilizada internamente",{"$f":"4*AB228+4*BA228+19*C228+BZ228*4","v":-54684},{"$f":"SUM(D228:AA228)","v":-1764},{"$f":"IF(D227>Entradas!$E$81,Entradas!$E$81,D227)*-1","v":0},{"$f":"IF(E227>Entradas!$E$81,Entradas!$E$81,E227)*-1","v":0},{"$f":"IF(F227>Entradas!$E$81,Entradas!$E$81,F227)*-1","v":0},{"$f":"IF(G227>Entradas!$E$81,Entradas!$E$81,G227)*-1","v":0},{"$f":"IF(H227>Entradas!$E$81,Entradas!$E$81,H227)*-1","v":0},{"$f":"IF(I227>Entradas!$E$81,Entradas!$E$81,I227)*-1","v":0},{"$f":"IF(J227>Entradas!$E$81,Entradas!$E$81,J227)*-1","v":-126},{"$f":"IF(K227>Entradas!$E$81,Entradas!$E$81,K227)*-1","v":-126},{"$f":"IF(L227>Entradas!$E$81,Entradas!$E$81,L227)*-1","v":-126},{"$f":"IF(M227>Entradas!$E$81,Entradas!$E$81,M227)*-1","v":-126},{"$f":"IF(N227>Entradas!$E$81,Entradas!$E$81,N227)*-1","v":-126},{"$f":"IF(O227>Entradas!$E$81,Entradas!$E$81,O227)*-1","v":-126},{"$f":"IF(P227>Entradas!$E$81,Entradas!$E$81,P227)*-1","v":-126},{"$f":"IF(Q227>Entradas!$E$81,Entradas!$E$81,Q227)*-1","v":-126},{"$f":"IF(R227>Entradas!$E$81,Entradas!$E$81,R227)*-1","v":-126},{"$f":"IF(S227>Entradas!$E$81,Entradas!$E$81,S227)*-1","v":-126},{"$f":"IF(T227>Entradas!$E$81,Entradas!$E$81,T227)*-1","v":-126},{"$f":"IF(U227>Entradas!$E$81,Entradas!$E$81,U227)*-1","v":-126},{"$f":"IF(V227>Entradas!$E$81,Entradas!$E$81,V227)*-1","v":-126},{"$f":"IF(W227>Entradas!$E$81,Entradas!$E$81,W227)*-1","v":-126},{"$f":"IF(X227>Entradas!$E$81,Entradas!$E$81,X227)*-1","v":0},{"$f":"IF(Y227>Entradas!$E$81,Entradas!$E$81,Y227)*-1","v":0},{"$f":"IF(Z227>Entradas!$E$81,Entradas!$E$81,Z227)*-1","v":0},{"$f":"IF(AA227>Entradas!$E$81,Entradas!$E$81,AA227)*-1","v":0},{"$f":"SUM(AC228:AZ228)","v":-1764},{"$f":"IF(AC227>Entradas!$E$81,Entradas!$E$81,AC227)*-1","v":0},{"$f":"IF(AD227>Entradas!$E$81,Entradas!$E$81,AD227)*-1","v":0},{"$f":"IF(AE227>Entradas!$E$81,Entradas!$E$81,AE227)*-1","v":0},{"$f":"IF(AF227>Entradas!$E$81,Entradas!$E$81,AF227)*-1","v":0},{"$f":"IF(AG227>Entradas!$E$81,Entradas!$E$81,AG227)*-1","v":0},{"$f":"IF(AH227>Entradas!$E$81,Entradas!$E$81,AH227)*-1","v":0},{"$f":"IF(AI227>Entradas!$E$81,Entradas!$E$81,AI227)*-1","v":-126},{"$f":"IF(AJ227>Entradas!$E$81,Entradas!$E$81,AJ227)*-1","v":-126},{"$f":"IF(AK227>Entradas!$E$81,Entradas!$E$81,AK227)*-1","v":-126},{"$f":"IF(AL227>Entradas!$E$81,Entradas!$E$81,AL227)*-1","v":-126},{"$f":"IF(AM227>Entradas!$E$81,Entradas!$E$81,AM227)*-1","v":-126},{"$f":"IF(AN227>Entradas!$E$81,Entradas!$E$81,AN227)*-1","v":-126},{"$f":"IF(AO227>Entradas!$E$81,Entradas!$E$81,AO227)*-1","v":-126},{"$f":"IF(AP227>Entradas!$E$81,Entradas!$E$81,AP227)*-1","v":-126},{"$f":"IF(AQ227>Entradas!$E$81,Entradas!$E$81,AQ227)*-1","v":-126},{"$f":"IF(AR227>Entradas!$E$81,Entradas!$E$81,AR227)*-1","v":-126},{"$f":"IF(AS227>Entradas!$E$81,Entradas!$E$81,AS227)*-1","v":-126},{"$f":"IF(AT227>Entradas!$E$81,Entradas!$E$81,AT227)*-1","v":-126},{"$f":"IF(AU227>Entradas!$E$81,Entradas!$E$81,AU227)*-1","v":-126},{"$f":"IF(AV227>Entradas!$E$81,Entradas!$E$81,AV227)*-1","v":-126},{"$f":"IF(AW227>Entradas!$E$81,Entradas!$E$81,AW227)*-1","v":0},{"$f":"IF(AX227>Entradas!$E$81,Entradas!$E$81,AX227)*-1","v":0},{"$f":"IF(AY227>Entradas!$E$81,Entradas!$E$81,AY227)*-1","v":0},{"$f":"IF(AZ227>Entradas!$E$81,Entradas!$E$81,AZ227)*-1","v":0},{"$f":"SUM(BB228:BY228)","v":-1764},{"$f":"IF(BB227>Entradas!$E$81,Entradas!$E$81,BB227)*-1","v":0},{"$f":"IF(BC227>Entradas!$E$81,Entradas!$E$81,BC227)*-1","v":0},{"$f":"IF(BD227>Entradas!$E$81,Entradas!$E$81,BD227)*-1","v":0},{"$f":"IF(BE227>Entradas!$E$81,Entradas!$E$81,BE227)*-1","v":0},{"$f":"IF(BF227>Entradas!$E$81,Entradas!$E$81,BF227)*-1","v":0},{"$f":"IF(BG227>Entradas!$E$81,Entradas!$E$81,BG227)*-1","v":0},{"$f":"IF(BH227>Entradas!$E$81,Entradas!$E$81,BH227)*-1","v":-126},{"$f":"IF(BI227>Entradas!$E$81,Entradas!$E$81,BI227)*-1","v":-126},{"$f":"IF(BJ227>Entradas!$E$81,Entradas!$E$81,BJ227)*-1","v":-126},{"$f":"IF(BK227>Entradas!$E$81,Entradas!$E$81,BK227)*-1","v":-126},{"$f":"IF(BL227>Entradas!$E$81,Entradas!$E$81,BL227)*-1","v":-126},{"$f":"IF(BM227>Entradas!$E$81,Entradas!$E$81,BM227)*-1","v":-126},{"$f":"IF(BN227>Entradas!$E$81,Entradas!$E$81,BN227)*-1","v":-126},{"$f":"IF(BO227>Entradas!$E$81,Entradas!$E$81,BO227)*-1","v":-126},{"$f":"IF(BP227>Entradas!$E$81,Entradas!$E$81,BP227)*-1","v":-126},{"$f":"IF(BQ227>Entradas!$E$81,Entradas!$E$81,BQ227)*-1","v":-126},{"$f":"IF(BR227>Entradas!$E$81,Entradas!$E$81,BR227)*-1","v":-126},{"$f":"IF(BS227>Entradas!$E$81,Entradas!$E$81,BS227)*-1","v":-126},{"$f":"IF(BT227>Entradas!$E$81,Entradas!$E$81,BT227)*-1","v":-126},{"$f":"IF(BU227>Entradas!$E$81,Entradas!$E$81,BU227)*-1","v":-126},{"$f":"IF(BV227>Entradas!$E$81,Entradas!$E$81,BV227)*-1","v":0},{"$f":"IF(BW227>Entradas!$E$81,Entradas!$E$81,BW227)*-1","v":0},{"$f":"IF(BX227>Entradas!$E$81,Entradas!$E$81,BX227)*-1","v":0},{"$f":"IF(BY227>Entradas!$E$81,Entradas!$E$81,BY227)*-1","v":0},{"$f":"SUM(CA228:CX228)","v":-1764},{"$f":"IF(CA227>Entradas!$E$81,Entradas!$E$81,CA227)*-1","v":0},{"$f":"IF(CB227>Entradas!$E$81,Entradas!$E$81,CB227)*-1","v":0},{"$f":"IF(CC227>Entradas!$E$81,Entradas!$E$81,CC227)*-1","v":0},{"$f":"IF(CD227>Entradas!$E$81,Entradas!$E$81,CD227)*-1","v":0},{"$f":"IF(CE227>Entradas!$E$81,Entradas!$E$81,CE227)*-1","v":0},{"$f":"IF(CF227>Entradas!$E$81,Entradas!$E$81,CF227)*-1","v":0},{"$f":"IF(CG227>Entradas!$E$81,Entradas!$E$81,CG227)*-1","v":-126},{"$f":"IF(CH227>Entradas!$E$81,Entradas!$E$81,CH227)*-1","v":-126},{"$f":"IF(CI227>Entradas!$E$81,Entradas!$E$81,CI227)*-1","v":-126},{"$f":"IF(CJ227>Entradas!$E$81,Entradas!$E$81,CJ227)*-1","v":-126},{"$f":"IF(CK227>Entradas!$E$81,Entradas!$E$81,CK227)*-1","v":-126},{"$f":"IF(CL227>Entradas!$E$81,Entradas!$E$81,CL227)*-1","v":-126},{"$f":"IF(CM227>Entradas!$E$81,Entradas!$E$81,CM227)*-1","v":-126},{"$f":"IF(CN227>Entradas!$E$81,Entradas!$E$81,CN227)*-1","v":-126},{"$f":"IF(CO227>Entradas!$E$81,Entradas!$E$81,CO227)*-1","v":-126},{"$f":"IF(CP227>Entradas!$E$81,Entradas!$E$81,CP227)*-1","v":-126},{"$f":"IF(CQ227>Entradas!$E$81,Entradas!$E$81,CQ227)*-1","v":-126},{"$f":"IF(CR227>Entradas!$E$81,Entradas!$E$81,CR227)*-1","v":-126},{"$f":"IF(CS227>Entradas!$E$81,Entradas!$E$81,CS227)*-1","v":-126},{"$f":"IF(CT227>Entradas!$E$81,Entradas!$E$81,CT227)*-1","v":-126},{"$f":"IF(CU227>Entradas!$E$81,Entradas!$E$81,CU227)*-1","v":0},{"$f":"IF(CV227>Entradas!$E$81,Entradas!$E$81,CV227)*-1","v":0},{"$f":"IF(CW227>Entradas!$E$81,Entradas!$E$81,CW227)*-1","v":0},{"$f":"IF(CX227>Entradas!$E$81,Entradas!$E$81,CX227)*-1","v":0}]
["Produção PV líquida disponível",{"$f":"4*AB229+4*BA229+19*C229+BZ229*4","v":1825410.2855228309},{"$f":"SUM(D229:AA229)","v":58884.202758800995},{"$f":"D227+D228","v":0},{"$f":"E227+E228","v":0},0,0,0,0,147.76816028799999,840.74381601699986,2483.3527777449995,3997.6329143380008,5837.0127412729998,7214.4087977219997,7231.519307739999,7804.7213933429985,7308.5166028209987,6803.7565572899994,5024.2635154179998,2834.1182331139998,1251.3960564490001,104.99188524300001,0,0,0,0,{"$f":"SUM(AC229:AZ229)","v":58884.202758800995},{"$f":"AC227+AC228","v":0},{"$f":"AD227+AD228","v":0},0,0,0,0,147.76816028799999,840.74381601699986,2483.3527777449995,3997.6329143380008,5837.0127412729998,7214.4087977219997,7231.519307739999,7804.7213933429985,7308.5166028209987,6803.7565572899994,5024.2635154179998,2834.1182331139998,1251.3960564490001,104.99188524300001,0,0,0,0,{"$f":"SUM(BB229:BY229)","v":58884.202758800995},{"$f":"BB227+BB228","v":0},{"$f":"BC227+BC228","v":0},0,0,0,0,147.76816028799999,840.74381601699986,2483.3527777449995,3997.6329143380008,5837.0127412729998,7214.4087977219997,7231.519307739999,7804.7213933429985,7308.5166028209987,6803.7565572899994,5024.2635154179998,2834.1182331139998,1251.3960564490001,104.99188524300001,0,0,0,0,{"$f":"SUM(CA229:CX229)","v":58884.202758800995},{"$f":"CA227+CA228","v":0},{"$f":"CB227+CB228","v":0},0,0,0,0,147.76816028799999,840.74381601699986,2483.3527777449995,3997.6329143380008,5837.0127412729998,7214.4087977219997,7231.519307739999,7804.7213933429985,7308.5166028209987,6803.7565572899994,5024.2635154179998,2834.1182331139998,1251.3960564490001,104.99188524300001,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U229:W229)","v":4190.5061748059998}]
["Armazenamento e Venda"]
["Força Produção PV vendida diretamente à EDA",{"$f":"4*AB232+4*BA232+19*C232+BZ232*4","v":1710112.8312738158},{"$f":"SUM(D232:AA232)","v":58884.202758800995},{"$f":"IF(D219<0,0,IF(D219>D229,D229,D219))","v":0},{"$f":"IF(E219<0,0,IF(E219>E229,E229,E219))","v":0},0,0,0,0,147.76816028799999,840.74381601699986,2483.3527777449995,3997.6329143380008,5837.0127412729998,7214.4087977219997,7231.519307739999,7804.7213933429985,7308.5166028209987,6803.7565572899994,5024.2635154179998,2834.1182331139998,1251.3960564490001,104.99188524300001,0,0,0,0,{"$f":"SUM(AC232:AZ232)","v":54578.624568399864},{"$f":"IF(AC219<0,0,IF(AC219>AC229,AC229,AC219))","v":0},{"$f":"IF(AD219<0,0,IF(AD219>AD229,AD229,AD219))","v":0},0,0,0,0,147.76816028799999,840.74381601699986,2483.3527777449995,3997.6329143380008,5837.0127412729998,7214.4087977219997,7231.519307739999,6799.1360291567798,6764.5569928668137,4047.7233410292747,5024.2635154179998,2834.1182331139998,1251.3960564490001,104.99188524300001,0,0,0,0,{"$f":"SUM(BB232:BY232)","v":34365.417386948335},{"$f":"IF(BB219<0,0,IF(BB219>BB229,BB229,BB219))","v":0},0,0,0,0,0,147.76816028799999,840.74381601699986,2483.3527777449995,3997.6329143380008,3995.0487938559054,4345.7696979484208,6012.5322980698047,4739.6158149993025,1863.7699335781599,0,1748.6770053027467,2834.1182331139998,1251.3960564490001,104.99188524300001,0,0,0,0,{"$f":"SUM(CA232:CX232)","v":58884.202758800995},{"$f":"IF(CA219<0,0,IF(CA219>CA229,CA229,CA219))","v":0},{"$f":"IF(CB219<0,0,IF(CB219>CB229,CB229,CB219))","v":0},0,0,0,0,147.76816028799999,840.74381601699986,2483.3527777449995,3997.6329143380008,5837.0127412729998,7214.4087977219997,7231.519307739999,7804.7213933429985,7308.5166028209987,6803.7565572899994,5024.2635154179998,2834.1182331139998,1251.3960564490001,104.99188524300001,0,0,0,0]
["Procura líquida após venda de produção PV",{"$f":"B219-B232","v":8823967.1256897431},{"$f":"C219-C232","v":346517.10886689893},8489.8996472486579,7353.3929091961791,7353.3929091961791,7353.3929091961791,7353.3929091961791,7353.3929091961791,6597.6646375909258,13467.830378405039,18232.833347767606,17901.800797660995,14818.955817944403,10951.013820456716,8622.8923273763758,6776.7737587028741,8374.9062509874002,7867.5927517595801,13598.826517193738,20652.652690035768,30296.171212463629,33988.408349810634,29097.020932193398,26824.007456088413,21141.473765825995,12049.419861406113,186547.15928798274,7589.8996472486569,6548.6328021174377,4275.6193260124746,3139.112587959989,2570.8592189337464,2570.8592189337464,3519.8910544072205,7762.2832120376288,4413.1804275373397,3868.6546154832004,3058.8231118715667,895.64122146261161,1408.7865735135101,0,0,0,3543.4539181996652,12870.293567146673,21945.558720548244,26774.302595947731,23414.487241930958,18868.46028972101,15458.940075563569,12049.419861406113,128321.57405620933,6548.6328021174377,4843.8726950387027,2002.6058499075039,297.84574282876883,297.84574282876883,297.84574282876883,1246.8775783022504,5489.2697359326521,2471.9135824061045,1004.3742942470099,0,0,0,{"$f":"BO219-BO232","v":0},0,-1421.3170872856508,0,5482.9997698055276,15694.771661259576,23364.782381790246,20573.220396799759,17163.700182642297,14322.433337511091,9776.4063853011503,346517.10886689893,8489.8996472486579,7353.3929091961791,7353.3929091961791,7353.3929091961791,7353.3929091961791,7353.3929091961791,6597.6646375909258,13467.830378405039,18232.833347767606,17901.800797660995,14818.955817944403,10951.013820456716,8622.8923273763758,6776.7737587028741,8374.9062509874002,7867.5927517595801,13598.826517193738,20652.652690035768,30296.171212463629,33988.408349810634,29097.020932193398,26824.007456088413,21141.473765825995,12049.419861406113]
[]
["Resumo"]
["Produção",{"$f":"B227","v":1880094.2855228309},{"$f":"SUM(D236:AA236)","v":60648.202758800995},{"$f":"D227","v":0},0,0,0,0,0,273.76816028799999,966.74381601699986,2609.3527777449995,4123.6329143380008,5963.0127412729998,7340.4087977219997,7357.519307739999,7930.7213933429985,7434.5166028209987,6929.7565572899994,5150.2635154179998,2960.1182331139998,1377.3960564490001,230.99188524300001,0,0,0,0,60648.202758800995,0,0,0,0,0,0,273.76816028799999,{"$f":"AJ227","v":966.74381601699986},2609.3527777449995,4123.6329143380008,5963.0127412729998,7340.4087977219997,7357.519307739999,7930.7213933429985,7434.5166028209987,6929.7565572899994,5150.2635154179998,2960.1182331139998,1377.3960564490001,230.99188524300001,0,0,0,0,60648.202758800995,0,0,0,0,0,0,273.76816028799999,966.74381601699986,2609.3527777449995,4123.6329143380008,5963.0127412729998,7340.4087977219997,7357.519307739999,7930.7213933429985,{"$f":"BP227","v":7434.5166028209987},6929.7565572899994,5150.2635154179998,2960.1182331139998,1377.3960564490001,230.99188524300001,0,0,0,0,60648.202758800995,0,0,0,0,0,0,273.76816028799999,966.74381601699986,2609.3527777449995,4123.6329143380008,5963.0127412729998,7340.4087977219997,7357.519307739999,7930.7213933429985,7434.5166028209987,6929.7565572899994,5150.2635154179998,2960.1182331139998,1377.3960564490001,230.99188524300001,0,0,0,0]
["Utilização",{"$f":"B228","v":-54684},{"$f":"C228","v":-1764},{"$f":"D228","v":0},0,0,0,0,0,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,0,0,0,0,-1764,0,0,0,0,0,0,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,0,0,0,0,-1764,0,0,0,0,0,0,-126,-126,-126,-126,-126,-126,-126,-126,{"$f":"BP228","v":-126},-126,-126,-126,-126,-126,0,0,0,0,-1764,0,0,0,0,0,0,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,0,0,0,0]
["Total Vendido à EDA",{"$f":"4*AB238+4*BA238+19*C238+BZ238*4","v":1710112.8312738158},{"$f":"SUM(D238:AA238)","v":58884.202758800995},{"$f":"D232","v":0},{"$f":"E232","v":0},0,0,0,0,147.76816028799999,840.74381601699986,2483.3527777449995,3997.6329143380008,5837.0127412729998,7214.4087977219997,7231.519307739999,7804.7213933429985,7308.5166028209987,6803.7565572899994,5024.2635154179998,2834.1182331139998,1251.3960564490001,104.99188524300001,0,0,0,0,54578.624568399864,0,0,0,0,0,0,147.76816028799999,840.74381601699986,2483.3527777449995,3997.6329143380008,5837.0127412729998,7214.4087977219997,7231.519307739999,6799.1360291567798,6764.5569928668137,4047.7233410292747,5024.2635154179998,2834.1182331139998,1251.3960564490001,104.99188524300001,0,0,0,0,34365.417386948335,0,0,0,0,0,0,147.76816028799999,840.74381601699986,2483.3527777449995,3997.6329143380008,3995.0487938559054,4345.7696979484208,6012.5322980698047,4739.6158149993025,1863.7699335781599,{"$f":"BQ232","v":0},1748.6770053027467,2834.1182331139998,1251.3960564490001,104.99188524300001,0,0,0,0,58884.202758800995,0,0,0,0,0,0,147.76816028799999,840.74381601699986,2483.3527777449995,3997.6329143380008,5837.0127412729998,7214.4087977219997,7231.519307739999,7804.7213933429985,7308.5166028209987,6803.7565572899994,5024.2635154179998,2834.1182331139998,1251.3960564490001,104.99188524300001,0,0,0,0]
["  Ponta",96381.642020537998,{"$f":"SUM(D239:AA239)","v":4190.5061748059998},{"$f":"IF(D222=\"P\",D238,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2834.1182331139998,1251.3960564490001,104.99188524300001,0,0,0,0,{"$f":"SUM(AC239:AZ239)","v":0},{"$f":"IF(AC222=\"P\",AC238,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB239:BY239)","v":0},{"$f":"IF(BB222=\"P\",BB238,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA239:CX239)","v":4190.5061748059998},{"$f":"IF(CA222=\"P\",CA238,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2834.1182331139998,1251.3960564490001,104.99188524300001,0,0,0,0]
["  Cheia",1392136.7569438382,54693.696583994999,{"$f":"IF(D222=\"C\",D238,0)","v":0},0,0,0,0,0,147.76816028799999,840.74381601699986,2483.3527777449995,3997.6329143380008,5837.0127412729998,7214.4087977219997,7231.519307739999,7804.7213933429985,7308.5166028209987,6803.7565572899994,5024.2635154179998,0,0,0,0,0,0,0,33545.433877988275,{"$f":"IF(AC222=\"C\",AC238,0)","v":0},0,0,0,0,0,0,0,0,0,5837.0127412729998,7214.4087977219997,7231.519307739999,0,0,4047.7233410292747,5024.2635154179998,2834.1182331139998,1251.3960564490001,104.99188524300001,0,0,0,0,0,{"$f":"IF(BB222=\"C\",BB238,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54693.696583994999,{"$f":"IF(CA222=\"C\",CA238,0)","v":0},0,0,0,0,0,147.76816028799999,840.74381601699986,2483.3527777449995,3997.6329143380008,5837.0127412729998,7214.4087977219997,7231.519307739999,7804.7213933429985,7308.5166028209987,6803.7565572899994,5024.2635154179998,0,0,0,0,0,0,0]
["  Vazio",221594.4323094397,0,{"$f":"IF(D222=\"V\",D238,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21033.190690411593,{"$f":"IF(AC222=\"V\",AC238,0)","v":0},0,0,0,0,0,147.76816028799999,840.74381601699986,2483.3527777449995,3997.6329143380008,0,0,0,6799.1360291567798,6764.5569928668137,0,0,0,0,0,0,0,0,0,34365.417386948335,{"$f":"IF(BB222=\"V\",BB238,0)","v":0},0,0,0,0,0,147.76816028799999,840.74381601699986,2483.3527777449995,3997.6329143380008,3995.0487938559054,4345.7696979484208,6012.5322980698047,4739.6158149993025,1863.7699335781599,0,1748.6770053027467,2834.1182331139998,1251.3960564490001,104.99188524300001,0,0,0,0,0,{"$f":"IF(CA222=\"V\",CA238,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D222=\"SV\",D238,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC222=\"SV\",AC238,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB222=\"SV\",BB238,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA222=\"SV\",CA238,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Excedente Líquido de Produção Força",115297.45424901517,0,{"$f":"D236+D237-D238","v":0},{"$f":"E236+E237-E238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4305.578190401131,0,0,0,0,0,0,0,0,0,0,0,0,0,1005.5853641862186,543.959609954185,2756.0332162607247,0,0,0,0,0,0,0,0,24518.78537185266,0,0,0,0,0,0,0,0,0,0,1841.9639474170945,2868.6390997735789,1218.9870096701943,3065.1055783436959,5444.7466692428388,{"$f":"BQ236+BQ237-BQ238","v":6803.7565572899994},3275.5865101152531,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Percentagem de Excedente",{"$f":"IF(B243=0,0,B243/B236)","v":6.1325357529583881E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0992675702600677E-2,0,0,0,0,0,{"$f":"IF(AH243=0,0,AH243/AH236)","v":0},0,0,0,0,0,0,0,0.12679620356230156,7.3166775866474174E-2,0.3977099618833535,0,0,0,0,0,0,0,0,0.40427884515167439,0,0,0,0,0,0,0,0,0,0,0.30889820755671688,0.39080100016552533,{"$f":"IF(BN243=0,0,BN243/BN236)","v":0.16567907723841627},0.38648509086657967,0.73236055013675683,0.98181754308995894,0.63600367249352363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CT243=0,0,CT243/CT236)","v":0},0,0,0,0]
[]
["JUNHO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["PROCURA E PRODUÇÃO DE ENERGIAS RENOVÁVEIS"]
[]
["Procura"]
["Procura Projetada (2028)",{"$f":"4*AB251+4*BA251+18*C251+BZ251*4","v":41362183.455270343},1437473.7111224227,46608.479364190847,45471.687184576433,45471.687184576433,45471.687184576433,45471.687184576433,45471.687184576433,45471.687184576433,52292.440262262891,62523.569878792587,67070.738597250238,69912.719046286278,70481.115136093504,68207.53077686466,68207.53077686466,68207.53077686466,68207.53077686466,68207.53077686466,68207.53077686466,72754.699495322318,72754.699495322318,67070.738597250238,64797.154238021423,59113.193339949357,50018.855903034062,1262976.1115516103,46608.479364190847,43766.498915154814,41492.914555926007,40356.122376311585,39787.726286504359,39787.726286504359,41492.914555926007,44334.895004962025,47176.875453998065,52860.836352070102,57976.40116033495,60249.985519563765,60818.381609370983,60249.985519563765,59113.193339949357,57408.005070527761,57976.40116033495,60249.985519563765,64228.758148214212,65365.55032782862,61386.777699178187,56839.608980720543,53429.232441877313,50018.855903034062,1171464.3410926498,43766.498915154814,42061.310645733189,39219.330196697185,37514.141927275567,37514.141927275567,37514.141927275567,39219.330196697185,42061.310645733189,44334.895004962025,47745.271543805269,51724.044172455702,55134.420711298917,56839.608980720543,55702.816801106135,52860.836352070102,50587.251992841288,51155.648082648491,52860.836352070102,57976.40116033495,61955.173788985383,58544.797250142154,55134.420711298917,52292.440262262891,47745.271543805269,1437473.7111224227,46608.479364190847,45471.687184576433,45471.687184576433,45471.687184576433,45471.687184576433,45471.687184576433,45471.687184576433,52292.440262262891,62523.569878792587,67070.738597250238,69912.719046286278,70481.115136093504,68207.53077686466,68207.53077686466,68207.53077686466,68207.53077686466,68207.53077686466,68207.53077686466,72754.699495322318,72754.699495322318,67070.738597250238,64797.154238021423,59113.193339949357,50018.855903034062]
["Estação de aterragem Google",{"$f":"4*AB252+4*BA252+18*C252+BZ252*4","v":2565000},{"$f":"SUM(D252:AA252)","v":85500},2500,2500,2500,2500,2500,2500,2500,{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"SUM(AC252:AZ252)","v":85500},{"$f":"D252","v":2500},2500,2500,2500,2500,2500,2500,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,85500,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ252","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,85500,2500,2500,2500,2500,2500,2500,2500,4000,4000,4000,4000,4000,4000,4000,{"$f":"BP252","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000]
["Autoconsumo",90720,{"$f":"SUM(D253:AA253)","v":3024},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"SUM(AC253:AZ253)","v":3024},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"SUM(BB253:BY253)","v":3024},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"BA253","v":3024},{"$f":"BB253","v":126},{"$f":"BC253","v":126},{"$f":"BD253","v":126},{"$f":"BE253","v":126},{"$f":"BF253","v":126},{"$f":"BG253","v":126},{"$f":"BH253","v":126},{"$f":"BI253","v":126},{"$f":"BJ253","v":126},{"$f":"BK253","v":126},{"$f":"BL253","v":126},{"$f":"BM253","v":126},{"$f":"BN253","v":126},{"$f":"BO253","v":126},{"$f":"BP253","v":126},{"$f":"BQ253","v":126},{"$f":"BR253","v":126},{"$f":"BS253","v":126},{"$f":"BT253","v":126},{"$f":"BU253","v":126},{"$f":"BV253","v":126},{"$f":"BW253","v":126},{"$f":"BX253","v":126},{"$f":"BY253","v":126}]
["Procura Total incluindo Autoconsumo",{"$f":"SUM(B251:B253)","v":44017903.455270343},1525997.7111224227,49234.479364190847,48097.687184576433,48097.687184576433,48097.687184576433,48097.687184576433,48097.687184576433,48097.687184576433,56418.440262262891,66649.569878792594,71196.738597250238,74038.719046286278,74607.115136093504,72333.53077686466,72333.53077686466,72333.53077686466,72333.53077686466,72333.53077686466,72333.53077686466,76880.699495322318,76880.699495322318,71196.738597250238,68923.154238021423,63239.193339949357,54144.855903034062,1351500.1115516103,49234.479364190847,46392.498915154814,44118.914555926007,42982.122376311585,42413.726286504359,{"$f":"SUM(AH251:AH253)","v":42413.726286504359},44118.914555926007,48460.895004962025,51302.875453998065,56986.836352070102,62102.40116033495,64375.985519563765,64944.381609370983,64375.985519563765,63239.193339949357,61534.005070527761,62102.40116033495,64375.985519563765,68354.758148214212,69491.55032782862,65512.777699178187,60965.608980720543,57555.232441877313,54144.855903034062,1259988.3410926498,46392.498915154814,44687.310645733189,41845.330196697185,40140.141927275567,40140.141927275567,40140.141927275567,41845.330196697185,46187.310645733189,48460.895004962025,51871.271543805269,55850.044172455702,59260.420711298917,{"$f":"SUM(BN251:BN253)","v":60965.608980720543},59828.816801106135,56986.836352070102,54713.251992841288,55281.648082648491,56986.836352070102,62102.40116033495,66081.173788985383,62670.797250142154,59260.420711298917,56418.440262262891,51871.271543805269,1525997.7111224227,49234.479364190847,48097.687184576433,48097.687184576433,48097.687184576433,48097.687184576433,48097.687184576433,48097.687184576433,56418.440262262891,66649.569878792594,71196.738597250238,74038.719046286278,74607.115136093504,72333.53077686466,72333.53077686466,72333.53077686466,72333.53077686466,72333.53077686466,72333.53077686466,76880.699495322318,{"$f":"SUM(CT251:CT253)","v":76880.699495322318},71196.738597250238,68923.154238021423,63239.193339949357,54144.855903034062]
[null,{"$f":"4*AB255+4*BA255+18*C255+BZ255*4","v":0},null,null,null,null,null,null,null,{"$f":"SUM(J254:W254)","v":978770.85375709436},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI254:AV254)","v":845766.16874220839},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH254:BU254)","v":776421.84578572924}]
["Produção Projetada de Energias Renováveis"]
["   Eólica",{"$f":"4*AB257+4*BA257+18*C257+BZ257*4","v":284400},9480,1580,1580,1580,1580,1580,1580,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9480,1580,1580,1580,1580,1580,1580,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9480,1580,1580,1580,1580,1580,1580,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9480,1580,1580,1580,1580,1580,1580,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   Geotérmica",{"$f":"4*AB258+4*BA258+18*C258+BZ258*4","v":22320000},{"$f":"SUM(D258:AA258)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"SUM(AC258:AZ258)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"SUM(BB258:BY258)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"SUM(CA258:CX258)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000}]
["   Hídrica",2122907.9999999991,70763.599999999962,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,70763.599999999962,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,70763.599999999962,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,70763.599999999962,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331,2948.4833333333331]
["   Solar (PV)",5008071.4169758819,{"$f":"SUM(D260:AA260)","v":166935.71389919604},{"$f":"Entradas!$E$43/Entradas!$E$31*D273","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*E273","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*F273","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*G273","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*H273","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*I273","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*J273","v":1266.5835652442795},{"$f":"Entradas!$E$43/Entradas!$E$31*K273","v":2744.2643913626057},{"$f":"Entradas!$E$43/Entradas!$E$31*L273","v":6227.3691957843748},{"$f":"Entradas!$E$43/Entradas!$E$31*M273","v":9161.6211219336219},{"$f":"Entradas!$E$43/Entradas!$E$31*N273","v":14417.942917697381},{"$f":"Entradas!$E$43/Entradas!$E$31*O273","v":17605.511556895486},{"$f":"Entradas!$E$43/Entradas!$E$31*P273","v":20117.568961296638},{"$f":"Entradas!$E$43/Entradas!$E$31*Q273","v":21616.359513502372},{"$f":"Entradas!$E$43/Entradas!$E$31*R273","v":21595.249787414967},{"$f":"Entradas!$E$43/Entradas!$E$31*S273","v":19104.30210910122},{"$f":"Entradas!$E$43/Entradas!$E$31*T273","v":16718.90306122449},{"$f":"Entradas!$E$43/Entradas!$E$31*U273","v":10428.204687177902},{"$f":"Entradas!$E$43/Entradas!$E$31*V273","v":4855.2370001030713},{"$f":"Entradas!$E$43/Entradas!$E$31*W273","v":1076.5960304576377},{"$f":"Entradas!$E$43/Entradas!$E$31*X273","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*Y273","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*Z273","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*AA273","v":0},{"$f":"C260","v":166935.71389919604},{"$f":"D260","v":0},{"$f":"E260","v":0},{"$f":"F260","v":0},{"$f":"G260","v":0},{"$f":"H260","v":0},{"$f":"I260","v":0},{"$f":"J260","v":1266.5835652442795},{"$f":"K260","v":2744.2643913626057},{"$f":"L260","v":6227.3691957843748},{"$f":"M260","v":9161.6211219336219},{"$f":"N260","v":14417.942917697381},{"$f":"O260","v":17605.511556895486},{"$f":"P260","v":20117.568961296638},{"$f":"Q260","v":21616.359513502372},{"$f":"R260","v":21595.249787414967},{"$f":"S260","v":19104.30210910122},{"$f":"T260","v":16718.90306122449},{"$f":"U260","v":10428.204687177902},{"$f":"V260","v":4855.2370001030713},{"$f":"W260","v":1076.5960304576377},{"$f":"X260","v":0},{"$f":"Y260","v":0},{"$f":"Z260","v":0},{"$f":"AA260","v":0},{"$f":"AB260","v":166935.71389919604},{"$f":"AC260","v":0},{"$f":"AD260","v":0},{"$f":"AE260","v":0},{"$f":"AF260","v":0},{"$f":"AG260","v":0},{"$f":"AH260","v":0},{"$f":"AI260","v":1266.5835652442795},{"$f":"AJ260","v":2744.2643913626057},{"$f":"AK260","v":6227.3691957843748},{"$f":"AL260","v":9161.6211219336219},{"$f":"AM260","v":14417.942917697381},{"$f":"AN260","v":17605.511556895486},{"$f":"AO260","v":20117.568961296638},{"$f":"AP260","v":21616.359513502372},{"$f":"AQ260","v":21595.249787414967},{"$f":"AR260","v":19104.30210910122},{"$f":"AS260","v":16718.90306122449},{"$f":"AT260","v":10428.204687177902},{"$f":"AU260","v":4855.2370001030713},{"$f":"AV260","v":1076.5960304576377},{"$f":"AW260","v":0},{"$f":"AX260","v":0},{"$f":"AY260","v":0},{"$f":"AZ260","v":0},{"$f":"BA260","v":166935.71389919604},{"$f":"BB260","v":0},{"$f":"BC260","v":0},{"$f":"BD260","v":0},{"$f":"BE260","v":0},{"$f":"BF260","v":0},{"$f":"BG260","v":0},{"$f":"BH260","v":1266.5835652442795},{"$f":"BI260","v":2744.2643913626057},{"$f":"BJ260","v":6227.3691957843748},{"$f":"BK260","v":9161.6211219336219},{"$f":"BL260","v":14417.942917697381},{"$f":"BM260","v":17605.511556895486},{"$f":"BN260","v":20117.568961296638},{"$f":"BO260","v":21616.359513502372},{"$f":"BP260","v":21595.249787414967},{"$f":"BQ260","v":19104.30210910122},{"$f":"BR260","v":16718.90306122449},{"$f":"BS260","v":10428.204687177902},{"$f":"BT260","v":4855.2370001030713},{"$f":"BU260","v":1076.5960304576377},{"$f":"BV260","v":0},{"$f":"BW260","v":0},{"$f":"BX260","v":0},{"$f":"BY260","v":0}]
["   Resíduos",2795000,97500,3000,3000,3000,3000,3000,3000,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,88500,4000,2000,2000,2000,2000,2000,2000,2000,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,74000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,3000,3000,3000,3000,3000,3000,4500,4500,4500,4500,4500,4500,4500,4500,97500,3000,3000,3000,3000,3000,3000,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500]
["   Biogás",50801.826086956542,2309.1739130434789,null,null,null,null,null,null,null,null,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2309.1739130434789,0,0,0,0,0,0,0,0,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,0,0,0,0]
["Produção Total Projetada de Renováveis",{"$f":"SUM(B257:B262)","v":32581181.243062839},{"$f":"SUM(C257:C262)","v":1090988.4878122394},{"$f":"SUM(D257:D262)","v":38528.48333333333},{"$f":"SUM(E257:E262)","v":38528.48333333333},{"$f":"SUM(F257:F262)","v":38528.48333333333},{"$f":"SUM(G257:G262)","v":38528.48333333333},{"$f":"SUM(H257:H262)","v":38528.48333333333},{"$f":"SUM(I257:I262)","v":38528.48333333333},{"$f":"SUM(J257:J262)","v":38215.066898577606},{"$f":"SUM(K257:K262)","v":41192.747724695939},{"$f":"SUM(L257:L262)","v":44868.283688537995},{"$f":"SUM(M257:M262)","v":47802.535614687236},{"$f":"SUM(N257:N262)","v":53058.857410450997},{"$f":"SUM(O257:O262)","v":56246.426049649104},{"$f":"SUM(P257:P262)","v":58758.483454050256},{"$f":"SUM(Q257:Q262)","v":60257.27400625599},{"$f":"SUM(R257:R262)","v":60236.164280168581},{"$f":"SUM(S257:S262)","v":57745.216601854838},{"$f":"SUM(T257:T262)","v":55359.817553978108},{"$f":"SUM(U257:U262)","v":49069.11917993152},{"$f":"SUM(V257:V262)","v":43496.15149285669},{"$f":"SUM(W257:W262)","v":39717.510523211255},{"$f":"SUM(X257:X262)","v":38448.48333333333},{"$f":"SUM(Y257:Y262)","v":38448.48333333333},{"$f":"SUM(Z257:Z262)","v":38448.48333333333},{"$f":"SUM(AA257:AA262)","v":38448.48333333333},{"$f":"SUM(AB257:AB262)","v":1079679.313899196},{"$f":"SUM(AC257:AC262)","v":39528.48333333333},{"$f":"SUM(AD257:AD262)","v":37528.48333333333},{"$f":"SUM(AE257:AE262)","v":37528.48333333333},{"$f":"SUM(AF257:AF262)","v":37528.48333333333},{"$f":"SUM(AG257:AG262)","v":37528.48333333333},{"$f":"SUM(AH257:AH262)","v":37528.48333333333},{"$f":"SUM(AI257:AI262)","v":37215.066898577606},{"$f":"SUM(AJ257:AJ262)","v":38692.747724695939},{"$f":"SUM(AK257:AK262)","v":43175.852529117707},{"$f":"SUM(AL257:AL262)","v":47610.104455266948},{"$f":"SUM(AM257:AM262)","v":52866.426251030709},{"$f":"SUM(AN257:AN262)","v":56053.994890228816},{"$f":"SUM(AO257:AO262)","v":58566.052294629968},{"$f":"SUM(AP257:AP262)","v":60064.842846835701},{"$f":"SUM(AQ257:AQ262)","v":60043.733120748293},{"$f":"SUM(AR257:AR262)","v":57552.78544243455},{"$f":"SUM(AS257:AS262)","v":55167.38639455782},{"$f":"SUM(AT257:AT262)","v":48876.688020511232},{"$f":"SUM(AU257:AU262)","v":43303.720333436402},{"$f":"SUM(AV257:AV262)","v":39525.079363790966},{"$f":"SUM(AW257:AW262)","v":38448.48333333333},{"$f":"SUM(AX257:AX262)","v":38448.48333333333},{"$f":"SUM(AY257:AY262)","v":38448.48333333333},{"$f":"SUM(AZ257:AZ262)","v":38448.48333333333},{"$f":"SUM(BA257:BA262)","v":1065179.313899196},{"$f":"SUM(BB257:BB262)","v":37528.48333333333},{"$f":"SUM(BC257:BC262)","v":37528.48333333333},{"$f":"SUM(BD257:BD262)","v":37528.48333333333},{"$f":"SUM(BE257:BE262)","v":37528.48333333333},{"$f":"SUM(BF257:BF262)","v":37528.48333333333},{"$f":"SUM(BG257:BG262)","v":37528.48333333333},{"$f":"SUM(BH257:BH262)","v":37215.066898577606},{"$f":"SUM(BI257:BI262)","v":38692.747724695939},{"$f":"SUM(BJ257:BJ262)","v":42175.852529117707},{"$f":"SUM(BK257:BK262)","v":45110.104455266948},{"$f":"SUM(BL257:BL262)","v":51366.426251030709},{"$f":"SUM(BM257:BM262)","v":54553.994890228816},{"$f":"SUM(BN257:BN262)","v":57066.052294629968},{"$f":"SUM(BO257:BO262)","v":58564.842846835701},{"$f":"SUM(BP257:BP262)","v":58543.733120748293},{"$f":"SUM(BQ257:BQ262)","v":56052.78544243455},{"$f":"SUM(BR257:BR262)","v":55167.38639455782},{"$f":"SUM(BS257:BS262)","v":48876.688020511232},{"$f":"SUM(BT257:BT262)","v":43303.720333436402},{"$f":"SUM(BU257:BU262)","v":39525.079363790966},{"$f":"SUM(BV257:BV262)","v":38448.48333333333},{"$f":"SUM(BW257:BW262)","v":38448.48333333333},{"$f":"SUM(BX257:BX262)","v":38448.48333333333},{"$f":"SUM(BY257:BY262)","v":38448.48333333333},{"$f":"SUM(BZ257:BZ262)","v":1090988.4878122394},{"$f":"SUM(CA257:CA262)","v":38528.48333333333},{"$f":"SUM(CB257:CB262)","v":38528.48333333333},{"$f":"SUM(CC257:CC262)","v":38528.48333333333},{"$f":"SUM(CD257:CD262)","v":38528.48333333333},{"$f":"SUM(CE257:CE262)","v":38528.48333333333},{"$f":"SUM(CF257:CF262)","v":38528.48333333333},{"$f":"SUM(CG257:CG262)","v":38215.066898577606},{"$f":"SUM(CH257:CH262)","v":41192.747724695939},{"$f":"SUM(CI257:CI262)","v":44868.283688537995},{"$f":"SUM(CJ257:CJ262)","v":47802.535614687236},{"$f":"SUM(CK257:CK262)","v":53058.857410450997},{"$f":"SUM(CL257:CL262)","v":56246.426049649104},{"$f":"SUM(CM257:CM262)","v":58758.483454050256},{"$f":"SUM(CN257:CN262)","v":60257.27400625599},{"$f":"SUM(CO257:CO262)","v":60236.164280168581},{"$f":"SUM(CP257:CP262)","v":57745.216601854838},{"$f":"SUM(CQ257:CQ262)","v":55359.817553978108},{"$f":"SUM(CR257:CR262)","v":49069.11917993152},{"$f":"SUM(CS257:CS262)","v":43496.15149285669},{"$f":"SUM(CT257:CT262)","v":39717.510523211255},{"$f":"SUM(CU257:CU262)","v":38448.48333333333},{"$f":"SUM(CV257:CV262)","v":38448.48333333333},{"$f":"SUM(CW257:CW262)","v":38448.48333333333},{"$f":"SUM(CX257:CX262)","v":38448.48333333333}]
[null,{"$f":"4*AB264+4*BA264+18*C264+BZ264*4","v":0}]
["Produção Mínima Não Renovável",2217600,{"$f":"SUM(D265:AA265)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"SUM(AC265:AZ265)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"SUM(BB265:BY265)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"SUM(CA265:CX265)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080}]
["Perdas",-3258118.1243062825,-109098.84878122392,{"$f":"0.1*D263*-1","v":-3852.8483333333334},-3852.8483333333334,-3852.8483333333334,-3852.8483333333334,-3852.8483333333334,-3852.8483333333334,-3821.5066898577606,-4119.2747724695937,-4486.8283688537995,-4780.253561468724,-5305.8857410451001,-5624.6426049649108,-5875.8483454050256,-6025.7274006255993,-6023.6164280168587,-5774.5216601854845,-5535.981755397811,-4906.9119179931522,-4349.6151492856688,-3971.7510523211258,-3844.8483333333334,-3844.8483333333334,-3844.8483333333334,-3844.8483333333334,-107967.93138991958,{"$f":"0.1*AC263*-1","v":-3952.8483333333334},-3752.8483333333334,-3752.8483333333334,-3752.8483333333334,-3752.8483333333334,-3752.8483333333334,-3721.5066898577606,-3869.2747724695942,-4317.585252911771,-4761.0104455266946,-5286.6426251030716,-5605.3994890228823,-5856.6052294629972,-6006.4842846835709,-6004.3733120748293,-5755.2785442434551,-5516.7386394557825,-4887.6688020511237,-4330.3720333436404,-3952.5079363790969,-3844.8483333333334,-3844.8483333333334,-3844.8483333333334,-3844.8483333333334,-106517.93138991958,{"$f":"0.1*BB263*-1","v":-3752.8483333333334},-3752.8483333333334,-3752.8483333333334,-3752.8483333333334,-3752.8483333333334,-3752.8483333333334,-3721.5066898577606,-3869.2747724695942,-4217.585252911771,-4511.0104455266946,-5136.6426251030716,-5455.3994890228823,-5706.6052294629972,-5856.4842846835709,-5854.3733120748293,-5605.2785442434551,-5516.7386394557825,-4887.6688020511237,-4330.3720333436404,-3952.5079363790969,-3844.8483333333334,-3844.8483333333334,-3844.8483333333334,-3844.8483333333334,-109098.84878122392,{"$f":"0.1*CA263*-1","v":-3852.8483333333334},-3852.8483333333334,-3852.8483333333334,-3852.8483333333334,-3852.8483333333334,-3852.8483333333334,-3821.5066898577606,-4119.2747724695937,-4486.8283688537995,-4780.253561468724,-5305.8857410451001,-5624.6426049649108,-5875.8483454050256,-6025.7274006255993,-6023.6164280168587,-5774.5216601854845,-5535.981755397811,-4906.9119179931522,-4349.6151492856688,-3971.7510523211258,-3844.8483333333334,-3844.8483333333334,-3844.8483333333334,-3844.8483333333334]
["Procura Líquida Projetada (Excedente)",12477240.336513788,{"$f":"C254-C263-C265-C266","v":470188.0720914072},11478.844364190851,10342.052184576436,10342.052184576436,10342.052184576436,10342.052184576436,10342.052184576436,10624.126975856587,16264.967310036547,23188.114559108399,25094.456544031724,23205.747376880383,20905.331691409308,16370.895668219429,15021.98417123427,15040.982924712938,17282.835835195307,19429.694978284362,25091.323514926291,34654.163151751294,38054.940024432188,33513.103597250243,31239.519238021428,25555.558339949363,16461.220903034067,305868.7290423339,10578.844364190851,9536.8639151548177,7263.2795559260103,6126.4873763115884,5558.0912865043629,5558.0912865043629,{"$f":"AI254-AI263-AI265-AI266","v":7545.354347206161},10557.422052735681,9364.6081777921299,11057.74234232985,11442.617534407313,10847.390118357831,9154.9345442040121,7237.6269574116341,6119.8335312758936,6656.4981723366664,9371.7534052329138,17306.966301103657,26301.40984812145,30838.978900416751,27829.142699178192,23281.973980720548,19871.597441877318,16461.220903034067,227406.95858337346,9536.8639151548177,7831.6756457331921,4989.6951966971883,3284.50692727557,3284.50692727557,3284.50692727557,5271.769987977339,8283.8376935068445,7422.6277287560897,8192.1775340650165,6540.2605465280649,7081.8253100929833,6526.1619155535718,{"$f":"BO254-BO263-BO265-BO266","v":4040.4582389540046},1217.4765433966386,1185.7450946501931,2551.0003275464542,9917.8171336099949,20049.052860242187,27428.602361573514,24987.162250142159,21576.785711298922,18734.805262262897,14187.636543805273,470188.0720914072,11478.844364190851,10342.052184576436,10342.052184576436,10342.052184576436,10342.052184576436,10342.052184576436,10624.126975856587,16264.967310036547,23188.114559108399,25094.456544031724,23205.747376880383,20905.331691409308,16370.895668219429,15021.98417123427,15040.982924712938,17282.835835195307,19429.694978284362,25091.323514926291,34654.163151751294,38054.940024432188,{"$f":"CU254-CU263-CU265-CU266","v":33513.103597250243},31239.519238021428,25555.558339949363,16461.220903034067]
[]
["FORÇA PRODUÇÃO E VENDAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Período Tarifário",null,null,"V","SV","SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","C","C","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D270","v":"V"},{"$f":"E270","v":"SV"},"SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V"]
[]
["Produção"]
["Força Produção Fotovoltaica líquida de perdas DC",{"$f":"4*AB273+4*BA273+18*C273+BZ273*4","v":2101116.0600000005},{"$f":"SUM(D273:AA273)","v":70037.202000000005},{"$f":"'Produção Horária'!B20*1","v":0},{"$f":"'Produção Horária'!C20*1","v":0},{"$f":"'Produção Horária'!D20*1","v":0},{"$f":"'Produção Horária'!E20*1","v":0},{"$f":"'Produção Horária'!F20*1","v":0},{"$f":"'Produção Horária'!G20*1","v":0},{"$f":"'Produção Horária'!H20*1","v":531.39},{"$f":"'Produção Horária'!I20*1","v":1151.345},{"$f":"'Produção Horária'!J20*1","v":2612.6675},{"$f":"'Produção Horária'!K20*1","v":3843.7209999999995},{"$f":"'Produção Horária'!L20*1","v":6048.9894999999997},{"$f":"'Produção Horária'!M20*1","v":7386.3209999999999},{"$f":"'Produção Horária'!N20*1","v":8440.2444999999989},{"$f":"'Produção Horária'!O20*1","v":9069.0560000000005},{"$f":"'Produção Horária'!P20*1","v":9060.1995000000006},{"$f":"'Produção Horária'!Q20*1","v":8015.1325000000006},{"$f":"'Produção Horária'!R20*1","v":7014.348},{"$f":"'Produção Horária'!S20*1","v":4375.1109999999999},{"$f":"'Produção Horária'!T20*1","v":2036.9949999999999},{"$f":"'Produção Horária'!U20*1","v":451.68149999999997},{"$f":"'Produção Horária'!V20*1","v":0},{"$f":"'Produção Horária'!W20*1","v":0},{"$f":"'Produção Horária'!X20*1","v":0},{"$f":"'Produção Horária'!Y20*1","v":0},{"$f":"SUM(AC273:AZ273)","v":70037.202000000005},{"$f":"D273","v":0},{"$f":"E273","v":0},0,0,0,0,531.39,1151.345,2612.6675,3843.7209999999995,6048.9894999999997,7386.3209999999999,8440.2444999999989,9069.0560000000005,9060.1995000000006,8015.1325000000006,7014.348,4375.1109999999999,2036.9949999999999,451.68149999999997,0,0,{"$f":"Z273","v":0},{"$f":"AA273","v":0},{"$f":"SUM(BB273:BY273)","v":70037.202000000005},{"$f":"AC273","v":0},0,0,0,0,0,531.39,1151.345,2612.6675,3843.7209999999995,6048.9894999999997,7386.3209999999999,8440.2444999999989,9069.0560000000005,9060.1995000000006,8015.1325000000006,7014.348,4375.1109999999999,2036.9949999999999,451.68149999999997,0,0,{"$f":"AY273","v":0},0,{"$f":"SUM(CA273:CX273)","v":70037.202000000005},{"$f":"BB273","v":0},0,0,0,0,0,531.39,1151.345,2612.6675,3843.7209999999995,6048.9894999999997,7386.3209999999999,8440.2444999999989,9069.0560000000005,9060.1995000000006,8015.1325000000006,7014.348,4375.1109999999999,2036.9949999999999,451.68149999999997,0,0,0,0]
["Perdas AC",{"$f":"4*AB274+4*BA274+18*C274+BZ274*4","v":-71467.361664839977},{"$f":"SUM(D274:AA274)","v":-2382.2453888279992},{"$f":"Entradas!$E$51*D273*-1","v":0},{"$f":"Entradas!$E$51*E273*-1","v":0},{"$f":"Entradas!$E$51*F273*-1","v":0},{"$f":"Entradas!$E$51*G273*-1","v":0},{"$f":"Entradas!$E$51*H273*-1","v":0},{"$f":"Entradas!$E$51*I273*-1","v":0},{"$f":"Entradas!$E$51*J273*-1","v":-18.074699459999994},{"$f":"Entradas!$E$51*K273*-1","v":-39.16184882999999},{"$f":"Entradas!$E$51*L273*-1","v":-88.867272344999975},{"$f":"Entradas!$E$51*M273*-1","v":-130.74032609399995},{"$f":"Entradas!$E$51*N273*-1","v":-205.75032885299993},{"$f":"Entradas!$E$51*O273*-1","v":-251.2383224939999},{"$f":"Entradas!$E$51*P273*-1","v":-287.08647642299985},{"$f":"Entradas!$E$51*Q273*-1","v":-308.4748707839999},{"$f":"Entradas!$E$51*R273*-1","v":-308.17362579299993},{"$f":"Entradas!$E$51*S273*-1","v":-272.62671685499993},{"$f":"Entradas!$E$51*T273*-1","v":-238.58603287199992},{"$f":"Entradas!$E$51*U273*-1","v":-148.81502555399996},{"$f":"Entradas!$E$51*V273*-1","v":-69.286347929999977},{"$f":"Entradas!$E$51*W273*-1","v":-15.363494540999994},{"$f":"Entradas!$E$51*X273*-1","v":0},{"$f":"Entradas!$E$51*Y273*-1","v":0},{"$f":"Entradas!$E$51*Z273*-1","v":0},{"$f":"Entradas!$E$51*AA273*-1","v":0},{"$f":"SUM(AC274:AZ274)","v":-2382.2453888279992},{"$f":"Entradas!$E$51*AC273*-1","v":0},{"$f":"Entradas!$E$51*AD273*-1","v":0},{"$f":"Entradas!$E$51*AE273*-1","v":0},{"$f":"Entradas!$E$51*AF273*-1","v":0},{"$f":"Entradas!$E$51*AG273*-1","v":0},{"$f":"Entradas!$E$51*AH273*-1","v":0},{"$f":"Entradas!$E$51*AI273*-1","v":-18.074699459999994},{"$f":"Entradas!$E$51*AJ273*-1","v":-39.16184882999999},{"$f":"Entradas!$E$51*AK273*-1","v":-88.867272344999975},{"$f":"Entradas!$E$51*AL273*-1","v":-130.74032609399995},{"$f":"Entradas!$E$51*AM273*-1","v":-205.75032885299993},{"$f":"Entradas!$E$51*AN273*-1","v":-251.2383224939999},{"$f":"Entradas!$E$51*AO273*-1","v":-287.08647642299985},{"$f":"Entradas!$E$51*AP273*-1","v":-308.4748707839999},{"$f":"Entradas!$E$51*AQ273*-1","v":-308.17362579299993},{"$f":"Entradas!$E$51*AR273*-1","v":-272.62671685499993},{"$f":"Entradas!$E$51*AS273*-1","v":-238.58603287199992},{"$f":"Entradas!$E$51*AT273*-1","v":-148.81502555399996},{"$f":"Entradas!$E$51*AU273*-1","v":-69.286347929999977},{"$f":"Entradas!$E$51*AV273*-1","v":-15.363494540999994},{"$f":"Entradas!$E$51*AW273*-1","v":0},{"$f":"Entradas!$E$51*AX273*-1","v":0},{"$f":"Entradas!$E$51*AY273*-1","v":0},{"$f":"Entradas!$E$51*AZ273*-1","v":0},{"$f":"SUM(BB274:BY274)","v":-2382.2453888279992},{"$f":"Entradas!$E$51*BB273*-1","v":0},{"$f":"Entradas!$E$51*BC273*-1","v":0},{"$f":"Entradas!$E$51*BD273*-1","v":0},{"$f":"Entradas!$E$51*BE273*-1","v":0},{"$f":"Entradas!$E$51*BF273*-1","v":0},{"$f":"Entradas!$E$51*BG273*-1","v":0},{"$f":"Entradas!$E$51*BH273*-1","v":-18.074699459999994},{"$f":"Entradas!$E$51*BI273*-1","v":-39.16184882999999},{"$f":"Entradas!$E$51*BJ273*-1","v":-88.867272344999975},{"$f":"Entradas!$E$51*BK273*-1","v":-130.74032609399995},{"$f":"Entradas!$E$51*BL273*-1","v":-205.75032885299993},{"$f":"Entradas!$E$51*BM273*-1","v":-251.2383224939999},{"$f":"Entradas!$E$51*BN273*-1","v":-287.08647642299985},{"$f":"Entradas!$E$51*BO273*-1","v":-308.4748707839999},{"$f":"Entradas!$E$51*BP273*-1","v":-308.17362579299993},{"$f":"Entradas!$E$51*BQ273*-1","v":-272.62671685499993},{"$f":"Entradas!$E$51*BR273*-1","v":-238.58603287199992},{"$f":"Entradas!$E$51*BS273*-1","v":-148.81502555399996},{"$f":"Entradas!$E$51*BT273*-1","v":-69.286347929999977},{"$f":"Entradas!$E$51*BU273*-1","v":-15.363494540999994},{"$f":"Entradas!$E$51*BV273*-1","v":0},{"$f":"Entradas!$E$51*BW273*-1","v":0},{"$f":"Entradas!$E$51*BX273*-1","v":0},{"$f":"Entradas!$E$51*BY273*-1","v":0},{"$f":"SUM(CA274:CX274)","v":-2382.2453888279992},{"$f":"Entradas!$E$51*CA273*-1","v":0},{"$f":"Entradas!$E$51*CB273*-1","v":0},{"$f":"Entradas!$E$51*CC273*-1","v":0},{"$f":"Entradas!$E$51*CD273*-1","v":0},{"$f":"Entradas!$E$51*CE273*-1","v":0},{"$f":"Entradas!$E$51*CF273*-1","v":0},{"$f":"Entradas!$E$51*CG273*-1","v":-18.074699459999994},{"$f":"Entradas!$E$51*CH273*-1","v":-39.16184882999999},{"$f":"Entradas!$E$51*CI273*-1","v":-88.867272344999975},{"$f":"Entradas!$E$51*CJ273*-1","v":-130.74032609399995},{"$f":"Entradas!$E$51*CK273*-1","v":-205.75032885299993},{"$f":"Entradas!$E$51*CL273*-1","v":-251.2383224939999},{"$f":"Entradas!$E$51*CM273*-1","v":-287.08647642299985},{"$f":"Entradas!$E$51*CN273*-1","v":-308.4748707839999},{"$f":"Entradas!$E$51*CO273*-1","v":-308.17362579299993},{"$f":"Entradas!$E$51*CP273*-1","v":-272.62671685499993},{"$f":"Entradas!$E$51*CQ273*-1","v":-238.58603287199992},{"$f":"Entradas!$E$51*CR273*-1","v":-148.81502555399996},{"$f":"Entradas!$E$51*CS273*-1","v":-69.286347929999977},{"$f":"Entradas!$E$51*CT273*-1","v":-15.363494540999994},{"$f":"Entradas!$E$51*CU273*-1","v":0},{"$f":"Entradas!$E$51*CV273*-1","v":0},{"$f":"Entradas!$E$51*CW273*-1","v":0},{"$f":"Entradas!$E$51*CX273*-1","v":0}]
["Produção PV líquida após cortes (curtailment)",{"$f":"4*AB275+4*BA275+18*C275+BZ275*4","v":2029648.6983351603},{"$f":"SUM(D275:AA275)","v":67654.956611172005},{"$f":"D273+D274","v":0},{"$f":"E273+E274","v":0},{"$f":"F273+F274","v":0},{"$f":"G273+G274","v":0},{"$f":"H273+H274","v":0},{"$f":"I273+I274","v":0},{"$f":"J273+J274","v":513.31530053999995},{"$f":"K273+K274","v":1112.18315117},{"$f":"L273+L274","v":2523.8002276550001},{"$f":"M273+M274","v":3712.9806739059995},{"$f":"N273+N274","v":5843.239171147},{"$f":"O273+O274","v":7135.0826775060004},{"$f":"P273+P274","v":8153.1580235769989},{"$f":"Q273+Q274","v":8760.5811292159997},{"$f":"R273+R274","v":8752.025874207},{"$f":"S273+S274","v":7742.5057831450004},{"$f":"T273+T274","v":6775.7619671279999},{"$f":"U273+U274","v":4226.2959744459995},{"$f":"V273+V274","v":1967.70865207},{"$f":"W273+W274","v":436.31800545900001},{"$f":"X273+X274","v":0},{"$f":"Y273+Y274","v":0},{"$f":"Z273+Z274","v":0},{"$f":"AA273+AA274","v":0},{"$f":"SUM(AC275:AZ275)","v":67654.956611172005},{"$f":"AC273+AC274","v":0},{"$f":"AD273+AD274","v":0},{"$f":"AE273+AE274","v":0},{"$f":"AF273+AF274","v":0},{"$f":"AG273+AG274","v":0},{"$f":"AH273+AH274","v":0},{"$f":"AI273+AI274","v":513.31530053999995},{"$f":"AJ273+AJ274","v":1112.18315117},{"$f":"AK273+AK274","v":2523.8002276550001},{"$f":"AL273+AL274","v":3712.9806739059995},{"$f":"AM273+AM274","v":5843.239171147},{"$f":"AN273+AN274","v":7135.0826775060004},{"$f":"AO273+AO274","v":8153.1580235769989},{"$f":"AP273+AP274","v":8760.5811292159997},{"$f":"AQ273+AQ274","v":8752.025874207},{"$f":"AR273+AR274","v":7742.5057831450004},{"$f":"AS273+AS274","v":6775.7619671279999},{"$f":"AT273+AT274","v":4226.2959744459995},{"$f":"AU273+AU274","v":1967.70865207},{"$f":"AV273+AV274","v":436.31800545900001},{"$f":"AW273+AW274","v":0},{"$f":"AX273+AX274","v":0},{"$f":"AY273+AY274","v":0},{"$f":"AZ273+AZ274","v":0},67654.956611172005,{"$f":"BB273+BB274","v":0},{"$f":"BC273+BC274","v":0},{"$f":"BD273+BD274","v":0},{"$f":"BE273+BE274","v":0},{"$f":"BF273+BF274","v":0},{"$f":"BG273+BG274","v":0},{"$f":"BH273+BH274","v":513.31530053999995},{"$f":"BI273+BI274","v":1112.18315117},{"$f":"BJ273+BJ274","v":2523.8002276550001},{"$f":"BK273+BK274","v":3712.9806739059995},{"$f":"BL273+BL274","v":5843.239171147},{"$f":"BM273+BM274","v":7135.0826775060004},{"$f":"BN273+BN274","v":8153.1580235769989},{"$f":"BO273+BO274","v":8760.5811292159997},{"$f":"BP273+BP274","v":8752.025874207},{"$f":"BQ273+BQ274","v":7742.5057831450004},{"$f":"BR273+BR274","v":6775.7619671279999},{"$f":"BS273+BS274","v":4226.2959744459995},{"$f":"BT273+BT274","v":1967.70865207},{"$f":"BU273+BU274","v":436.31800545900001},{"$f":"BV273+BV274","v":0},{"$f":"BW273+BW274","v":0},{"$f":"BX273+BX274","v":0},{"$f":"BY273+BY274","v":0},67654.956611172005,{"$f":"CA273+CA274","v":0},{"$f":"CB273+CB274","v":0},{"$f":"CC273+CC274","v":0},{"$f":"CD273+CD274","v":0},{"$f":"CE273+CE274","v":0},{"$f":"CF273+CF274","v":0},{"$f":"CG273+CG274","v":513.31530053999995},{"$f":"CH273+CH274","v":1112.18315117},{"$f":"CI273+CI274","v":2523.8002276550001},{"$f":"CJ273+CJ274","v":3712.9806739059995},{"$f":"CK273+CK274","v":5843.239171147},{"$f":"CL273+CL274","v":7135.0826775060004},{"$f":"CM273+CM274","v":8153.1580235769989},{"$f":"CN273+CN274","v":8760.5811292159997},{"$f":"CO273+CO274","v":8752.025874207},{"$f":"CP273+CP274","v":7742.5057831450004},{"$f":"CQ273+CQ274","v":6775.7619671279999},{"$f":"CR273+CR274","v":4226.2959744459995},{"$f":"CS273+CS274","v":1967.70865207},{"$f":"CT273+CT274","v":436.31800545900001},{"$f":"CU273+CU274","v":0},{"$f":"CV273+CV274","v":0},{"$f":"CW273+CW274","v":0},{"$f":"CX273+CX274","v":0}]
["Produção PV utilizada internamente",-52920,{"$f":"SUM(D276:AA276)","v":-1764},{"$f":"IF(D275>Entradas!$E$81,Entradas!$E$81,D275)*-1","v":0},{"$f":"IF(E275>Entradas!$E$81,Entradas!$E$81,E275)*-1","v":0},{"$f":"IF(F275>Entradas!$E$81,Entradas!$E$81,F275)*-1","v":0},{"$f":"IF(G275>Entradas!$E$81,Entradas!$E$81,G275)*-1","v":0},{"$f":"IF(H275>Entradas!$E$81,Entradas!$E$81,H275)*-1","v":0},{"$f":"IF(I275>Entradas!$E$81,Entradas!$E$81,I275)*-1","v":0},{"$f":"IF(J275>Entradas!$E$81,Entradas!$E$81,J275)*-1","v":-126},{"$f":"IF(K275>Entradas!$E$81,Entradas!$E$81,K275)*-1","v":-126},{"$f":"IF(L275>Entradas!$E$81,Entradas!$E$81,L275)*-1","v":-126},{"$f":"IF(M275>Entradas!$E$81,Entradas!$E$81,M275)*-1","v":-126},{"$f":"IF(N275>Entradas!$E$81,Entradas!$E$81,N275)*-1","v":-126},{"$f":"IF(O275>Entradas!$E$81,Entradas!$E$81,O275)*-1","v":-126},{"$f":"IF(P275>Entradas!$E$81,Entradas!$E$81,P275)*-1","v":-126},{"$f":"IF(Q275>Entradas!$E$81,Entradas!$E$81,Q275)*-1","v":-126},{"$f":"IF(R275>Entradas!$E$81,Entradas!$E$81,R275)*-1","v":-126},{"$f":"IF(S275>Entradas!$E$81,Entradas!$E$81,S275)*-1","v":-126},{"$f":"IF(T275>Entradas!$E$81,Entradas!$E$81,T275)*-1","v":-126},{"$f":"IF(U275>Entradas!$E$81,Entradas!$E$81,U275)*-1","v":-126},{"$f":"IF(V275>Entradas!$E$81,Entradas!$E$81,V275)*-1","v":-126},{"$f":"IF(W275>Entradas!$E$81,Entradas!$E$81,W275)*-1","v":-126},{"$f":"IF(X275>Entradas!$E$81,Entradas!$E$81,X275)*-1","v":0},{"$f":"IF(Y275>Entradas!$E$81,Entradas!$E$81,Y275)*-1","v":0},{"$f":"IF(Z275>Entradas!$E$81,Entradas!$E$81,Z275)*-1","v":0},{"$f":"IF(AA275>Entradas!$E$81,Entradas!$E$81,AA275)*-1","v":0},{"$f":"SUM(AC276:AZ276)","v":-1764},{"$f":"IF(AC275>Entradas!$E$81,Entradas!$E$81,AC275)*-1","v":0},{"$f":"IF(AD275>Entradas!$E$81,Entradas!$E$81,AD275)*-1","v":0},{"$f":"IF(AE275>Entradas!$E$81,Entradas!$E$81,AE275)*-1","v":0},{"$f":"IF(AF275>Entradas!$E$81,Entradas!$E$81,AF275)*-1","v":0},{"$f":"IF(AG275>Entradas!$E$81,Entradas!$E$81,AG275)*-1","v":0},{"$f":"IF(AH275>Entradas!$E$81,Entradas!$E$81,AH275)*-1","v":0},{"$f":"IF(AI275>Entradas!$E$81,Entradas!$E$81,AI275)*-1","v":-126},{"$f":"IF(AJ275>Entradas!$E$81,Entradas!$E$81,AJ275)*-1","v":-126},{"$f":"IF(AK275>Entradas!$E$81,Entradas!$E$81,AK275)*-1","v":-126},{"$f":"IF(AL275>Entradas!$E$81,Entradas!$E$81,AL275)*-1","v":-126},{"$f":"IF(AM275>Entradas!$E$81,Entradas!$E$81,AM275)*-1","v":-126},{"$f":"IF(AN275>Entradas!$E$81,Entradas!$E$81,AN275)*-1","v":-126},{"$f":"IF(AO275>Entradas!$E$81,Entradas!$E$81,AO275)*-1","v":-126},{"$f":"IF(AP275>Entradas!$E$81,Entradas!$E$81,AP275)*-1","v":-126},{"$f":"IF(AQ275>Entradas!$E$81,Entradas!$E$81,AQ275)*-1","v":-126},{"$f":"IF(AR275>Entradas!$E$81,Entradas!$E$81,AR275)*-1","v":-126},{"$f":"IF(AS275>Entradas!$E$81,Entradas!$E$81,AS275)*-1","v":-126},{"$f":"IF(AT275>Entradas!$E$81,Entradas!$E$81,AT275)*-1","v":-126},{"$f":"IF(AU275>Entradas!$E$81,Entradas!$E$81,AU275)*-1","v":-126},{"$f":"IF(AV275>Entradas!$E$81,Entradas!$E$81,AV275)*-1","v":-126},{"$f":"IF(AW275>Entradas!$E$81,Entradas!$E$81,AW275)*-1","v":0},{"$f":"IF(AX275>Entradas!$E$81,Entradas!$E$81,AX275)*-1","v":0},{"$f":"IF(AY275>Entradas!$E$81,Entradas!$E$81,AY275)*-1","v":0},{"$f":"IF(AZ275>Entradas!$E$81,Entradas!$E$81,AZ275)*-1","v":0},{"$f":"SUM(BB276:BY276)","v":-1764},{"$f":"IF(BB275>Entradas!$E$81,Entradas!$E$81,BB275)*-1","v":0},{"$f":"IF(BC275>Entradas!$E$81,Entradas!$E$81,BC275)*-1","v":0},{"$f":"IF(BD275>Entradas!$E$81,Entradas!$E$81,BD275)*-1","v":0},{"$f":"IF(BE275>Entradas!$E$81,Entradas!$E$81,BE275)*-1","v":0},{"$f":"IF(BF275>Entradas!$E$81,Entradas!$E$81,BF275)*-1","v":0},{"$f":"IF(BG275>Entradas!$E$81,Entradas!$E$81,BG275)*-1","v":0},{"$f":"IF(BH275>Entradas!$E$81,Entradas!$E$81,BH275)*-1","v":-126},{"$f":"IF(BI275>Entradas!$E$81,Entradas!$E$81,BI275)*-1","v":-126},{"$f":"IF(BJ275>Entradas!$E$81,Entradas!$E$81,BJ275)*-1","v":-126},{"$f":"IF(BK275>Entradas!$E$81,Entradas!$E$81,BK275)*-1","v":-126},{"$f":"IF(BL275>Entradas!$E$81,Entradas!$E$81,BL275)*-1","v":-126},{"$f":"IF(BM275>Entradas!$E$81,Entradas!$E$81,BM275)*-1","v":-126},{"$f":"IF(BN275>Entradas!$E$81,Entradas!$E$81,BN275)*-1","v":-126},{"$f":"IF(BO275>Entradas!$E$81,Entradas!$E$81,BO275)*-1","v":-126},{"$f":"IF(BP275>Entradas!$E$81,Entradas!$E$81,BP275)*-1","v":-126},{"$f":"IF(BQ275>Entradas!$E$81,Entradas!$E$81,BQ275)*-1","v":-126},{"$f":"IF(BR275>Entradas!$E$81,Entradas!$E$81,BR275)*-1","v":-126},{"$f":"IF(BS275>Entradas!$E$81,Entradas!$E$81,BS275)*-1","v":-126},{"$f":"IF(BT275>Entradas!$E$81,Entradas!$E$81,BT275)*-1","v":-126},{"$f":"IF(BU275>Entradas!$E$81,Entradas!$E$81,BU275)*-1","v":-126},{"$f":"IF(BV275>Entradas!$E$81,Entradas!$E$81,BV275)*-1","v":0},{"$f":"IF(BW275>Entradas!$E$81,Entradas!$E$81,BW275)*-1","v":0},{"$f":"IF(BX275>Entradas!$E$81,Entradas!$E$81,BX275)*-1","v":0},{"$f":"IF(BY275>Entradas!$E$81,Entradas!$E$81,BY275)*-1","v":0},{"$f":"SUM(CA276:CX276)","v":-1764},{"$f":"IF(CA275>Entradas!$E$81,Entradas!$E$81,CA275)*-1","v":0},{"$f":"IF(CB275>Entradas!$E$81,Entradas!$E$81,CB275)*-1","v":0},{"$f":"IF(CC275>Entradas!$E$81,Entradas!$E$81,CC275)*-1","v":0},{"$f":"IF(CD275>Entradas!$E$81,Entradas!$E$81,CD275)*-1","v":0},{"$f":"IF(CE275>Entradas!$E$81,Entradas!$E$81,CE275)*-1","v":0},{"$f":"IF(CF275>Entradas!$E$81,Entradas!$E$81,CF275)*-1","v":0},{"$f":"IF(CG275>Entradas!$E$81,Entradas!$E$81,CG275)*-1","v":-126},{"$f":"IF(CH275>Entradas!$E$81,Entradas!$E$81,CH275)*-1","v":-126},{"$f":"IF(CI275>Entradas!$E$81,Entradas!$E$81,CI275)*-1","v":-126},{"$f":"IF(CJ275>Entradas!$E$81,Entradas!$E$81,CJ275)*-1","v":-126},{"$f":"IF(CK275>Entradas!$E$81,Entradas!$E$81,CK275)*-1","v":-126},{"$f":"IF(CL275>Entradas!$E$81,Entradas!$E$81,CL275)*-1","v":-126},{"$f":"IF(CM275>Entradas!$E$81,Entradas!$E$81,CM275)*-1","v":-126},{"$f":"IF(CN275>Entradas!$E$81,Entradas!$E$81,CN275)*-1","v":-126},{"$f":"IF(CO275>Entradas!$E$81,Entradas!$E$81,CO275)*-1","v":-126},{"$f":"IF(CP275>Entradas!$E$81,Entradas!$E$81,CP275)*-1","v":-126},{"$f":"IF(CQ275>Entradas!$E$81,Entradas!$E$81,CQ275)*-1","v":-126},{"$f":"IF(CR275>Entradas!$E$81,Entradas!$E$81,CR275)*-1","v":-126},{"$f":"IF(CS275>Entradas!$E$81,Entradas!$E$81,CS275)*-1","v":-126},{"$f":"IF(CT275>Entradas!$E$81,Entradas!$E$81,CT275)*-1","v":-126},{"$f":"IF(CU275>Entradas!$E$81,Entradas!$E$81,CU275)*-1","v":0},{"$f":"IF(CV275>Entradas!$E$81,Entradas!$E$81,CV275)*-1","v":0},{"$f":"IF(CW275>Entradas!$E$81,Entradas!$E$81,CW275)*-1","v":0},{"$f":"IF(CX275>Entradas!$E$81,Entradas!$E$81,CX275)*-1","v":0}]
["Produção PV líquida disponível",1976728.6983351603,{"$f":"SUM(D277:AA277)","v":65890.956611172005},{"$f":"D275+D276","v":0},{"$f":"E275+E276","v":0},0,0,0,0,387.31530053999995,986.18315116999997,2397.8002276550001,3586.9806739059995,5717.239171147,7009.0826775060004,8027.1580235769989,8634.5811292159997,8626.025874207,7616.5057831450004,6649.7619671279999,4100.2959744459995,1841.70865207,310.31800545900001,0,0,0,0,{"$f":"SUM(AC277:AZ277)","v":65890.956611172005},{"$f":"AC275+AC276","v":0},{"$f":"AD275+AD276","v":0},0,0,0,0,387.31530053999995,986.18315116999997,2397.8002276550001,3586.9806739059995,5717.239171147,7009.0826775060004,8027.1580235769989,8634.5811292159997,8626.025874207,7616.5057831450004,6649.7619671279999,4100.2959744459995,1841.70865207,310.31800545900001,0,0,0,0,{"$f":"SUM(BB277:BY277)","v":65890.956611172005},{"$f":"BB275+BB276","v":0},{"$f":"BC275+BC276","v":0},0,0,0,0,387.31530053999995,986.18315116999997,2397.8002276550001,3586.9806739059995,5717.239171147,7009.0826775060004,8027.1580235769989,8634.5811292159997,8626.025874207,7616.5057831450004,6649.7619671279999,4100.2959744459995,1841.70865207,310.31800545900001,0,0,0,0,{"$f":"SUM(CA277:CX277)","v":65890.956611172005},{"$f":"CA275+CA276","v":0},{"$f":"CB275+CB276","v":0},0,0,0,0,387.31530053999995,986.18315116999997,2397.8002276550001,3586.9806739059995,5717.239171147,7009.0826775060004,8027.1580235769989,8634.5811292159997,8626.025874207,7616.5057831450004,6649.7619671279999,4100.2959744459995,1841.70865207,310.31800545900001,0,0,0,0]
[]
["Armazenamento e Venda"]
["Força Produção PV vendida diretamente à EDA",{"$f":"4*AB280+4*BA280+18*C280+BZ280*4","v":1861143.3192042965},{"$f":"SUM(D280:AA280)","v":65890.956611172005},{"$f":"IF(D267<0,0,IF(D267>D277,D277,D267))","v":0},{"$f":"IF(E267<0,0,IF(E267>E277,E277,E267))","v":0},0,0,0,0,387.31530053999995,986.18315116999997,2397.8002276550001,3586.9806739059995,5717.239171147,7009.0826775060004,8027.1580235769989,8634.5811292159997,8626.025874207,7616.5057831450004,6649.7619671279999,4100.2959744459995,1841.70865207,310.31800545900001,0,0,0,0,{"$f":"SUM(AC280:AZ280)","v":61027.802485628192},{"$f":"IF(AC267<0,0,IF(AC267>AC277,AC277,AC267))","v":0},{"$f":"IF(AD267<0,0,IF(AD267>AD277,AD277,AD267))","v":0},0,0,0,0,387.31530053999995,986.18315116999997,2397.8002276550001,3586.9806739059995,5717.239171147,7009.0826775060004,8027.1580235769989,7237.6269574116341,6119.8335312758936,6656.4981723366664,6649.7619671279999,4100.2959744459995,1841.70865207,310.31800545900001,0,0,0,0,{"$f":"SUM(BB280:BY280)","v":41857.765953999871},{"$f":"IF(BB267<0,0,IF(BB267>BB277,BB277,BB267))","v":0},0,0,0,0,0,387.31530053999995,986.18315116999997,2397.8002276550001,3586.9806739059995,5717.239171147,7009.0826775060004,6526.1619155535718,4040.4582389540046,1217.4765433966386,1185.7450946501931,2551.0003275464542,4100.2959744459995,1841.70865207,310.31800545900001,0,0,0,0,{"$f":"SUM(CA280:CX280)","v":65890.956611172005},{"$f":"IF(CA267<0,0,IF(CA267>CA277,CA277,CA267))","v":0},{"$f":"IF(CB267<0,0,IF(CB267>CB277,CB277,CB267))","v":0},0,0,0,0,387.31530053999995,986.18315116999997,2397.8002276550001,3586.9806739059995,5717.239171147,7009.0826775060004,8027.1580235769989,8634.5811292159997,8626.025874207,7616.5057831450004,6649.7619671279999,4100.2959744459995,1841.70865207,310.31800545900001,0,0,0,0]
["Procura líquida após venda de produção PV",{"$f":"B267-B280","v":10616097.017309491},{"$f":"C267-C280","v":404297.1154802352},11478.844364190851,10342.052184576436,10342.052184576436,10342.052184576436,10342.052184576436,10342.052184576436,10236.811675316587,15278.784158866547,20790.314331453399,21507.475870125723,17488.508205733382,13896.249013903307,8343.7376446424314,6387.4030420182698,6414.9570505059382,9666.3300520503071,12779.933011156361,20991.027540480292,32812.454499681291,37744.62201897319,33513.103597250243,31239.519238021428,25555.558339949363,16461.220903034067,244840.9265567057,10578.844364190851,9536.8639151548177,7263.2795559260103,6126.4873763115884,5558.0912865043629,5558.0912865043629,7158.0390466661611,9571.2389015656809,6966.8079501371303,7470.7616684238501,5725.3783632603127,3838.3074408518305,1127.7765206270133,0,0,0,2721.9914381049139,13206.670326657659,24459.70119605145,30528.660894957749,27829.142699178192,23281.973980720548,19871.597441877318,16461.220903034067,185549.19262937357,9536.8639151548177,7831.6756457331921,4989.6951966971883,3284.50692727557,3284.50692727557,3284.50692727557,4884.4546874373391,7297.6545423368443,5024.8275011010901,4605.196860159017,823.0213753810649,72.742632586982836,0,{"$f":"BO267-BO280","v":0},0,0,0,5817.5211591639954,18207.344208172188,27118.284356114513,24987.162250142159,21576.785711298922,18734.805262262897,14187.636543805273,404297.1154802352,11478.844364190851,10342.052184576436,10342.052184576436,10342.052184576436,10342.052184576436,10342.052184576436,10236.811675316587,15278.784158866547,20790.314331453399,21507.475870125723,17488.508205733382,13896.249013903307,8343.7376446424314,6387.4030420182698,6414.9570505059382,9666.3300520503071,12779.933011156361,20991.027540480292,32812.454499681291,37744.62201897319,33513.103597250243,31239.519238021428,25555.558339949363,16461.220903034067]
[]
["Resumo"]
["Produção",{"$f":"B275","v":2029648.6983351603},{"$f":"SUM(D284:AA284)","v":67654.956611172005},{"$f":"D275","v":0},0,0,0,0,0,513.31530053999995,1112.18315117,2523.8002276550001,3712.9806739059995,5843.239171147,7135.0826775060004,8153.1580235769989,8760.5811292159997,8752.025874207,7742.5057831450004,6775.7619671279999,4226.2959744459995,1967.70865207,436.31800545900001,0,0,0,0,67654.956611172005,0,0,0,0,0,0,513.31530053999995,{"$f":"AJ275","v":1112.18315117},2523.8002276550001,3712.9806739059995,5843.239171147,7135.0826775060004,8153.1580235769989,8760.5811292159997,8752.025874207,7742.5057831450004,6775.7619671279999,4226.2959744459995,1967.70865207,436.31800545900001,0,0,0,0,67654.956611172005,0,0,0,0,0,0,513.31530053999995,1112.18315117,2523.8002276550001,3712.9806739059995,5843.239171147,7135.0826775060004,8153.1580235769989,8760.5811292159997,{"$f":"BP275","v":8752.025874207},7742.5057831450004,6775.7619671279999,4226.2959744459995,1967.70865207,436.31800545900001,0,0,0,0,67654.956611172005,0,0,0,0,0,0,513.31530053999995,1112.18315117,2523.8002276550001,3712.9806739059995,5843.239171147,7135.0826775060004,8153.1580235769989,8760.5811292159997,8752.025874207,7742.5057831450004,6775.7619671279999,4226.2959744459995,1967.70865207,436.31800545900001,0,0,0,0]
["Utilização",{"$f":"B276","v":-52920},{"$f":"C276","v":-1764},{"$f":"D276","v":0},0,0,0,0,0,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,0,0,0,0,-1764,0,0,0,0,0,0,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,0,0,0,0,-1764,0,0,0,0,0,0,-126,-126,-126,-126,-126,-126,-126,-126,{"$f":"BP276","v":-126},-126,-126,-126,-126,-126,0,0,0,0,-1764,0,0,0,0,0,0,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,0,0,0,0]
["Total Vendido à EDA",{"$f":"4*AB286+4*BA286+18*C286+BZ286*4","v":1861143.3192042965},{"$f":"SUM(D286:AA286)","v":65890.956611172005},{"$f":"D280","v":0},{"$f":"E280","v":0},0,0,0,0,387.31530053999995,986.18315116999997,2397.8002276550001,3586.9806739059995,5717.239171147,7009.0826775060004,8027.1580235769989,8634.5811292159997,8626.025874207,7616.5057831450004,6649.7619671279999,4100.2959744459995,1841.70865207,310.31800545900001,0,0,0,0,61027.802485628192,0,0,0,0,0,0,387.31530053999995,986.18315116999997,2397.8002276550001,3586.9806739059995,5717.239171147,7009.0826775060004,8027.1580235769989,7237.6269574116341,6119.8335312758936,6656.4981723366664,6649.7619671279999,4100.2959744459995,1841.70865207,310.31800545900001,0,0,0,0,41857.765953999871,0,0,0,0,0,0,387.31530053999995,986.18315116999997,2397.8002276550001,3586.9806739059995,5717.239171147,7009.0826775060004,6526.1619155535718,4040.4582389540046,1217.4765433966386,{"$f":"BQ280","v":1185.7450946501931},2551.0003275464542,4100.2959744459995,1841.70865207,310.31800545900001,0,0,0,0,65890.956611172005,0,0,0,0,0,0,387.31530053999995,986.18315116999997,2397.8002276550001,3586.9806739059995,5717.239171147,7009.0826775060004,8027.1580235769989,8634.5811292159997,8626.025874207,7616.5057831450004,6649.7619671279999,4100.2959744459995,1841.70865207,310.31800545900001,0,0,0,0]
["  Ponta",915223.48609029793,{"$f":"SUM(D287:AA287)","v":41601.067549558997},{"$f":"IF(D270=\"P\",D286,0)","v":0},0,0,0,0,0,0,0,0,3586.9806739059995,5717.239171147,7009.0826775060004,8027.1580235769989,8634.5811292159997,8626.025874207,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC287:AZ287)","v":0},{"$f":"IF(AC270=\"P\",AC286,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB287:BY287)","v":0},{"$f":"IF(BB270=\"P\",BB286,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA287:CX287)","v":41601.067549558997},{"$f":"IF(CA270=\"P\",CA286,0)","v":0},0,0,0,0,0,0,0,0,3586.9806739059995,5717.239171147,7009.0826775060004,8027.1580235769989,8634.5811292159997,8626.025874207,0,0,0,0,0,0,0,0,0]
["  Cheia",749055.65188491484,24289.889061613001,{"$f":"IF(D270=\"C\",D286,0)","v":0},0,0,0,0,0,387.31530053999995,986.18315116999997,2397.8002276550001,0,0,0,0,0,0,7616.5057831450004,6649.7619671279999,4100.2959744459995,1841.70865207,310.31800545900001,0,0,0,0,53669.523132357193,{"$f":"IF(AC270=\"C\",AC286,0)","v":0},0,0,0,0,0,0,0,0,0,5717.239171147,7009.0826775060004,8027.1580235769989,7237.6269574116341,6119.8335312758936,6656.4981723366664,6649.7619671279999,4100.2959744459995,1841.70865207,310.31800545900001,0,0,0,0,0,{"$f":"IF(BB270=\"C\",BB286,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24289.889061613001,{"$f":"IF(CA270=\"C\",CA286,0)","v":0},0,0,0,0,0,387.31530053999995,986.18315116999997,2397.8002276550001,0,0,0,0,0,0,7616.5057831450004,6649.7619671279999,4100.2959744459995,1841.70865207,310.31800545900001,0,0,0,0]
["  Vazio",196864.18122908348,0,{"$f":"IF(D270=\"V\",D286,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7358.2793532709993,{"$f":"IF(AC270=\"V\",AC286,0)","v":0},0,0,0,0,0,387.31530053999995,986.18315116999997,2397.8002276550001,3586.9806739059995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41857.765953999871,{"$f":"IF(BB270=\"V\",BB286,0)","v":0},0,0,0,0,0,387.31530053999995,986.18315116999997,2397.8002276550001,3586.9806739059995,5717.239171147,7009.0826775060004,6526.1619155535718,4040.4582389540046,1217.4765433966386,1185.7450946501931,2551.0003275464542,4100.2959744459995,1841.70865207,310.31800545900001,0,0,0,0,0,{"$f":"IF(CA270=\"V\",CA286,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D270=\"SV\",D286,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC270=\"SV\",AC286,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB270=\"SV\",BB286,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA270=\"SV\",CA286,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Excedente Líquido de Produção Força",115585.37913086379,0,{"$f":"D284+D285-D286","v":0},{"$f":"E284+E285-E286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4863.1541255438133,0,0,0,0,0,0,0,0,0,0,0,0,0,1396.9541718043656,2506.1923429311064,960.00761080833399,0,0,0,0,0,0,0,0,24033.190657172134,0,0,0,0,0,0,0,0,0,0,0,0,1500.996108023427,4594.1228902619951,7408.5493308103614,{"$f":"BQ284+BQ285-BQ286","v":6430.7606884948073},4098.7616395815458,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Percentagem de Excedente",{"$f":"IF(B291=0,0,B291/B284)","v":5.6948465626427795E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1881712281532242E-2,0,0,0,0,0,{"$f":"IF(AH291=0,0,AH291/AH284)","v":0},0,0,0,0,0,0,0,0.15945907596764436,0.28635568255311933,0.12399184936977595,0,0,0,0,0,0,0,0,0.35523177991667626,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BN291=0,0,BN291/BN284)","v":0.18409996515250929},0.52440846360532833,0.84649536430691052,0.83057873879722655,0.60491523454724638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CT291=0,0,CT291/CT284)","v":0},0,0,0,0]
[]
["JULHO"]
[]
["PROCURA E PRODUÇÃO DE ENERGIAS RENOVÁVEIS"]
[]
["Procura"]
["Procura Projetada (2028)",{"$f":"4*AB299+4*BA299+19*C299+BZ299*4","v":44798758.020644635},1505067.1147539984,53485.856144150333,50998.141904887532,49132.356225440424,47888.499105809038,47266.570545993316,47888.499105809038,48510.427665624738,50998.141904887532,57217.427503044564,67790.213019911491,74009.498618068508,74631.427177884194,73387.570058252808,74009.498618068508,75253.355737699923,74631.427177884194,72765.641498437093,69655.998699358577,68412.141579727191,67168.284460095791,73387.570058252808,64680.57022083296,63436.713101201574,58461.28462267595,1347719.1891206254,47888.499105809038,47888.499105809038,47888.499105809038,47888.499105809038,47888.499105809038,47888.499105809038,47888.499105809038,49132.356225440424,52241.999024518933,58461.28462267595,62192.855981570174,62814.784541385881,63436.713101201574,63436.713101201574,62814.784541385881,60948.998861938788,59083.213182491672,59083.213182491672,60948.998861938788,62192.855981570174,60327.070302123058,58461.28462267595,58461.28462267595,58461.28462267595,1197834.4062050411,43534.999187099122,43534.999187099122,43534.999187099122,43534.999187099122,43534.999187099122,43534.999187099122,43534.999187099122,44778.856306730529,46644.641986177623,49754.284785256146,54107.784703966041,57217.427503044564,57839.356062860265,56595.498943228849,54729.713263781756,52241.999024518933,50998.141904887532,52241.999024518933,54729.713263781756,55973.570383413164,55973.570383413164,49754.284785256146,49754.284785256146,49754.284785256146,1505067.1147539984,53485.856144150333,50998.141904887532,49132.356225440424,47888.499105809038,47266.570545993316,47888.499105809038,48510.427665624738,50998.141904887532,57217.427503044564,67790.213019911491,74009.498618068508,74631.427177884194,73387.570058252808,74009.498618068508,75253.355737699923,74631.427177884194,72765.641498437093,69655.998699358577,68412.141579727191,67168.284460095791,73387.570058252808,64680.57022083296,63436.713101201574,58461.28462267595]
["Estação de aterragem Google",{"$f":"4*AB300+4*BA300+19*C300+BZ300*4","v":2650500},{"$f":"SUM(D300:AA300)","v":85500},2500,2500,2500,2500,2500,2500,2500,{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"SUM(AC300:AZ300)","v":85500},{"$f":"D300","v":2500},2500,2500,2500,2500,2500,2500,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,85500,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ300","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,85500,2500,2500,2500,2500,2500,2500,2500,4000,4000,4000,4000,4000,4000,4000,{"$f":"BP300","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000]
["Autoconsumo",93744,{"$f":"SUM(D301:AA301)","v":3024},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"SUM(AC301:AZ301)","v":3024},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"SUM(BB301:BY301)","v":3024},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"BA301","v":3024},{"$f":"BB301","v":126},{"$f":"BC301","v":126},{"$f":"BD301","v":126},{"$f":"BE301","v":126},{"$f":"BF301","v":126},{"$f":"BG301","v":126},{"$f":"BH301","v":126},{"$f":"BI301","v":126},{"$f":"BJ301","v":126},{"$f":"BK301","v":126},{"$f":"BL301","v":126},{"$f":"BM301","v":126},{"$f":"BN301","v":126},{"$f":"BO301","v":126},{"$f":"BP301","v":126},{"$f":"BQ301","v":126},{"$f":"BR301","v":126},{"$f":"BS301","v":126},{"$f":"BT301","v":126},{"$f":"BU301","v":126},{"$f":"BV301","v":126},{"$f":"BW301","v":126},{"$f":"BX301","v":126},{"$f":"BY301","v":126}]
["Procura Total incluindo Autoconsumo",{"$f":"SUM(B299:B301)","v":47543002.020644635},1593591.1147539984,56111.856144150333,53624.141904887532,51758.356225440424,50514.499105809038,49892.570545993316,50514.499105809038,51136.427665624738,55124.141904887532,61343.427503044564,71916.213019911491,78135.498618068508,78757.427177884194,77513.570058252808,78135.498618068508,79379.355737699923,78757.427177884194,76891.641498437093,73781.998699358577,72538.141579727191,71294.284460095791,77513.570058252808,68806.57022083296,67562.713101201574,62587.28462267595,1436243.1891206254,50514.499105809038,50514.499105809038,50514.499105809038,50514.499105809038,50514.499105809038,{"$f":"SUM(AH299:AH301)","v":50514.499105809038},50514.499105809038,53258.356225440424,56367.999024518933,62587.28462267595,66318.855981570174,66940.784541385889,67562.713101201574,67562.713101201574,66940.784541385889,65074.998861938788,63209.213182491672,63209.213182491672,65074.998861938788,66318.855981570174,64453.070302123058,62587.28462267595,62587.28462267595,62587.28462267595,1286358.4062050411,46160.999187099122,46160.999187099122,46160.999187099122,46160.999187099122,46160.999187099122,46160.999187099122,46160.999187099122,48904.856306730529,50770.641986177623,53880.284785256146,58233.784703966041,61343.427503044564,{"$f":"SUM(BN299:BN301)","v":61965.356062860265},60721.498943228849,58855.713263781756,56367.999024518933,55124.141904887532,56367.999024518933,58855.713263781756,60099.570383413164,60099.570383413164,53880.284785256146,53880.284785256146,53880.284785256146,1593591.1147539984,56111.856144150333,53624.141904887532,51758.356225440424,50514.499105809038,49892.570545993316,50514.499105809038,51136.427665624738,55124.141904887532,61343.427503044564,71916.213019911491,78135.498618068508,78757.427177884194,77513.570058252808,78135.498618068508,79379.355737699923,78757.427177884194,76891.641498437093,73781.998699358577,72538.141579727191,{"$f":"SUM(CT299:CT301)","v":71294.284460095791},77513.570058252808,68806.57022083296,67562.713101201574,62587.28462267595]
[null,{"$f":"4*AB303+4*BA303+19*C303+BZ303*4","v":0},null,null,null,null,null,null,null,{"$f":"SUM(J302:W302)","v":1004705.053718945},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI302:AV302)","v":880941.2703156207},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH302:BU302)","v":787651.98634326505}]
["Produção Projetada de Energias Renováveis"]
["   Eólica",{"$f":"4*AB305+4*BA305+19*C305+BZ305*4","v":293880},9480,1580,1580,1580,1580,1580,1580,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9480,1580,1580,1580,1580,1580,1580,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9480,1580,1580,1580,1580,1580,1580,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9480,1580,1580,1580,1580,1580,1580,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   Geotérmica",{"$f":"4*AB306+4*BA306+19*C306+BZ306*4","v":23064000},{"$f":"SUM(D306:AA306)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"SUM(AC306:AZ306)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"SUM(BB306:BY306)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"SUM(CA306:CX306)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000}]
["   Hídrica",2293248.9999999991,73975.774193548365,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,73975.774193548365,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,73975.774193548365,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,73975.774193548365,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826,3082.3239247311826]
["   Solar (PV)",5375908.3940489087,{"$f":"SUM(D308:AA308)","v":173416.39980802929},{"$f":"Entradas!$E$43/Entradas!$E$31*D321","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*E321","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*F321","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*G321","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*H321","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*I321","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*J321","v":1055.486304370233},{"$f":"Entradas!$E$43/Entradas!$E$31*K321","v":2427.6185000515356},{"$f":"Entradas!$E$43/Entradas!$E$31*L321","v":6881.7707044939179},{"$f":"Entradas!$E$43/Entradas!$E$31*M321","v":11145.93537414966},{"$f":"Entradas!$E$43/Entradas!$E$31*N321","v":15536.758400329829},{"$f":"Entradas!$E$43/Entradas!$E$31*O321","v":19843.142522160382},{"$f":"Entradas!$E$43/Entradas!$E$31*P321","v":20666.421839569161},{"$f":"Entradas!$E$43/Entradas!$E$31*Q321","v":21173.055265666873},{"$f":"Entradas!$E$43/Entradas!$E$31*R321","v":21426.371978715728},{"$f":"Entradas!$E$43/Entradas!$E$31*S321","v":18660.997861265718},{"$f":"Entradas!$E$43/Entradas!$E$31*T321","v":16465.586348175635},{"$f":"Entradas!$E$43/Entradas!$E$31*U321","v":10934.838113275613},{"$f":"Entradas!$E$43/Entradas!$E$31*V321","v":5678.5163175118532},{"$f":"Entradas!$E$43/Entradas!$E$31*W321","v":1519.9002782931354},{"$f":"Entradas!$E$43/Entradas!$E$31*X321","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*Y321","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*Z321","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*AA321","v":0},{"$f":"C308","v":173416.39980802929},{"$f":"D308","v":0},{"$f":"E308","v":0},{"$f":"F308","v":0},{"$f":"G308","v":0},{"$f":"H308","v":0},{"$f":"I308","v":0},{"$f":"J308","v":1055.486304370233},{"$f":"K308","v":2427.6185000515356},{"$f":"L308","v":6881.7707044939179},{"$f":"M308","v":11145.93537414966},{"$f":"N308","v":15536.758400329829},{"$f":"O308","v":19843.142522160382},{"$f":"P308","v":20666.421839569161},{"$f":"Q308","v":21173.055265666873},{"$f":"R308","v":21426.371978715728},{"$f":"S308","v":18660.997861265718},{"$f":"T308","v":16465.586348175635},{"$f":"U308","v":10934.838113275613},{"$f":"V308","v":5678.5163175118532},{"$f":"W308","v":1519.9002782931354},{"$f":"X308","v":0},{"$f":"Y308","v":0},{"$f":"Z308","v":0},{"$f":"AA308","v":0},{"$f":"AB308","v":173416.39980802929},{"$f":"AC308","v":0},{"$f":"AD308","v":0},{"$f":"AE308","v":0},{"$f":"AF308","v":0},{"$f":"AG308","v":0},{"$f":"AH308","v":0},{"$f":"AI308","v":1055.486304370233},{"$f":"AJ308","v":2427.6185000515356},{"$f":"AK308","v":6881.7707044939179},{"$f":"AL308","v":11145.93537414966},{"$f":"AM308","v":15536.758400329829},{"$f":"AN308","v":19843.142522160382},{"$f":"AO308","v":20666.421839569161},{"$f":"AP308","v":21173.055265666873},{"$f":"AQ308","v":21426.371978715728},{"$f":"AR308","v":18660.997861265718},{"$f":"AS308","v":16465.586348175635},{"$f":"AT308","v":10934.838113275613},{"$f":"AU308","v":5678.5163175118532},{"$f":"AV308","v":1519.9002782931354},{"$f":"AW308","v":0},{"$f":"AX308","v":0},{"$f":"AY308","v":0},{"$f":"AZ308","v":0},{"$f":"BA308","v":173416.39980802929},{"$f":"BB308","v":0},{"$f":"BC308","v":0},{"$f":"BD308","v":0},{"$f":"BE308","v":0},{"$f":"BF308","v":0},{"$f":"BG308","v":0},{"$f":"BH308","v":1055.486304370233},{"$f":"BI308","v":2427.6185000515356},{"$f":"BJ308","v":6881.7707044939179},{"$f":"BK308","v":11145.93537414966},{"$f":"BL308","v":15536.758400329829},{"$f":"BM308","v":19843.142522160382},{"$f":"BN308","v":20666.421839569161},{"$f":"BO308","v":21173.055265666873},{"$f":"BP308","v":21426.371978715728},{"$f":"BQ308","v":18660.997861265718},{"$f":"BR308","v":16465.586348175635},{"$f":"BS308","v":10934.838113275613},{"$f":"BT308","v":5678.5163175118532},{"$f":"BU308","v":1519.9002782931354},{"$f":"BV308","v":0},{"$f":"BW308","v":0},{"$f":"BX308","v":0},{"$f":"BY308","v":0}]
["   Resíduos",2892500,97500,3000,3000,3000,3000,3000,3000,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,88500,4000,2000,2000,2000,2000,2000,2000,2000,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,74000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,3000,3000,3000,3000,3000,3000,4500,4500,4500,4500,4500,4500,4500,4500,97500,3000,3000,3000,3000,3000,3000,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500]
["   Biogás",53111.000000000015,2309.1739130434789,null,null,null,null,null,null,null,null,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2309.1739130434789,0,0,0,0,0,0,0,0,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,0,0,0,0]
["Produção Total Projetada de Renováveis",{"$f":"SUM(B305:B310)","v":33972648.394048907},{"$f":"SUM(C305:C310)","v":1100681.3479146212},{"$f":"SUM(D305:D310)","v":38662.323924731179},{"$f":"SUM(E305:E310)","v":38662.323924731179},{"$f":"SUM(F305:F310)","v":38662.323924731179},{"$f":"SUM(G305:G310)","v":38662.323924731179},{"$f":"SUM(H305:H310)","v":38662.323924731179},{"$f":"SUM(I305:I310)","v":38662.323924731179},{"$f":"SUM(J305:J310)","v":38137.810229101415},{"$f":"SUM(K305:K310)","v":41009.942424782712},{"$f":"SUM(L305:L310)","v":45656.525788645384},{"$f":"SUM(M305:M310)","v":49920.690458301127},{"$f":"SUM(N305:N310)","v":54311.5134844813},{"$f":"SUM(O305:O310)","v":58617.897606311846},{"$f":"SUM(P305:P310)","v":59441.176923720632},{"$f":"SUM(Q305:Q310)","v":59947.810349818341},{"$f":"SUM(R305:R310)","v":60201.127062867192},{"$f":"SUM(S305:S310)","v":57435.752945417189},{"$f":"SUM(T305:T310)","v":55240.341432327099},{"$f":"SUM(U305:U310)","v":49709.593197427079},{"$f":"SUM(V305:V310)","v":44453.271401663318},{"$f":"SUM(W305:W310)","v":40294.655362444602},{"$f":"SUM(X305:X310)","v":38582.323924731179},{"$f":"SUM(Y305:Y310)","v":38582.323924731179},{"$f":"SUM(Z305:Z310)","v":38582.323924731179},{"$f":"SUM(AA305:AA310)","v":38582.323924731179},{"$f":"SUM(AB305:AB310)","v":1089372.1740015778},{"$f":"SUM(AC305:AC310)","v":39662.323924731179},{"$f":"SUM(AD305:AD310)","v":37662.323924731179},{"$f":"SUM(AE305:AE310)","v":37662.323924731179},{"$f":"SUM(AF305:AF310)","v":37662.323924731179},{"$f":"SUM(AG305:AG310)","v":37662.323924731179},{"$f":"SUM(AH305:AH310)","v":37662.323924731179},{"$f":"SUM(AI305:AI310)","v":37137.810229101415},{"$f":"SUM(AJ305:AJ310)","v":38509.942424782712},{"$f":"SUM(AK305:AK310)","v":43964.094629225096},{"$f":"SUM(AL305:AL310)","v":49728.259298880839},{"$f":"SUM(AM305:AM310)","v":54119.082325061012},{"$f":"SUM(AN305:AN310)","v":58425.466446891558},{"$f":"SUM(AO305:AO310)","v":59248.745764300344},{"$f":"SUM(AP305:AP310)","v":59755.379190398053},{"$f":"SUM(AQ305:AQ310)","v":60008.695903446904},{"$f":"SUM(AR305:AR310)","v":57243.321785996901},{"$f":"SUM(AS305:AS310)","v":55047.910272906811},{"$f":"SUM(AT305:AT310)","v":49517.162038006791},{"$f":"SUM(AU305:AU310)","v":44260.84024224303},{"$f":"SUM(AV305:AV310)","v":40102.224203024314},{"$f":"SUM(AW305:AW310)","v":38582.323924731179},{"$f":"SUM(AX305:AX310)","v":38582.323924731179},{"$f":"SUM(AY305:AY310)","v":38582.323924731179},{"$f":"SUM(AZ305:AZ310)","v":38582.323924731179},{"$f":"SUM(BA305:BA310)","v":1074872.1740015778},{"$f":"SUM(BB305:BB310)","v":37662.323924731179},{"$f":"SUM(BC305:BC310)","v":37662.323924731179},{"$f":"SUM(BD305:BD310)","v":37662.323924731179},{"$f":"SUM(BE305:BE310)","v":37662.323924731179},{"$f":"SUM(BF305:BF310)","v":37662.323924731179},{"$f":"SUM(BG305:BG310)","v":37662.323924731179},{"$f":"SUM(BH305:BH310)","v":37137.810229101415},{"$f":"SUM(BI305:BI310)","v":38509.942424782712},{"$f":"SUM(BJ305:BJ310)","v":42964.094629225096},{"$f":"SUM(BK305:BK310)","v":47228.259298880839},{"$f":"SUM(BL305:BL310)","v":52619.082325061012},{"$f":"SUM(BM305:BM310)","v":56925.466446891558},{"$f":"SUM(BN305:BN310)","v":57748.745764300344},{"$f":"SUM(BO305:BO310)","v":58255.379190398053},{"$f":"SUM(BP305:BP310)","v":58508.695903446904},{"$f":"SUM(BQ305:BQ310)","v":55743.321785996901},{"$f":"SUM(BR305:BR310)","v":55047.910272906811},{"$f":"SUM(BS305:BS310)","v":49517.162038006791},{"$f":"SUM(BT305:BT310)","v":44260.84024224303},{"$f":"SUM(BU305:BU310)","v":40102.224203024314},{"$f":"SUM(BV305:BV310)","v":38582.323924731179},{"$f":"SUM(BW305:BW310)","v":38582.323924731179},{"$f":"SUM(BX305:BX310)","v":38582.323924731179},{"$f":"SUM(BY305:BY310)","v":38582.323924731179},{"$f":"SUM(BZ305:BZ310)","v":1100681.3479146212},{"$f":"SUM(CA305:CA310)","v":38662.323924731179},{"$f":"SUM(CB305:CB310)","v":38662.323924731179},{"$f":"SUM(CC305:CC310)","v":38662.323924731179},{"$f":"SUM(CD305:CD310)","v":38662.323924731179},{"$f":"SUM(CE305:CE310)","v":38662.323924731179},{"$f":"SUM(CF305:CF310)","v":38662.323924731179},{"$f":"SUM(CG305:CG310)","v":38137.810229101415},{"$f":"SUM(CH305:CH310)","v":41009.942424782712},{"$f":"SUM(CI305:CI310)","v":45656.525788645384},{"$f":"SUM(CJ305:CJ310)","v":49920.690458301127},{"$f":"SUM(CK305:CK310)","v":54311.5134844813},{"$f":"SUM(CL305:CL310)","v":58617.897606311846},{"$f":"SUM(CM305:CM310)","v":59441.176923720632},{"$f":"SUM(CN305:CN310)","v":59947.810349818341},{"$f":"SUM(CO305:CO310)","v":60201.127062867192},{"$f":"SUM(CP305:CP310)","v":57435.752945417189},{"$f":"SUM(CQ305:CQ310)","v":55240.341432327099},{"$f":"SUM(CR305:CR310)","v":49709.593197427079},{"$f":"SUM(CS305:CS310)","v":44453.271401663318},{"$f":"SUM(CT305:CT310)","v":40294.655362444602},{"$f":"SUM(CU305:CU310)","v":38582.323924731179},{"$f":"SUM(CV305:CV310)","v":38582.323924731179},{"$f":"SUM(CW305:CW310)","v":38582.323924731179},{"$f":"SUM(CX305:CX310)","v":38582.323924731179}]
[null,{"$f":"4*AB312+4*BA312+19*C312+BZ312*4","v":0}]
["Produção Mínima Não Renovável",{"$f":"4*AB313+4*BA313+19*C313+BZ313*4","v":2291520},{"$f":"SUM(D313:AA313)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"SUM(AC313:AZ313)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"SUM(BB313:BY313)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"SUM(CA313:CX313)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080}]
["Perdas",{"$f":"4*AB314+4*BA314+19*C314+BZ314*4","v":-3397264.8394048903},-110068.1347914621,{"$f":"0.1*D311*-1","v":-3866.2323924731181},-3866.2323924731181,-3866.2323924731181,-3866.2323924731181,-3866.2323924731181,-3866.2323924731181,-3813.7810229101415,-4100.9942424782712,-4565.6525788645386,-4992.0690458301133,-5431.1513484481302,-5861.7897606311853,-5944.1176923720632,-5994.7810349818346,-6020.1127062867199,-5743.5752945417189,-5524.0341432327104,-4970.9593197427084,-4445.3271401663324,-4029.4655362444605,-3858.2323924731181,-3858.2323924731181,-3858.2323924731181,-3858.2323924731181,-108937.21740015778,{"$f":"0.1*AC311*-1","v":-3966.2323924731181},-3766.2323924731181,-3766.2323924731181,-3766.2323924731181,-3766.2323924731181,-3766.2323924731181,-3713.7810229101415,-3850.9942424782712,-4396.4094629225101,-4972.8259298880839,-5411.9082325061017,-5842.546644689156,-5924.8745764300347,-5975.5379190398053,-6000.8695903446906,-5724.3321785996905,-5504.7910272906811,-4951.7162038006791,-4426.084024224303,-4010.2224203024316,-3858.2323924731181,-3858.2323924731181,-3858.2323924731181,-3858.2323924731181,-107487.21740015778,{"$f":"0.1*BB311*-1","v":-3766.2323924731181},-3766.2323924731181,-3766.2323924731181,-3766.2323924731181,-3766.2323924731181,-3766.2323924731181,-3713.7810229101415,-3850.9942424782712,-4296.4094629225101,-4722.8259298880839,-5261.9082325061017,-5692.546644689156,-5774.8745764300347,-5825.5379190398053,-5850.8695903446906,-5574.3321785996905,-5504.7910272906811,-4951.7162038006791,-4426.084024224303,-4010.2224203024316,-3858.2323924731181,-3858.2323924731181,-3858.2323924731181,-3858.2323924731181,-110068.1347914621,{"$f":"0.1*CA311*-1","v":-3866.2323924731181},-3866.2323924731181,-3866.2323924731181,-3866.2323924731181,-3866.2323924731181,-3866.2323924731181,-3813.7810229101415,-4100.9942424782712,-4565.6525788645386,-4992.0690458301133,-5431.1513484481302,-5861.7897606311853,-5944.1176923720632,-5994.7810349818346,-6020.1127062867199,-5743.5752945417189,-5524.0341432327104,-4970.9593197427084,-4445.3271401663324,-4029.4655362444605,-3858.2323924731181,-3858.2323924731181,-3858.2323924731181,-3858.2323924731181]
["Procura Líquida Projetada (Excedente)",{"$f":"4*AB315+4*BA315+19*C315+BZ315*4","v":14676098.466000609},{"$f":"C302-C311-C313-C314","v":529057.90163083922},{"$f":"D302-D311-D313-D314","v":18235.764611892271},{"$f":"E302-E311-E313-E314","v":15748.05037262947},{"$f":"F302-F311-F313-F314","v":13882.264693182362},{"$f":"G302-G311-G313-G314","v":12638.407573550976},{"$f":"H302-H311-H313-H314","v":12016.479013735254},{"$f":"I302-I311-I313-I314","v":12638.407573550976},{"$f":"J302-J311-J313-J314","v":13732.398459433465},{"$f":"K302-K311-K313-K314","v":15135.193722583092},{"$f":"L302-L311-L313-L314","v":17172.554293263718},{"$f":"M302-M311-M313-M314","v":23907.591607440478},{"$f":"N302-N311-N313-N314","v":26175.136482035337},{"$f":"O302-O311-O313-O314","v":22921.319332203533},{"$f":"P302-P311-P313-P314","v":20936.510826904239},{"$f":"Q302-Q311-Q313-Q314","v":21102.469303232003},{"$f":"R302-R311-R313-R314","v":22118.341381119451},{"$f":"S302-S311-S313-S314","v":23985.249527008724},{"$f":"T302-T311-T313-T314","v":24095.334209342705},{"$f":"U302-U311-U313-U314","v":25963.364821674208},{"$f":"V302-V311-V313-V314","v":29450.197318230206},{"$f":"W302-W311-W313-W314","v":31949.094633895649},{"$f":"X302-X311-X313-X314","v":39709.478525994746},{"$f":"Y302-Y311-Y313-Y314","v":31002.478688574898},{"$f":"Z302-Z311-Z313-Z314","v":29758.621568943512},{"$f":"AA302-AA311-AA313-AA314","v":24783.193090417888},{"$f":"AB302-AB311-AB313-AB314","v":381888.23251920537},{"$f":"AC302-AC311-AC313-AC314","v":11738.407573550976},{"$f":"AD302-AD311-AD313-AD314","v":13538.407573550976},{"$f":"AE302-AE311-AE313-AE314","v":13538.407573550976},{"$f":"AF302-AF311-AF313-AF314","v":13538.407573550976},{"$f":"AG302-AG311-AG313-AG314","v":13538.407573550976},{"$f":"AH302-AH311-AH313-AH314","v":13538.407573550976},{"$f":"AI302-AI311-AI313-AI314","v":14010.469899617765},{"$f":"AJ302-AJ311-AJ313-AJ314","v":15519.408043135983},{"$f":"AK302-AK311-AK313-AK314","v":13720.313858216348},{"$f":"AL302-AL311-AL313-AL314","v":14751.851253683195},{"$f":"AM302-AM311-AM313-AM314","v":14531.681889015264},{"$f":"AN302-AN311-AN313-AN314","v":11277.864739183486},{"$f":"AO302-AO311-AO313-AO314","v":11158.841913331265},{"$f":"AP302-AP311-AP313-AP314","v":10702.871829843327},{"$f":"AQ302-AQ311-AQ313-AQ314","v":9852.9582282836745},{"$f":"AR302-AR311-AR313-AR314","v":10476.009254541577},{"$f":"AS302-AS311-AS313-AS314","v":10586.093936875543},{"$f":"AT302-AT311-AT313-AT314","v":15563.767348285561},{"$f":"AU302-AU311-AU313-AU314","v":22160.242643920061},{"$f":"AV302-AV311-AV313-AV314","v":27146.85419884829},{"$f":"AW302-AW311-AW313-AW314","v":26648.978769864996},{"$f":"AX302-AX311-AX313-AX314","v":24783.193090417888},{"$f":"AY302-AY311-AY313-AY314","v":24783.193090417888},{"$f":"AZ302-AZ311-AZ313-AZ314","v":24783.193090417888},{"$f":"BA302-BA311-BA313-BA314","v":245053.44960362109},{"$f":"BB302-BB311-BB313-BB314","v":9184.9076548410594},{"$f":"BC302-BC311-BC313-BC314","v":9184.9076548410594},{"$f":"BD302-BD311-BD313-BD314","v":9184.9076548410594},{"$f":"BE302-BE311-BE313-BE314","v":9184.9076548410594},{"$f":"BF302-BF311-BF313-BF314","v":9184.9076548410594},{"$f":"BG302-BG311-BG313-BG314","v":9184.9076548410594},{"$f":"BH302-BH311-BH313-BH314","v":9656.9699809078484},{"$f":"BI302-BI311-BI313-BI314","v":11165.908124426089},{"$f":"BJ302-BJ311-BJ313-BJ314","v":9022.9568198750385},{"$f":"BK302-BK311-BK313-BK314","v":8294.851416263391},{"$f":"BL302-BL311-BL313-BL314","v":7796.6106114111308},{"$f":"BM302-BM311-BM313-BM314","v":7030.5077008421622},{"$f":"BN302-BN311-BN313-BN314","v":6911.4848749899556},{"$f":"BO302-BO311-BO313-BO314","v":5211.6576718706019},{"$f":"BP302-BP311-BP313-BP314","v":3117.8869506795427},{"$f":"BQ302-BQ311-BQ313-BQ314","v":3119.0094171217224},{"$f":"BR302-BR311-BR313-BR314","v":2501.0226592714025},{"$f":"BS302-BS311-BS313-BS314","v":8722.5531903128212},{"$f":"BT302-BT311-BT313-BT314","v":15940.957045763029},{"$f":"BU302-BU311-BU313-BU314","v":20927.56860069128},{"$f":"BV302-BV311-BV313-BV314","v":22295.478851155101},{"$f":"BW302-BW311-BW313-BW314","v":16076.193252998084},{"$f":"BX302-BX311-BX313-BX314","v":16076.193252998084},{"$f":"BY302-BY311-BY313-BY314","v":16076.193252998084},{"$f":"BZ302-BZ311-BZ313-BZ314","v":529057.90163083922},{"$f":"CA302-CA311-CA313-CA314","v":18235.764611892271},{"$f":"CB302-CB311-CB313-CB314","v":15748.05037262947},{"$f":"CC302-CC311-CC313-CC314","v":13882.264693182362},{"$f":"CD302-CD311-CD313-CD314","v":12638.407573550976},{"$f":"CE302-CE311-CE313-CE314","v":12016.479013735254},{"$f":"CF302-CF311-CF313-CF314","v":12638.407573550976},{"$f":"CG302-CG311-CG313-CG314","v":13732.398459433465},{"$f":"CH302-CH311-CH313-CH314","v":15135.193722583092},{"$f":"CI302-CI311-CI313-CI314","v":17172.554293263718},{"$f":"CJ302-CJ311-CJ313-CJ314","v":23907.591607440478},{"$f":"CK302-CK311-CK313-CK314","v":26175.136482035337},{"$f":"CL302-CL311-CL313-CL314","v":22921.319332203533},{"$f":"CM302-CM311-CM313-CM314","v":20936.510826904239},{"$f":"CN302-CN311-CN313-CN314","v":21102.469303232003},{"$f":"CO302-CO311-CO313-CO314","v":22118.341381119451},{"$f":"CP302-CP311-CP313-CP314","v":23985.249527008724},{"$f":"CQ302-CQ311-CQ313-CQ314","v":24095.334209342705},{"$f":"CR302-CR311-CR313-CR314","v":25963.364821674208},{"$f":"CS302-CS311-CS313-CS314","v":29450.197318230206},{"$f":"CT302-CT311-CT313-CT314","v":31949.094633895649},{"$f":"CU302-CU311-CU313-CU314","v":39709.478525994746},{"$f":"CV302-CV311-CV313-CV314","v":31002.478688574898},{"$f":"CW302-CW311-CW313-CW314","v":29758.621568943512},{"$f":"CX302-CX311-CX313-CX314","v":24783.193090417888}]
[]
["FORÇA PRODUÇÃO E VENDAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Período Tarifário",null,null,"V","SV","SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","C","C","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D318","v":"V"},{"$f":"E318","v":"SV"},{"$f":"F318","v":"SV"},{"$f":"G318","v":"SV"},{"$f":"H318","v":"SV"},{"$f":"I318","v":"SV"},{"$f":"J318","v":"C"},{"$f":"K318","v":"C"},{"$f":"L318","v":"C"},{"$f":"M318","v":"P"},{"$f":"N318","v":"P"},{"$f":"O318","v":"P"},{"$f":"P318","v":"P"},{"$f":"Q318","v":"P"},{"$f":"R318","v":"P"},{"$f":"S318","v":"C"},{"$f":"T318","v":"C"},{"$f":"U318","v":"C"},{"$f":"V318","v":"C"},{"$f":"W318","v":"C"},{"$f":"X318","v":"C"},{"$f":"Y318","v":"C"},{"$f":"Z318","v":"C"},{"$f":"AA318","v":"V"}]
[]
["Produção"]
["Força Produção Fotovoltaica líquida de perdas DC",{"$f":"4*AB321+4*BA321+19*C321+BZ321*4","v":2255440.5725000002},{"$f":"SUM(D321:AA321)","v":72756.147500000006},{"$f":"'Produção Horária'!B21*1","v":0},{"$f":"'Produção Horária'!C21*1","v":0},{"$f":"'Produção Horária'!D21*1","v":0},{"$f":"'Produção Horária'!E21*1","v":0},{"$f":"'Produção Horária'!F21*1","v":0},{"$f":"'Produção Horária'!G21*1","v":0},{"$f":"'Produção Horária'!H21*1","v":442.82499999999999},{"$f":"'Produção Horária'!I21*1","v":1018.4974999999999},{"$f":"'Produção Horária'!J21*1","v":2887.2189999999996},{"$f":"'Produção Horária'!K21*1","v":4676.232},{"$f":"'Produção Horária'!L21*1","v":6518.384},{"$f":"'Produção Horária'!M21*1","v":8325.11},{"$f":"'Produção Horária'!N21*1","v":8670.5134999999991},{"$f":"'Produção Horária'!O21*1","v":8883.0694999999996},{"$f":"'Produção Horária'!P21*1","v":8989.3474999999999},{"$f":"'Produção Horária'!Q21*1","v":7829.1459999999997},{"$f":"'Produção Horária'!R21*1","v":6908.07},{"$f":"'Produção Horária'!S21*1","v":4587.6669999999995},{"$f":"'Produção Horária'!T21*1","v":2382.3984999999998},{"$f":"'Produção Horária'!U21*1","v":637.66800000000001},{"$f":"'Produção Horária'!V21*1","v":0},{"$f":"'Produção Horária'!W21*1","v":0},{"$f":"'Produção Horária'!X21*1","v":0},{"$f":"'Produção Horária'!Y21*1","v":0},{"$f":"SUM(AC321:AZ321)","v":72756.147500000006},{"$f":"D321","v":0},{"$f":"E321","v":0},0,0,0,0,442.82499999999999,1018.4974999999999,2887.2189999999996,4676.232,6518.384,8325.11,8670.5134999999991,8883.0694999999996,8989.3474999999999,7829.1459999999997,6908.07,4587.6669999999995,2382.3984999999998,637.66800000000001,0,0,{"$f":"Z321","v":0},{"$f":"AA321","v":0},{"$f":"SUM(BB321:BY321)","v":72756.147500000006},{"$f":"AC321","v":0},0,0,0,0,0,442.82499999999999,1018.4974999999999,2887.2189999999996,4676.232,6518.384,8325.11,8670.5134999999991,8883.0694999999996,8989.3474999999999,7829.1459999999997,6908.07,4587.6669999999995,2382.3984999999998,637.66800000000001,0,0,{"$f":"AY321","v":0},0,{"$f":"SUM(CA321:CX321)","v":72756.147500000006},{"$f":"BB321","v":0},0,0,0,0,0,442.82499999999999,1018.4974999999999,2887.2189999999996,4676.232,6518.384,8325.11,8670.5134999999991,8883.0694999999996,8989.3474999999999,7829.1459999999997,6908.07,4587.6669999999995,2382.3984999999998,637.66800000000001,0,0,0,0]
["Perdas AC",{"$f":"4*AB322+4*BA322+19*C322+BZ322*4","v":-76716.555633014985},{"$f":"SUM(D322:AA322)","v":-2474.7276010649994},{"$f":"Entradas!$E$51*D321*-1","v":0},{"$f":"Entradas!$E$51*E321*-1","v":0},{"$f":"Entradas!$E$51*F321*-1","v":0},{"$f":"Entradas!$E$51*G321*-1","v":0},{"$f":"Entradas!$E$51*H321*-1","v":0},{"$f":"Entradas!$E$51*I321*-1","v":0},{"$f":"Entradas!$E$51*J321*-1","v":-15.062249549999995},{"$f":"Entradas!$E$51*K321*-1","v":-34.643173964999988},{"$f":"Entradas!$E$51*L321*-1","v":-98.205867065999954},{"$f":"Entradas!$E$51*M321*-1","v":-159.05735524799994},{"$f":"Entradas!$E$51*N321*-1","v":-221.71631337599993},{"$f":"Entradas!$E$51*O321*-1","v":-283.17029153999994},{"$f":"Entradas!$E$51*P321*-1","v":-294.91884618899985},{"$f":"Entradas!$E$51*Q321*-1","v":-302.1487259729999},{"$f":"Entradas!$E$51*R321*-1","v":-305.76366586499989},{"$f":"Entradas!$E$51*S321*-1","v":-266.30057204399992},{"$f":"Entradas!$E$51*T321*-1","v":-234.97109297999992},{"$f":"Entradas!$E$51*U321*-1","v":-156.04490533799992},{"$f":"Entradas!$E$51*V321*-1","v":-81.034902578999962},{"$f":"Entradas!$E$51*W321*-1","v":-21.689639351999993},{"$f":"Entradas!$E$51*X321*-1","v":0},{"$f":"Entradas!$E$51*Y321*-1","v":0},{"$f":"Entradas!$E$51*Z321*-1","v":0},{"$f":"Entradas!$E$51*AA321*-1","v":0},{"$f":"SUM(AC322:AZ322)","v":-2474.7276010649994},{"$f":"Entradas!$E$51*AC321*-1","v":0},{"$f":"Entradas!$E$51*AD321*-1","v":0},{"$f":"Entradas!$E$51*AE321*-1","v":0},{"$f":"Entradas!$E$51*AF321*-1","v":0},{"$f":"Entradas!$E$51*AG321*-1","v":0},{"$f":"Entradas!$E$51*AH321*-1","v":0},{"$f":"Entradas!$E$51*AI321*-1","v":-15.062249549999995},{"$f":"Entradas!$E$51*AJ321*-1","v":-34.643173964999988},{"$f":"Entradas!$E$51*AK321*-1","v":-98.205867065999954},{"$f":"Entradas!$E$51*AL321*-1","v":-159.05735524799994},{"$f":"Entradas!$E$51*AM321*-1","v":-221.71631337599993},{"$f":"Entradas!$E$51*AN321*-1","v":-283.17029153999994},{"$f":"Entradas!$E$51*AO321*-1","v":-294.91884618899985},{"$f":"Entradas!$E$51*AP321*-1","v":-302.1487259729999},{"$f":"Entradas!$E$51*AQ321*-1","v":-305.76366586499989},{"$f":"Entradas!$E$51*AR321*-1","v":-266.30057204399992},{"$f":"Entradas!$E$51*AS321*-1","v":-234.97109297999992},{"$f":"Entradas!$E$51*AT321*-1","v":-156.04490533799992},{"$f":"Entradas!$E$51*AU321*-1","v":-81.034902578999962},{"$f":"Entradas!$E$51*AV321*-1","v":-21.689639351999993},{"$f":"Entradas!$E$51*AW321*-1","v":0},{"$f":"Entradas!$E$51*AX321*-1","v":0},{"$f":"Entradas!$E$51*AY321*-1","v":0},{"$f":"Entradas!$E$51*AZ321*-1","v":0},{"$f":"SUM(BB322:BY322)","v":-2474.7276010649994},{"$f":"Entradas!$E$51*BB321*-1","v":0},{"$f":"Entradas!$E$51*BC321*-1","v":0},{"$f":"Entradas!$E$51*BD321*-1","v":0},{"$f":"Entradas!$E$51*BE321*-1","v":0},{"$f":"Entradas!$E$51*BF321*-1","v":0},{"$f":"Entradas!$E$51*BG321*-1","v":0},{"$f":"Entradas!$E$51*BH321*-1","v":-15.062249549999995},{"$f":"Entradas!$E$51*BI321*-1","v":-34.643173964999988},{"$f":"Entradas!$E$51*BJ321*-1","v":-98.205867065999954},{"$f":"Entradas!$E$51*BK321*-1","v":-159.05735524799994},{"$f":"Entradas!$E$51*BL321*-1","v":-221.71631337599993},{"$f":"Entradas!$E$51*BM321*-1","v":-283.17029153999994},{"$f":"Entradas!$E$51*BN321*-1","v":-294.91884618899985},{"$f":"Entradas!$E$51*BO321*-1","v":-302.1487259729999},{"$f":"Entradas!$E$51*BP321*-1","v":-305.76366586499989},{"$f":"Entradas!$E$51*BQ321*-1","v":-266.30057204399992},{"$f":"Entradas!$E$51*BR321*-1","v":-234.97109297999992},{"$f":"Entradas!$E$51*BS321*-1","v":-156.04490533799992},{"$f":"Entradas!$E$51*BT321*-1","v":-81.034902578999962},{"$f":"Entradas!$E$51*BU321*-1","v":-21.689639351999993},{"$f":"Entradas!$E$51*BV321*-1","v":0},{"$f":"Entradas!$E$51*BW321*-1","v":0},{"$f":"Entradas!$E$51*BX321*-1","v":0},{"$f":"Entradas!$E$51*BY321*-1","v":0},{"$f":"SUM(CA322:CX322)","v":-2474.7276010649994},{"$f":"Entradas!$E$51*CA321*-1","v":0},{"$f":"Entradas!$E$51*CB321*-1","v":0},{"$f":"Entradas!$E$51*CC321*-1","v":0},{"$f":"Entradas!$E$51*CD321*-1","v":0},{"$f":"Entradas!$E$51*CE321*-1","v":0},{"$f":"Entradas!$E$51*CF321*-1","v":0},{"$f":"Entradas!$E$51*CG321*-1","v":-15.062249549999995},{"$f":"Entradas!$E$51*CH321*-1","v":-34.643173964999988},{"$f":"Entradas!$E$51*CI321*-1","v":-98.205867065999954},{"$f":"Entradas!$E$51*CJ321*-1","v":-159.05735524799994},{"$f":"Entradas!$E$51*CK321*-1","v":-221.71631337599993},{"$f":"Entradas!$E$51*CL321*-1","v":-283.17029153999994},{"$f":"Entradas!$E$51*CM321*-1","v":-294.91884618899985},{"$f":"Entradas!$E$51*CN321*-1","v":-302.1487259729999},{"$f":"Entradas!$E$51*CO321*-1","v":-305.76366586499989},{"$f":"Entradas!$E$51*CP321*-1","v":-266.30057204399992},{"$f":"Entradas!$E$51*CQ321*-1","v":-234.97109297999992},{"$f":"Entradas!$E$51*CR321*-1","v":-156.04490533799992},{"$f":"Entradas!$E$51*CS321*-1","v":-81.034902578999962},{"$f":"Entradas!$E$51*CT321*-1","v":-21.689639351999993},{"$f":"Entradas!$E$51*CU321*-1","v":0},{"$f":"Entradas!$E$51*CV321*-1","v":0},{"$f":"Entradas!$E$51*CW321*-1","v":0},{"$f":"Entradas!$E$51*CX321*-1","v":0}]
["Produção PV líquida após cortes (curtailment)",{"$f":"4*AB323+4*BA323+19*C323+BZ323*4","v":2178724.0168669852},{"$f":"SUM(D323:AA323)","v":70281.419898935012},{"$f":"D321+D322","v":0},{"$f":"E321+E322","v":0},{"$f":"F321+F322","v":0},{"$f":"G321+G322","v":0},{"$f":"H321+H322","v":0},{"$f":"I321+I322","v":0},{"$f":"J321+J322","v":427.76275045},{"$f":"K321+K322","v":983.85432603499999},{"$f":"L321+L322","v":2789.0131329339997},{"$f":"M321+M322","v":4517.1746447519999},{"$f":"N321+N322","v":6296.6676866240005},{"$f":"O321+O322","v":8041.9397084600005},{"$f":"P321+P322","v":8375.5946538110002},{"$f":"Q321+Q322","v":8580.9207740269994},{"$f":"R321+R322","v":8683.5838341349991},{"$f":"S321+S322","v":7562.8454279560001},{"$f":"T321+T322","v":6673.0989070199994},{"$f":"U321+U322","v":4431.6220946619997},{"$f":"V321+V322","v":2301.3635974209997},{"$f":"W321+W322","v":615.97836064800003},{"$f":"X321+X322","v":0},{"$f":"Y321+Y322","v":0},{"$f":"Z321+Z322","v":0},{"$f":"AA321+AA322","v":0},{"$f":"SUM(AC323:AZ323)","v":70281.419898935012},{"$f":"AC321+AC322","v":0},{"$f":"AD321+AD322","v":0},{"$f":"AE321+AE322","v":0},{"$f":"AF321+AF322","v":0},{"$f":"AG321+AG322","v":0},{"$f":"AH321+AH322","v":0},{"$f":"AI321+AI322","v":427.76275045},{"$f":"AJ321+AJ322","v":983.85432603499999},{"$f":"AK321+AK322","v":2789.0131329339997},{"$f":"AL321+AL322","v":4517.1746447519999},{"$f":"AM321+AM322","v":6296.6676866240005},{"$f":"AN321+AN322","v":8041.9397084600005},{"$f":"AO321+AO322","v":8375.5946538110002},{"$f":"AP321+AP322","v":8580.9207740269994},{"$f":"AQ321+AQ322","v":8683.5838341349991},{"$f":"AR321+AR322","v":7562.8454279560001},{"$f":"AS321+AS322","v":6673.0989070199994},{"$f":"AT321+AT322","v":4431.6220946619997},{"$f":"AU321+AU322","v":2301.3635974209997},{"$f":"AV321+AV322","v":615.97836064800003},{"$f":"AW321+AW322","v":0},{"$f":"AX321+AX322","v":0},{"$f":"AY321+AY322","v":0},{"$f":"AZ321+AZ322","v":0},70281.419898935012,{"$f":"BB321+BB322","v":0},{"$f":"BC321+BC322","v":0},{"$f":"BD321+BD322","v":0},{"$f":"BE321+BE322","v":0},{"$f":"BF321+BF322","v":0},{"$f":"BG321+BG322","v":0},{"$f":"BH321+BH322","v":427.76275045},{"$f":"BI321+BI322","v":983.85432603499999},{"$f":"BJ321+BJ322","v":2789.0131329339997},{"$f":"BK321+BK322","v":4517.1746447519999},{"$f":"BL321+BL322","v":6296.6676866240005},{"$f":"BM321+BM322","v":8041.9397084600005},{"$f":"BN321+BN322","v":8375.5946538110002},{"$f":"BO321+BO322","v":8580.9207740269994},{"$f":"BP321+BP322","v":8683.5838341349991},{"$f":"BQ321+BQ322","v":7562.8454279560001},{"$f":"BR321+BR322","v":6673.0989070199994},{"$f":"BS321+BS322","v":4431.6220946619997},{"$f":"BT321+BT322","v":2301.3635974209997},{"$f":"BU321+BU322","v":615.97836064800003},{"$f":"BV321+BV322","v":0},{"$f":"BW321+BW322","v":0},{"$f":"BX321+BX322","v":0},{"$f":"BY321+BY322","v":0},70281.419898935012,{"$f":"CA321+CA322","v":0},{"$f":"CB321+CB322","v":0},{"$f":"CC321+CC322","v":0},{"$f":"CD321+CD322","v":0},{"$f":"CE321+CE322","v":0},{"$f":"CF321+CF322","v":0},{"$f":"CG321+CG322","v":427.76275045},{"$f":"CH321+CH322","v":983.85432603499999},{"$f":"CI321+CI322","v":2789.0131329339997},{"$f":"CJ321+CJ322","v":4517.1746447519999},{"$f":"CK321+CK322","v":6296.6676866240005},{"$f":"CL321+CL322","v":8041.9397084600005},{"$f":"CM321+CM322","v":8375.5946538110002},{"$f":"CN321+CN322","v":8580.9207740269994},{"$f":"CO321+CO322","v":8683.5838341349991},{"$f":"CP321+CP322","v":7562.8454279560001},{"$f":"CQ321+CQ322","v":6673.0989070199994},{"$f":"CR321+CR322","v":4431.6220946619997},{"$f":"CS321+CS322","v":2301.3635974209997},{"$f":"CT321+CT322","v":615.97836064800003},{"$f":"CU321+CU322","v":0},{"$f":"CV321+CV322","v":0},{"$f":"CW321+CW322","v":0},{"$f":"CX321+CX322","v":0}]
["Produção PV utilizada internamente",{"$f":"4*AB324+4*BA324+19*C324+BZ324*4","v":-54684},{"$f":"SUM(D324:AA324)","v":-1764},{"$f":"IF(D323>Entradas!$E$81,Entradas!$E$81,D323)*-1","v":0},{"$f":"IF(E323>Entradas!$E$81,Entradas!$E$81,E323)*-1","v":0},{"$f":"IF(F323>Entradas!$E$81,Entradas!$E$81,F323)*-1","v":0},{"$f":"IF(G323>Entradas!$E$81,Entradas!$E$81,G323)*-1","v":0},{"$f":"IF(H323>Entradas!$E$81,Entradas!$E$81,H323)*-1","v":0},{"$f":"IF(I323>Entradas!$E$81,Entradas!$E$81,I323)*-1","v":0},{"$f":"IF(J323>Entradas!$E$81,Entradas!$E$81,J323)*-1","v":-126},{"$f":"IF(K323>Entradas!$E$81,Entradas!$E$81,K323)*-1","v":-126},{"$f":"IF(L323>Entradas!$E$81,Entradas!$E$81,L323)*-1","v":-126},{"$f":"IF(M323>Entradas!$E$81,Entradas!$E$81,M323)*-1","v":-126},{"$f":"IF(N323>Entradas!$E$81,Entradas!$E$81,N323)*-1","v":-126},{"$f":"IF(O323>Entradas!$E$81,Entradas!$E$81,O323)*-1","v":-126},{"$f":"IF(P323>Entradas!$E$81,Entradas!$E$81,P323)*-1","v":-126},{"$f":"IF(Q323>Entradas!$E$81,Entradas!$E$81,Q323)*-1","v":-126},{"$f":"IF(R323>Entradas!$E$81,Entradas!$E$81,R323)*-1","v":-126},{"$f":"IF(S323>Entradas!$E$81,Entradas!$E$81,S323)*-1","v":-126},{"$f":"IF(T323>Entradas!$E$81,Entradas!$E$81,T323)*-1","v":-126},{"$f":"IF(U323>Entradas!$E$81,Entradas!$E$81,U323)*-1","v":-126},{"$f":"IF(V323>Entradas!$E$81,Entradas!$E$81,V323)*-1","v":-126},{"$f":"IF(W323>Entradas!$E$81,Entradas!$E$81,W323)*-1","v":-126},{"$f":"IF(X323>Entradas!$E$81,Entradas!$E$81,X323)*-1","v":0},{"$f":"IF(Y323>Entradas!$E$81,Entradas!$E$81,Y323)*-1","v":0},{"$f":"IF(Z323>Entradas!$E$81,Entradas!$E$81,Z323)*-1","v":0},{"$f":"IF(AA323>Entradas!$E$81,Entradas!$E$81,AA323)*-1","v":0},{"$f":"SUM(AC324:AZ324)","v":-1764},{"$f":"IF(AC323>Entradas!$E$81,Entradas!$E$81,AC323)*-1","v":0},{"$f":"IF(AD323>Entradas!$E$81,Entradas!$E$81,AD323)*-1","v":0},{"$f":"IF(AE323>Entradas!$E$81,Entradas!$E$81,AE323)*-1","v":0},{"$f":"IF(AF323>Entradas!$E$81,Entradas!$E$81,AF323)*-1","v":0},{"$f":"IF(AG323>Entradas!$E$81,Entradas!$E$81,AG323)*-1","v":0},{"$f":"IF(AH323>Entradas!$E$81,Entradas!$E$81,AH323)*-1","v":0},{"$f":"IF(AI323>Entradas!$E$81,Entradas!$E$81,AI323)*-1","v":-126},{"$f":"IF(AJ323>Entradas!$E$81,Entradas!$E$81,AJ323)*-1","v":-126},{"$f":"IF(AK323>Entradas!$E$81,Entradas!$E$81,AK323)*-1","v":-126},{"$f":"IF(AL323>Entradas!$E$81,Entradas!$E$81,AL323)*-1","v":-126},{"$f":"IF(AM323>Entradas!$E$81,Entradas!$E$81,AM323)*-1","v":-126},{"$f":"IF(AN323>Entradas!$E$81,Entradas!$E$81,AN323)*-1","v":-126},{"$f":"IF(AO323>Entradas!$E$81,Entradas!$E$81,AO323)*-1","v":-126},{"$f":"IF(AP323>Entradas!$E$81,Entradas!$E$81,AP323)*-1","v":-126},{"$f":"IF(AQ323>Entradas!$E$81,Entradas!$E$81,AQ323)*-1","v":-126},{"$f":"IF(AR323>Entradas!$E$81,Entradas!$E$81,AR323)*-1","v":-126},{"$f":"IF(AS323>Entradas!$E$81,Entradas!$E$81,AS323)*-1","v":-126},{"$f":"IF(AT323>Entradas!$E$81,Entradas!$E$81,AT323)*-1","v":-126},{"$f":"IF(AU323>Entradas!$E$81,Entradas!$E$81,AU323)*-1","v":-126},{"$f":"IF(AV323>Entradas!$E$81,Entradas!$E$81,AV323)*-1","v":-126},{"$f":"IF(AW323>Entradas!$E$81,Entradas!$E$81,AW323)*-1","v":0},{"$f":"IF(AX323>Entradas!$E$81,Entradas!$E$81,AX323)*-1","v":0},{"$f":"IF(AY323>Entradas!$E$81,Entradas!$E$81,AY323)*-1","v":0},{"$f":"IF(AZ323>Entradas!$E$81,Entradas!$E$81,AZ323)*-1","v":0},{"$f":"SUM(BB324:BY324)","v":-1764},{"$f":"IF(BB323>Entradas!$E$81,Entradas!$E$81,BB323)*-1","v":0},{"$f":"IF(BC323>Entradas!$E$81,Entradas!$E$81,BC323)*-1","v":0},{"$f":"IF(BD323>Entradas!$E$81,Entradas!$E$81,BD323)*-1","v":0},{"$f":"IF(BE323>Entradas!$E$81,Entradas!$E$81,BE323)*-1","v":0},{"$f":"IF(BF323>Entradas!$E$81,Entradas!$E$81,BF323)*-1","v":0},{"$f":"IF(BG323>Entradas!$E$81,Entradas!$E$81,BG323)*-1","v":0},{"$f":"IF(BH323>Entradas!$E$81,Entradas!$E$81,BH323)*-1","v":-126},{"$f":"IF(BI323>Entradas!$E$81,Entradas!$E$81,BI323)*-1","v":-126},{"$f":"IF(BJ323>Entradas!$E$81,Entradas!$E$81,BJ323)*-1","v":-126},{"$f":"IF(BK323>Entradas!$E$81,Entradas!$E$81,BK323)*-1","v":-126},{"$f":"IF(BL323>Entradas!$E$81,Entradas!$E$81,BL323)*-1","v":-126},{"$f":"IF(BM323>Entradas!$E$81,Entradas!$E$81,BM323)*-1","v":-126},{"$f":"IF(BN323>Entradas!$E$81,Entradas!$E$81,BN323)*-1","v":-126},{"$f":"IF(BO323>Entradas!$E$81,Entradas!$E$81,BO323)*-1","v":-126},{"$f":"IF(BP323>Entradas!$E$81,Entradas!$E$81,BP323)*-1","v":-126},{"$f":"IF(BQ323>Entradas!$E$81,Entradas!$E$81,BQ323)*-1","v":-126},{"$f":"IF(BR323>Entradas!$E$81,Entradas!$E$81,BR323)*-1","v":-126},{"$f":"IF(BS323>Entradas!$E$81,Entradas!$E$81,BS323)*-1","v":-126},{"$f":"IF(BT323>Entradas!$E$81,Entradas!$E$81,BT323)*-1","v":-126},{"$f":"IF(BU323>Entradas!$E$81,Entradas!$E$81,BU323)*-1","v":-126},{"$f":"IF(BV323>Entradas!$E$81,Entradas!$E$81,BV323)*-1","v":0},{"$f":"IF(BW323>Entradas!$E$81,Entradas!$E$81,BW323)*-1","v":0},{"$f":"IF(BX323>Entradas!$E$81,Entradas!$E$81,BX323)*-1","v":0},{"$f":"IF(BY323>Entradas!$E$81,Entradas!$E$81,BY323)*-1","v":0},{"$f":"SUM(CA324:CX324)","v":-1764},{"$f":"IF(CA323>Entradas!$E$81,Entradas!$E$81,CA323)*-1","v":0},{"$f":"IF(CB323>Entradas!$E$81,Entradas!$E$81,CB323)*-1","v":0},{"$f":"IF(CC323>Entradas!$E$81,Entradas!$E$81,CC323)*-1","v":0},{"$f":"IF(CD323>Entradas!$E$81,Entradas!$E$81,CD323)*-1","v":0},{"$f":"IF(CE323>Entradas!$E$81,Entradas!$E$81,CE323)*-1","v":0},{"$f":"IF(CF323>Entradas!$E$81,Entradas!$E$81,CF323)*-1","v":0},{"$f":"IF(CG323>Entradas!$E$81,Entradas!$E$81,CG323)*-1","v":-126},{"$f":"IF(CH323>Entradas!$E$81,Entradas!$E$81,CH323)*-1","v":-126},{"$f":"IF(CI323>Entradas!$E$81,Entradas!$E$81,CI323)*-1","v":-126},{"$f":"IF(CJ323>Entradas!$E$81,Entradas!$E$81,CJ323)*-1","v":-126},{"$f":"IF(CK323>Entradas!$E$81,Entradas!$E$81,CK323)*-1","v":-126},{"$f":"IF(CL323>Entradas!$E$81,Entradas!$E$81,CL323)*-1","v":-126},{"$f":"IF(CM323>Entradas!$E$81,Entradas!$E$81,CM323)*-1","v":-126},{"$f":"IF(CN323>Entradas!$E$81,Entradas!$E$81,CN323)*-1","v":-126},{"$f":"IF(CO323>Entradas!$E$81,Entradas!$E$81,CO323)*-1","v":-126},{"$f":"IF(CP323>Entradas!$E$81,Entradas!$E$81,CP323)*-1","v":-126},{"$f":"IF(CQ323>Entradas!$E$81,Entradas!$E$81,CQ323)*-1","v":-126},{"$f":"IF(CR323>Entradas!$E$81,Entradas!$E$81,CR323)*-1","v":-126},{"$f":"IF(CS323>Entradas!$E$81,Entradas!$E$81,CS323)*-1","v":-126},{"$f":"IF(CT323>Entradas!$E$81,Entradas!$E$81,CT323)*-1","v":-126},{"$f":"IF(CU323>Entradas!$E$81,Entradas!$E$81,CU323)*-1","v":0},{"$f":"IF(CV323>Entradas!$E$81,Entradas!$E$81,CV323)*-1","v":0},{"$f":"IF(CW323>Entradas!$E$81,Entradas!$E$81,CW323)*-1","v":0},{"$f":"IF(CX323>Entradas!$E$81,Entradas!$E$81,CX323)*-1","v":0}]
["Produção PV líquida disponível",{"$f":"4*AB325+4*BA325+19*C325+BZ325*4","v":2124040.0168669852},{"$f":"SUM(D325:AA325)","v":68517.419898935012},{"$f":"D323+D324","v":0},{"$f":"E323+E324","v":0},0,0,0,0,301.76275045,857.85432603499999,2663.0131329339997,4391.1746447519999,6170.6676866240005,7915.9397084600005,8249.5946538110002,8454.9207740269994,8557.5838341349991,7436.8454279560001,6547.0989070199994,4305.6220946619997,2175.3635974209997,489.97836064800003,0,0,0,0,{"$f":"SUM(AC325:AZ325)","v":68517.419898935012},{"$f":"AC323+AC324","v":0},{"$f":"AD323+AD324","v":0},0,0,0,0,301.76275045,857.85432603499999,2663.0131329339997,4391.1746447519999,6170.6676866240005,7915.9397084600005,8249.5946538110002,8454.9207740269994,8557.5838341349991,7436.8454279560001,6547.0989070199994,4305.6220946619997,2175.3635974209997,489.97836064800003,0,0,0,0,{"$f":"SUM(BB325:BY325)","v":68517.419898935012},{"$f":"BB323+BB324","v":0},{"$f":"BC323+BC324","v":0},0,0,0,0,301.76275045,857.85432603499999,2663.0131329339997,4391.1746447519999,6170.6676866240005,7915.9397084600005,8249.5946538110002,8454.9207740269994,8557.5838341349991,7436.8454279560001,6547.0989070199994,4305.6220946619997,2175.3635974209997,489.97836064800003,0,0,0,0,{"$f":"SUM(CA325:CX325)","v":68517.419898935012},{"$f":"CA323+CA324","v":0},{"$f":"CB323+CB324","v":0},0,0,0,0,301.76275045,857.85432603499999,2663.0131329339997,4391.1746447519999,6170.6676866240005,7915.9397084600005,8249.5946538110002,8454.9207740269994,8557.5838341349991,7436.8454279560001,6547.0989070199994,4305.6220946619997,2175.3635974209997,489.97836064800003,0,0,0,0]
[]
["Armazenamento e Venda"]
["Força Produção PV vendida diretamente à EDA",{"$f":"4*AB328+4*BA328+19*C328+BZ328*4","v":2046958.3607444507},{"$f":"SUM(D328:AA328)","v":68517.419898935012},{"$f":"IF(D315<0,0,IF(D315>D325,D325,D315))","v":0},{"$f":"IF(E315<0,0,IF(E315>E325,E325,E315))","v":0},0,0,0,0,301.76275045,857.85432603499999,2663.0131329339997,4391.1746447519999,6170.6676866240005,7915.9397084600005,8249.5946538110002,8454.9207740269994,8557.5838341349991,7436.8454279560001,6547.0989070199994,4305.6220946619997,2175.3635974209997,489.97836064800003,0,0,0,0,{"$f":"SUM(AC328:AZ328)","v":68517.419898935012},{"$f":"IF(AC315<0,0,IF(AC315>AC325,AC325,AC315))","v":0},{"$f":"IF(AD315<0,0,IF(AD315>AD325,AD325,AD315))","v":0},0,0,0,0,301.76275045,857.85432603499999,2663.0131329339997,4391.1746447519999,6170.6676866240005,7915.9397084600005,8249.5946538110002,8454.9207740269994,8557.5838341349991,7436.8454279560001,6547.0989070199994,4305.6220946619997,2175.3635974209997,489.97836064800003,0,0,0,0,{"$f":"SUM(BB328:BY328)","v":49247.005868301378},{"$f":"IF(BB315<0,0,IF(BB315>BB325,BB325,BB315))","v":0},0,0,0,0,0,301.76275045,857.85432603499999,2663.0131329339997,4391.1746447519999,6170.6676866240005,7030.5077008421622,6911.4848749899556,5211.6576718706019,3117.8869506795427,3119.0094171217224,2501.0226592714025,4305.6220946619997,2175.3635974209997,489.97836064800003,0,0,0,0,{"$f":"SUM(CA328:CX328)","v":68517.419898935012},{"$f":"IF(CA315<0,0,IF(CA315>CA325,CA325,CA315))","v":0},{"$f":"IF(CB315<0,0,IF(CB315>CB325,CB325,CB315))","v":0},0,0,0,0,301.76275045,857.85432603499999,2663.0131329339997,4391.1746447519999,6170.6676866240005,7915.9397084600005,8249.5946538110002,8454.9207740269994,8557.5838341349991,7436.8454279560001,6547.0989070199994,4305.6220946619997,2175.3635974209997,489.97836064800003,0,0,0,0]
["Procura líquida após venda de produção PV",{"$f":"B315-B328","v":12629140.105256159},{"$f":"C315-C328","v":460540.4817319042},{"$f":"D315-D328","v":18235.764611892271},{"$f":"E315-E328","v":15748.05037262947},{"$f":"F315-F328","v":13882.264693182362},{"$f":"G315-G328","v":12638.407573550976},{"$f":"H315-H328","v":12016.479013735254},{"$f":"I315-I328","v":12638.407573550976},{"$f":"J315-J328","v":13430.635708983466},{"$f":"K315-K328","v":14277.339396548092},{"$f":"L315-L328","v":14509.541160329718},{"$f":"M315-M328","v":19516.416962688476},{"$f":"N315-N328","v":20004.468795411336},{"$f":"O315-O328","v":15005.379623743533},{"$f":"P315-P328","v":12686.916173093239},{"$f":"Q315-Q328","v":12647.548529205003},{"$f":"R315-R328","v":13560.757546984452},{"$f":"S315-S328","v":16548.404099052725},{"$f":"T315-T328","v":17548.235302322704},{"$f":"U315-U328","v":21657.742727012206},{"$f":"V315-V328","v":27274.833720809205},{"$f":"W315-W328","v":31459.116273247648},{"$f":"X315-X328","v":39709.478525994746},{"$f":"Y315-Y328","v":31002.478688574898},{"$f":"Z315-Z328","v":29758.621568943512},{"$f":"AA315-AA328","v":24783.193090417888},{"$f":"AB315-AB328","v":313370.81262027036},{"$f":"AC315-AC328","v":11738.407573550976},{"$f":"AD315-AD328","v":13538.407573550976},{"$f":"AE315-AE328","v":13538.407573550976},{"$f":"AF315-AF328","v":13538.407573550976},{"$f":"AG315-AG328","v":13538.407573550976},{"$f":"AH315-AH328","v":13538.407573550976},{"$f":"AI315-AI328","v":13708.707149167765},{"$f":"AJ315-AJ328","v":14661.553717100984},{"$f":"AK315-AK328","v":11057.300725282348},{"$f":"AL315-AL328","v":10360.676608931195},{"$f":"AM315-AM328","v":8361.0142023912631},{"$f":"AN315-AN328","v":3361.9250307234852},{"$f":"AO315-AO328","v":2909.2472595202653},{"$f":"AP315-AP328","v":2247.9510558163274},{"$f":"AQ315-AQ328","v":1295.3743941486755},{"$f":"AR315-AR328","v":3039.1638265855772},{"$f":"AS315-AS328","v":4038.9950298555432},{"$f":"AT315-AT328","v":11258.145253623561},{"$f":"AU315-AU328","v":19984.87904649906},{"$f":"AV315-AV328","v":26656.875838200289},{"$f":"AW315-AW328","v":26648.978769864996},{"$f":"AX315-AX328","v":24783.193090417888},{"$f":"AY315-AY328","v":24783.193090417888},{"$f":"AZ315-AZ328","v":24783.193090417888},{"$f":"BA315-BA328","v":195806.44373531971},{"$f":"BB315-BB328","v":9184.9076548410594},{"$f":"BC315-BC328","v":9184.9076548410594},{"$f":"BD315-BD328","v":9184.9076548410594},{"$f":"BE315-BE328","v":9184.9076548410594},{"$f":"BF315-BF328","v":9184.9076548410594},{"$f":"BG315-BG328","v":9184.9076548410594},{"$f":"BH315-BH328","v":9355.2072304578487},{"$f":"BI315-BI328","v":10308.053798391089},{"$f":"BJ315-BJ328","v":6359.9436869410383},{"$f":"BK315-BK328","v":3903.6767715113911},{"$f":"BL315-BL328","v":1625.9429247871303},{"$f":"BM315-BM328","v":0},{"$f":"BN315-BN328","v":0},{"$f":"BO315-BO328","v":0},{"$f":"BP315-BP328","v":0},{"$f":"BQ315-BQ328","v":0},{"$f":"BR315-BR328","v":0},{"$f":"BS315-BS328","v":4416.9310956508216},{"$f":"BT315-BT328","v":13765.59344834203},{"$f":"BU315-BU328","v":20437.590240043279},{"$f":"BV315-BV328","v":22295.478851155101},{"$f":"BW315-BW328","v":16076.193252998084},{"$f":"BX315-BX328","v":16076.193252998084},{"$f":"BY315-BY328","v":16076.193252998084},{"$f":"BZ315-BZ328","v":460540.4817319042},{"$f":"CA315-CA328","v":18235.764611892271},{"$f":"CB315-CB328","v":15748.05037262947},{"$f":"CC315-CC328","v":13882.264693182362},{"$f":"CD315-CD328","v":12638.407573550976},{"$f":"CE315-CE328","v":12016.479013735254},{"$f":"CF315-CF328","v":12638.407573550976},{"$f":"CG315-CG328","v":13430.635708983466},{"$f":"CH315-CH328","v":14277.339396548092},{"$f":"CI315-CI328","v":14509.541160329718},{"$f":"CJ315-CJ328","v":19516.416962688476},{"$f":"CK315-CK328","v":20004.468795411336},{"$f":"CL315-CL328","v":15005.379623743533},{"$f":"CM315-CM328","v":12686.916173093239},{"$f":"CN315-CN328","v":12647.548529205003},{"$f":"CO315-CO328","v":13560.757546984452},{"$f":"CP315-CP328","v":16548.404099052725},{"$f":"CQ315-CQ328","v":17548.235302322704},{"$f":"CR315-CR328","v":21657.742727012206},{"$f":"CS315-CS328","v":27274.833720809205},{"$f":"CT315-CT328","v":31459.116273247648},{"$f":"CU315-CU328","v":39709.478525994746},{"$f":"CV315-CV328","v":31002.478688574898},{"$f":"CW315-CW328","v":29758.621568943512},{"$f":"CX315-CX328","v":24783.193090417888}]
[]
["Resumo"]
["Produção",{"$f":"B323","v":2178724.0168669852},{"$f":"SUM(D332:AA332)","v":70281.419898935012},{"$f":"D323","v":0},0,0,0,0,0,427.76275045,983.85432603499999,2789.0131329339997,4517.1746447519999,6296.6676866240005,8041.9397084600005,8375.5946538110002,8580.9207740269994,8683.5838341349991,7562.8454279560001,6673.0989070199994,4431.6220946619997,2301.3635974209997,615.97836064800003,0,0,0,0,70281.419898935012,0,0,0,0,0,0,427.76275045,{"$f":"AJ323","v":983.85432603499999},2789.0131329339997,4517.1746447519999,6296.6676866240005,8041.9397084600005,8375.5946538110002,8580.9207740269994,8683.5838341349991,7562.8454279560001,6673.0989070199994,4431.6220946619997,2301.3635974209997,615.97836064800003,0,0,0,0,70281.419898935012,0,0,0,0,0,0,427.76275045,983.85432603499999,2789.0131329339997,4517.1746447519999,6296.6676866240005,8041.9397084600005,8375.5946538110002,8580.9207740269994,{"$f":"BP323","v":8683.5838341349991},7562.8454279560001,6673.0989070199994,4431.6220946619997,2301.3635974209997,615.97836064800003,0,0,0,0,70281.419898935012,0,0,0,0,0,0,427.76275045,983.85432603499999,2789.0131329339997,4517.1746447519999,6296.6676866240005,8041.9397084600005,8375.5946538110002,8580.9207740269994,8683.5838341349991,7562.8454279560001,6673.0989070199994,4431.6220946619997,2301.3635974209997,615.97836064800003,0,0,0,0]
["Utilização",{"$f":"B324","v":-54684},{"$f":"C324","v":-1764},{"$f":"D324","v":0},0,0,0,0,0,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,0,0,0,0,-1764,0,0,0,0,0,0,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,0,0,0,0,-1764,0,0,0,0,0,0,-126,-126,-126,-126,-126,-126,-126,-126,{"$f":"BP324","v":-126},-126,-126,-126,-126,-126,0,0,0,0,-1764,0,0,0,0,0,0,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,0,0,0,0]
["Total Vendido à EDA",{"$f":"4*AB334+4*BA334+19*C334+BZ334*4","v":2046958.3607444507},{"$f":"SUM(D334:AA334)","v":68517.419898935012},{"$f":"D328","v":0},{"$f":"E328","v":0},0,0,0,0,301.76275045,857.85432603499999,2663.0131329339997,4391.1746447519999,6170.6676866240005,7915.9397084600005,8249.5946538110002,8454.9207740269994,8557.5838341349991,7436.8454279560001,6547.0989070199994,4305.6220946619997,2175.3635974209997,489.97836064800003,0,0,0,0,68517.419898935012,0,0,0,0,0,0,301.76275045,857.85432603499999,2663.0131329339997,4391.1746447519999,6170.6676866240005,7915.9397084600005,8249.5946538110002,8454.9207740269994,8557.5838341349991,7436.8454279560001,6547.0989070199994,4305.6220946619997,2175.3635974209997,489.97836064800003,0,0,0,0,49247.005868301378,0,0,0,0,0,0,301.76275045,857.85432603499999,2663.0131329339997,4391.1746447519999,6170.6676866240005,7030.5077008421622,6911.4848749899556,5211.6576718706019,3117.8869506795427,{"$f":"BQ328","v":3119.0094171217224},2501.0226592714025,4305.6220946619997,2175.3635974209997,489.97836064800003,0,0,0,0,68517.419898935012,0,0,0,0,0,0,301.76275045,857.85432603499999,2663.0131329339997,4391.1746447519999,6170.6676866240005,7915.9397084600005,8249.5946538110002,8454.9207740269994,8557.5838341349991,7436.8454279560001,6547.0989070199994,4305.6220946619997,2175.3635974209997,489.97836064800003,0,0,0,0]
["  Ponta",1006017.269941607,{"$f":"SUM(D335:AA335)","v":43739.881301809},{"$f":"IF(D318=\"P\",D334,0)","v":0},0,0,0,0,0,0,0,0,4391.1746447519999,6170.6676866240005,7915.9397084600005,8249.5946538110002,8454.9207740269994,8557.5838341349991,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC335:AZ335)","v":0},{"$f":"IF(AC318=\"P\",AC334,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB335:BY335)","v":0},{"$f":"IF(BB318=\"P\",BB334,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA335:CX335)","v":43739.881301809},{"$f":"IF(CA318=\"P\",CA334,0)","v":0},0,0,0,0,0,0,0,0,4391.1746447519999,6170.6676866240005,7915.9397084600005,8249.5946538110002,8454.9207740269994,8557.5838341349991,0,0,0,0,0,0,0,0,0]
["  Cheia",811097.84791295405,24777.538597126004,{"$f":"IF(D318=\"C\",D334,0)","v":0},0,0,0,0,0,301.76275045,857.85432603499999,2663.0131329339997,0,0,0,0,0,0,7436.8454279560001,6547.0989070199994,4305.6220946619997,2175.3635974209997,489.97836064800003,0,0,0,0,60303.615044764003,{"$f":"IF(AC318=\"C\",AC334,0)","v":0},0,0,0,0,0,0,0,0,0,6170.6676866240005,7915.9397084600005,8249.5946538110002,8454.9207740269994,8557.5838341349991,7436.8454279560001,6547.0989070199994,4305.6220946619997,2175.3635974209997,489.97836064800003,0,0,0,0,0,{"$f":"IF(BB318=\"C\",BB334,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24777.538597126004,{"$f":"IF(CA318=\"C\",CA334,0)","v":0},0,0,0,0,0,301.76275045,857.85432603499999,2663.0131329339997,0,0,0,0,0,0,7436.8454279560001,6547.0989070199994,4305.6220946619997,2175.3635974209997,489.97836064800003,0,0,0,0]
["  Vazio",229843.24288988952,0,{"$f":"IF(D318=\"V\",D334,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8213.8048541709995,{"$f":"IF(AC318=\"V\",AC334,0)","v":0},0,0,0,0,0,301.76275045,857.85432603499999,2663.0131329339997,4391.1746447519999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,49247.005868301378,{"$f":"IF(BB318=\"V\",BB334,0)","v":0},0,0,0,0,0,301.76275045,857.85432603499999,2663.0131329339997,4391.1746447519999,6170.6676866240005,7030.5077008421622,6911.4848749899556,5211.6576718706019,3117.8869506795427,3119.0094171217224,2501.0226592714025,4305.6220946619997,2175.3635974209997,489.97836064800003,0,0,0,0,0,{"$f":"IF(CA318=\"V\",CA334,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D318=\"SV\",D334,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC318=\"SV\",AC334,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB318=\"SV\",BB334,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA318=\"SV\",CA334,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Excedente Líquido de Produção Força",77081.656122534536,0,{"$f":"D332+D333-D334","v":0},{"$f":"E332+E333-E334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19270.414030633634,0,0,0,0,0,0,0,0,0,0,0,885.43200761783828,1338.1097788210445,3243.2631021563975,5439.6968834554564,{"$f":"BQ332+BQ333-BQ334","v":4317.8360108342777},4046.0762477485969,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Percentagem de Excedente",{"$f":"IF(B339=0,0,B339/B332)","v":3.5379265811453391E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH339=0,0,AH339/AH332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.27418931003876379,0,0,0,0,0,0,0,0,0,0,0,0.11010179629752471,{"$f":"IF(BN339=0,0,BN339/BN332)","v":0.15976295822914352},0.37796213105395499,0.62643454446447722,0.57092744416981334,0.60632643156123245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CT339=0,0,CT339/CT332)","v":0},0,0,0,0]
[]
["AGOSTO"]
[]
["PROCURA E PRODUÇÃO DE ENERGIAS RENOVÁVEIS"]
[]
["Procura"]
["Procura Projetada (2028)",{"$f":"5*AB347+5*BA347+17*C347+BZ347*4","v":47245541.949860625},1603902.8059011393,56998.19888739584,54347.119869377435,52358.810605863633,51033.271096854412,50370.501342349809,51033.271096854412,51696.04085135903,54347.119869377435,60974.81741442348,72241.903241001724,78869.600786047755,79532.370540552351,78206.831031543144,78869.600786047755,80195.140295056961,79532.370540552351,77544.061277038549,74230.212504515526,72904.67299550632,71579.133486497114,78206.831031543144,68928.054468478702,67602.514959469496,62300.356923432664,1436222.0580114741,51033.271096854412,51033.271096854412,51033.271096854412,51033.271096854412,51033.271096854412,51033.271096854412,51033.271096854412,52358.810605863633,55672.659378386648,62300.356923432664,66276.975450460304,66939.745204964885,67602.514959469496,67602.514959469496,66939.745204964885,64951.435941451069,62963.126677937282,62963.126677937282,64951.435941451069,66276.975450460304,64288.666186946473,62300.356923432664,62300.356923432664,62300.356923432664,1276494.5471758649,46393.882815322206,46393.882815322206,46393.882815322206,46393.882815322206,46393.882815322206,46393.882815322206,46393.882815322206,47719.422324331397,49707.731587845235,53021.580360368236,57660.96864190045,60974.81741442348,61637.587168928083,60312.047659918841,58323.738396405053,55672.659378386648,54347.119869377435,55672.659378386648,58323.738396405053,59649.277905414267,59649.277905414267,53021.580360368236,53021.580360368236,53021.580360368236,1603902.8059011393,56998.19888739584,54347.119869377435,52358.810605863633,51033.271096854412,50370.501342349809,51033.271096854412,51696.04085135903,54347.119869377435,60974.81741442348,72241.903241001724,78869.600786047755,79532.370540552351,78206.831031543144,78869.600786047755,80195.140295056961,79532.370540552351,77544.061277038549,74230.212504515526,72904.67299550632,71579.133486497114,78206.831031543144,68928.054468478702,67602.514959469496,62300.356923432664]
["Estação de aterragem Google",{"$f":"5*AB348+5*BA348+17*C348+BZ348*4","v":2650500},{"$f":"SUM(D348:AA348)","v":85500},2500,2500,2500,2500,2500,2500,2500,{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"SUM(AC348:AZ348)","v":85500},{"$f":"D348","v":2500},2500,2500,2500,2500,2500,2500,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,85500,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ348","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,85500,2500,2500,2500,2500,2500,2500,2500,4000,4000,4000,4000,4000,4000,4000,{"$f":"BP348","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000]
["Autoconsumo",93744,{"$f":"SUM(D349:AA349)","v":3024},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"SUM(AC349:AZ349)","v":3024},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"SUM(BB349:BY349)","v":3024},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"BA349","v":3024},{"$f":"BB349","v":126},{"$f":"BC349","v":126},{"$f":"BD349","v":126},{"$f":"BE349","v":126},{"$f":"BF349","v":126},{"$f":"BG349","v":126},{"$f":"BH349","v":126},{"$f":"BI349","v":126},{"$f":"BJ349","v":126},{"$f":"BK349","v":126},{"$f":"BL349","v":126},{"$f":"BM349","v":126},{"$f":"BN349","v":126},{"$f":"BO349","v":126},{"$f":"BP349","v":126},{"$f":"BQ349","v":126},{"$f":"BR349","v":126},{"$f":"BS349","v":126},{"$f":"BT349","v":126},{"$f":"BU349","v":126},{"$f":"BV349","v":126},{"$f":"BW349","v":126},{"$f":"BX349","v":126},{"$f":"BY349","v":126}]
["Procura Total incluindo Autoconsumo",{"$f":"SUM(B347:B349)","v":49989785.949860625},1692426.8059011393,59624.19888739584,56973.119869377435,54984.810605863633,53659.271096854412,52996.501342349809,53659.271096854412,54322.04085135903,58473.119869377435,65100.81741442348,76367.903241001724,82995.600786047755,83658.370540552351,82332.831031543144,82995.600786047755,84321.140295056961,83658.370540552351,81670.061277038549,78356.212504515526,77030.67299550632,75705.133486497114,82332.831031543144,73054.054468478702,71728.514959469496,66426.356923432671,1524746.0580114741,53659.271096854412,53659.271096854412,53659.271096854412,53659.271096854412,53659.271096854412,{"$f":"SUM(AH347:AH349)","v":53659.271096854412},53659.271096854412,56484.810605863633,59798.659378386648,66426.356923432671,70402.975450460304,71065.745204964885,71728.514959469496,71728.514959469496,71065.745204964885,69077.435941451069,67089.126677937282,67089.126677937282,69077.435941451069,70402.975450460304,68414.666186946473,66426.356923432671,66426.356923432671,66426.356923432671,1365018.5471758649,49019.882815322206,49019.882815322206,49019.882815322206,49019.882815322206,49019.882815322206,49019.882815322206,49019.882815322206,51845.422324331397,53833.731587845235,57147.580360368236,61786.96864190045,65100.81741442348,{"$f":"SUM(BN347:BN349)","v":65763.58716892809},64438.047659918841,62449.738396405053,59798.659378386648,58473.119869377435,59798.659378386648,62449.738396405053,63775.277905414267,63775.277905414267,57147.580360368236,57147.580360368236,57147.580360368236,1692426.8059011393,59624.19888739584,56973.119869377435,54984.810605863633,53659.271096854412,52996.501342349809,53659.271096854412,54322.04085135903,58473.119869377435,65100.81741442348,76367.903241001724,82995.600786047755,83658.370540552351,82332.831031543144,82995.600786047755,84321.140295056961,83658.370540552351,81670.061277038549,78356.212504515526,77030.67299550632,{"$f":"SUM(CT347:CT349)","v":75705.133486497114},82332.831031543144,73054.054468478702,71728.514959469496,66426.356923432671]
[null,{"$f":"5*AB351+5*BA351+17*C351+BZ351*4","v":0},null,null,null,null,null,null,null,{"$f":"SUM(J350:W350)","v":1066987.8756195195},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI350:AV350)","v":935096.6944731035},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH350:BU350)","v":835681.23129741312}]
["Produção Projetada de Energias Renováveis"]
["   Eólica",{"$f":"5*AB353+5*BA353+17*C353+BZ353*4","v":293880},9480,1580,1580,1580,1580,1580,1580,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9480,1580,1580,1580,1580,1580,1580,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9480,1580,1580,1580,1580,1580,1580,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9480,1580,1580,1580,1580,1580,1580,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   Geotérmica",{"$f":"5*AB354+5*BA354+17*C354+BZ354*4","v":23064000},{"$f":"SUM(D354:AA354)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"SUM(AC354:AZ354)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"SUM(BB354:BY354)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"SUM(CA354:CX354)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000}]
["   Hídrica",2107904.9999999995,67996.935483870955,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,67996.935483870955,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,67996.935483870955,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,67996.935483870955,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902,2833.2056451612902]
["   Solar (PV)",5229322.4560979698,{"$f":"SUM(D356:AA356)","v":168687.82116445064},{"$f":"Entradas!$E$43/Entradas!$E$31*D369","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*E369","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*F369","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*G369","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*H369","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*I369","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*J369","v":21.10972608740466},{"$f":"Entradas!$E$43/Entradas!$E$31*K369","v":1752.1072652545865},{"$f":"Entradas!$E$43/Entradas!$E$31*L369","v":5509.6385088126162},{"$f":"Entradas!$E$43/Entradas!$E$31*M369","v":9837.1323567305717},{"$f":"Entradas!$E$43/Entradas!$E$31*N369","v":14185.735930735929},{"$f":"Entradas!$E$43/Entradas!$E$31*O369","v":19990.910604772213},{"$f":"Entradas!$E$43/Entradas!$E$31*P369","v":20560.873209132136},{"$f":"Entradas!$E$43/Entradas!$E$31*Q369","v":21426.371978715728},{"$f":"Entradas!$E$43/Entradas!$E$31*R369","v":22608.516639610389},{"$f":"Entradas!$E$43/Entradas!$E$31*S369","v":20771.970470006185},{"$f":"Entradas!$E$43/Entradas!$E$31*T369","v":16423.366896000825},{"$f":"Entradas!$E$43/Entradas!$E$31*U369","v":10554.863043702329},{"$f":"Entradas!$E$43/Entradas!$E$31*V369","v":4454.1522044423828},{"$f":"Entradas!$E$43/Entradas!$E$31*W369","v":591.0723304473305},{"$f":"Entradas!$E$43/Entradas!$E$31*X369","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*Y369","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*Z369","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*AA369","v":0},{"$f":"C356","v":168687.82116445064},{"$f":"D356","v":0},{"$f":"E356","v":0},{"$f":"F356","v":0},{"$f":"G356","v":0},{"$f":"H356","v":0},{"$f":"I356","v":0},{"$f":"J356","v":21.10972608740466},{"$f":"K356","v":1752.1072652545865},{"$f":"L356","v":5509.6385088126162},{"$f":"M356","v":9837.1323567305717},{"$f":"N356","v":14185.735930735929},{"$f":"O356","v":19990.910604772213},{"$f":"P356","v":20560.873209132136},{"$f":"Q356","v":21426.371978715728},{"$f":"R356","v":22608.516639610389},{"$f":"S356","v":20771.970470006185},{"$f":"T356","v":16423.366896000825},{"$f":"U356","v":10554.863043702329},{"$f":"V356","v":4454.1522044423828},{"$f":"W356","v":591.0723304473305},{"$f":"X356","v":0},{"$f":"Y356","v":0},{"$f":"Z356","v":0},{"$f":"AA356","v":0},{"$f":"AB356","v":168687.82116445064},{"$f":"AC356","v":0},{"$f":"AD356","v":0},{"$f":"AE356","v":0},{"$f":"AF356","v":0},{"$f":"AG356","v":0},{"$f":"AH356","v":0},{"$f":"AI356","v":21.10972608740466},{"$f":"AJ356","v":1752.1072652545865},{"$f":"AK356","v":5509.6385088126162},{"$f":"AL356","v":9837.1323567305717},{"$f":"AM356","v":14185.735930735929},{"$f":"AN356","v":19990.910604772213},{"$f":"AO356","v":20560.873209132136},{"$f":"AP356","v":21426.371978715728},{"$f":"AQ356","v":22608.516639610389},{"$f":"AR356","v":20771.970470006185},{"$f":"AS356","v":16423.366896000825},{"$f":"AT356","v":10554.863043702329},{"$f":"AU356","v":4454.1522044423828},{"$f":"AV356","v":591.0723304473305},{"$f":"AW356","v":0},{"$f":"AX356","v":0},{"$f":"AY356","v":0},{"$f":"AZ356","v":0},{"$f":"BA356","v":168687.82116445064},{"$f":"BB356","v":0},{"$f":"BC356","v":0},{"$f":"BD356","v":0},{"$f":"BE356","v":0},{"$f":"BF356","v":0},{"$f":"BG356","v":0},{"$f":"BH356","v":21.10972608740466},{"$f":"BI356","v":1752.1072652545865},{"$f":"BJ356","v":5509.6385088126162},{"$f":"BK356","v":9837.1323567305717},{"$f":"BL356","v":14185.735930735929},{"$f":"BM356","v":19990.910604772213},{"$f":"BN356","v":20560.873209132136},{"$f":"BO356","v":21426.371978715728},{"$f":"BP356","v":22608.516639610389},{"$f":"BQ356","v":20771.970470006185},{"$f":"BR356","v":16423.366896000825},{"$f":"BS356","v":10554.863043702329},{"$f":"BT356","v":4454.1522044423828},{"$f":"BU356","v":591.0723304473305},{"$f":"BV356","v":0},{"$f":"BW356","v":0},{"$f":"BX356","v":0},{"$f":"BY356","v":0}]
["   Resíduos",2860000,97500,3000,3000,3000,3000,3000,3000,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,88500,4000,2000,2000,2000,2000,2000,2000,2000,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,74000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,3000,3000,3000,3000,3000,3000,4500,4500,4500,4500,4500,4500,4500,4500,97500,3000,3000,3000,3000,3000,3000,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500]
["   Biogás",48492.652173913055,2309.1739130434789,null,null,null,null,null,null,null,null,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2309.1739130434789,0,0,0,0,0,0,0,0,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,0,0,0,0]
["Produção Total Projetada de Renováveis",{"$f":"SUM(B353:B358)","v":33603600.108271882},{"$f":"SUM(C353:C358)","v":1089973.9305613651},{"$f":"SUM(D353:D358)","v":38413.205645161288},{"$f":"SUM(E353:E358)","v":38413.205645161288},{"$f":"SUM(F353:F358)","v":38413.205645161288},{"$f":"SUM(G353:G358)","v":38413.205645161288},{"$f":"SUM(H353:H358)","v":38413.205645161288},{"$f":"SUM(I353:I358)","v":38413.205645161288},{"$f":"SUM(J353:J358)","v":36854.315371248689},{"$f":"SUM(K353:K358)","v":40085.312910415872},{"$f":"SUM(L353:L358)","v":44035.275313394195},{"$f":"SUM(M353:M358)","v":48362.76916131215},{"$f":"SUM(N353:N358)","v":52711.372735317505},{"$f":"SUM(O353:O358)","v":58516.547409353792},{"$f":"SUM(P353:P358)","v":59086.510013713712},{"$f":"SUM(Q353:Q358)","v":59952.008783297308},{"$f":"SUM(R353:R358)","v":61134.153444191965},{"$f":"SUM(S353:S358)","v":59297.607274587761},{"$f":"SUM(T353:T358)","v":54949.003700582398},{"$f":"SUM(U353:U358)","v":49080.499848283907},{"$f":"SUM(V353:V358)","v":42979.78900902396},{"$f":"SUM(W353:W358)","v":39116.709135028905},{"$f":"SUM(X353:X358)","v":38333.205645161288},{"$f":"SUM(Y353:Y358)","v":38333.205645161288},{"$f":"SUM(Z353:Z358)","v":38333.205645161288},{"$f":"SUM(AA353:AA358)","v":38333.205645161288},{"$f":"SUM(AB353:AB358)","v":1078664.7566483216},{"$f":"SUM(AC353:AC358)","v":39413.205645161288},{"$f":"SUM(AD353:AD358)","v":37413.205645161288},{"$f":"SUM(AE353:AE358)","v":37413.205645161288},{"$f":"SUM(AF353:AF358)","v":37413.205645161288},{"$f":"SUM(AG353:AG358)","v":37413.205645161288},{"$f":"SUM(AH353:AH358)","v":37413.205645161288},{"$f":"SUM(AI353:AI358)","v":35854.315371248689},{"$f":"SUM(AJ353:AJ358)","v":37585.312910415872},{"$f":"SUM(AK353:AK358)","v":42342.844153973907},{"$f":"SUM(AL353:AL358)","v":48170.338001891861},{"$f":"SUM(AM353:AM358)","v":52518.941575897217},{"$f":"SUM(AN353:AN358)","v":58324.116249933504},{"$f":"SUM(AO353:AO358)","v":58894.078854293424},{"$f":"SUM(AP353:AP358)","v":59759.57762387702},{"$f":"SUM(AQ353:AQ358)","v":60941.722284771677},{"$f":"SUM(AR353:AR358)","v":59105.176115167473},{"$f":"SUM(AS353:AS358)","v":54756.57254116211},{"$f":"SUM(AT353:AT358)","v":48888.068688863619},{"$f":"SUM(AU353:AU358)","v":42787.357849603672},{"$f":"SUM(AV353:AV358)","v":38924.277975608617},{"$f":"SUM(AW353:AW358)","v":38333.205645161288},{"$f":"SUM(AX353:AX358)","v":38333.205645161288},{"$f":"SUM(AY353:AY358)","v":38333.205645161288},{"$f":"SUM(AZ353:AZ358)","v":38333.205645161288},{"$f":"SUM(BA353:BA358)","v":1064164.7566483216},{"$f":"SUM(BB353:BB358)","v":37413.205645161288},{"$f":"SUM(BC353:BC358)","v":37413.205645161288},{"$f":"SUM(BD353:BD358)","v":37413.205645161288},{"$f":"SUM(BE353:BE358)","v":37413.205645161288},{"$f":"SUM(BF353:BF358)","v":37413.205645161288},{"$f":"SUM(BG353:BG358)","v":37413.205645161288},{"$f":"SUM(BH353:BH358)","v":35854.315371248689},{"$f":"SUM(BI353:BI358)","v":37585.312910415872},{"$f":"SUM(BJ353:BJ358)","v":41342.844153973907},{"$f":"SUM(BK353:BK358)","v":45670.338001891861},{"$f":"SUM(BL353:BL358)","v":51018.941575897217},{"$f":"SUM(BM353:BM358)","v":56824.116249933504},{"$f":"SUM(BN353:BN358)","v":57394.078854293424},{"$f":"SUM(BO353:BO358)","v":58259.57762387702},{"$f":"SUM(BP353:BP358)","v":59441.722284771677},{"$f":"SUM(BQ353:BQ358)","v":57605.176115167473},{"$f":"SUM(BR353:BR358)","v":54756.57254116211},{"$f":"SUM(BS353:BS358)","v":48888.068688863619},{"$f":"SUM(BT353:BT358)","v":42787.357849603672},{"$f":"SUM(BU353:BU358)","v":38924.277975608617},{"$f":"SUM(BV353:BV358)","v":38333.205645161288},{"$f":"SUM(BW353:BW358)","v":38333.205645161288},{"$f":"SUM(BX353:BX358)","v":38333.205645161288},{"$f":"SUM(BY353:BY358)","v":38333.205645161288},{"$f":"SUM(BZ353:BZ358)","v":1089973.9305613651},{"$f":"SUM(CA353:CA358)","v":38413.205645161288},{"$f":"SUM(CB353:CB358)","v":38413.205645161288},{"$f":"SUM(CC353:CC358)","v":38413.205645161288},{"$f":"SUM(CD353:CD358)","v":38413.205645161288},{"$f":"SUM(CE353:CE358)","v":38413.205645161288},{"$f":"SUM(CF353:CF358)","v":38413.205645161288},{"$f":"SUM(CG353:CG358)","v":36854.315371248689},{"$f":"SUM(CH353:CH358)","v":40085.312910415872},{"$f":"SUM(CI353:CI358)","v":44035.275313394195},{"$f":"SUM(CJ353:CJ358)","v":48362.76916131215},{"$f":"SUM(CK353:CK358)","v":52711.372735317505},{"$f":"SUM(CL353:CL358)","v":58516.547409353792},{"$f":"SUM(CM353:CM358)","v":59086.510013713712},{"$f":"SUM(CN353:CN358)","v":59952.008783297308},{"$f":"SUM(CO353:CO358)","v":61134.153444191965},{"$f":"SUM(CP353:CP358)","v":59297.607274587761},{"$f":"SUM(CQ353:CQ358)","v":54949.003700582398},{"$f":"SUM(CR353:CR358)","v":49080.499848283907},{"$f":"SUM(CS353:CS358)","v":42979.78900902396},{"$f":"SUM(CT353:CT358)","v":39116.709135028905},{"$f":"SUM(CU353:CU358)","v":38333.205645161288},{"$f":"SUM(CV353:CV358)","v":38333.205645161288},{"$f":"SUM(CW353:CW358)","v":38333.205645161288},{"$f":"SUM(CX353:CX358)","v":38333.205645161288}]
[null,{"$f":"5*AB360+5*BA360+17*C360+BZ360*4","v":0}]
["Produção Mínima Não Renovável",{"$f":"4*AB361+4*BA361+19*C361+BZ361*4","v":2291520},{"$f":"SUM(D361:AA361)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"SUM(AC361:AZ361)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"SUM(BB361:BY361)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"SUM(CA361:CX361)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080}]
["Perdas",{"$f":"4*AB362+4*BA362+19*C362+BZ362*4","v":-3364071.8456097962},-108997.3930561365,{"$f":"0.1*D359*-1","v":-3841.3205645161288},-3841.3205645161288,-3841.3205645161288,-3841.3205645161288,-3841.3205645161288,-3841.3205645161288,-3685.431537124869,-4008.5312910415873,-4403.5275313394195,-4836.2769161312153,-5271.1372735317509,-5851.6547409353798,-5908.6510013713714,-5995.2008783297315,-6113.415344419197,-5929.7607274587763,-5494.9003700582398,-4908.0499848283907,-4297.9789009023962,-3911.6709135028905,-3833.3205645161288,-3833.3205645161288,-3833.3205645161288,-3833.3205645161288,-107866.47566483213,{"$f":"0.1*AC359*-1","v":-3941.3205645161288},-3741.3205645161288,-3741.3205645161288,-3741.3205645161288,-3741.3205645161288,-3741.3205645161288,-3585.431537124869,-3758.5312910415873,-4234.2844153973911,-4817.033800189186,-5251.8941575897225,-5832.4116249933504,-5889.407885429343,-5975.9577623877021,-6094.1722284771677,-5910.5176115167478,-5475.6572541162113,-4888.8068688863623,-4278.7357849603677,-3892.427797560862,-3833.3205645161288,-3833.3205645161288,-3833.3205645161288,-3833.3205645161288,-106416.47566483213,{"$f":"0.1*BB359*-1","v":-3741.3205645161288},-3741.3205645161288,-3741.3205645161288,-3741.3205645161288,-3741.3205645161288,-3741.3205645161288,-3585.431537124869,-3758.5312910415873,-4134.2844153973911,-4567.033800189186,-5101.8941575897225,-5682.4116249933504,-5739.407885429343,-5825.9577623877021,-5944.1722284771677,-5760.5176115167478,-5475.6572541162113,-4888.8068688863623,-4278.7357849603677,-3892.427797560862,-3833.3205645161288,-3833.3205645161288,-3833.3205645161288,-3833.3205645161288,-108997.3930561365,{"$f":"0.1*CA359*-1","v":-3841.3205645161288},-3841.3205645161288,-3841.3205645161288,-3841.3205645161288,-3841.3205645161288,-3841.3205645161288,-3685.431537124869,-4008.5312910415873,-4403.5275313394195,-4836.2769161312153,-5271.1372735317509,-5851.6547409353798,-5908.6510013713714,-5995.2008783297315,-6113.415344419197,-5929.7607274587763,-5494.9003700582398,-4908.0499848283907,-4297.9789009023962,-3911.6709135028905,-3833.3205645161288,-3833.3205645161288,-3833.3205645161288,-3833.3205645161288]
["Procura Líquida Projetada (Excedente)",{"$f":"4*AB363+4*BA363+19*C363+BZ363*4","v":17916708.345987387},{"$f":"C350-C359-C361-C362","v":637530.26839591074},{"$f":"D350-D359-D361-D362","v":21972.313806750681},{"$f":"E350-E359-E361-E362","v":19321.234788732276},{"$f":"F350-F359-F361-F362","v":17332.925525218474},{"$f":"G350-G359-G361-G362","v":16007.386016209253},{"$f":"H350-H359-H361-H362","v":15344.61626170465},{"$f":"I350-I359-I361-I362","v":16007.386016209253},{"$f":"J350-J359-J361-J362","v":18073.157017235211},{"$f":"K350-K359-K361-K362","v":19316.338250003151},{"$f":"L350-L359-L361-L362","v":22389.069632368704},{"$f":"M350-M359-M361-M362","v":29761.410995820792},{"$f":"N350-N359-N361-N362","v":32475.365324261998},{"$f":"O350-O359-O361-O362","v":27913.477872133939},{"$f":"P350-P359-P361-P362","v":26074.972019200803},{"$f":"Q350-Q359-Q361-Q362","v":25958.792881080179},{"$f":"R350-R359-R361-R362","v":26220.402195284194},{"$f":"S350-S359-S361-S362","v":27210.523993423365},{"$f":"T350-T359-T361-T362","v":29135.957946514391},{"$f":"U350-U359-U361-U362","v":31103.76264106001},{"$f":"V350-V359-V361-V362","v":35268.862887384756},{"$f":"W350-W359-W361-W362","v":37420.095264971096},{"$f":"X350-X359-X361-X362","v":44752.945950897985},{"$f":"Y350-Y359-Y361-Y362","v":35474.169387833543},{"$f":"Z350-Z359-Z361-Z362","v":34148.629878824337},{"$f":"AA350-AA359-AA361-AA362","v":28846.471842787512},{"$f":"AB350-AB359-AB361-AB362","v":480027.77702798462},{"$f":"AC350-AC359-AC361-AC362","v":15107.386016209253},{"$f":"AD350-AD359-AD361-AD362","v":16907.386016209253},{"$f":"AE350-AE359-AE361-AE362","v":16907.386016209253},{"$f":"AF350-AF359-AF361-AF362","v":16907.386016209253},{"$f":"AG350-AG359-AG361-AG362","v":16907.386016209253},{"$f":"AH350-AH359-AH361-AH362","v":16907.386016209253},{"$f":"AI350-AI359-AI361-AI362","v":18310.387262730594},{"$f":"AJ350-AJ359-AJ361-AJ362","v":19578.028986489349},{"$f":"AK350-AK359-AK361-AK362","v":18610.099639810134},{"$f":"AL350-AL359-AL361-AL362","v":19993.052721729997},{"$f":"AM350-AM359-AM361-AM362","v":20055.928032152809},{"$f":"AN350-AN359-AN361-AN362","v":15494.040580024732},{"$f":"AO350-AO359-AO361-AO362","v":15643.843990605415},{"$f":"AP350-AP359-AP361-AP362","v":14864.895097980178},{"$f":"AQ350-AQ359-AQ361-AQ362","v":13138.195148670377},{"$f":"AR350-AR359-AR361-AR362","v":12802.777437800345},{"$f":"AS350-AS359-AS361-AS362","v":14728.211390891383},{"$f":"AT350-AT359-AT361-AT362","v":20009.864857960027},{"$f":"AU350-AU359-AU361-AU362","v":27488.813876807766},{"$f":"AV350-AV359-AV361-AV362","v":32291.125272412552},{"$f":"AW350-AW359-AW361-AW362","v":30834.781106301314},{"$f":"AX350-AX359-AX361-AX362","v":28846.471842787512},{"$f":"AY350-AY359-AY361-AY362","v":28846.471842787512},{"$f":"AZ350-AZ359-AZ361-AZ362","v":28846.471842787512},{"$f":"BA350-BA359-BA361-BA362","v":333350.26619237545},{"$f":"BB350-BB359-BB361-BB362","v":12267.997734677047},{"$f":"BC350-BC359-BC361-BC362","v":12267.997734677047},{"$f":"BD350-BD359-BD361-BD362","v":12267.997734677047},{"$f":"BE350-BE359-BE361-BE362","v":12267.997734677047},{"$f":"BF350-BF359-BF361-BF362","v":12267.997734677047},{"$f":"BG350-BG359-BG361-BG362","v":12267.997734677047},{"$f":"BH350-BH359-BH361-BH362","v":13670.998981198385},{"$f":"BI350-BI359-BI361-BI362","v":14938.640704957112},{"$f":"BJ350-BJ359-BJ361-BJ362","v":13545.17184926872},{"$f":"BK350-BK359-BK361-BK362","v":12964.276158665562},{"$f":"BL350-BL359-BL361-BL362","v":12789.921223592955},{"$f":"BM350-BM359-BM361-BM362","v":10879.112789483326},{"$f":"BN350-BN359-BN361-BN362","v":11028.91620006401},{"$f":"BO350-BO359-BO361-BO362","v":8924.4277984295222},{"$f":"BP350-BP359-BP361-BP362","v":5872.1883401105442},{"$f":"BQ350-BQ359-BQ361-BQ362","v":4874.0008747359234},{"$f":"BR350-BR359-BR361-BR362","v":6112.2045823315366},{"$f":"BS350-BS359-BS361-BS362","v":12719.397558409391},{"$f":"BT350-BT359-BT361-BT362","v":20861.11633176175},{"$f":"BU350-BU359-BU361-BU362","v":25663.427727366514},{"$f":"BV350-BV359-BV361-BV362","v":26195.392824769107},{"$f":"BW350-BW359-BW361-BW362","v":19567.695279723077},{"$f":"BX350-BX359-BX361-BX362","v":19567.695279723077},{"$f":"BY350-BY359-BY361-BY362","v":19567.695279723077},{"$f":"BZ350-BZ359-BZ361-BZ362","v":637530.26839591074},{"$f":"CA350-CA359-CA361-CA362","v":21972.313806750681},{"$f":"CB350-CB359-CB361-CB362","v":19321.234788732276},{"$f":"CC350-CC359-CC361-CC362","v":17332.925525218474},{"$f":"CD350-CD359-CD361-CD362","v":16007.386016209253},{"$f":"CE350-CE359-CE361-CE362","v":15344.61626170465},{"$f":"CF350-CF359-CF361-CF362","v":16007.386016209253},{"$f":"CG350-CG359-CG361-CG362","v":18073.157017235211},{"$f":"CH350-CH359-CH361-CH362","v":19316.338250003151},{"$f":"CI350-CI359-CI361-CI362","v":22389.069632368704},{"$f":"CJ350-CJ359-CJ361-CJ362","v":29761.410995820792},{"$f":"CK350-CK359-CK361-CK362","v":32475.365324261998},{"$f":"CL350-CL359-CL361-CL362","v":27913.477872133939},{"$f":"CM350-CM359-CM361-CM362","v":26074.972019200803},{"$f":"CN350-CN359-CN361-CN362","v":25958.792881080179},{"$f":"CO350-CO359-CO361-CO362","v":26220.402195284194},{"$f":"CP350-CP359-CP361-CP362","v":27210.523993423365},{"$f":"CQ350-CQ359-CQ361-CQ362","v":29135.957946514391},{"$f":"CR350-CR359-CR361-CR362","v":31103.76264106001},{"$f":"CS350-CS359-CS361-CS362","v":35268.862887384756},{"$f":"CT350-CT359-CT361-CT362","v":37420.095264971096},{"$f":"CU350-CU359-CU361-CU362","v":44752.945950897985},{"$f":"CV350-CV359-CV361-CV362","v":35474.169387833543},{"$f":"CW350-CW359-CW361-CW362","v":34148.629878824337},{"$f":"CX350-CX359-CX361-CX362","v":28846.471842787512}]
[]
["FORÇA PRODUÇÃO E VENDAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Período Tarifário",null,null,"V","SV","SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","C","C","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D366","v":"V"},{"$f":"E366","v":"SV"},{"$f":"F366","v":"SV"},{"$f":"G366","v":"SV"},{"$f":"H366","v":"SV"},{"$f":"I366","v":"SV"},{"$f":"J366","v":"C"},{"$f":"K366","v":"C"},{"$f":"L366","v":"C"},{"$f":"M366","v":"P"},{"$f":"N366","v":"P"},{"$f":"O366","v":"P"},{"$f":"P366","v":"P"},{"$f":"Q366","v":"P"},{"$f":"R366","v":"P"},{"$f":"S366","v":"C"},{"$f":"T366","v":"C"},{"$f":"U366","v":"C"},{"$f":"V366","v":"C"},{"$f":"W366","v":"C"},{"$f":"X366","v":"C"},{"$f":"Y366","v":"C"},{"$f":"Z366","v":"C"},{"$f":"AA366","v":"V"}]
[]
["Produção"]
["Força Produção Fotovoltaica líquida de perdas DC",{"$f":"5*AB369+5*BA369+17*C369+BZ369*4","v":2193941.0365000004},{"$f":"SUM(D369:AA369)","v":70772.291500000007},{"$f":"'Produção Horária'!B22*1","v":0},{"$f":"'Produção Horária'!C22*1","v":0},{"$f":"'Produção Horária'!D22*1","v":0},{"$f":"'Produção Horária'!E22*1","v":0},{"$f":"'Produção Horária'!F22*1","v":0},{"$f":"'Produção Horária'!G22*1","v":0},{"$f":"'Produção Horária'!H22*1","v":8.8565000000000005},{"$f":"'Produção Horária'!I22*1","v":735.08949999999993},{"$f":"'Produção Horária'!J22*1","v":2311.5464999999999},{"$f":"'Produção Horária'!K22*1","v":4127.1289999999999},{"$f":"'Produção Horária'!L22*1","v":5951.5679999999993},{"$f":"'Produção Horária'!M22*1","v":8387.1054999999997},{"$f":"'Produção Horária'!N22*1","v":8626.2309999999998},{"$f":"'Produção Horária'!O22*1","v":8989.3474999999999},{"$f":"'Produção Horária'!P22*1","v":9485.3114999999998},{"$f":"'Produção Horária'!Q22*1","v":8714.7960000000003},{"$f":"'Produção Horária'!R22*1","v":6890.357},{"$f":"'Produção Horária'!S22*1","v":4428.25},{"$f":"'Produção Horária'!T22*1","v":1868.7214999999999},{"$f":"'Produção Horária'!U22*1","v":247.98200000000003},{"$f":"'Produção Horária'!V22*1","v":0},{"$f":"'Produção Horária'!W22*1","v":0},{"$f":"'Produção Horária'!X22*1","v":0},{"$f":"'Produção Horária'!Y22*1","v":0},{"$f":"SUM(AC369:AZ369)","v":70772.291500000007},{"$f":"D369","v":0},{"$f":"E369","v":0},0,0,0,0,8.8565000000000005,735.08949999999993,2311.5464999999999,4127.1289999999999,5951.5679999999993,8387.1054999999997,8626.2309999999998,8989.3474999999999,9485.3114999999998,8714.7960000000003,6890.357,4428.25,1868.7214999999999,247.98200000000003,0,0,{"$f":"Z369","v":0},{"$f":"AA369","v":0},{"$f":"SUM(BB369:BY369)","v":70772.291500000007},{"$f":"AC369","v":0},0,0,0,0,0,8.8565000000000005,735.08949999999993,2311.5464999999999,4127.1289999999999,5951.5679999999993,8387.1054999999997,8626.2309999999998,8989.3474999999999,9485.3114999999998,8714.7960000000003,6890.357,4428.25,1868.7214999999999,247.98200000000003,0,0,{"$f":"AY369","v":0},0,{"$f":"SUM(CA369:CX369)","v":70772.291500000007},{"$f":"BB369","v":0},0,0,0,0,0,8.8565000000000005,735.08949999999993,2311.5464999999999,4127.1289999999999,5951.5679999999993,8387.1054999999997,8626.2309999999998,8989.3474999999999,9485.3114999999998,8714.7960000000003,6890.357,4428.25,1868.7214999999999,247.98200000000003,0,0,0,0]
["Perdas AC",{"$f":"4*AB370+4*BA370+19*C370+BZ370*4","v":-74624.71041551097},{"$f":"SUM(D370:AA370)","v":-2407.2487230809988},{"$f":"Entradas!$E$51*D369*-1","v":0},{"$f":"Entradas!$E$51*E369*-1","v":0},{"$f":"Entradas!$E$51*F369*-1","v":0},{"$f":"Entradas!$E$51*G369*-1","v":0},{"$f":"Entradas!$E$51*H369*-1","v":0},{"$f":"Entradas!$E$51*I369*-1","v":0},{"$f":"Entradas!$E$51*J369*-1","v":-0.30124499099999991},{"$f":"Entradas!$E$51*K369*-1","v":-25.003334252999988},{"$f":"Entradas!$E$51*L369*-1","v":-78.624942650999969},{"$f":"Entradas!$E$51*M369*-1","v":-140.38016580599995},{"$f":"Entradas!$E$51*N369*-1","v":-202.43663395199991},{"$f":"Entradas!$E$51*O369*-1","v":-285.27900647699988},{"$f":"Entradas!$E$51*P369*-1","v":-293.41262123399991},{"$f":"Entradas!$E$51*Q369*-1","v":-305.76366586499989},{"$f":"Entradas!$E$51*R369*-1","v":-322.63338536099991},{"$f":"Entradas!$E$51*S369*-1","v":-296.4250711439999},{"$f":"Entradas!$E$51*T369*-1","v":-234.36860299799991},{"$f":"Entradas!$E$51*U369*-1","v":-150.62249549999996},{"$f":"Entradas!$E$51*V369*-1","v":-63.562693100999972},{"$f":"Entradas!$E$51*W369*-1","v":-8.4348597479999974},{"$f":"Entradas!$E$51*X369*-1","v":0},{"$f":"Entradas!$E$51*Y369*-1","v":0},{"$f":"Entradas!$E$51*Z369*-1","v":0},{"$f":"Entradas!$E$51*AA369*-1","v":0},{"$f":"SUM(AC370:AZ370)","v":-2407.2487230809988},{"$f":"Entradas!$E$51*AC369*-1","v":0},{"$f":"Entradas!$E$51*AD369*-1","v":0},{"$f":"Entradas!$E$51*AE369*-1","v":0},{"$f":"Entradas!$E$51*AF369*-1","v":0},{"$f":"Entradas!$E$51*AG369*-1","v":0},{"$f":"Entradas!$E$51*AH369*-1","v":0},{"$f":"Entradas!$E$51*AI369*-1","v":-0.30124499099999991},{"$f":"Entradas!$E$51*AJ369*-1","v":-25.003334252999988},{"$f":"Entradas!$E$51*AK369*-1","v":-78.624942650999969},{"$f":"Entradas!$E$51*AL369*-1","v":-140.38016580599995},{"$f":"Entradas!$E$51*AM369*-1","v":-202.43663395199991},{"$f":"Entradas!$E$51*AN369*-1","v":-285.27900647699988},{"$f":"Entradas!$E$51*AO369*-1","v":-293.41262123399991},{"$f":"Entradas!$E$51*AP369*-1","v":-305.76366586499989},{"$f":"Entradas!$E$51*AQ369*-1","v":-322.63338536099991},{"$f":"Entradas!$E$51*AR369*-1","v":-296.4250711439999},{"$f":"Entradas!$E$51*AS369*-1","v":-234.36860299799991},{"$f":"Entradas!$E$51*AT369*-1","v":-150.62249549999996},{"$f":"Entradas!$E$51*AU369*-1","v":-63.562693100999972},{"$f":"Entradas!$E$51*AV369*-1","v":-8.4348597479999974},{"$f":"Entradas!$E$51*AW369*-1","v":0},{"$f":"Entradas!$E$51*AX369*-1","v":0},{"$f":"Entradas!$E$51*AY369*-1","v":0},{"$f":"Entradas!$E$51*AZ369*-1","v":0},{"$f":"SUM(BB370:BY370)","v":-2407.2487230809988},{"$f":"Entradas!$E$51*BB369*-1","v":0},{"$f":"Entradas!$E$51*BC369*-1","v":0},{"$f":"Entradas!$E$51*BD369*-1","v":0},{"$f":"Entradas!$E$51*BE369*-1","v":0},{"$f":"Entradas!$E$51*BF369*-1","v":0},{"$f":"Entradas!$E$51*BG369*-1","v":0},{"$f":"Entradas!$E$51*BH369*-1","v":-0.30124499099999991},{"$f":"Entradas!$E$51*BI369*-1","v":-25.003334252999988},{"$f":"Entradas!$E$51*BJ369*-1","v":-78.624942650999969},{"$f":"Entradas!$E$51*BK369*-1","v":-140.38016580599995},{"$f":"Entradas!$E$51*BL369*-1","v":-202.43663395199991},{"$f":"Entradas!$E$51*BM369*-1","v":-285.27900647699988},{"$f":"Entradas!$E$51*BN369*-1","v":-293.41262123399991},{"$f":"Entradas!$E$51*BO369*-1","v":-305.76366586499989},{"$f":"Entradas!$E$51*BP369*-1","v":-322.63338536099991},{"$f":"Entradas!$E$51*BQ369*-1","v":-296.4250711439999},{"$f":"Entradas!$E$51*BR369*-1","v":-234.36860299799991},{"$f":"Entradas!$E$51*BS369*-1","v":-150.62249549999996},{"$f":"Entradas!$E$51*BT369*-1","v":-63.562693100999972},{"$f":"Entradas!$E$51*BU369*-1","v":-8.4348597479999974},{"$f":"Entradas!$E$51*BV369*-1","v":0},{"$f":"Entradas!$E$51*BW369*-1","v":0},{"$f":"Entradas!$E$51*BX369*-1","v":0},{"$f":"Entradas!$E$51*BY369*-1","v":0},{"$f":"SUM(CA370:CX370)","v":-2407.2487230809988},{"$f":"Entradas!$E$51*CA369*-1","v":0},{"$f":"Entradas!$E$51*CB369*-1","v":0},{"$f":"Entradas!$E$51*CC369*-1","v":0},{"$f":"Entradas!$E$51*CD369*-1","v":0},{"$f":"Entradas!$E$51*CE369*-1","v":0},{"$f":"Entradas!$E$51*CF369*-1","v":0},{"$f":"Entradas!$E$51*CG369*-1","v":-0.30124499099999991},{"$f":"Entradas!$E$51*CH369*-1","v":-25.003334252999988},{"$f":"Entradas!$E$51*CI369*-1","v":-78.624942650999969},{"$f":"Entradas!$E$51*CJ369*-1","v":-140.38016580599995},{"$f":"Entradas!$E$51*CK369*-1","v":-202.43663395199991},{"$f":"Entradas!$E$51*CL369*-1","v":-285.27900647699988},{"$f":"Entradas!$E$51*CM369*-1","v":-293.41262123399991},{"$f":"Entradas!$E$51*CN369*-1","v":-305.76366586499989},{"$f":"Entradas!$E$51*CO369*-1","v":-322.63338536099991},{"$f":"Entradas!$E$51*CP369*-1","v":-296.4250711439999},{"$f":"Entradas!$E$51*CQ369*-1","v":-234.36860299799991},{"$f":"Entradas!$E$51*CR369*-1","v":-150.62249549999996},{"$f":"Entradas!$E$51*CS369*-1","v":-63.562693100999972},{"$f":"Entradas!$E$51*CT369*-1","v":-8.4348597479999974},{"$f":"Entradas!$E$51*CU369*-1","v":0},{"$f":"Entradas!$E$51*CV369*-1","v":0},{"$f":"Entradas!$E$51*CW369*-1","v":0},{"$f":"Entradas!$E$51*CX369*-1","v":0}]
["Produção PV líquida após cortes (curtailment)",{"$f":"4*AB371+4*BA371+19*C371+BZ371*4","v":2119316.326084489},{"$f":"SUM(D371:AA371)","v":68365.042776918999},{"$f":"D369+D370","v":0},{"$f":"E369+E370","v":0},{"$f":"F369+F370","v":0},{"$f":"G369+G370","v":0},{"$f":"H369+H370","v":0},{"$f":"I369+I370","v":0},{"$f":"J369+J370","v":8.5552550089999997},{"$f":"K369+K370","v":710.086165747},{"$f":"L369+L370","v":2232.9215573490001},{"$f":"M369+M370","v":3986.7488341939998},{"$f":"N369+N370","v":5749.1313660479991},{"$f":"O369+O370","v":8101.826493523},{"$f":"P369+P370","v":8332.818378766},{"$f":"Q369+Q370","v":8683.5838341349991},{"$f":"R369+R370","v":9162.6781146390003},{"$f":"S369+S370","v":8418.3709288560003},{"$f":"T369+T370","v":6655.9883970020001},{"$f":"U369+U370","v":4277.6275045000002},{"$f":"V369+V370","v":1805.158806899},{"$f":"W369+W370","v":239.54714025200002},{"$f":"X369+X370","v":0},{"$f":"Y369+Y370","v":0},{"$f":"Z369+Z370","v":0},{"$f":"AA369+AA370","v":0},{"$f":"SUM(AC371:AZ371)","v":68365.042776918999},{"$f":"AC369+AC370","v":0},{"$f":"AD369+AD370","v":0},{"$f":"AE369+AE370","v":0},{"$f":"AF369+AF370","v":0},{"$f":"AG369+AG370","v":0},{"$f":"AH369+AH370","v":0},{"$f":"AI369+AI370","v":8.5552550089999997},{"$f":"AJ369+AJ370","v":710.086165747},{"$f":"AK369+AK370","v":2232.9215573490001},{"$f":"AL369+AL370","v":3986.7488341939998},{"$f":"AM369+AM370","v":5749.1313660479991},{"$f":"AN369+AN370","v":8101.826493523},{"$f":"AO369+AO370","v":8332.818378766},{"$f":"AP369+AP370","v":8683.5838341349991},{"$f":"AQ369+AQ370","v":9162.6781146390003},{"$f":"AR369+AR370","v":8418.3709288560003},{"$f":"AS369+AS370","v":6655.9883970020001},{"$f":"AT369+AT370","v":4277.6275045000002},{"$f":"AU369+AU370","v":1805.158806899},{"$f":"AV369+AV370","v":239.54714025200002},{"$f":"AW369+AW370","v":0},{"$f":"AX369+AX370","v":0},{"$f":"AY369+AY370","v":0},{"$f":"AZ369+AZ370","v":0},68365.042776918999,{"$f":"BB369+BB370","v":0},{"$f":"BC369+BC370","v":0},{"$f":"BD369+BD370","v":0},{"$f":"BE369+BE370","v":0},{"$f":"BF369+BF370","v":0},{"$f":"BG369+BG370","v":0},{"$f":"BH369+BH370","v":8.5552550089999997},{"$f":"BI369+BI370","v":710.086165747},{"$f":"BJ369+BJ370","v":2232.9215573490001},{"$f":"BK369+BK370","v":3986.7488341939998},{"$f":"BL369+BL370","v":5749.1313660479991},{"$f":"BM369+BM370","v":8101.826493523},{"$f":"BN369+BN370","v":8332.818378766},{"$f":"BO369+BO370","v":8683.5838341349991},{"$f":"BP369+BP370","v":9162.6781146390003},{"$f":"BQ369+BQ370","v":8418.3709288560003},{"$f":"BR369+BR370","v":6655.9883970020001},{"$f":"BS369+BS370","v":4277.6275045000002},{"$f":"BT369+BT370","v":1805.158806899},{"$f":"BU369+BU370","v":239.54714025200002},{"$f":"BV369+BV370","v":0},{"$f":"BW369+BW370","v":0},{"$f":"BX369+BX370","v":0},{"$f":"BY369+BY370","v":0},68365.042776918999,{"$f":"CA369+CA370","v":0},{"$f":"CB369+CB370","v":0},{"$f":"CC369+CC370","v":0},{"$f":"CD369+CD370","v":0},{"$f":"CE369+CE370","v":0},{"$f":"CF369+CF370","v":0},{"$f":"CG369+CG370","v":8.5552550089999997},{"$f":"CH369+CH370","v":710.086165747},{"$f":"CI369+CI370","v":2232.9215573490001},{"$f":"CJ369+CJ370","v":3986.7488341939998},{"$f":"CK369+CK370","v":5749.1313660479991},{"$f":"CL369+CL370","v":8101.826493523},{"$f":"CM369+CM370","v":8332.818378766},{"$f":"CN369+CN370","v":8683.5838341349991},{"$f":"CO369+CO370","v":9162.6781146390003},{"$f":"CP369+CP370","v":8418.3709288560003},{"$f":"CQ369+CQ370","v":6655.9883970020001},{"$f":"CR369+CR370","v":4277.6275045000002},{"$f":"CS369+CS370","v":1805.158806899},{"$f":"CT369+CT370","v":239.54714025200002},{"$f":"CU369+CU370","v":0},{"$f":"CV369+CV370","v":0},{"$f":"CW369+CW370","v":0},{"$f":"CX369+CX370","v":0}]
["Produção PV utilizada internamente",{"$f":"4*AB372+4*BA372+19*C372+BZ372*4","v":-51043.212905278997},{"$f":"SUM(D372:AA372)","v":-1646.5552550090001},{"$f":"IF(D371>Entradas!$E$81,Entradas!$E$81,D371)*-1","v":0},{"$f":"IF(E371>Entradas!$E$81,Entradas!$E$81,E371)*-1","v":0},{"$f":"IF(F371>Entradas!$E$81,Entradas!$E$81,F371)*-1","v":0},{"$f":"IF(G371>Entradas!$E$81,Entradas!$E$81,G371)*-1","v":0},{"$f":"IF(H371>Entradas!$E$81,Entradas!$E$81,H371)*-1","v":0},{"$f":"IF(I371>Entradas!$E$81,Entradas!$E$81,I371)*-1","v":0},{"$f":"IF(J371>Entradas!$E$81,Entradas!$E$81,J371)*-1","v":-8.5552550089999997},{"$f":"IF(K371>Entradas!$E$81,Entradas!$E$81,K371)*-1","v":-126},{"$f":"IF(L371>Entradas!$E$81,Entradas!$E$81,L371)*-1","v":-126},{"$f":"IF(M371>Entradas!$E$81,Entradas!$E$81,M371)*-1","v":-126},{"$f":"IF(N371>Entradas!$E$81,Entradas!$E$81,N371)*-1","v":-126},{"$f":"IF(O371>Entradas!$E$81,Entradas!$E$81,O371)*-1","v":-126},{"$f":"IF(P371>Entradas!$E$81,Entradas!$E$81,P371)*-1","v":-126},{"$f":"IF(Q371>Entradas!$E$81,Entradas!$E$81,Q371)*-1","v":-126},{"$f":"IF(R371>Entradas!$E$81,Entradas!$E$81,R371)*-1","v":-126},{"$f":"IF(S371>Entradas!$E$81,Entradas!$E$81,S371)*-1","v":-126},{"$f":"IF(T371>Entradas!$E$81,Entradas!$E$81,T371)*-1","v":-126},{"$f":"IF(U371>Entradas!$E$81,Entradas!$E$81,U371)*-1","v":-126},{"$f":"IF(V371>Entradas!$E$81,Entradas!$E$81,V371)*-1","v":-126},{"$f":"IF(W371>Entradas!$E$81,Entradas!$E$81,W371)*-1","v":-126},{"$f":"IF(X371>Entradas!$E$81,Entradas!$E$81,X371)*-1","v":0},{"$f":"IF(Y371>Entradas!$E$81,Entradas!$E$81,Y371)*-1","v":0},{"$f":"IF(Z371>Entradas!$E$81,Entradas!$E$81,Z371)*-1","v":0},{"$f":"IF(AA371>Entradas!$E$81,Entradas!$E$81,AA371)*-1","v":0},{"$f":"SUM(AC372:AZ372)","v":-1646.5552550090001},{"$f":"IF(AC371>Entradas!$E$81,Entradas!$E$81,AC371)*-1","v":0},{"$f":"IF(AD371>Entradas!$E$81,Entradas!$E$81,AD371)*-1","v":0},{"$f":"IF(AE371>Entradas!$E$81,Entradas!$E$81,AE371)*-1","v":0},{"$f":"IF(AF371>Entradas!$E$81,Entradas!$E$81,AF371)*-1","v":0},{"$f":"IF(AG371>Entradas!$E$81,Entradas!$E$81,AG371)*-1","v":0},{"$f":"IF(AH371>Entradas!$E$81,Entradas!$E$81,AH371)*-1","v":0},{"$f":"IF(AI371>Entradas!$E$81,Entradas!$E$81,AI371)*-1","v":-8.5552550089999997},{"$f":"IF(AJ371>Entradas!$E$81,Entradas!$E$81,AJ371)*-1","v":-126},{"$f":"IF(AK371>Entradas!$E$81,Entradas!$E$81,AK371)*-1","v":-126},{"$f":"IF(AL371>Entradas!$E$81,Entradas!$E$81,AL371)*-1","v":-126},{"$f":"IF(AM371>Entradas!$E$81,Entradas!$E$81,AM371)*-1","v":-126},{"$f":"IF(AN371>Entradas!$E$81,Entradas!$E$81,AN371)*-1","v":-126},{"$f":"IF(AO371>Entradas!$E$81,Entradas!$E$81,AO371)*-1","v":-126},{"$f":"IF(AP371>Entradas!$E$81,Entradas!$E$81,AP371)*-1","v":-126},{"$f":"IF(AQ371>Entradas!$E$81,Entradas!$E$81,AQ371)*-1","v":-126},{"$f":"IF(AR371>Entradas!$E$81,Entradas!$E$81,AR371)*-1","v":-126},{"$f":"IF(AS371>Entradas!$E$81,Entradas!$E$81,AS371)*-1","v":-126},{"$f":"IF(AT371>Entradas!$E$81,Entradas!$E$81,AT371)*-1","v":-126},{"$f":"IF(AU371>Entradas!$E$81,Entradas!$E$81,AU371)*-1","v":-126},{"$f":"IF(AV371>Entradas!$E$81,Entradas!$E$81,AV371)*-1","v":-126},{"$f":"IF(AW371>Entradas!$E$81,Entradas!$E$81,AW371)*-1","v":0},{"$f":"IF(AX371>Entradas!$E$81,Entradas!$E$81,AX371)*-1","v":0},{"$f":"IF(AY371>Entradas!$E$81,Entradas!$E$81,AY371)*-1","v":0},{"$f":"IF(AZ371>Entradas!$E$81,Entradas!$E$81,AZ371)*-1","v":0},{"$f":"SUM(BB372:BY372)","v":-1646.5552550090001},{"$f":"IF(BB371>Entradas!$E$81,Entradas!$E$81,BB371)*-1","v":0},{"$f":"IF(BC371>Entradas!$E$81,Entradas!$E$81,BC371)*-1","v":0},{"$f":"IF(BD371>Entradas!$E$81,Entradas!$E$81,BD371)*-1","v":0},{"$f":"IF(BE371>Entradas!$E$81,Entradas!$E$81,BE371)*-1","v":0},{"$f":"IF(BF371>Entradas!$E$81,Entradas!$E$81,BF371)*-1","v":0},{"$f":"IF(BG371>Entradas!$E$81,Entradas!$E$81,BG371)*-1","v":0},{"$f":"IF(BH371>Entradas!$E$81,Entradas!$E$81,BH371)*-1","v":-8.5552550089999997},{"$f":"IF(BI371>Entradas!$E$81,Entradas!$E$81,BI371)*-1","v":-126},{"$f":"IF(BJ371>Entradas!$E$81,Entradas!$E$81,BJ371)*-1","v":-126},{"$f":"IF(BK371>Entradas!$E$81,Entradas!$E$81,BK371)*-1","v":-126},{"$f":"IF(BL371>Entradas!$E$81,Entradas!$E$81,BL371)*-1","v":-126},{"$f":"IF(BM371>Entradas!$E$81,Entradas!$E$81,BM371)*-1","v":-126},{"$f":"IF(BN371>Entradas!$E$81,Entradas!$E$81,BN371)*-1","v":-126},{"$f":"IF(BO371>Entradas!$E$81,Entradas!$E$81,BO371)*-1","v":-126},{"$f":"IF(BP371>Entradas!$E$81,Entradas!$E$81,BP371)*-1","v":-126},{"$f":"IF(BQ371>Entradas!$E$81,Entradas!$E$81,BQ371)*-1","v":-126},{"$f":"IF(BR371>Entradas!$E$81,Entradas!$E$81,BR371)*-1","v":-126},{"$f":"IF(BS371>Entradas!$E$81,Entradas!$E$81,BS371)*-1","v":-126},{"$f":"IF(BT371>Entradas!$E$81,Entradas!$E$81,BT371)*-1","v":-126},{"$f":"IF(BU371>Entradas!$E$81,Entradas!$E$81,BU371)*-1","v":-126},{"$f":"IF(BV371>Entradas!$E$81,Entradas!$E$81,BV371)*-1","v":0},{"$f":"IF(BW371>Entradas!$E$81,Entradas!$E$81,BW371)*-1","v":0},{"$f":"IF(BX371>Entradas!$E$81,Entradas!$E$81,BX371)*-1","v":0},{"$f":"IF(BY371>Entradas!$E$81,Entradas!$E$81,BY371)*-1","v":0},{"$f":"SUM(CA372:CX372)","v":-1646.5552550090001},{"$f":"IF(CA371>Entradas!$E$81,Entradas!$E$81,CA371)*-1","v":0},{"$f":"IF(CB371>Entradas!$E$81,Entradas!$E$81,CB371)*-1","v":0},{"$f":"IF(CC371>Entradas!$E$81,Entradas!$E$81,CC371)*-1","v":0},{"$f":"IF(CD371>Entradas!$E$81,Entradas!$E$81,CD371)*-1","v":0},{"$f":"IF(CE371>Entradas!$E$81,Entradas!$E$81,CE371)*-1","v":0},{"$f":"IF(CF371>Entradas!$E$81,Entradas!$E$81,CF371)*-1","v":0},{"$f":"IF(CG371>Entradas!$E$81,Entradas!$E$81,CG371)*-1","v":-8.5552550089999997},{"$f":"IF(CH371>Entradas!$E$81,Entradas!$E$81,CH371)*-1","v":-126},{"$f":"IF(CI371>Entradas!$E$81,Entradas!$E$81,CI371)*-1","v":-126},{"$f":"IF(CJ371>Entradas!$E$81,Entradas!$E$81,CJ371)*-1","v":-126},{"$f":"IF(CK371>Entradas!$E$81,Entradas!$E$81,CK371)*-1","v":-126},{"$f":"IF(CL371>Entradas!$E$81,Entradas!$E$81,CL371)*-1","v":-126},{"$f":"IF(CM371>Entradas!$E$81,Entradas!$E$81,CM371)*-1","v":-126},{"$f":"IF(CN371>Entradas!$E$81,Entradas!$E$81,CN371)*-1","v":-126},{"$f":"IF(CO371>Entradas!$E$81,Entradas!$E$81,CO371)*-1","v":-126},{"$f":"IF(CP371>Entradas!$E$81,Entradas!$E$81,CP371)*-1","v":-126},{"$f":"IF(CQ371>Entradas!$E$81,Entradas!$E$81,CQ371)*-1","v":-126},{"$f":"IF(CR371>Entradas!$E$81,Entradas!$E$81,CR371)*-1","v":-126},{"$f":"IF(CS371>Entradas!$E$81,Entradas!$E$81,CS371)*-1","v":-126},{"$f":"IF(CT371>Entradas!$E$81,Entradas!$E$81,CT371)*-1","v":-126},{"$f":"IF(CU371>Entradas!$E$81,Entradas!$E$81,CU371)*-1","v":0},{"$f":"IF(CV371>Entradas!$E$81,Entradas!$E$81,CV371)*-1","v":0},{"$f":"IF(CW371>Entradas!$E$81,Entradas!$E$81,CW371)*-1","v":0},{"$f":"IF(CX371>Entradas!$E$81,Entradas!$E$81,CX371)*-1","v":0}]
["Produção PV líquida disponível",{"$f":"4*AB373+4*BA373+19*C373+BZ373*4","v":2068273.1131792096},{"$f":"SUM(D373:AA373)","v":66718.487521909992},{"$f":"D371+D372","v":0},{"$f":"E371+E372","v":0},0,0,0,0,0,584.086165747,2106.9215573490001,3860.7488341939998,5623.1313660479991,7975.826493523,8206.818378766,8557.5838341349991,9036.6781146390003,8292.3709288560003,6529.9883970020001,4151.6275045000002,1679.158806899,113.54714025200002,0,0,0,0,{"$f":"SUM(AC373:AZ373)","v":66718.487521909992},{"$f":"AC371+AC372","v":0},{"$f":"AD371+AD372","v":0},0,0,0,0,0,584.086165747,2106.9215573490001,3860.7488341939998,5623.1313660479991,7975.826493523,8206.818378766,8557.5838341349991,9036.6781146390003,8292.3709288560003,6529.9883970020001,4151.6275045000002,1679.158806899,113.54714025200002,0,0,0,0,{"$f":"SUM(BB373:BY373)","v":66718.487521909992},{"$f":"BB371+BB372","v":0},{"$f":"BC371+BC372","v":0},0,0,0,0,0,584.086165747,2106.9215573490001,3860.7488341939998,5623.1313660479991,7975.826493523,8206.818378766,8557.5838341349991,9036.6781146390003,8292.3709288560003,6529.9883970020001,4151.6275045000002,1679.158806899,113.54714025200002,0,0,0,0,{"$f":"SUM(CA373:CX373)","v":66718.487521909992},{"$f":"CA371+CA372","v":0},{"$f":"CB371+CB372","v":0},0,0,0,0,0,584.086165747,2106.9215573490001,3860.7488341939998,5623.1313660479991,7975.826493523,8206.818378766,8557.5838341349991,9036.6781146390003,8292.3709288560003,6529.9883970020001,4151.6275045000002,1679.158806899,113.54714025200002,0,0,0,0]
[]
["Armazenamento e Venda"]
["Força Produção PV vendida diretamente à EDA",{"$f":"4*AB376+4*BA376+19*C376+BZ376*4","v":2040270.5386059335},{"$f":"SUM(D376:AA376)","v":66718.487521909992},{"$f":"IF(D363<0,0,IF(D363>D373,D373,D363))","v":0},{"$f":"IF(E363<0,0,IF(E363>E373,E373,E363))","v":0},0,0,0,0,0,584.086165747,2106.9215573490001,3860.7488341939998,5623.1313660479991,7975.826493523,8206.818378766,8557.5838341349991,9036.6781146390003,8292.3709288560003,6529.9883970020001,4151.6275045000002,1679.158806899,113.54714025200002,0,0,0,0,{"$f":"SUM(AC376:AZ376)","v":66718.487521909992},{"$f":"IF(AC363<0,0,IF(AC363>AC373,AC373,AC363))","v":0},{"$f":"IF(AD363<0,0,IF(AD363>AD373,AD373,AD363))","v":0},0,0,0,0,0,584.086165747,2106.9215573490001,3860.7488341939998,5623.1313660479991,7975.826493523,8206.818378766,8557.5838341349991,9036.6781146390003,8292.3709288560003,6529.9883970020001,4151.6275045000002,1679.158806899,113.54714025200002,0,0,0,0,{"$f":"SUM(BB376:BY376)","v":59717.843878590997},{"$f":"IF(BB363<0,0,IF(BB363>BB373,BB373,BB363))","v":0},0,0,0,0,0,0,584.086165747,2106.9215573490001,3860.7488341939998,5623.1313660479991,7975.826493523,8206.818378766,8557.5838341349991,5872.1883401105442,4874.0008747359234,6112.2045823315366,4151.6275045000002,1679.158806899,113.54714025200002,0,0,0,0,{"$f":"SUM(CA376:CX376)","v":66718.487521909992},{"$f":"IF(CA363<0,0,IF(CA363>CA373,CA373,CA363))","v":0},{"$f":"IF(CB363<0,0,IF(CB363>CB373,CB373,CB363))","v":0},0,0,0,0,0,584.086165747,2106.9215573490001,3860.7488341939998,5623.1313660479991,7975.826493523,8206.818378766,8557.5838341349991,9036.6781146390003,8292.3709288560003,6529.9883970020001,4151.6275045000002,1679.158806899,113.54714025200002,0,0,0,0]
["Procura líquida após venda de produção PV",{"$f":"B363-B376","v":15876437.807381453},{"$f":"C363-C376","v":570811.78087400075},{"$f":"D363-D376","v":21972.313806750681},{"$f":"E363-E376","v":19321.234788732276},{"$f":"F363-F376","v":17332.925525218474},{"$f":"G363-G376","v":16007.386016209253},{"$f":"H363-H376","v":15344.61626170465},{"$f":"I363-I376","v":16007.386016209253},{"$f":"J363-J376","v":18073.157017235211},{"$f":"K363-K376","v":18732.25208425615},{"$f":"L363-L376","v":20282.148075019704},{"$f":"M363-M376","v":25900.662161626791},{"$f":"N363-N376","v":26852.233958213998},{"$f":"O363-O376","v":19937.651378610939},{"$f":"P363-P376","v":17868.153640434801},{"$f":"Q363-Q376","v":17401.20904694518},{"$f":"R363-R376","v":17183.724080645195},{"$f":"S363-S376","v":18918.153064567363},{"$f":"T363-T376","v":22605.969549512389},{"$f":"U363-U376","v":26952.135136560009},{"$f":"V363-V376","v":33589.704080485753},{"$f":"W363-W376","v":37306.548124719098},{"$f":"X363-X376","v":44752.945950897985},{"$f":"Y363-Y376","v":35474.169387833543},{"$f":"Z363-Z376","v":34148.629878824337},{"$f":"AA363-AA376","v":28846.471842787512},{"$f":"AB363-AB376","v":413309.28950607462},{"$f":"AC363-AC376","v":15107.386016209253},{"$f":"AD363-AD376","v":16907.386016209253},{"$f":"AE363-AE376","v":16907.386016209253},{"$f":"AF363-AF376","v":16907.386016209253},{"$f":"AG363-AG376","v":16907.386016209253},{"$f":"AH363-AH376","v":16907.386016209253},{"$f":"AI363-AI376","v":18310.387262730594},{"$f":"AJ363-AJ376","v":18993.942820742348},{"$f":"AK363-AK376","v":16503.178082461134},{"$f":"AL363-AL376","v":16132.303887535996},{"$f":"AM363-AM376","v":14432.79666610481},{"$f":"AN363-AN376","v":7518.2140865017318},{"$f":"AO363-AO376","v":7437.0256118394154},{"$f":"AP363-AP376","v":6307.3112638451785},{"$f":"AQ363-AQ376","v":4101.5170340313762},{"$f":"AR363-AR376","v":4510.4065089443448},{"$f":"AS363-AS376","v":8198.2229938893834},{"$f":"AT363-AT376","v":15858.237353460026},{"$f":"AU363-AU376","v":25809.655069908767},{"$f":"AV363-AV376","v":32177.57813216055},{"$f":"AW363-AW376","v":30834.781106301314},{"$f":"AX363-AX376","v":28846.471842787512},{"$f":"AY363-AY376","v":28846.471842787512},{"$f":"AZ363-AZ376","v":28846.471842787512},{"$f":"BA363-BA376","v":273632.42231378448},{"$f":"BB363-BB376","v":12267.997734677047},{"$f":"BC363-BC376","v":12267.997734677047},{"$f":"BD363-BD376","v":12267.997734677047},{"$f":"BE363-BE376","v":12267.997734677047},{"$f":"BF363-BF376","v":12267.997734677047},{"$f":"BG363-BG376","v":12267.997734677047},{"$f":"BH363-BH376","v":13670.998981198385},{"$f":"BI363-BI376","v":14354.554539210112},{"$f":"BJ363-BJ376","v":11438.25029191972},{"$f":"BK363-BK376","v":9103.5273244715609},{"$f":"BL363-BL376","v":7166.7898575449562},{"$f":"BM363-BM376","v":2903.2862959603262},{"$f":"BN363-BN376","v":2822.0978212980099},{"$f":"BO363-BO376","v":366.84396429452318},{"$f":"BP363-BP376","v":0},{"$f":"BQ363-BQ376","v":0},{"$f":"BR363-BR376","v":0},{"$f":"BS363-BS376","v":8567.7700539093912},{"$f":"BT363-BT376","v":19181.957524862752},{"$f":"BU363-BU376","v":25549.880587114512},{"$f":"BV363-BV376","v":26195.392824769107},{"$f":"BW363-BW376","v":19567.695279723077},{"$f":"BX363-BX376","v":19567.695279723077},{"$f":"BY363-BY376","v":19567.695279723077},{"$f":"BZ363-BZ376","v":570811.78087400075},{"$f":"CA363-CA376","v":21972.313806750681},{"$f":"CB363-CB376","v":19321.234788732276},{"$f":"CC363-CC376","v":17332.925525218474},{"$f":"CD363-CD376","v":16007.386016209253},{"$f":"CE363-CE376","v":15344.61626170465},{"$f":"CF363-CF376","v":16007.386016209253},{"$f":"CG363-CG376","v":18073.157017235211},{"$f":"CH363-CH376","v":18732.25208425615},{"$f":"CI363-CI376","v":20282.148075019704},{"$f":"CJ363-CJ376","v":25900.662161626791},{"$f":"CK363-CK376","v":26852.233958213998},{"$f":"CL363-CL376","v":19937.651378610939},{"$f":"CM363-CM376","v":17868.153640434801},{"$f":"CN363-CN376","v":17401.20904694518},{"$f":"CO363-CO376","v":17183.724080645195},{"$f":"CP363-CP376","v":18918.153064567363},{"$f":"CQ363-CQ376","v":22605.969549512389},{"$f":"CR363-CR376","v":26952.135136560009},{"$f":"CS363-CS376","v":33589.704080485753},{"$f":"CT363-CT376","v":37306.548124719098},{"$f":"CU363-CU376","v":44752.945950897985},{"$f":"CV363-CV376","v":35474.169387833543},{"$f":"CW363-CW376","v":34148.629878824337},{"$f":"CX363-CX376","v":28846.471842787512}]
[]
["Resumo"]
["Produção",{"$f":"B371","v":2119316.326084489},{"$f":"SUM(D380:AA380)","v":68365.042776918999},{"$f":"D371","v":0},0,0,0,0,0,8.5552550089999997,710.086165747,2232.9215573490001,3986.7488341939998,5749.1313660479991,8101.826493523,8332.818378766,8683.5838341349991,9162.6781146390003,8418.3709288560003,6655.9883970020001,4277.6275045000002,1805.158806899,239.54714025200002,0,0,0,0,68365.042776918999,0,0,0,0,0,0,8.5552550089999997,{"$f":"AJ371","v":710.086165747},2232.9215573490001,3986.7488341939998,5749.1313660479991,8101.826493523,8332.818378766,8683.5838341349991,9162.6781146390003,8418.3709288560003,6655.9883970020001,4277.6275045000002,1805.158806899,239.54714025200002,0,0,0,0,68365.042776918999,0,0,0,0,0,0,8.5552550089999997,710.086165747,2232.9215573490001,3986.7488341939998,5749.1313660479991,8101.826493523,8332.818378766,8683.5838341349991,{"$f":"BP371","v":9162.6781146390003},8418.3709288560003,6655.9883970020001,4277.6275045000002,1805.158806899,239.54714025200002,0,0,0,0,68365.042776918999,0,0,0,0,0,0,8.5552550089999997,710.086165747,2232.9215573490001,3986.7488341939998,5749.1313660479991,8101.826493523,8332.818378766,8683.5838341349991,9162.6781146390003,8418.3709288560003,6655.9883970020001,4277.6275045000002,1805.158806899,239.54714025200002,0,0,0,0]
["Utilização",{"$f":"B372","v":-51043.212905278997},{"$f":"C372","v":-1646.5552550090001},{"$f":"D372","v":0},0,0,0,0,0,-8.5552550089999997,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,0,0,0,0,-1646.5552550090001,0,0,0,0,0,0,-8.5552550089999997,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,0,0,0,0,-1646.5552550090001,0,0,0,0,0,0,-8.5552550089999997,-126,-126,-126,-126,-126,-126,-126,{"$f":"BP372","v":-126},-126,-126,-126,-126,-126,0,0,0,0,-1646.5552550090001,0,0,0,0,0,0,-8.5552550089999997,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,0,0,0,0]
["Total Vendido à EDA",{"$f":"4*AB382+4*BA382+19*C382+BZ382*4","v":2040270.5386059335},{"$f":"SUM(D382:AA382)","v":66718.487521909992},{"$f":"D376","v":0},{"$f":"E376","v":0},0,0,0,0,0,584.086165747,2106.9215573490001,3860.7488341939998,5623.1313660479991,7975.826493523,8206.818378766,8557.5838341349991,9036.6781146390003,8292.3709288560003,6529.9883970020001,4151.6275045000002,1679.158806899,113.54714025200002,0,0,0,0,66718.487521909992,0,0,0,0,0,0,0,584.086165747,2106.9215573490001,3860.7488341939998,5623.1313660479991,7975.826493523,8206.818378766,8557.5838341349991,9036.6781146390003,8292.3709288560003,6529.9883970020001,4151.6275045000002,1679.158806899,113.54714025200002,0,0,0,0,59717.843878590997,0,0,0,0,0,0,0,584.086165747,2106.9215573490001,3860.7488341939998,5623.1313660479991,7975.826493523,8206.818378766,8557.5838341349991,5872.1883401105442,{"$f":"BQ376","v":4874.0008747359234},6112.2045823315366,4151.6275045000002,1679.158806899,113.54714025200002,0,0,0,0,66718.487521909992,0,0,0,0,0,0,0,584.086165747,2106.9215573490001,3860.7488341939998,5623.1313660479991,7975.826493523,8206.818378766,8557.5838341349991,9036.6781146390003,8292.3709288560003,6529.9883970020001,4151.6275045000002,1679.158806899,113.54714025200002,0,0,0,0]
["  Ponta",994998.1014900147,{"$f":"SUM(D383:AA383)","v":43260.78702130499},{"$f":"IF(D366=\"P\",D382,0)","v":0},0,0,0,0,0,0,0,0,3860.7488341939998,5623.1313660479991,7975.826493523,8206.818378766,8557.5838341349991,9036.6781146390003,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC383:AZ383)","v":0},{"$f":"IF(AC366=\"P\",AC382,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB383:BY383)","v":0},{"$f":"IF(BB366=\"P\",BB382,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA383:CX383)","v":43260.78702130499},{"$f":"IF(CA366=\"P\",CA382,0)","v":0},0,0,0,0,0,0,0,0,3860.7488341939998,5623.1313660479991,7975.826493523,8206.818378766,8557.5838341349991,9036.6781146390003,0,0,0,0,0,0,0,0,0]
["  Cheia",780194.03537239507,23457.700500605002,{"$f":"IF(D366=\"C\",D382,0)","v":0},0,0,0,0,0,0,584.086165747,2106.9215573490001,0,0,0,0,0,0,8292.3709288560003,6529.9883970020001,4151.6275045000002,1679.158806899,113.54714025200002,0,0,0,0,60166.730964620001,{"$f":"IF(AC366=\"C\",AC382,0)","v":0},0,0,0,0,0,0,0,0,0,5623.1313660479991,7975.826493523,8206.818378766,8557.5838341349991,9036.6781146390003,8292.3709288560003,6529.9883970020001,4151.6275045000002,1679.158806899,113.54714025200002,0,0,0,0,0,{"$f":"IF(BB366=\"C\",BB382,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23457.700500605002,{"$f":"IF(CA366=\"C\",CA382,0)","v":0},0,0,0,0,0,0,584.086165747,2106.9215573490001,0,0,0,0,0,0,8292.3709288560003,6529.9883970020001,4151.6275045000002,1679.158806899,113.54714025200002,0,0,0,0]
["  Vazio",265078.40174352401,0,{"$f":"IF(D366=\"V\",D382,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6551.7565572900003,{"$f":"IF(AC366=\"V\",AC382,0)","v":0},0,0,0,0,0,0,584.086165747,2106.9215573490001,3860.7488341939998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,59717.843878590997,{"$f":"IF(BB366=\"V\",BB382,0)","v":0},0,0,0,0,0,0,584.086165747,2106.9215573490001,3860.7488341939998,5623.1313660479991,7975.826493523,8206.818378766,8557.5838341349991,5872.1883401105442,4874.0008747359234,6112.2045823315366,4151.6275045000002,1679.158806899,113.54714025200002,0,0,0,0,0,{"$f":"IF(CA366=\"V\",CA382,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D366=\"SV\",D382,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC366=\"SV\",AC382,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB366=\"SV\",BB382,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA366=\"SV\",CA382,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Excedente Líquido de Produção Força",28002.574573275982,0,{"$f":"D380+D381-D382","v":0},{"$f":"E380+E381-E382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7000.6436433189956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3164.4897745284561,{"$f":"BQ380+BQ381-BQ382","v":3418.3700541200769},417.78381467046347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Percentagem de Excedente",{"$f":"IF(B387=0,0,B387/B380)","v":1.3213022628392487E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH387=0,0,AH387/AH380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.10240092537004176,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BN387=0,0,BN387/BN380)","v":0},0,0.34536734074207226,0.40606075486681009,6.2768110421983644E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CT387=0,0,CT387/CT380)","v":0},0,0,0,0]
[]
["SETEMBRO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["PROCURA E PRODUÇÃO DE ENERGIAS RENOVÁVEIS"]
[]
["Procura"]
["Procura Projetada (2028)",{"$f":"4*AB395+4*BA395+17*C395+BZ395*5","v":44797814.056389876},1557356.6341501968,55344.078734263188,52769.935537320693,50839.328139613848,49552.256541142633,48908.720741907004,49552.256541142633,50195.792340378233,52769.935537320693,59205.293529676885,70145.40211668241,76580.760109038602,77224.295908274202,75937.224309802958,76580.760109038602,77867.831707509831,77224.295908274202,75293.688510567343,72076.009514389269,70788.937915918024,69501.866317446795,75937.224309802958,66927.723120504335,65640.651522033077,60492.365128148129,1394542.0769435856,49552.256541142633,49552.256541142633,49552.256541142633,49552.256541142633,49552.256541142633,49552.256541142633,49552.256541142633,50839.328139613848,54057.00713579193,60492.365128148129,64353.579923561854,64997.115722797469,65640.651522033077,65640.651522033077,64997.115722797469,63066.50832509061,61135.900927383758,61135.900927383758,63066.50832509061,64353.579923561854,62422.972525854966,60492.365128148129,60492.365128148129,60492.365128148129,1239449.9493278011,45047.505946493307,45047.505946493307,45047.505946493307,45047.505946493307,45047.505946493307,45047.505946493307,45047.505946493307,46334.57754496453,48265.184942671389,51482.863938849485,55987.614533498796,59205.293529676885,59848.829328912521,58561.75773044127,56631.150332734418,54057.00713579193,52769.935537320693,54057.00713579193,56631.150332734418,57918.22193120567,57918.22193120567,51482.863938849485,51482.863938849485,51482.863938849485,1557356.6341501968,55344.078734263188,52769.935537320693,50839.328139613848,49552.256541142633,48908.720741907004,49552.256541142633,50195.792340378233,52769.935537320693,59205.293529676885,70145.40211668241,76580.760109038602,77224.295908274202,75937.224309802958,76580.760109038602,77867.831707509831,77224.295908274202,75293.688510567343,72076.009514389269,70788.937915918024,69501.866317446795,75937.224309802958,66927.723120504335,65640.651522033077,60492.365128148129]
["Estação de aterragem Google",{"$f":"4*AB396+4*BA396+17*C396+BZ396*5","v":2565000},{"$f":"SUM(D396:AA396)","v":85500},2500,2500,2500,2500,2500,2500,2500,{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"SUM(AC396:AZ396)","v":85500},{"$f":"D396","v":2500},2500,2500,2500,2500,2500,2500,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,85500,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ396","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,85500,2500,2500,2500,2500,2500,2500,2500,4000,4000,4000,4000,4000,4000,4000,{"$f":"BP396","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000,85500]
["Autoconsumo",90720,{"$f":"SUM(D397:AA397)","v":3024},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"SUM(AC397:AZ397)","v":3024},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"SUM(BB397:BY397)","v":3024},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"BA397","v":3024},{"$f":"BB397","v":126},{"$f":"BC397","v":126},{"$f":"BD397","v":126},{"$f":"BE397","v":126},{"$f":"BF397","v":126},{"$f":"BG397","v":126},{"$f":"BH397","v":126},{"$f":"BI397","v":126},{"$f":"BJ397","v":126},{"$f":"BK397","v":126},{"$f":"BL397","v":126},{"$f":"BM397","v":126},{"$f":"BN397","v":126},{"$f":"BO397","v":126},{"$f":"BP397","v":126},{"$f":"BQ397","v":126},{"$f":"BR397","v":126},{"$f":"BS397","v":126},{"$f":"BT397","v":126},{"$f":"BU397","v":126},{"$f":"BV397","v":126},{"$f":"BW397","v":126},{"$f":"BX397","v":126},{"$f":"BY397","v":126}]
["Procura Total incluindo Autoconsumo",{"$f":"SUM(B395:B397)","v":47453534.056389876},1645880.6341501968,57970.078734263188,55395.935537320693,53465.328139613848,52178.256541142633,51534.720741907004,52178.256541142633,52821.792340378233,56895.935537320693,63331.293529676885,74271.40211668241,80706.760109038602,81350.295908274202,80063.224309802958,80706.760109038602,81993.831707509831,81350.295908274202,79419.688510567343,76202.009514389269,74914.937915918024,73627.866317446795,80063.224309802958,71053.723120504335,69766.651522033077,64618.365128148129,1483066.0769435856,52178.256541142633,52178.256541142633,52178.256541142633,52178.256541142633,52178.256541142633,{"$f":"SUM(AH395:AH397)","v":52178.256541142633},52178.256541142633,54965.328139613848,58183.00713579193,64618.365128148129,68479.579923561862,69123.115722797462,69766.651522033077,69766.651522033077,69123.115722797462,67192.508325090603,65261.900927383758,65261.900927383758,67192.508325090603,68479.579923561862,66548.972525854973,64618.365128148129,64618.365128148129,64618.365128148129,1327973.9493278011,47673.505946493307,47673.505946493307,47673.505946493307,47673.505946493307,47673.505946493307,47673.505946493307,47673.505946493307,50460.57754496453,52391.184942671389,55608.863938849485,60113.614533498796,63331.293529676885,{"$f":"SUM(BN395:BN397)","v":63974.829328912521},62687.75773044127,60757.150332734418,58183.00713579193,56895.935537320693,58183.00713579193,60757.150332734418,62044.22193120567,62044.22193120567,55608.863938849485,55608.863938849485,55608.863938849485,1645880.6341501968,57970.078734263188,55395.935537320693,53465.328139613848,52178.256541142633,51534.720741907004,52178.256541142633,52821.792340378233,56895.935537320693,63331.293529676885,74271.40211668241,80706.760109038602,81350.295908274202,80063.224309802958,80706.760109038602,81993.831707509831,81350.295908274202,79419.688510567343,76202.009514389269,74914.937915918024,{"$f":"SUM(CT395:CT397)","v":73627.866317446795},80063.224309802958,71053.723120504335,69766.651522033077,64618.365128148129]
[null,{"$f":"4*AB399+4*BA399+17*C399+BZ399*5","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(K398:V398)","v":911206.43517649302},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ398:AU398)","v":788934.63332172576},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI398:BT398)","v":703344.37202338828}]
["Produção Projetada de Energias Renováveis"]
["   Eólica",{"$f":"4*AB401+4*BA401+17*C401+BZ401*5","v":1838804},65412,3950,3950,3950,3950,3950,3950,3950,1975,1975,1975,1975,1975,1975,1975,1975,3950,3950,3950,3950,3950,3950,3950,3950,3950,3950,3950,3950,3950,3950,3950,3950,3950,1975,1975,1975,1975,1975,1975,1975,1975,3950,3950,3950,3950,3950,3950,3950,3950,3950,79000,3950,3950,3950,3950,3950,3950,3950,1975,1975,1975,1975,1975,1975,1975,1975,3950,3950,3950,3950,3950,3950,3950,3950,3950,79000,3950,3950,3950,3950,3950,3950,3950,1975,1975,1975,1975,1975,1975,1975,1975,3950,3950,3950,3950,3950,3950,3950,3950,3950]
["   Geotérmica",22320000,{"$f":"SUM(D402:AA402)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"SUM(AC402:AZ402)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"SUM(BB402:BY402)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"SUM(CA402:CX402)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000}]
["   Hídrica",2017800,67260,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,67260,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,67260,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,67260,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5]
["   Solar (PV)",4498271.5319650583,{"$f":"SUM(D404:AA404)","v":149942.38439883527},{"$f":"Entradas!$E$43/Entradas!$E$31*D417","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*E417","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*F417","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*G417","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*H417","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*I417","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*J417","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*K417","v":992.15712610801893},{"$f":"Entradas!$E$43/Entradas!$E$31*L417","v":5129.6634392393325},{"$f":"Entradas!$E$43/Entradas!$E$31*M417","v":10913.728387188208},{"$f":"Entradas!$E$43/Entradas!$E$31*N417","v":15747.855661203876},{"$f":"Entradas!$E$43/Entradas!$E$31*O417","v":18682.107587353123},{"$f":"Entradas!$E$43/Entradas!$E$31*P417","v":19505.386904761905},{"$f":"Entradas!$E$43/Entradas!$E$31*Q417","v":19062.082656926406},{"$f":"Entradas!$E$43/Entradas!$E$31*R417","v":19336.509096062669},{"$f":"Entradas!$E$43/Entradas!$E$31*S417","v":17711.06018733251},{"$f":"Entradas!$E$43/Entradas!$E$31*T417","v":12581.396748093177},{"$f":"Entradas!$E$43/Entradas!$E$31*U417","v":7789.4889262523193},{"$f":"Entradas!$E$43/Entradas!$E$31*V417","v":2490.9476783137497},{"$f":"Entradas!$E$43/Entradas!$E$31*W417","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*X417","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*Y417","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*Z417","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*AA417","v":0},{"$f":"C404","v":149942.38439883527},{"$f":"D404","v":0},{"$f":"E404","v":0},{"$f":"F404","v":0},{"$f":"G404","v":0},{"$f":"H404","v":0},{"$f":"I404","v":0},{"$f":"J404","v":0},{"$f":"K404","v":992.15712610801893},{"$f":"L404","v":5129.6634392393325},{"$f":"M404","v":10913.728387188208},{"$f":"N404","v":15747.855661203876},{"$f":"O404","v":18682.107587353123},{"$f":"P404","v":19505.386904761905},{"$f":"Q404","v":19062.082656926406},{"$f":"R404","v":19336.509096062669},{"$f":"S404","v":17711.06018733251},{"$f":"T404","v":12581.396748093177},{"$f":"U404","v":7789.4889262523193},{"$f":"V404","v":2490.9476783137497},{"$f":"W404","v":0},{"$f":"X404","v":0},{"$f":"Y404","v":0},{"$f":"Z404","v":0},{"$f":"AA404","v":0},{"$f":"AB404","v":149942.38439883527},{"$f":"AC404","v":0},{"$f":"AD404","v":0},{"$f":"AE404","v":0},{"$f":"AF404","v":0},{"$f":"AG404","v":0},{"$f":"AH404","v":0},{"$f":"AI404","v":0},{"$f":"AJ404","v":992.15712610801893},{"$f":"AK404","v":5129.6634392393325},{"$f":"AL404","v":10913.728387188208},{"$f":"AM404","v":15747.855661203876},{"$f":"AN404","v":18682.107587353123},{"$f":"AO404","v":19505.386904761905},{"$f":"AP404","v":19062.082656926406},{"$f":"AQ404","v":19336.509096062669},{"$f":"AR404","v":17711.06018733251},{"$f":"AS404","v":12581.396748093177},{"$f":"AT404","v":7789.4889262523193},{"$f":"AU404","v":2490.9476783137497},{"$f":"AV404","v":0},{"$f":"AW404","v":0},{"$f":"AX404","v":0},{"$f":"AY404","v":0},{"$f":"AZ404","v":0},{"$f":"BA404","v":149942.38439883527},{"$f":"BB404","v":0},{"$f":"BC404","v":0},{"$f":"BD404","v":0},{"$f":"BE404","v":0},{"$f":"BF404","v":0},{"$f":"BG404","v":0},{"$f":"BH404","v":0},{"$f":"BI404","v":992.15712610801893},{"$f":"BJ404","v":5129.6634392393325},{"$f":"BK404","v":10913.728387188208},{"$f":"BL404","v":15747.855661203876},{"$f":"BM404","v":18682.107587353123},{"$f":"BN404","v":19505.386904761905},{"$f":"BO404","v":19062.082656926406},{"$f":"BP404","v":19336.509096062669},{"$f":"BQ404","v":17711.06018733251},{"$f":"BR404","v":12581.396748093177},{"$f":"BS404","v":7789.4889262523193},{"$f":"BT404","v":2490.9476783137497},{"$f":"BU404","v":0},{"$f":"BV404","v":0},{"$f":"BW404","v":0},{"$f":"BX404","v":0},{"$f":"BY404","v":0}]
["   Resíduos",2795000,97500,3000,3000,3000,3000,3000,3000,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,88500,4000,2000,2000,2000,2000,2000,2000,2000,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,74000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,3000,3000,3000,3000,3000,3000,4500,4500,4500,4500,4500,4500,4500,4500,97500,3000,3000,3000,3000,3000,3000,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500]
["   Biogás",50801.826086956542,2309.1739130434789,null,null,null,null,null,null,null,null,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2309.1739130434789,0,0,0,0,0,0,0,0,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,0,0,0,0]
["Produção Total Projetada de Renováveis",{"$f":"SUM(B401:B406)","v":33520677.358052015},1126423.5583118787,40752.5,40752.5,40752.5,40752.5,40752.5,40752.5,40752.5,41269.657126108017,45599.59459865962,51383.659546608498,56217.786820624162,59152.038746773411,59975.318064182196,59532.013816346691,59806.440255482958,60155.991346752795,55026.327907513463,50234.420085672609,44935.878837734039,42444.931159420288,42252.5,42252.5,42252.5,42252.5,1053652.3843988352,41752.5,39752.5,39752.5,39752.5,39752.5,{"$f":"SUM(AH401:AH406)","v":39752.5},39752.5,38769.657126108017,43907.163439239332,51191.22838718821,56025.355661203874,58959.607587353123,59782.886904761908,59339.582656926403,59614.009096062669,59963.560187332507,54833.896748093175,50041.988926252321,44743.447678313751,42252.5,42252.5,42252.5,42252.5,42252.5,1114202.3843988352,39752.5,39752.5,39752.5,39752.5,39752.5,39752.5,39752.5,38769.657126108017,42907.163439239332,48691.22838718821,54525.355661203874,57459.607587353123,{"$f":"SUM(BN401:BN406)","v":58282.886904761908},57839.582656926403,58114.009096062669,58463.560187332507,54833.896748093175,50041.988926252321,44743.447678313751,42252.5,42252.5,42252.5,42252.5,42252.5,1140011.5583118787,40752.5,40752.5,40752.5,40752.5,40752.5,40752.5,40752.5,41269.657126108017,45599.59459865962,51383.659546608498,56217.786820624162,59152.038746773411,59975.318064182196,59532.013816346691,59806.440255482958,60155.991346752795,55026.327907513463,50234.420085672609,44935.878837734039,{"$f":"SUM(CT401:CT406)","v":42444.931159420288},42252.5,42252.5,42252.5,42252.5]
[null,{"$f":"4*AB408+4*BA408+17*C408+BZ408*5","v":0}]
["Produção Mínima Não Renovável",2217600,{"$f":"SUM(D409:AA409)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"SUM(AC409:AZ409)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"SUM(BB409:BY409)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"SUM(CA409:CX409)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080}]
["Perdas",-3405187.3358052019,-114001.15583118789,{"$f":"0.1*D407*-1","v":-4075.25},-4075.25,-4075.25,-4075.25,-4075.25,-4075.25,-4075.25,-4126.9657126108023,-4559.9594598659623,-5138.3659546608505,-5621.7786820624169,-5915.2038746773414,-5997.5318064182202,-5953.2013816346698,-5980.6440255482958,-6015.5991346752799,-5502.6327907513469,-5023.4420085672609,-4493.5878837734044,-4244.4931159420294,-4225.25,-4225.25,-4225.25,-4225.25,-112870.23843988354,{"$f":"0.1*AC407*-1","v":-4175.25},-3975.25,-3975.25,-3975.25,-3975.25,-3975.25,-3975.25,-3876.9657126108018,-4390.716343923933,-5119.1228387188212,-5602.5355661203876,-5895.960758735313,-5978.2886904761908,-5933.9582656926405,-5961.4009096062673,-5996.3560187332514,-5483.3896748093175,-5004.1988926252325,-4474.3447678313751,-4225.25,-4225.25,-4225.25,-4225.25,-4225.25,-111420.23843988354,{"$f":"0.1*BB407*-1","v":-3975.25},-3975.25,-3975.25,-3975.25,-3975.25,-3975.25,-3975.25,-3876.9657126108018,-4290.716343923933,-4869.1228387188212,-5452.5355661203876,-5745.960758735313,-5828.2886904761908,-5783.9582656926405,-5811.4009096062673,-5846.3560187332514,-5483.3896748093175,-5004.1988926252325,-4474.3447678313751,-4225.25,-4225.25,-4225.25,-4225.25,-4225.25,-114001.15583118789,{"$f":"0.1*CA407*-1","v":-4075.25},-4075.25,-4075.25,-4075.25,-4075.25,-4075.25,-4075.25,-4126.9657126108023,-4559.9594598659623,-5138.3659546608505,-5621.7786820624169,-5915.2038746773414,-5997.5318064182202,-5953.2013816346698,-5980.6440255482958,-6015.5991346752799,-5502.6327907513469,-5023.4420085672609,-4493.5878837734044,-4244.4931159420294,-4225.25,-4225.25,-4225.25,-4225.25]
["Procura Líquida Projetada (Excedente)",15120444.034143066,{"$f":"C398-C407-C409-C410","v":559538.23166950594},18212.828734263188,15638.685537320693,13708.078139613848,12421.006541142633,11777.470741907004,12421.006541142633,13064.542340378233,16673.244123823479,19211.658390883225,24946.108524734762,27030.751970476857,25033.461036178131,23005.438052038982,24047.94767432658,25088.035477575169,24129.903696196685,26815.993393805227,27911.03143728392,31392.646961957391,32347.428273968537,38955.974309802958,29946.473120504335,28659.401522033077,23511.115128148129,468363.93098463397,11521.006541142633,13321.006541142633,13321.006541142633,13321.006541142633,13321.006541142633,13321.006541142633,{"$f":"AI398-AI407-AI409-AI410","v":13321.006541142633},16992.636726116634,15586.560040476532,15466.259579678739,14976.759828478374,12979.468894179652,12882.053307747359,13281.027130799313,12390.50753634106,10145.304156491347,12831.393854099901,17144.110893756668,23843.405414608227,27372.329923561862,25441.722525854973,23511.115128148129,23511.115128148129,23511.115128148129,251271.80336884942,8816.2559464933074,8816.2559464933074,8816.2559464933074,8816.2559464933074,8816.2559464933074,8816.2559464933074,8816.2559464933074,12487.886131467314,10694.737847355991,8706.7583903800951,7960.7944384153097,8537.646701059075,8440.2311146268039,{"$f":"BO398-BO407-BO409-BO410","v":7552.1333392075076},5374.5421462780159,2485.8029671926743,4465.4284640368351,10065.217102164841,17408.047422252042,20936.97193120567,20936.97193120567,14501.613938849485,14501.613938849485,14501.613938849485,545950.23166950594,18212.828734263188,15638.685537320693,13708.078139613848,12421.006541142633,11777.470741907004,12421.006541142633,13064.542340378233,16673.244123823479,19211.658390883225,24946.108524734762,27030.751970476857,25033.461036178131,23005.438052038982,24047.94767432658,25088.035477575169,24129.903696196685,26815.993393805227,27911.03143728392,31392.646961957391,32347.428273968537,{"$f":"CU398-CU407-CU409-CU410","v":38955.974309802958},29946.473120504335,28659.401522033077,23511.115128148129]
[]
["FORÇA PRODUÇÃO E VENDAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Período Tarifário",null,null,"V","SV","SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","C","C","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D414","v":"V"},{"$f":"E414","v":"SV"},{"$f":"F414","v":"SV"},{"$f":"G414","v":"SV"},{"$f":"H414","v":"SV"},{"$f":"I414","v":"SV"},{"$f":"J414","v":"C"},{"$f":"K414","v":"C"},{"$f":"L414","v":"C"},{"$f":"M414","v":"P"},{"$f":"N414","v":"P"},{"$f":"O414","v":"P"},{"$f":"P414","v":"P"},{"$f":"Q414","v":"P"},{"$f":"R414","v":"P"},{"$f":"S414","v":"C"},{"$f":"T414","v":"C"},{"$f":"U414","v":"C"},{"$f":"V414","v":"C"},{"$f":"W414","v":"C"},{"$f":"X414","v":"C"},{"$f":"Y414","v":"C"},{"$f":"Z414","v":"C"},{"$f":"AA414","v":"V"}]
[]
["Produção"]
["Força Produção Fotovoltaica líquida de perdas DC",{"$f":"4*AB417+4*BA417+17*C417+BZ417*5","v":1887231.5849999997},{"$f":"SUM(D417:AA417)","v":62907.719499999992},{"$f":"'Produção Horária'!B23*1","v":0},{"$f":"'Produção Horária'!C23*1","v":0},{"$f":"'Produção Horária'!D23*1","v":0},{"$f":"'Produção Horária'!E23*1","v":0},{"$f":"'Produção Horária'!F23*1","v":0},{"$f":"'Produção Horária'!G23*1","v":0},{"$f":"'Produção Horária'!H23*1","v":0},{"$f":"'Produção Horária'!I23*1","v":416.25549999999998},{"$f":"'Produção Horária'!J23*1","v":2152.1295},{"$f":"'Produção Horária'!K23*1","v":4578.8104999999996},{"$f":"'Produção Horária'!L23*1","v":6606.9489999999996},{"$f":"'Produção Horária'!M23*1","v":7838.0024999999996},{"$f":"'Produção Horária'!N23*1","v":8183.4059999999999},{"$f":"'Produção Horária'!O23*1","v":7997.4194999999991},{"$f":"'Produção Horária'!P23*1","v":8112.5540000000001},{"$f":"'Produção Horária'!Q23*1","v":7430.6035000000002},{"$f":"'Produção Horária'!R23*1","v":5278.4740000000002},{"$f":"'Produção Horária'!S23*1","v":3268.0484999999999},{"$f":"'Produção Horária'!T23*1","v":1045.067},{"$f":"'Produção Horária'!U23*1","v":0},{"$f":"'Produção Horária'!V23*1","v":0},{"$f":"'Produção Horária'!W23*1","v":0},{"$f":"'Produção Horária'!X23*1","v":0},{"$f":"'Produção Horária'!Y23*1","v":0},{"$f":"SUM(AC417:AZ417)","v":62907.719499999992},{"$f":"D417","v":0},{"$f":"E417","v":0},0,0,0,0,0,416.25549999999998,2152.1295,4578.8104999999996,6606.9489999999996,7838.0024999999996,8183.4059999999999,7997.4194999999991,8112.5540000000001,7430.6035000000002,5278.4740000000002,3268.0484999999999,1045.067,0,0,0,{"$f":"Z417","v":0},{"$f":"AA417","v":0},{"$f":"SUM(BB417:BY417)","v":62907.719499999992},{"$f":"AC417","v":0},0,0,0,0,0,0,416.25549999999998,2152.1295,4578.8104999999996,6606.9489999999996,7838.0024999999996,8183.4059999999999,7997.4194999999991,8112.5540000000001,7430.6035000000002,5278.4740000000002,3268.0484999999999,1045.067,0,0,0,{"$f":"AY417","v":0},0,{"$f":"SUM(CA417:CX417)","v":62907.719499999992},{"$f":"BB417","v":0},0,0,0,0,0,0,416.25549999999998,2152.1295,4578.8104999999996,6606.9489999999996,7838.0024999999996,8183.4059999999999,7997.4194999999991,8112.5540000000001,7430.6035000000002,5278.4740000000002,3268.0484999999999,1045.067,0,0,0,0,0]
["Perdas AC",{"$f":"4*AB418+4*BA418+18*C418+BZ418*4","v":-64192.29513218996},{"$f":"SUM(D418:AA418)","v":-2139.7431710729988},{"$f":"Entradas!$E$51*D417*-1","v":0},{"$f":"Entradas!$E$51*E417*-1","v":0},{"$f":"Entradas!$E$51*F417*-1","v":0},{"$f":"Entradas!$E$51*G417*-1","v":0},{"$f":"Entradas!$E$51*H417*-1","v":0},{"$f":"Entradas!$E$51*I417*-1","v":0},{"$f":"Entradas!$E$51*J417*-1","v":0},{"$f":"Entradas!$E$51*K417*-1","v":-14.158514576999995},{"$f":"Entradas!$E$51*L417*-1","v":-73.202532812999976},{"$f":"Entradas!$E$51*M417*-1","v":-155.74366034699995},{"$f":"Entradas!$E$51*N417*-1","v":-224.72876328599992},{"$f":"Entradas!$E$51*O417*-1","v":-266.6018170349999},{"$f":"Entradas!$E$51*P417*-1","v":-278.35037168399992},{"$f":"Entradas!$E$51*Q417*-1","v":-272.02422687299986},{"$f":"Entradas!$E$51*R417*-1","v":-275.94041175599989},{"$f":"Entradas!$E$51*S417*-1","v":-252.74454744899992},{"$f":"Entradas!$E$51*T417*-1","v":-179.54201463599995},{"$f":"Entradas!$E$51*U417*-1","v":-111.15940167899996},{"$f":"Entradas!$E$51*V417*-1","v":-35.546908937999987},{"$f":"Entradas!$E$51*W417*-1","v":0},{"$f":"Entradas!$E$51*X417*-1","v":0},{"$f":"Entradas!$E$51*Y417*-1","v":0},{"$f":"Entradas!$E$51*Z417*-1","v":0},{"$f":"Entradas!$E$51*AA417*-1","v":0},{"$f":"SUM(AC418:AZ418)","v":-2139.7431710729988},{"$f":"Entradas!$E$51*AC417*-1","v":0},{"$f":"Entradas!$E$51*AD417*-1","v":0},{"$f":"Entradas!$E$51*AE417*-1","v":0},{"$f":"Entradas!$E$51*AF417*-1","v":0},{"$f":"Entradas!$E$51*AG417*-1","v":0},{"$f":"Entradas!$E$51*AH417*-1","v":0},{"$f":"Entradas!$E$51*AI417*-1","v":0},{"$f":"Entradas!$E$51*AJ417*-1","v":-14.158514576999995},{"$f":"Entradas!$E$51*AK417*-1","v":-73.202532812999976},{"$f":"Entradas!$E$51*AL417*-1","v":-155.74366034699995},{"$f":"Entradas!$E$51*AM417*-1","v":-224.72876328599992},{"$f":"Entradas!$E$51*AN417*-1","v":-266.6018170349999},{"$f":"Entradas!$E$51*AO417*-1","v":-278.35037168399992},{"$f":"Entradas!$E$51*AP417*-1","v":-272.02422687299986},{"$f":"Entradas!$E$51*AQ417*-1","v":-275.94041175599989},{"$f":"Entradas!$E$51*AR417*-1","v":-252.74454744899992},{"$f":"Entradas!$E$51*AS417*-1","v":-179.54201463599995},{"$f":"Entradas!$E$51*AT417*-1","v":-111.15940167899996},{"$f":"Entradas!$E$51*AU417*-1","v":-35.546908937999987},{"$f":"Entradas!$E$51*AV417*-1","v":0},{"$f":"Entradas!$E$51*AW417*-1","v":0},{"$f":"Entradas!$E$51*AX417*-1","v":0},{"$f":"Entradas!$E$51*AY417*-1","v":0},{"$f":"Entradas!$E$51*AZ417*-1","v":0},{"$f":"SUM(BB418:BY418)","v":-2139.7431710729988},{"$f":"Entradas!$E$51*BB417*-1","v":0},{"$f":"Entradas!$E$51*BC417*-1","v":0},{"$f":"Entradas!$E$51*BD417*-1","v":0},{"$f":"Entradas!$E$51*BE417*-1","v":0},{"$f":"Entradas!$E$51*BF417*-1","v":0},{"$f":"Entradas!$E$51*BG417*-1","v":0},{"$f":"Entradas!$E$51*BH417*-1","v":0},{"$f":"Entradas!$E$51*BI417*-1","v":-14.158514576999995},{"$f":"Entradas!$E$51*BJ417*-1","v":-73.202532812999976},{"$f":"Entradas!$E$51*BK417*-1","v":-155.74366034699995},{"$f":"Entradas!$E$51*BL417*-1","v":-224.72876328599992},{"$f":"Entradas!$E$51*BM417*-1","v":-266.6018170349999},{"$f":"Entradas!$E$51*BN417*-1","v":-278.35037168399992},{"$f":"Entradas!$E$51*BO417*-1","v":-272.02422687299986},{"$f":"Entradas!$E$51*BP417*-1","v":-275.94041175599989},{"$f":"Entradas!$E$51*BQ417*-1","v":-252.74454744899992},{"$f":"Entradas!$E$51*BR417*-1","v":-179.54201463599995},{"$f":"Entradas!$E$51*BS417*-1","v":-111.15940167899996},{"$f":"Entradas!$E$51*BT417*-1","v":-35.546908937999987},{"$f":"Entradas!$E$51*BU417*-1","v":0},{"$f":"Entradas!$E$51*BV417*-1","v":0},{"$f":"Entradas!$E$51*BW417*-1","v":0},{"$f":"Entradas!$E$51*BX417*-1","v":0},{"$f":"Entradas!$E$51*BY417*-1","v":0},{"$f":"SUM(CA418:CX418)","v":-2139.7431710729988},{"$f":"Entradas!$E$51*CA417*-1","v":0},{"$f":"Entradas!$E$51*CB417*-1","v":0},{"$f":"Entradas!$E$51*CC417*-1","v":0},{"$f":"Entradas!$E$51*CD417*-1","v":0},{"$f":"Entradas!$E$51*CE417*-1","v":0},{"$f":"Entradas!$E$51*CF417*-1","v":0},{"$f":"Entradas!$E$51*CG417*-1","v":0},{"$f":"Entradas!$E$51*CH417*-1","v":-14.158514576999995},{"$f":"Entradas!$E$51*CI417*-1","v":-73.202532812999976},{"$f":"Entradas!$E$51*CJ417*-1","v":-155.74366034699995},{"$f":"Entradas!$E$51*CK417*-1","v":-224.72876328599992},{"$f":"Entradas!$E$51*CL417*-1","v":-266.6018170349999},{"$f":"Entradas!$E$51*CM417*-1","v":-278.35037168399992},{"$f":"Entradas!$E$51*CN417*-1","v":-272.02422687299986},{"$f":"Entradas!$E$51*CO417*-1","v":-275.94041175599989},{"$f":"Entradas!$E$51*CP417*-1","v":-252.74454744899992},{"$f":"Entradas!$E$51*CQ417*-1","v":-179.54201463599995},{"$f":"Entradas!$E$51*CR417*-1","v":-111.15940167899996},{"$f":"Entradas!$E$51*CS417*-1","v":-35.546908937999987},{"$f":"Entradas!$E$51*CT417*-1","v":0},{"$f":"Entradas!$E$51*CU417*-1","v":0},{"$f":"Entradas!$E$51*CV417*-1","v":0},{"$f":"Entradas!$E$51*CW417*-1","v":0},{"$f":"Entradas!$E$51*CX417*-1","v":0}]
["Produção PV líquida após cortes (curtailment)",{"$f":"4*AB419+4*BA419+18*C419+BZ419*4","v":1823039.28986781},{"$f":"SUM(D419:AA419)","v":60767.976328926998},{"$f":"D417+D418","v":0},{"$f":"E417+E418","v":0},{"$f":"F417+F418","v":0},{"$f":"G417+G418","v":0},{"$f":"H417+H418","v":0},{"$f":"I417+I418","v":0},{"$f":"J417+J418","v":0},{"$f":"K417+K418","v":402.09698542299998},{"$f":"L417+L418","v":2078.9269671870002},{"$f":"M417+M418","v":4423.066839653},{"$f":"N417+N418","v":6382.2202367139998},{"$f":"O417+O418","v":7571.4006829649998},{"$f":"P417+P418","v":7905.0556283160004},{"$f":"Q417+Q418","v":7725.3952731269992},{"$f":"R417+R418","v":7836.6135882440003},{"$f":"S417+S418","v":7177.8589525510006},{"$f":"T417+T418","v":5098.931985364},{"$f":"U417+U418","v":3156.8890983209999},{"$f":"V417+V418","v":1009.520091062},{"$f":"W417+W418","v":0},{"$f":"X417+X418","v":0},{"$f":"Y417+Y418","v":0},{"$f":"Z417+Z418","v":0},{"$f":"AA417+AA418","v":0},{"$f":"SUM(AC419:AZ419)","v":60767.976328926998},{"$f":"AC417+AC418","v":0},{"$f":"AD417+AD418","v":0},{"$f":"AE417+AE418","v":0},{"$f":"AF417+AF418","v":0},{"$f":"AG417+AG418","v":0},{"$f":"AH417+AH418","v":0},{"$f":"AI417+AI418","v":0},{"$f":"AJ417+AJ418","v":402.09698542299998},{"$f":"AK417+AK418","v":2078.9269671870002},{"$f":"AL417+AL418","v":4423.066839653},{"$f":"AM417+AM418","v":6382.2202367139998},{"$f":"AN417+AN418","v":7571.4006829649998},{"$f":"AO417+AO418","v":7905.0556283160004},{"$f":"AP417+AP418","v":7725.3952731269992},{"$f":"AQ417+AQ418","v":7836.6135882440003},{"$f":"AR417+AR418","v":7177.8589525510006},{"$f":"AS417+AS418","v":5098.931985364},{"$f":"AT417+AT418","v":3156.8890983209999},{"$f":"AU417+AU418","v":1009.520091062},{"$f":"AV417+AV418","v":0},{"$f":"AW417+AW418","v":0},{"$f":"AX417+AX418","v":0},{"$f":"AY417+AY418","v":0},{"$f":"AZ417+AZ418","v":0},60767.976328926998,{"$f":"BB417+BB418","v":0},{"$f":"BC417+BC418","v":0},{"$f":"BD417+BD418","v":0},{"$f":"BE417+BE418","v":0},{"$f":"BF417+BF418","v":0},{"$f":"BG417+BG418","v":0},{"$f":"BH417+BH418","v":0},{"$f":"BI417+BI418","v":402.09698542299998},{"$f":"BJ417+BJ418","v":2078.9269671870002},{"$f":"BK417+BK418","v":4423.066839653},{"$f":"BL417+BL418","v":6382.2202367139998},{"$f":"BM417+BM418","v":7571.4006829649998},{"$f":"BN417+BN418","v":7905.0556283160004},{"$f":"BO417+BO418","v":7725.3952731269992},{"$f":"BP417+BP418","v":7836.6135882440003},{"$f":"BQ417+BQ418","v":7177.8589525510006},{"$f":"BR417+BR418","v":5098.931985364},{"$f":"BS417+BS418","v":3156.8890983209999},{"$f":"BT417+BT418","v":1009.520091062},{"$f":"BU417+BU418","v":0},{"$f":"BV417+BV418","v":0},{"$f":"BW417+BW418","v":0},{"$f":"BX417+BX418","v":0},{"$f":"BY417+BY418","v":0},60767.976328926998,{"$f":"CA417+CA418","v":0},{"$f":"CB417+CB418","v":0},{"$f":"CC417+CC418","v":0},{"$f":"CD417+CD418","v":0},{"$f":"CE417+CE418","v":0},{"$f":"CF417+CF418","v":0},{"$f":"CG417+CG418","v":0},{"$f":"CH417+CH418","v":402.09698542299998},{"$f":"CI417+CI418","v":2078.9269671870002},{"$f":"CJ417+CJ418","v":4423.066839653},{"$f":"CK417+CK418","v":6382.2202367139998},{"$f":"CL417+CL418","v":7571.4006829649998},{"$f":"CM417+CM418","v":7905.0556283160004},{"$f":"CN417+CN418","v":7725.3952731269992},{"$f":"CO417+CO418","v":7836.6135882440003},{"$f":"CP417+CP418","v":7177.8589525510006},{"$f":"CQ417+CQ418","v":5098.931985364},{"$f":"CR417+CR418","v":3156.8890983209999},{"$f":"CS417+CS418","v":1009.520091062},{"$f":"CT417+CT418","v":0},{"$f":"CU417+CU418","v":0},{"$f":"CV417+CV418","v":0},{"$f":"CW417+CW418","v":0},{"$f":"CX417+CX418","v":0}]
["Produção PV utilizada internamente",-45360,{"$f":"SUM(D420:AA420)","v":-1512},{"$f":"IF(D419>Entradas!$E$81,Entradas!$E$81,D419)*-1","v":0},{"$f":"IF(E419>Entradas!$E$81,Entradas!$E$81,E419)*-1","v":0},{"$f":"IF(F419>Entradas!$E$81,Entradas!$E$81,F419)*-1","v":0},{"$f":"IF(G419>Entradas!$E$81,Entradas!$E$81,G419)*-1","v":0},{"$f":"IF(H419>Entradas!$E$81,Entradas!$E$81,H419)*-1","v":0},{"$f":"IF(I419>Entradas!$E$81,Entradas!$E$81,I419)*-1","v":0},{"$f":"IF(J419>Entradas!$E$81,Entradas!$E$81,J419)*-1","v":0},{"$f":"IF(K419>Entradas!$E$81,Entradas!$E$81,K419)*-1","v":-126},{"$f":"IF(L419>Entradas!$E$81,Entradas!$E$81,L419)*-1","v":-126},{"$f":"IF(M419>Entradas!$E$81,Entradas!$E$81,M419)*-1","v":-126},{"$f":"IF(N419>Entradas!$E$81,Entradas!$E$81,N419)*-1","v":-126},{"$f":"IF(O419>Entradas!$E$81,Entradas!$E$81,O419)*-1","v":-126},{"$f":"IF(P419>Entradas!$E$81,Entradas!$E$81,P419)*-1","v":-126},{"$f":"IF(Q419>Entradas!$E$81,Entradas!$E$81,Q419)*-1","v":-126},{"$f":"IF(R419>Entradas!$E$81,Entradas!$E$81,R419)*-1","v":-126},{"$f":"IF(S419>Entradas!$E$81,Entradas!$E$81,S419)*-1","v":-126},{"$f":"IF(T419>Entradas!$E$81,Entradas!$E$81,T419)*-1","v":-126},{"$f":"IF(U419>Entradas!$E$81,Entradas!$E$81,U419)*-1","v":-126},{"$f":"IF(V419>Entradas!$E$81,Entradas!$E$81,V419)*-1","v":-126},{"$f":"IF(W419>Entradas!$E$81,Entradas!$E$81,W419)*-1","v":0},{"$f":"IF(X419>Entradas!$E$81,Entradas!$E$81,X419)*-1","v":0},{"$f":"IF(Y419>Entradas!$E$81,Entradas!$E$81,Y419)*-1","v":0},{"$f":"IF(Z419>Entradas!$E$81,Entradas!$E$81,Z419)*-1","v":0},{"$f":"IF(AA419>Entradas!$E$81,Entradas!$E$81,AA419)*-1","v":0},{"$f":"SUM(AC420:AZ420)","v":-1512},{"$f":"IF(AC419>Entradas!$E$81,Entradas!$E$81,AC419)*-1","v":0},{"$f":"IF(AD419>Entradas!$E$81,Entradas!$E$81,AD419)*-1","v":0},{"$f":"IF(AE419>Entradas!$E$81,Entradas!$E$81,AE419)*-1","v":0},{"$f":"IF(AF419>Entradas!$E$81,Entradas!$E$81,AF419)*-1","v":0},{"$f":"IF(AG419>Entradas!$E$81,Entradas!$E$81,AG419)*-1","v":0},{"$f":"IF(AH419>Entradas!$E$81,Entradas!$E$81,AH419)*-1","v":0},{"$f":"IF(AI419>Entradas!$E$81,Entradas!$E$81,AI419)*-1","v":0},{"$f":"IF(AJ419>Entradas!$E$81,Entradas!$E$81,AJ419)*-1","v":-126},{"$f":"IF(AK419>Entradas!$E$81,Entradas!$E$81,AK419)*-1","v":-126},{"$f":"IF(AL419>Entradas!$E$81,Entradas!$E$81,AL419)*-1","v":-126},{"$f":"IF(AM419>Entradas!$E$81,Entradas!$E$81,AM419)*-1","v":-126},{"$f":"IF(AN419>Entradas!$E$81,Entradas!$E$81,AN419)*-1","v":-126},{"$f":"IF(AO419>Entradas!$E$81,Entradas!$E$81,AO419)*-1","v":-126},{"$f":"IF(AP419>Entradas!$E$81,Entradas!$E$81,AP419)*-1","v":-126},{"$f":"IF(AQ419>Entradas!$E$81,Entradas!$E$81,AQ419)*-1","v":-126},{"$f":"IF(AR419>Entradas!$E$81,Entradas!$E$81,AR419)*-1","v":-126},{"$f":"IF(AS419>Entradas!$E$81,Entradas!$E$81,AS419)*-1","v":-126},{"$f":"IF(AT419>Entradas!$E$81,Entradas!$E$81,AT419)*-1","v":-126},{"$f":"IF(AU419>Entradas!$E$81,Entradas!$E$81,AU419)*-1","v":-126},{"$f":"IF(AV419>Entradas!$E$81,Entradas!$E$81,AV419)*-1","v":0},{"$f":"IF(AW419>Entradas!$E$81,Entradas!$E$81,AW419)*-1","v":0},{"$f":"IF(AX419>Entradas!$E$81,Entradas!$E$81,AX419)*-1","v":0},{"$f":"IF(AY419>Entradas!$E$81,Entradas!$E$81,AY419)*-1","v":0},{"$f":"IF(AZ419>Entradas!$E$81,Entradas!$E$81,AZ419)*-1","v":0},{"$f":"SUM(BB420:BY420)","v":-1512},{"$f":"IF(BB419>Entradas!$E$81,Entradas!$E$81,BB419)*-1","v":0},{"$f":"IF(BC419>Entradas!$E$81,Entradas!$E$81,BC419)*-1","v":0},{"$f":"IF(BD419>Entradas!$E$81,Entradas!$E$81,BD419)*-1","v":0},{"$f":"IF(BE419>Entradas!$E$81,Entradas!$E$81,BE419)*-1","v":0},{"$f":"IF(BF419>Entradas!$E$81,Entradas!$E$81,BF419)*-1","v":0},{"$f":"IF(BG419>Entradas!$E$81,Entradas!$E$81,BG419)*-1","v":0},{"$f":"IF(BH419>Entradas!$E$81,Entradas!$E$81,BH419)*-1","v":0},{"$f":"IF(BI419>Entradas!$E$81,Entradas!$E$81,BI419)*-1","v":-126},{"$f":"IF(BJ419>Entradas!$E$81,Entradas!$E$81,BJ419)*-1","v":-126},{"$f":"IF(BK419>Entradas!$E$81,Entradas!$E$81,BK419)*-1","v":-126},{"$f":"IF(BL419>Entradas!$E$81,Entradas!$E$81,BL419)*-1","v":-126},{"$f":"IF(BM419>Entradas!$E$81,Entradas!$E$81,BM419)*-1","v":-126},{"$f":"IF(BN419>Entradas!$E$81,Entradas!$E$81,BN419)*-1","v":-126},{"$f":"IF(BO419>Entradas!$E$81,Entradas!$E$81,BO419)*-1","v":-126},{"$f":"IF(BP419>Entradas!$E$81,Entradas!$E$81,BP419)*-1","v":-126},{"$f":"IF(BQ419>Entradas!$E$81,Entradas!$E$81,BQ419)*-1","v":-126},{"$f":"IF(BR419>Entradas!$E$81,Entradas!$E$81,BR419)*-1","v":-126},{"$f":"IF(BS419>Entradas!$E$81,Entradas!$E$81,BS419)*-1","v":-126},{"$f":"IF(BT419>Entradas!$E$81,Entradas!$E$81,BT419)*-1","v":-126},{"$f":"IF(BU419>Entradas!$E$81,Entradas!$E$81,BU419)*-1","v":0},{"$f":"IF(BV419>Entradas!$E$81,Entradas!$E$81,BV419)*-1","v":0},{"$f":"IF(BW419>Entradas!$E$81,Entradas!$E$81,BW419)*-1","v":0},{"$f":"IF(BX419>Entradas!$E$81,Entradas!$E$81,BX419)*-1","v":0},{"$f":"IF(BY419>Entradas!$E$81,Entradas!$E$81,BY419)*-1","v":0},{"$f":"SUM(CA420:CX420)","v":-1512},{"$f":"IF(CA419>Entradas!$E$81,Entradas!$E$81,CA419)*-1","v":0},{"$f":"IF(CB419>Entradas!$E$81,Entradas!$E$81,CB419)*-1","v":0},{"$f":"IF(CC419>Entradas!$E$81,Entradas!$E$81,CC419)*-1","v":0},{"$f":"IF(CD419>Entradas!$E$81,Entradas!$E$81,CD419)*-1","v":0},{"$f":"IF(CE419>Entradas!$E$81,Entradas!$E$81,CE419)*-1","v":0},{"$f":"IF(CF419>Entradas!$E$81,Entradas!$E$81,CF419)*-1","v":0},{"$f":"IF(CG419>Entradas!$E$81,Entradas!$E$81,CG419)*-1","v":0},{"$f":"IF(CH419>Entradas!$E$81,Entradas!$E$81,CH419)*-1","v":-126},{"$f":"IF(CI419>Entradas!$E$81,Entradas!$E$81,CI419)*-1","v":-126},{"$f":"IF(CJ419>Entradas!$E$81,Entradas!$E$81,CJ419)*-1","v":-126},{"$f":"IF(CK419>Entradas!$E$81,Entradas!$E$81,CK419)*-1","v":-126},{"$f":"IF(CL419>Entradas!$E$81,Entradas!$E$81,CL419)*-1","v":-126},{"$f":"IF(CM419>Entradas!$E$81,Entradas!$E$81,CM419)*-1","v":-126},{"$f":"IF(CN419>Entradas!$E$81,Entradas!$E$81,CN419)*-1","v":-126},{"$f":"IF(CO419>Entradas!$E$81,Entradas!$E$81,CO419)*-1","v":-126},{"$f":"IF(CP419>Entradas!$E$81,Entradas!$E$81,CP419)*-1","v":-126},{"$f":"IF(CQ419>Entradas!$E$81,Entradas!$E$81,CQ419)*-1","v":-126},{"$f":"IF(CR419>Entradas!$E$81,Entradas!$E$81,CR419)*-1","v":-126},{"$f":"IF(CS419>Entradas!$E$81,Entradas!$E$81,CS419)*-1","v":-126},{"$f":"IF(CT419>Entradas!$E$81,Entradas!$E$81,CT419)*-1","v":0},{"$f":"IF(CU419>Entradas!$E$81,Entradas!$E$81,CU419)*-1","v":0},{"$f":"IF(CV419>Entradas!$E$81,Entradas!$E$81,CV419)*-1","v":0},{"$f":"IF(CW419>Entradas!$E$81,Entradas!$E$81,CW419)*-1","v":0},{"$f":"IF(CX419>Entradas!$E$81,Entradas!$E$81,CX419)*-1","v":0}]
["Produção PV líquida disponível",1777679.28986781,{"$f":"SUM(D421:AA421)","v":59255.976328926998},{"$f":"D419+D420","v":0},{"$f":"E419+E420","v":0},0,0,0,0,0,276.09698542299998,1952.9269671870002,4297.066839653,6256.2202367139998,7445.4006829649998,7779.0556283160004,7599.3952731269992,7710.6135882440003,7051.8589525510006,4972.931985364,3030.8890983209999,883.52009106200001,0,0,0,0,0,{"$f":"SUM(AC421:AZ421)","v":59255.976328926998},{"$f":"AC419+AC420","v":0},{"$f":"AD419+AD420","v":0},0,0,0,0,0,276.09698542299998,1952.9269671870002,4297.066839653,6256.2202367139998,7445.4006829649998,7779.0556283160004,7599.3952731269992,7710.6135882440003,7051.8589525510006,4972.931985364,3030.8890983209999,883.52009106200001,0,0,0,0,0,{"$f":"SUM(BB421:BY421)","v":59255.976328926998},{"$f":"BB419+BB420","v":0},{"$f":"BC419+BC420","v":0},0,0,0,0,0,276.09698542299998,1952.9269671870002,4297.066839653,6256.2202367139998,7445.4006829649998,7779.0556283160004,7599.3952731269992,7710.6135882440003,7051.8589525510006,4972.931985364,3030.8890983209999,883.52009106200001,0,0,0,0,0,{"$f":"SUM(CA421:CX421)","v":59255.976328926998},{"$f":"CA419+CA420","v":0},{"$f":"CB419+CB420","v":0},0,0,0,0,0,276.09698542299998,1952.9269671870002,4297.066839653,6256.2202367139998,7445.4006829649998,7779.0556283160004,7599.3952731269992,7710.6135882440003,7051.8589525510006,4972.931985364,3030.8890983209999,883.52009106200001,0,0,0,0,0]
[]
["Armazenamento e Venda"]
["Força Produção PV vendida diretamente à EDA",{"$f":"4*AB424+4*BA424+18*C424+BZ424*4","v":1747851.7183375261},{"$f":"SUM(D424:AA424)","v":59255.976328926998},{"$f":"IF(D411<0,0,IF(D411>D421,D421,D411))","v":0},{"$f":"IF(E411<0,0,IF(E411>E421,E421,E411))","v":0},0,0,0,0,0,276.09698542299998,1952.9269671870002,4297.066839653,6256.2202367139998,7445.4006829649998,7779.0556283160004,7599.3952731269992,7710.6135882440003,7051.8589525510006,4972.931985364,3030.8890983209999,883.52009106200001,0,0,0,0,0,{"$f":"SUM(AC424:AZ424)","v":59255.976328926998},{"$f":"IF(AC411<0,0,IF(AC411>AC421,AC421,AC411))","v":0},{"$f":"IF(AD411<0,0,IF(AD411>AD421,AD421,AD411))","v":0},0,0,0,0,0,276.09698542299998,1952.9269671870002,4297.066839653,6256.2202367139998,7445.4006829649998,7779.0556283160004,7599.3952731269992,7710.6135882440003,7051.8589525510006,4972.931985364,3030.8890983209999,883.52009106200001,0,0,0,0,0,{"$f":"SUM(BB424:BY424)","v":51799.083446356031},{"$f":"IF(BB411<0,0,IF(BB411>BB421,BB421,BB411))","v":0},0,0,0,0,0,0,276.09698542299998,1952.9269671870002,4297.066839653,6256.2202367139998,7445.4006829649998,7779.0556283160004,7552.1333392075076,5374.5421462780159,2485.8029671926743,4465.4284640368351,3030.8890983209999,883.52009106200001,0,0,0,0,0,{"$f":"SUM(CA424:CX424)","v":59255.976328926998},{"$f":"IF(CA411<0,0,IF(CA411>CA421,CA421,CA411))","v":0},{"$f":"IF(CB411<0,0,IF(CB411>CB421,CB421,CB411))","v":0},0,0,0,0,0,276.09698542299998,1952.9269671870002,4297.066839653,6256.2202367139998,7445.4006829649998,7779.0556283160004,7599.3952731269992,7710.6135882440003,7051.8589525510006,4972.931985364,3030.8890983209999,883.52009106200001,0,0,0,0,0]
["Procura líquida após venda de produção PV",{"$f":"B411-B424","v":13372592.315805539},{"$f":"C411-C424","v":500282.25534057897},{"$f":"D411-D424","v":18212.828734263188},{"$f":"E411-E424","v":15638.685537320693},{"$f":"F411-F424","v":13708.078139613848},{"$f":"G411-G424","v":12421.006541142633},{"$f":"H411-H424","v":11777.470741907004},{"$f":"I411-I424","v":12421.006541142633},{"$f":"J411-J424","v":13064.542340378233},{"$f":"K411-K424","v":16397.14713840048},{"$f":"L411-L424","v":17258.731423696227},{"$f":"M411-M424","v":20649.041685081764},{"$f":"N411-N424","v":20774.531733762858},{"$f":"O411-O424","v":17588.060353213132},{"$f":"P411-P424","v":15226.382423722982},{"$f":"Q411-Q424","v":16448.55240119958},{"$f":"R411-R424","v":17377.42188933117},{"$f":"S411-S424","v":17078.044743645685},{"$f":"T411-T424","v":21843.061408441226},{"$f":"U411-U424","v":24880.14233896292},{"$f":"V411-V424","v":30509.12687089539},{"$f":"W411-W424","v":32347.428273968537},{"$f":"X411-X424","v":38955.974309802958},{"$f":"Y411-Y424","v":29946.473120504335},{"$f":"Z411-Z424","v":28659.401522033077},{"$f":"AA411-AA424","v":23511.115128148129},{"$f":"AB411-AB424","v":409107.954655707},{"$f":"AC411-AC424","v":11521.006541142633},{"$f":"AD411-AD424","v":13321.006541142633},{"$f":"AE411-AE424","v":13321.006541142633},{"$f":"AF411-AF424","v":13321.006541142633},{"$f":"AG411-AG424","v":13321.006541142633},{"$f":"AH411-AH424","v":13321.006541142633},{"$f":"AI411-AI424","v":13321.006541142633},{"$f":"AJ411-AJ424","v":16716.539740693635},{"$f":"AK411-AK424","v":13633.633073289531},{"$f":"AL411-AL424","v":11169.192740025739},{"$f":"AM411-AM424","v":8720.5395917643746},{"$f":"AN411-AN424","v":5534.0682112146524},{"$f":"AO411-AO424","v":5102.9976794313588},{"$f":"AP411-AP424","v":5681.6318576723143},{"$f":"AQ411-AQ424","v":4679.8939480970594},{"$f":"AR411-AR424","v":3093.4452039403468},{"$f":"AS411-AS424","v":7858.4618687359007},{"$f":"AT411-AT424","v":14113.221795435667},{"$f":"AU411-AU424","v":22959.885323546227},{"$f":"AV411-AV424","v":27372.329923561862},{"$f":"AW411-AW424","v":25441.722525854973},{"$f":"AX411-AX424","v":23511.115128148129},{"$f":"AY411-AY424","v":23511.115128148129},{"$f":"AZ411-AZ424","v":23511.115128148129},{"$f":"BA411-BA424","v":199472.71992249339},{"$f":"BB411-BB424","v":8816.2559464933074},{"$f":"BC411-BC424","v":8816.2559464933074},{"$f":"BD411-BD424","v":8816.2559464933074},{"$f":"BE411-BE424","v":8816.2559464933074},{"$f":"BF411-BF424","v":8816.2559464933074},{"$f":"BG411-BG424","v":8816.2559464933074},{"$f":"BH411-BH424","v":8816.2559464933074},{"$f":"BI411-BI424","v":12211.789146044313},{"$f":"BJ411-BJ424","v":8741.8108801689905},{"$f":"BK411-BK424","v":4409.6915507270951},{"$f":"BL411-BL424","v":1704.5742017013099},{"$f":"BM411-BM424","v":1092.2460180940752},{"$f":"BN411-BN424","v":661.17548631080354},{"$f":"BO411-BO424","v":0},{"$f":"BP411-BP424","v":0},{"$f":"BQ411-BQ424","v":0},{"$f":"BR411-BR424","v":0},{"$f":"BS411-BS424","v":7034.3280038438406},{"$f":"BT411-BT424","v":16524.527331190042},{"$f":"BU411-BU424","v":20936.97193120567},{"$f":"BV411-BV424","v":20936.97193120567},{"$f":"BW411-BW424","v":14501.613938849485},{"$f":"BX411-BX424","v":14501.613938849485},{"$f":"BY411-BY424","v":14501.613938849485},{"$f":"BZ411-BZ424","v":486694.25534057897},{"$f":"CA411-CA424","v":18212.828734263188},{"$f":"CB411-CB424","v":15638.685537320693},{"$f":"CC411-CC424","v":13708.078139613848},{"$f":"CD411-CD424","v":12421.006541142633},{"$f":"CE411-CE424","v":11777.470741907004},{"$f":"CF411-CF424","v":12421.006541142633},{"$f":"CG411-CG424","v":13064.542340378233},{"$f":"CH411-CH424","v":16397.14713840048},{"$f":"CI411-CI424","v":17258.731423696227},{"$f":"CJ411-CJ424","v":20649.041685081764},{"$f":"CK411-CK424","v":20774.531733762858},{"$f":"CL411-CL424","v":17588.060353213132},{"$f":"CM411-CM424","v":15226.382423722982},{"$f":"CN411-CN424","v":16448.55240119958},{"$f":"CO411-CO424","v":17377.42188933117},{"$f":"CP411-CP424","v":17078.044743645685},{"$f":"CQ411-CQ424","v":21843.061408441226},{"$f":"CR411-CR424","v":24880.14233896292},{"$f":"CS411-CS424","v":30509.12687089539},{"$f":"CT411-CT424","v":32347.428273968537},{"$f":"CU411-CU424","v":38955.974309802958},{"$f":"CV411-CV424","v":29946.473120504335},{"$f":"CW411-CW424","v":28659.401522033077},{"$f":"CX411-CX424","v":23511.115128148129}]
[]
["Resumo"]
["Produção",{"$f":"B419","v":1823039.28986781},{"$f":"SUM(D428:AA428)","v":60767.976328926998},{"$f":"D419","v":0},0,0,0,0,0,0,402.09698542299998,2078.9269671870002,4423.066839653,6382.2202367139998,7571.4006829649998,7905.0556283160004,7725.3952731269992,7836.6135882440003,7177.8589525510006,5098.931985364,3156.8890983209999,1009.520091062,0,0,0,0,0,60767.976328926998,0,0,0,0,0,0,0,{"$f":"AJ419","v":402.09698542299998},2078.9269671870002,4423.066839653,6382.2202367139998,7571.4006829649998,7905.0556283160004,7725.3952731269992,7836.6135882440003,7177.8589525510006,5098.931985364,3156.8890983209999,1009.520091062,0,0,0,0,0,60767.976328926998,0,0,0,0,0,0,0,402.09698542299998,2078.9269671870002,4423.066839653,6382.2202367139998,7571.4006829649998,7905.0556283160004,7725.3952731269992,{"$f":"BP419","v":7836.6135882440003},7177.8589525510006,5098.931985364,3156.8890983209999,1009.520091062,0,0,0,0,0,60767.976328926998,0,0,0,0,0,0,0,402.09698542299998,2078.9269671870002,4423.066839653,6382.2202367139998,7571.4006829649998,7905.0556283160004,7725.3952731269992,7836.6135882440003,7177.8589525510006,5098.931985364,3156.8890983209999,1009.520091062,0,0,0,0,0]
["Utilização",{"$f":"B420","v":-45360},{"$f":"C420","v":-1512},{"$f":"D420","v":0},0,0,0,0,0,0,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,0,0,0,0,0,-1512,0,0,0,0,0,0,0,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,0,0,0,0,0,-1512,0,0,0,0,0,0,0,-126,-126,-126,-126,-126,-126,-126,{"$f":"BP420","v":-126},-126,-126,-126,-126,0,0,0,0,0,-1512,0,0,0,0,0,0,0,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,0,0,0,0,0]
["Total Vendido à EDA",{"$f":"4*AB430+4*BA430+18*C430+BZ430*4","v":1747851.7183375261},{"$f":"SUM(D430:AA430)","v":59255.976328926998},{"$f":"D424","v":0},{"$f":"E424","v":0},0,0,0,0,0,276.09698542299998,1952.9269671870002,4297.066839653,6256.2202367139998,7445.4006829649998,7779.0556283160004,7599.3952731269992,7710.6135882440003,7051.8589525510006,4972.931985364,3030.8890983209999,883.52009106200001,0,0,0,0,0,59255.976328926998,0,0,0,0,0,0,0,276.09698542299998,1952.9269671870002,4297.066839653,6256.2202367139998,7445.4006829649998,7779.0556283160004,7599.3952731269992,7710.6135882440003,7051.8589525510006,4972.931985364,3030.8890983209999,883.52009106200001,0,0,0,0,0,51799.083446356031,0,0,0,0,0,0,0,276.09698542299998,1952.9269671870002,4297.066839653,6256.2202367139998,7445.4006829649998,7779.0556283160004,7552.1333392075076,5374.5421462780159,{"$f":"BQ424","v":2485.8029671926743},4465.4284640368351,3030.8890983209999,883.52009106200001,0,0,0,0,0,59255.976328926998,0,0,0,0,0,0,0,276.09698542299998,1952.9269671870002,4297.066839653,6256.2202367139998,7445.4006829649998,7779.0556283160004,7599.3952731269992,7710.6135882440003,7051.8589525510006,4972.931985364,3030.8890983209999,883.52009106200001,0,0,0,0,0]
["  Ponta",903930.54947841784,{"$f":"SUM(D431:AA431)","v":41087.752249018995},{"$f":"IF(D414=\"P\",D430,0)","v":0},0,0,0,0,0,0,0,0,4297.066839653,6256.2202367139998,7445.4006829649998,7779.0556283160004,7599.3952731269992,7710.6135882440003,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC431:AZ431)","v":0},{"$f":"IF(AC414=\"P\",AC430,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB431:BY431)","v":0},{"$f":"IF(BB414=\"P\",BB430,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA431:CX431)","v":41087.752249018995},{"$f":"IF(CA414=\"P\",CA430,0)","v":0},0,0,0,0,0,0,0,0,4297.066839653,6256.2202367139998,7445.4006829649998,7779.0556283160004,7599.3952731269992,7710.6135882440003,0,0,0,0,0,0,0,0,0]
["  Cheia",610620.47190463194,18168.224079908003,{"$f":"IF(D414=\"C\",D430,0)","v":0},0,0,0,0,0,0,276.09698542299998,1952.9269671870002,0,0,0,0,0,0,7051.8589525510006,4972.931985364,3030.8890983209999,883.52009106200001,0,0,0,0,0,52729.885536663998,{"$f":"IF(AC414=\"C\",AC430,0)","v":0},0,0,0,0,0,0,0,0,0,6256.2202367139998,7445.4006829649998,7779.0556283160004,7599.3952731269992,7710.6135882440003,7051.8589525510006,4972.931985364,3030.8890983209999,883.52009106200001,0,0,0,0,0,0,{"$f":"IF(BB414=\"C\",BB430,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18168.224079908003,{"$f":"IF(CA414=\"C\",CA430,0)","v":0},0,0,0,0,0,0,276.09698542299998,1952.9269671870002,0,0,0,0,0,0,7051.8589525510006,4972.931985364,3030.8890983209999,883.52009106200001,0,0,0,0,0]
["  Vazio",233300.69695447612,0,{"$f":"IF(D414=\"V\",D430,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6526.0907922630004,{"$f":"IF(AC414=\"V\",AC430,0)","v":0},0,0,0,0,0,0,276.09698542299998,1952.9269671870002,4297.066839653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51799.083446356031,{"$f":"IF(BB414=\"V\",BB430,0)","v":0},0,0,0,0,0,0,276.09698542299998,1952.9269671870002,4297.066839653,6256.2202367139998,7445.4006829649998,7779.0556283160004,7552.1333392075076,5374.5421462780159,2485.8029671926743,4465.4284640368351,3030.8890983209999,883.52009106200001,0,0,0,0,0,0,{"$f":"IF(CA414=\"V\",CA430,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D414=\"SV\",D430,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC414=\"SV\",AC430,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB414=\"SV\",BB430,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA414=\"SV\",CA430,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Excedente Líquido de Produção Força",29827.571530283865,0,{"$f":"D428+D429-D430","v":0},{"$f":"E428+E429-E430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7456.8928825709663,0,0,0,0,0,0,0,0,0,0,0,0,0,47.261933919491639,2336.0714419659844,{"$f":"BQ428+BQ429-BQ430","v":4566.0559853583263},507.50352132716489,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Percentagem de Excedente",{"$f":"IF(B435=0,0,B435/B428)","v":1.6361452929764715E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH435=0,0,AH435/AH428)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.12271089697323537,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BN435=0,0,BN435/BN428)","v":0},6.1177366657073949E-3,0.29809705629360278,0.63613063666228165,9.9531337696581471E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CT435=0,0,CT435/CT428)","v":0},0,0,0,0]
[]
["OUTUBRO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["PROCURA E PRODUÇÃO DE ENERGIAS RENOVÁVEIS"]
[]
["Procura"]
["Procura Projetada (2028)",{"$f":"4*AB443+4*BA443+19*C443+BZ443*4","v":46020931.813683018},1530990.3548083047,51241.319607005513,48741.743040810114,47491.912733700512,47491.912733700512,47491.912733700512,48741.743040810114,47491.912733700512,52491.107890103209,58740.049305591681,68738.355570373256,74987.296985861729,74987.296985861729,73737.50870276404,73737.50870276404,74987.296985861729,74987.296985861729,73737.50870276404,72487.720419666366,72487.720419666366,74987.296985861729,73737.50870276404,71237.932136568648,63739.078547657926,62489.414154884769,1415383.446555865,49991.479173443564,49991.479173443564,49991.479173443564,49991.479173443564,49991.479173443564,49991.479173443564,49991.479173443564,51241.266152779659,56240.41407012401,61239.561987468369,64364.029435808588,65613.816415144669,66238.709904812713,64988.922925476632,63114.242456472501,62489.348966804449,61239.561987468369,60614.570870676274,62489.348966804449,66863.585622348925,67488.496884148815,63739.07189847374,63739.07189847374,63739.07189847374,1286654.9667171389,44992.322104784711,44992.322104784711,44992.322104784711,44992.322104784711,44992.322104784711,44992.322104784711,44992.322104784711,45617.215467351147,48116.788917616992,53115.935818148617,57490.06867354428,59989.762806379622,61864.442894078966,60614.569637790897,56865.295993547355,53740.829180715082,53115.935818148617,54990.615905847983,56865.295993547355,62489.336256645431,64988.909706911239,60614.569637790897,60614.569637790897,60614.569637790897,1530990.3548083047,51241.319607005513,48741.743040810114,47491.912733700512,47491.912733700512,47491.912733700512,48741.743040810114,47491.912733700512,52491.107890103209,58740.049305591681,68738.355570373256,74987.296985861729,74987.296985861729,73737.50870276404,73737.50870276404,74987.296985861729,74987.296985861729,73737.50870276404,72487.720419666366,72487.720419666366,74987.296985861729,73737.50870276404,71237.932136568648,63739.078547657926,62489.414154884769]
["Estação de aterragem Google",{"$f":"4*AB444+4*BA444+19*C444+BZ444*4","v":2976000},{"$f":"SUM(D444:AA444)","v":96000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"SUM(AC444:AZ444)","v":96000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"SUM(BB444:BY444)","v":96000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"BA444","v":96000},{"$f":"BB444","v":4000},{"$f":"BC444","v":4000},{"$f":"BD444","v":4000},{"$f":"BE444","v":4000},{"$f":"BF444","v":4000},{"$f":"BG444","v":4000},{"$f":"BH444","v":4000},{"$f":"BI444","v":4000},{"$f":"BJ444","v":4000},{"$f":"BK444","v":4000},{"$f":"BL444","v":4000},{"$f":"BM444","v":4000},{"$f":"BN444","v":4000},{"$f":"BO444","v":4000},{"$f":"BP444","v":4000},{"$f":"BQ444","v":4000},{"$f":"BR444","v":4000},{"$f":"BS444","v":4000},{"$f":"BT444","v":4000},{"$f":"BU444","v":4000},{"$f":"BV444","v":4000},{"$f":"BW444","v":4000},{"$f":"BX444","v":4000},{"$f":"BY444","v":4000}]
["Autoconsumo",93744,{"$f":"SUM(D445:AA445)","v":3024},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"SUM(AC445:AZ445)","v":3024},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"SUM(BB445:BY445)","v":3024},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},3024,126,126,126,126,126,126,126,126,126,126,126,126,126,126,126,126,126,126,126,126,126,126,126,126]
["Procura Total incluindo Autoconsumo",{"$f":"SUM(B443:B445)","v":49090675.813683018},1630014.3548083047,55367.319607005513,52867.743040810114,51617.912733700512,51617.912733700512,51617.912733700512,52867.743040810114,51617.912733700512,56617.107890103209,62866.049305591681,72864.355570373256,79113.296985861729,79113.296985861729,77863.50870276404,77863.50870276404,79113.296985861729,79113.296985861729,77863.50870276404,76613.720419666366,76613.720419666366,79113.296985861729,77863.50870276404,75363.932136568648,67865.078547657933,66615.414154884769,1514407.446555865,54117.479173443564,54117.479173443564,54117.479173443564,54117.479173443564,54117.479173443564,{"$f":"SUM(AH443:AH445)","v":54117.479173443564},54117.479173443564,55367.266152779659,60366.41407012401,65365.561987468369,68490.029435808596,69739.816415144669,70364.709904812713,69114.922925476625,67240.242456472508,66615.348966804449,65365.561987468369,64740.570870676274,66615.348966804449,70989.585622348925,71614.496884148815,67865.071898473747,67865.071898473747,67865.071898473747,1385678.9667171389,49118.322104784711,49118.322104784711,49118.322104784711,49118.322104784711,49118.322104784711,49118.322104784711,49118.322104784711,49743.215467351147,52242.788917616992,57241.935818148617,61616.06867354428,64115.762806379622,{"$f":"SUM(BN443:BN445)","v":65990.442894078966},64740.569637790897,60991.295993547355,57866.829180715082,57241.935818148617,59116.615905847983,60991.295993547355,66615.336256645431,69114.909706911247,64740.569637790897,64740.569637790897,64740.569637790897,1630014.3548083047,55367.319607005513,52867.743040810114,51617.912733700512,51617.912733700512,51617.912733700512,52867.743040810114,51617.912733700512,56617.107890103209,62866.049305591681,72864.355570373256,79113.296985861729,79113.296985861729,77863.50870276404,77863.50870276404,79113.296985861729,79113.296985861729,77863.50870276404,76613.720419666366,76613.720419666366,{"$f":"SUM(CT443:CT445)","v":79113.296985861729},77863.50870276404,75363.932136568648,67865.078547657933,66615.414154884769]
[null,{"$f":"4*AB447+4*BA447+19*C447+BZ447*4","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(K446:V446)","v":895618.66765714006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ446:AU446)","v":789385.79413984076},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI446:BT446)","v":711898.75710671686}]
["Produção Projetada de Energias Renováveis"]
["   Eólica",{"$f":"4*AB449+4*BA449+19*C449+BZ449*4","v":3876372},133668,5569.5,5569.5,5569.5,5569.5,5569.5,5569.5,5569.5,2784.75,2784.75,2784.75,2784.75,2784.75,2784.75,2784.75,2784.75,5569.5,5569.5,5569.5,5569.5,5569.5,5569.5,5569.5,5569.5,5569.5,111390,5569.5,5569.5,5569.5,5569.5,5569.5,5569.5,5569.5,2784.75,2784.75,2784.75,2784.75,2784.75,2784.75,2784.75,2784.75,5569.5,5569.5,5569.5,5569.5,5569.5,5569.5,5569.5,5569.5,5569.5,111390,5569.5,5569.5,5569.5,5569.5,5569.5,5569.5,5569.5,2784.75,2784.75,2784.75,2784.75,2784.75,2784.75,2784.75,2784.75,5569.5,5569.5,5569.5,5569.5,5569.5,5569.5,5569.5,5569.5,5569.5,111390,5569.5,5569.5,5569.5,5569.5,5569.5,5569.5,5569.5,2784.75,2784.75,2784.75,2784.75,2784.75,2784.75,2784.75,2784.75,5569.5,5569.5,5569.5,5569.5,5569.5,5569.5,5569.5,5569.5,5569.5]
["   Geotérmica",23064000,{"$f":"SUM(D450:AA450)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"SUM(AC450:AZ450)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"SUM(BB450:BY450)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"SUM(CA450:CX450)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000}]
["   Hídrica",2357980,76063.870967741939,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,76063.870967741939,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,76063.870967741939,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,76063.870967741939,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475,3169.3279569892475]
["   Solar (PV)",3530496.139487992,{"$f":"SUM(D452:AA452)","v":113886.97224154814},{"$f":"Entradas!$E$43/Entradas!$E$31*D465","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*E465","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*F465","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*G465","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*H465","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*I465","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*J465","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*K465","v":105.54863043702329},{"$f":"Entradas!$E$43/Entradas!$E$31*L465","v":3103.1297348484845},{"$f":"Entradas!$E$43/Entradas!$E$31*M465","v":8486.1098871366721},{"$f":"Entradas!$E$43/Entradas!$E$31*N465","v":12264.750856782106},{"$f":"Entradas!$E$43/Entradas!$E$31*O465","v":15494.538948155019},{"$f":"Entradas!$E$43/Entradas!$E$31*P465","v":16676.68360904968},{"$f":"Entradas!$E$43/Entradas!$E$31*Q465","v":15578.977852504639},{"$f":"Entradas!$E$43/Entradas!$E$31*R465","v":16254.489087301588},{"$f":"Entradas!$E$43/Entradas!$E$31*S465","v":13066.920448103483},{"$f":"Entradas!$E$43/Entradas!$E$31*T465","v":9098.2919436714074},{"$f":"Entradas!$E$43/Entradas!$E$31*U465","v":3715.3117913832198},{"$f":"Entradas!$E$43/Entradas!$E$31*V465","v":42.219452174809319},{"$f":"Entradas!$E$43/Entradas!$E$31*W465","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*X465","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*Y465","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*Z465","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*AA465","v":0},{"$f":"C452","v":113886.97224154814},{"$f":"D452","v":0},{"$f":"E452","v":0},{"$f":"F452","v":0},{"$f":"G452","v":0},{"$f":"H452","v":0},{"$f":"I452","v":0},{"$f":"J452","v":0},{"$f":"K452","v":105.54863043702329},{"$f":"L452","v":3103.1297348484845},{"$f":"M452","v":8486.1098871366721},{"$f":"N452","v":12264.750856782106},{"$f":"O452","v":15494.538948155019},{"$f":"P452","v":16676.68360904968},{"$f":"Q452","v":15578.977852504639},{"$f":"R452","v":16254.489087301588},{"$f":"S452","v":13066.920448103483},{"$f":"T452","v":9098.2919436714074},{"$f":"U452","v":3715.3117913832198},{"$f":"V452","v":42.219452174809319},{"$f":"W452","v":0},{"$f":"X452","v":0},{"$f":"Y452","v":0},{"$f":"Z452","v":0},{"$f":"AA452","v":0},{"$f":"AB452","v":113886.97224154814},{"$f":"AC452","v":0},{"$f":"AD452","v":0},{"$f":"AE452","v":0},{"$f":"AF452","v":0},{"$f":"AG452","v":0},{"$f":"AH452","v":0},{"$f":"AI452","v":0},{"$f":"AJ452","v":105.54863043702329},{"$f":"AK452","v":3103.1297348484845},{"$f":"AL452","v":8486.1098871366721},{"$f":"AM452","v":12264.750856782106},{"$f":"AN452","v":15494.538948155019},{"$f":"AO452","v":16676.68360904968},{"$f":"AP452","v":15578.977852504639},{"$f":"AQ452","v":16254.489087301588},{"$f":"AR452","v":13066.920448103483},{"$f":"AS452","v":9098.2919436714074},{"$f":"AT452","v":3715.3117913832198},{"$f":"AU452","v":42.219452174809319},{"$f":"AV452","v":0},{"$f":"AW452","v":0},{"$f":"AX452","v":0},{"$f":"AY452","v":0},{"$f":"AZ452","v":0},{"$f":"BA452","v":113886.97224154814},{"$f":"BB452","v":0},{"$f":"BC452","v":0},{"$f":"BD452","v":0},{"$f":"BE452","v":0},{"$f":"BF452","v":0},{"$f":"BG452","v":0},{"$f":"BH452","v":0},{"$f":"BI452","v":105.54863043702329},{"$f":"BJ452","v":3103.1297348484845},{"$f":"BK452","v":8486.1098871366721},{"$f":"BL452","v":12264.750856782106},{"$f":"BM452","v":15494.538948155019},{"$f":"BN452","v":16676.68360904968},{"$f":"BO452","v":15578.977852504639},{"$f":"BP452","v":16254.489087301588},{"$f":"BQ452","v":13066.920448103483},{"$f":"BR452","v":9098.2919436714074},{"$f":"BS452","v":3715.3117913832198},{"$f":"BT452","v":42.219452174809319},{"$f":"BU452","v":0},{"$f":"BV452","v":0},{"$f":"BW452","v":0},{"$f":"BX452","v":0},{"$f":"BY452","v":0}]
["   Resíduos",2892500,97500,3000,3000,3000,3000,3000,3000,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,88500,4000,2000,2000,2000,2000,2000,2000,2000,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,74000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,3000,3000,3000,3000,3000,3000,4500,4500,4500,4500,4500,4500,4500,4500,97500,3000,3000,3000,3000,3000,3000,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500]
["   Biogás",53111.000000000015,2309.1739130434789,null,null,null,null,null,null,null,null,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2309.1739130434789,0,0,0,0,0,0,0,0,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,0,0,0,0]
["Produção Total Projetada de Renováveis",{"$f":"SUM(B449:B454)","v":35774459.139487997},{"$f":"SUM(C449:C454)","v":1167428.0171223336},{"$f":"SUM(D449:D454)","v":42738.827956989247},{"$f":"SUM(E449:E454)","v":42738.827956989247},{"$f":"SUM(F449:F454)","v":42738.827956989247},{"$f":"SUM(G449:G454)","v":42738.827956989247},{"$f":"SUM(H449:H454)","v":42738.827956989247},{"$f":"SUM(I449:I454)","v":42738.827956989247},{"$f":"SUM(J449:J454)","v":42738.827956989247},{"$f":"SUM(K449:K454)","v":41559.626587426268},{"$f":"SUM(L449:L454)","v":44749.638851258023},{"$f":"SUM(M449:M454)","v":50132.619003546206},{"$f":"SUM(N449:N454)","v":53911.259973191642},{"$f":"SUM(O449:O454)","v":57141.048064564558},{"$f":"SUM(P449:P454)","v":58323.192725459216},{"$f":"SUM(Q449:Q454)","v":57225.486968914178},{"$f":"SUM(R449:R454)","v":57900.998203711126},{"$f":"SUM(S449:S454)","v":57498.179564513019},{"$f":"SUM(T449:T454)","v":53529.551060080943},{"$f":"SUM(U449:U454)","v":48146.570907792753},{"$f":"SUM(V449:V454)","v":44473.478568584345},{"$f":"SUM(W449:W454)","v":44431.259116409536},{"$f":"SUM(X449:X454)","v":44238.827956989247},{"$f":"SUM(Y449:Y454)","v":44238.827956989247},{"$f":"SUM(Z449:Z454)","v":44238.827956989247},{"$f":"SUM(AA449:AA454)","v":44238.827956989247},{"$f":"SUM(AB449:AB454)","v":1133840.8432092899},{"$f":"SUM(AC449:AC454)","v":43738.827956989247},{"$f":"SUM(AD449:AD454)","v":41738.827956989247},{"$f":"SUM(AE449:AE454)","v":41738.827956989247},{"$f":"SUM(AF449:AF454)","v":41738.827956989247},{"$f":"SUM(AG449:AG454)","v":41738.827956989247},{"$f":"SUM(AH449:AH454)","v":41738.827956989247},{"$f":"SUM(AI449:AI454)","v":41738.827956989247},{"$f":"SUM(AJ449:AJ454)","v":39059.626587426268},{"$f":"SUM(AK449:AK454)","v":43057.207691837735},{"$f":"SUM(AL449:AL454)","v":49940.187844125918},{"$f":"SUM(AM449:AM454)","v":53718.828813771353},{"$f":"SUM(AN449:AN454)","v":56948.61690514427},{"$f":"SUM(AO449:AO454)","v":58130.761566038927},{"$f":"SUM(AP449:AP454)","v":57033.05580949389},{"$f":"SUM(AQ449:AQ454)","v":57708.567044290838},{"$f":"SUM(AR449:AR454)","v":57305.748405092731},{"$f":"SUM(AS449:AS454)","v":53337.119900660655},{"$f":"SUM(AT449:AT454)","v":47954.139748372465},{"$f":"SUM(AU449:AU454)","v":44281.047409164057},{"$f":"SUM(AV449:AV454)","v":44238.827956989247},{"$f":"SUM(AW449:AW454)","v":44238.827956989247},{"$f":"SUM(AX449:AX454)","v":44238.827956989247},{"$f":"SUM(AY449:AY454)","v":44238.827956989247},{"$f":"SUM(AZ449:AZ454)","v":44238.827956989247},{"$f":"SUM(BA449:BA454)","v":1119340.8432092899},{"$f":"SUM(BB449:BB454)","v":41738.827956989247},{"$f":"SUM(BC449:BC454)","v":41738.827956989247},{"$f":"SUM(BD449:BD454)","v":41738.827956989247},{"$f":"SUM(BE449:BE454)","v":41738.827956989247},{"$f":"SUM(BF449:BF454)","v":41738.827956989247},{"$f":"SUM(BG449:BG454)","v":41738.827956989247},{"$f":"SUM(BH449:BH454)","v":41738.827956989247},{"$f":"SUM(BI449:BI454)","v":39059.626587426268},{"$f":"SUM(BJ449:BJ454)","v":42057.207691837735},{"$f":"SUM(BK449:BK454)","v":47440.187844125918},{"$f":"SUM(BL449:BL454)","v":52218.828813771353},{"$f":"SUM(BM449:BM454)","v":55448.61690514427},{"$f":"SUM(BN449:BN454)","v":56630.761566038927},{"$f":"SUM(BO449:BO454)","v":55533.05580949389},{"$f":"SUM(BP449:BP454)","v":56208.567044290838},{"$f":"SUM(BQ449:BQ454)","v":55805.748405092731},{"$f":"SUM(BR449:BR454)","v":53337.119900660655},{"$f":"SUM(BS449:BS454)","v":47954.139748372465},{"$f":"SUM(BT449:BT454)","v":44281.047409164057},{"$f":"SUM(BU449:BU454)","v":44238.827956989247},{"$f":"SUM(BV449:BV454)","v":44238.827956989247},{"$f":"SUM(BW449:BW454)","v":44238.827956989247},{"$f":"SUM(BX449:BX454)","v":44238.827956989247},{"$f":"SUM(BY449:BY454)","v":44238.827956989247},{"$f":"SUM(BZ449:BZ454)","v":1145150.0171223334},{"$f":"SUM(CA449:CA454)","v":42738.827956989247},{"$f":"SUM(CB449:CB454)","v":42738.827956989247},{"$f":"SUM(CC449:CC454)","v":42738.827956989247},{"$f":"SUM(CD449:CD454)","v":42738.827956989247},{"$f":"SUM(CE449:CE454)","v":42738.827956989247},{"$f":"SUM(CF449:CF454)","v":42738.827956989247},{"$f":"SUM(CG449:CG454)","v":42738.827956989247},{"$f":"SUM(CH449:CH454)","v":41559.626587426268},{"$f":"SUM(CI449:CI454)","v":44749.638851258023},{"$f":"SUM(CJ449:CJ454)","v":50132.619003546206},{"$f":"SUM(CK449:CK454)","v":53911.259973191642},{"$f":"SUM(CL449:CL454)","v":57141.048064564558},{"$f":"SUM(CM449:CM454)","v":58323.192725459216},{"$f":"SUM(CN449:CN454)","v":57225.486968914178},{"$f":"SUM(CO449:CO454)","v":57900.998203711126},{"$f":"SUM(CP449:CP454)","v":57498.179564513019},{"$f":"SUM(CQ449:CQ454)","v":53529.551060080943},{"$f":"SUM(CR449:CR454)","v":48146.570907792753},{"$f":"SUM(CS449:CS454)","v":44473.478568584345},{"$f":"SUM(CT449:CT454)","v":44431.259116409536},{"$f":"SUM(CU449:CU454)","v":44238.827956989247},{"$f":"SUM(CV449:CV454)","v":44238.827956989247},{"$f":"SUM(CW449:CW454)","v":44238.827956989247},{"$f":"SUM(CX449:CX454)","v":44238.827956989247}]
[null,{"$f":"4*AB456+4*BA456+19*C456+BZ456*4","v":0}]
["Produção Mínima Não Renovável",{"$f":"4*AB457+4*BA457+19*C457+BZ457*4","v":2291520},{"$f":"SUM(D457:AA457)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"SUM(AC457:AZ457)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"SUM(BB457:BY457)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"SUM(CA457:CX457)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080}]
["Perdas",{"$f":"4*AB458+4*BA458+19*C458+BZ458*4","v":-3535117.7139488002},-114515.00171223338,{"$f":"0.1*D455*-1","v":-4273.8827956989253},-4273.8827956989253,-4273.8827956989253,-4273.8827956989253,-4273.8827956989253,-4273.8827956989253,-4273.8827956989253,-4155.9626587426274,-4474.9638851258023,-5013.2619003546206,-5391.1259973191645,-5714.1048064564566,-5832.3192725459221,-5722.5486968914183,-5790.0998203711133,-5749.8179564513021,-5352.9551060080948,-4814.6570907792757,-4447.3478568584351,-4443.1259116409537,-4423.8827956989253,-4423.8827956989253,-4423.8827956989253,-4423.8827956989253,-113384.08432092902,{"$f":"0.1*AC455*-1","v":-4373.8827956989253},-4173.8827956989253,-4173.8827956989253,-4173.8827956989253,-4173.8827956989253,-4173.8827956989253,-4173.8827956989253,-3905.9626587426269,-4305.7207691837739,-4994.0187844125921,-5371.8828813771361,-5694.8616905144272,-5813.0761566038927,-5703.305580949389,-5770.8567044290839,-5730.5748405092736,-5333.7119900660655,-4795.4139748372463,-4428.1047409164057,-4423.8827956989253,-4423.8827956989253,-4423.8827956989253,-4423.8827956989253,-4423.8827956989253,-111934.08432092902,{"$f":"0.1*BB455*-1","v":-4173.8827956989253},-4173.8827956989253,-4173.8827956989253,-4173.8827956989253,-4173.8827956989253,-4173.8827956989253,-4173.8827956989253,-3905.9626587426269,-4205.7207691837739,-4744.0187844125921,-5221.8828813771361,-5544.8616905144272,-5663.0761566038927,-5553.305580949389,-5620.8567044290839,-5580.5748405092736,-5333.7119900660655,-4795.4139748372463,-4428.1047409164057,-4423.8827956989253,-4423.8827956989253,-4423.8827956989253,-4423.8827956989253,-4423.8827956989253,-114515.00171223338,{"$f":"0.1*CA455*-1","v":-4273.8827956989253},-4273.8827956989253,-4273.8827956989253,-4273.8827956989253,-4273.8827956989253,-4273.8827956989253,-4273.8827956989253,-4155.9626587426274,-4474.9638851258023,-5013.2619003546206,-5391.1259973191645,-5714.1048064564566,-5832.3192725459221,-5722.5486968914183,-5790.0998203711133,-5749.8179564513021,-5352.9551060080948,-4814.6570907792757,-4447.3478568584351,-4443.1259116409537,-4423.8827956989253,-4423.8827956989253,-4423.8827956989253,-4423.8827956989253]
["Procura Líquida Projetada (Excedente)",{"$f":"4*AB459+4*BA459+19*C459+BZ459*4","v":14559814.388143832},{"$f":"C446-C455-C457-C458","v":503181.33939820447},{"$f":"D446-D455-D457-D458","v":13822.374445715192},{"$f":"E446-E455-E457-E458","v":11322.797879519792},{"$f":"F446-F455-F457-F458","v":10072.967572410191},{"$f":"G446-G455-G457-G458","v":10072.967572410191},{"$f":"H446-H455-H457-H458","v":10072.967572410191},{"$f":"I446-I455-I457-I458","v":11322.797879519792},{"$f":"J446-J455-J457-J458","v":10072.967572410191},{"$f":"K446-K455-K457-K458","v":16133.443961419569},{"$f":"L446-L455-L457-L458","v":19511.37433945946},{"$f":"M446-M455-M457-M458","v":24664.998467181671},{"$f":"N446-N455-N457-N458","v":27513.16300998925},{"$f":"O446-O455-O457-O458","v":24606.353727753627},{"$f":"P446-P455-P457-P458","v":22292.635249850748},{"$f":"Q446-Q455-Q457-Q458","v":23280.570430741282},{"$f":"R446-R455-R457-R458","v":23922.398602521716},{"$f":"S446-S455-S457-S458","v":24284.935377800011},{"$f":"T446-T455-T457-T458","v":26606.912748691193},{"$f":"U446-U455-U457-U458","v":30201.80660265289},{"$f":"V446-V455-V457-V458","v":33507.589707940453},{"$f":"W446-W455-W457-W458","v":36045.16378109315},{"$f":"X446-X455-X457-X458","v":34968.563541473719},{"$f":"Y446-Y455-Y457-Y458","v":32468.986975278327},{"$f":"Z446-Z455-Z457-Z458","v":24970.133386367612},{"$f":"AA446-AA455-AA457-AA458","v":23720.468993594448},{"$f":"AB446-AB455-AB457-AB458","v":420030.68766750407},{"$f":"AC446-AC455-AC457-AC458","v":11672.534012153243},{"$f":"AD446-AD455-AD457-AD458","v":13472.534012153243},{"$f":"AE446-AE455-AE457-AE458","v":13472.534012153243},{"$f":"AF446-AF455-AF457-AF458","v":13472.534012153243},{"$f":"AG446-AG455-AG457-AG458","v":13472.534012153243},{"$f":"AH446-AH455-AH457-AH458","v":13472.534012153243},{"$f":"AI446-AI455-AI457-AI458","v":13472.534012153243},{"$f":"AJ446-AJ455-AJ457-AJ458","v":17133.602224096019},{"$f":"AK446-AK455-AK457-AK458","v":18534.927147470051},{"$f":"AL446-AL455-AL457-AL458","v":17339.392927755041},{"$f":"AM446-AM455-AM457-AM458","v":17063.083503414378},{"$f":"AN446-AN455-AN457-AN458","v":15406.061200514825},{"$f":"AO446-AO455-AO457-AO458","v":14967.024495377678},{"$f":"AP446-AP455-AP457-AP458","v":14705.172696932124},{"$f":"AQ446-AQ455-AQ457-AQ458","v":12222.532116610753},{"$f":"AR446-AR455-AR457-AR458","v":11960.175402220993},{"$f":"AS446-AS455-AS457-AS458","v":14282.15407687378},{"$f":"AT446-AT455-AT457-AT458","v":18501.845097141057},{"$f":"AU446-AU455-AU457-AU458","v":23682.406298556798},{"$f":"AV446-AV455-AV457-AV458","v":28094.640461058603},{"$f":"AW446-AW455-AW457-AW458","v":28719.551722858494},{"$f":"AX446-AX455-AX457-AX458","v":24970.126737183426},{"$f":"AY446-AY455-AY457-AY458","v":24970.126737183426},{"$f":"AZ446-AZ455-AZ457-AZ458","v":24970.126737183426},{"$f":"BA446-BA455-BA457-BA458","v":304352.20782877796},{"$f":"BB446-BB455-BB457-BB458","v":8473.3769434943897},{"$f":"BC446-BC455-BC457-BC458","v":8473.3769434943897},{"$f":"BD446-BD455-BD457-BD458","v":8473.3769434943897},{"$f":"BE446-BE455-BE457-BE458","v":8473.3769434943897},{"$f":"BF446-BF455-BF457-BF458","v":8473.3769434943897},{"$f":"BG446-BG455-BG457-BG458","v":8473.3769434943897},{"$f":"BH446-BH455-BH457-BH458","v":8473.3769434943897},{"$f":"BI446-BI455-BI457-BI458","v":11509.551538667505},{"$f":"BJ446-BJ455-BJ457-BJ458","v":11311.301994963031},{"$f":"BK446-BK455-BK457-BK458","v":11465.766758435291},{"$f":"BL446-BL455-BL457-BL458","v":11539.122741150062},{"$f":"BM446-BM455-BM457-BM458","v":11132.007591749778},{"$f":"BN446-BN455-BN457-BN458","v":11942.757484643931},{"$f":"BO446-BO455-BO457-BO458","v":11680.819409246396},{"$f":"BP446-BP455-BP457-BP458","v":7323.5856536856018},{"$f":"BQ446-BQ455-BQ457-BQ458","v":4561.6556161316248},{"$f":"BR446-BR455-BR457-BR458","v":6158.5279075540275},{"$f":"BS446-BS455-BS457-BS458","v":12877.890132312765},{"$f":"BT446-BT455-BT457-BT458","v":18058.353325299704},{"$f":"BU446-BU455-BU457-BU458","v":23720.391095355109},{"$f":"BV446-BV455-BV457-BV458","v":26219.964545620925},{"$f":"BW446-BW455-BW457-BW458","v":21845.624476500576},{"$f":"BX446-BX455-BX457-BX458","v":21845.624476500576},{"$f":"BY446-BY455-BY457-BY458","v":21845.624476500576},{"$f":"BZ446-BZ455-BZ457-BZ458","v":525459.3393982047},{"$f":"CA446-CA455-CA457-CA458","v":13822.374445715192},{"$f":"CB446-CB455-CB457-CB458","v":11322.797879519792},{"$f":"CC446-CC455-CC457-CC458","v":10072.967572410191},{"$f":"CD446-CD455-CD457-CD458","v":10072.967572410191},{"$f":"CE446-CE455-CE457-CE458","v":10072.967572410191},{"$f":"CF446-CF455-CF457-CF458","v":11322.797879519792},{"$f":"CG446-CG455-CG457-CG458","v":10072.967572410191},{"$f":"CH446-CH455-CH457-CH458","v":16133.443961419569},{"$f":"CI446-CI455-CI457-CI458","v":19511.37433945946},{"$f":"CJ446-CJ455-CJ457-CJ458","v":24664.998467181671},{"$f":"CK446-CK455-CK457-CK458","v":27513.16300998925},{"$f":"CL446-CL455-CL457-CL458","v":24606.353727753627},{"$f":"CM446-CM455-CM457-CM458","v":22292.635249850748},{"$f":"CN446-CN455-CN457-CN458","v":23280.570430741282},{"$f":"CO446-CO455-CO457-CO458","v":23922.398602521716},{"$f":"CP446-CP455-CP457-CP458","v":24284.935377800011},{"$f":"CQ446-CQ455-CQ457-CQ458","v":26606.912748691193},{"$f":"CR446-CR455-CR457-CR458","v":30201.80660265289},{"$f":"CS446-CS455-CS457-CS458","v":33507.589707940453},{"$f":"CT446-CT455-CT457-CT458","v":36045.16378109315},{"$f":"CU446-CU455-CU457-CU458","v":34968.563541473719},{"$f":"CV446-CV455-CV457-CV458","v":32468.986975278327},{"$f":"CW446-CW455-CW457-CW458","v":24970.133386367612},{"$f":"CX446-CX455-CX457-CX458","v":23720.468993594448}]
[]
["FORÇA PRODUÇÃO E VENDAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Período Tarifário",null,null,"V","SV","SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","C","C","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D462","v":"V"},{"$f":"E462","v":"SV"},{"$f":"F462","v":"SV"},{"$f":"G462","v":"SV"},{"$f":"H462","v":"SV"},{"$f":"I462","v":"SV"},{"$f":"J462","v":"C"},{"$f":"K462","v":"C"},{"$f":"L462","v":"C"},{"$f":"M462","v":"P"},{"$f":"N462","v":"P"},{"$f":"O462","v":"P"},{"$f":"P462","v":"P"},{"$f":"Q462","v":"P"},{"$f":"R462","v":"P"},{"$f":"S462","v":"C"},{"$f":"T462","v":"C"},{"$f":"U462","v":"C"},{"$f":"V462","v":"C"},{"$f":"W462","v":"C"},{"$f":"X462","v":"C"},{"$f":"Y462","v":"C"},{"$f":"Z462","v":"C"},{"$f":"AA462","v":"V"}]
[]
["Produção"]
["Força Produção Fotovoltaica líquida de perdas DC",{"$f":"4*AB465+4*BA465+19*C465+BZ465*4","v":1481205.3425},{"$f":"SUM(D465:AA465)","v":47780.817499999997},{"$f":"'Produção Horária'!B24*1","v":0},{"$f":"'Produção Horária'!C24*1","v":0},{"$f":"'Produção Horária'!D24*1","v":0},{"$f":"'Produção Horária'!E24*1","v":0},{"$f":"'Produção Horária'!F24*1","v":0},{"$f":"'Produção Horária'!G24*1","v":0},{"$f":"'Produção Horária'!H24*1","v":0},{"$f":"'Produção Horária'!I24*1","v":44.282499999999999},{"$f":"'Produção Horária'!J24*1","v":1301.9054999999998},{"$f":"'Produção Horária'!K24*1","v":3560.3129999999996},{"$f":"'Produção Horária'!L24*1","v":5145.6264999999994},{"$f":"'Produção Horária'!M24*1","v":6500.6709999999994},{"$f":"'Produção Horária'!N24*1","v":6996.6350000000002},{"$f":"'Produção Horária'!O24*1","v":6536.0969999999998},{"$f":"'Produção Horária'!P24*1","v":6819.5050000000001},{"$f":"'Produção Horária'!Q24*1","v":5482.1734999999999},{"$f":"'Produção Horária'!R24*1","v":3817.1514999999995},{"$f":"'Produção Horária'!S24*1","v":1558.7439999999999},{"$f":"'Produção Horária'!T24*1","v":17.713000000000001},{"$f":"'Produção Horária'!U24*1","v":0},{"$f":"'Produção Horária'!V24*1","v":0},{"$f":"'Produção Horária'!W24*1","v":0},{"$f":"'Produção Horária'!X24*1","v":0},{"$f":"'Produção Horária'!Y24*1","v":0},{"$f":"SUM(AC465:AZ465)","v":47780.817499999997},{"$f":"D465","v":0},{"$f":"E465","v":0},0,0,0,0,0,44.282499999999999,1301.9054999999998,3560.3129999999996,5145.6264999999994,6500.6709999999994,6996.6350000000002,6536.0969999999998,6819.5050000000001,5482.1734999999999,3817.1514999999995,1558.7439999999999,17.713000000000001,0,0,0,{"$f":"Z465","v":0},{"$f":"AA465","v":0},{"$f":"SUM(BB465:BY465)","v":47780.817499999997},{"$f":"AC465","v":0},0,0,0,0,0,0,44.282499999999999,1301.9054999999998,3560.3129999999996,5145.6264999999994,6500.6709999999994,6996.6350000000002,6536.0969999999998,6819.5050000000001,5482.1734999999999,3817.1514999999995,1558.7439999999999,17.713000000000001,0,0,0,{"$f":"AY465","v":0},0,{"$f":"SUM(CA465:CX465)","v":47780.817499999997},{"$f":"BB465","v":0},0,0,0,0,0,0,44.282499999999999,1301.9054999999998,3560.3129999999996,5145.6264999999994,6500.6709999999994,6996.6350000000002,6536.0969999999998,6819.5050000000001,5482.1734999999999,3817.1514999999995,1558.7439999999999,17.713000000000001,0,0,0,0,0]
["Perdas AC",{"$f":"4*AB466+4*BA466+19*C466+BZ466*4","v":-50381.71851979498},{"$f":"SUM(D466:AA466)","v":-1625.2167264449993},{"$f":"Entradas!$E$51*D465*-1","v":0},{"$f":"Entradas!$E$51*E465*-1","v":0},{"$f":"Entradas!$E$51*F465*-1","v":0},{"$f":"Entradas!$E$51*G465*-1","v":0},{"$f":"Entradas!$E$51*H465*-1","v":0},{"$f":"Entradas!$E$51*I465*-1","v":0},{"$f":"Entradas!$E$51*J465*-1","v":0},{"$f":"Entradas!$E$51*K465*-1","v":-1.5062249549999995},{"$f":"Entradas!$E$51*L465*-1","v":-44.283013676999978},{"$f":"Entradas!$E$51*M465*-1","v":-121.10048638199994},{"$f":"Entradas!$E$51*N465*-1","v":-175.02333977099991},{"$f":"Entradas!$E$51*O465*-1","v":-221.11382339399989},{"$f":"Entradas!$E$51*P465*-1","v":-237.98354288999994},{"$f":"Entradas!$E$51*Q465*-1","v":-222.31880335799991},{"$f":"Entradas!$E$51*R465*-1","v":-231.95864306999994},{"$f":"Entradas!$E$51*S465*-1","v":-186.47064942899993},{"$f":"Entradas!$E$51*T465*-1","v":-129.83659112099994},{"$f":"Entradas!$E$51*U465*-1","v":-53.019118415999976},{"$f":"Entradas!$E$51*V465*-1","v":-0.60248998199999981},{"$f":"Entradas!$E$51*W465*-1","v":0},{"$f":"Entradas!$E$51*X465*-1","v":0},{"$f":"Entradas!$E$51*Y465*-1","v":0},{"$f":"Entradas!$E$51*Z465*-1","v":0},{"$f":"Entradas!$E$51*AA465*-1","v":0},{"$f":"SUM(AC466:AZ466)","v":-1625.2167264449993},{"$f":"Entradas!$E$51*AC465*-1","v":0},{"$f":"Entradas!$E$51*AD465*-1","v":0},{"$f":"Entradas!$E$51*AE465*-1","v":0},{"$f":"Entradas!$E$51*AF465*-1","v":0},{"$f":"Entradas!$E$51*AG465*-1","v":0},{"$f":"Entradas!$E$51*AH465*-1","v":0},{"$f":"Entradas!$E$51*AI465*-1","v":0},{"$f":"Entradas!$E$51*AJ465*-1","v":-1.5062249549999995},{"$f":"Entradas!$E$51*AK465*-1","v":-44.283013676999978},{"$f":"Entradas!$E$51*AL465*-1","v":-121.10048638199994},{"$f":"Entradas!$E$51*AM465*-1","v":-175.02333977099991},{"$f":"Entradas!$E$51*AN465*-1","v":-221.11382339399989},{"$f":"Entradas!$E$51*AO465*-1","v":-237.98354288999994},{"$f":"Entradas!$E$51*AP465*-1","v":-222.31880335799991},{"$f":"Entradas!$E$51*AQ465*-1","v":-231.95864306999994},{"$f":"Entradas!$E$51*AR465*-1","v":-186.47064942899993},{"$f":"Entradas!$E$51*AS465*-1","v":-129.83659112099994},{"$f":"Entradas!$E$51*AT465*-1","v":-53.019118415999976},{"$f":"Entradas!$E$51*AU465*-1","v":-0.60248998199999981},{"$f":"Entradas!$E$51*AV465*-1","v":0},{"$f":"Entradas!$E$51*AW465*-1","v":0},{"$f":"Entradas!$E$51*AX465*-1","v":0},{"$f":"Entradas!$E$51*AY465*-1","v":0},{"$f":"Entradas!$E$51*AZ465*-1","v":0},{"$f":"SUM(BB466:BY466)","v":-1625.2167264449993},{"$f":"Entradas!$E$51*BB465*-1","v":0},{"$f":"Entradas!$E$51*BC465*-1","v":0},{"$f":"Entradas!$E$51*BD465*-1","v":0},{"$f":"Entradas!$E$51*BE465*-1","v":0},{"$f":"Entradas!$E$51*BF465*-1","v":0},{"$f":"Entradas!$E$51*BG465*-1","v":0},{"$f":"Entradas!$E$51*BH465*-1","v":0},{"$f":"Entradas!$E$51*BI465*-1","v":-1.5062249549999995},{"$f":"Entradas!$E$51*BJ465*-1","v":-44.283013676999978},{"$f":"Entradas!$E$51*BK465*-1","v":-121.10048638199994},{"$f":"Entradas!$E$51*BL465*-1","v":-175.02333977099991},{"$f":"Entradas!$E$51*BM465*-1","v":-221.11382339399989},{"$f":"Entradas!$E$51*BN465*-1","v":-237.98354288999994},{"$f":"Entradas!$E$51*BO465*-1","v":-222.31880335799991},{"$f":"Entradas!$E$51*BP465*-1","v":-231.95864306999994},{"$f":"Entradas!$E$51*BQ465*-1","v":-186.47064942899993},{"$f":"Entradas!$E$51*BR465*-1","v":-129.83659112099994},{"$f":"Entradas!$E$51*BS465*-1","v":-53.019118415999976},{"$f":"Entradas!$E$51*BT465*-1","v":-0.60248998199999981},{"$f":"Entradas!$E$51*BU465*-1","v":0},{"$f":"Entradas!$E$51*BV465*-1","v":0},{"$f":"Entradas!$E$51*BW465*-1","v":0},{"$f":"Entradas!$E$51*BX465*-1","v":0},{"$f":"Entradas!$E$51*BY465*-1","v":0},{"$f":"SUM(CA466:CX466)","v":-1625.2167264449993},{"$f":"Entradas!$E$51*CA465*-1","v":0},{"$f":"Entradas!$E$51*CB465*-1","v":0},{"$f":"Entradas!$E$51*CC465*-1","v":0},{"$f":"Entradas!$E$51*CD465*-1","v":0},{"$f":"Entradas!$E$51*CE465*-1","v":0},{"$f":"Entradas!$E$51*CF465*-1","v":0},{"$f":"Entradas!$E$51*CG465*-1","v":0},{"$f":"Entradas!$E$51*CH465*-1","v":-1.5062249549999995},{"$f":"Entradas!$E$51*CI465*-1","v":-44.283013676999978},{"$f":"Entradas!$E$51*CJ465*-1","v":-121.10048638199994},{"$f":"Entradas!$E$51*CK465*-1","v":-175.02333977099991},{"$f":"Entradas!$E$51*CL465*-1","v":-221.11382339399989},{"$f":"Entradas!$E$51*CM465*-1","v":-237.98354288999994},{"$f":"Entradas!$E$51*CN465*-1","v":-222.31880335799991},{"$f":"Entradas!$E$51*CO465*-1","v":-231.95864306999994},{"$f":"Entradas!$E$51*CP465*-1","v":-186.47064942899993},{"$f":"Entradas!$E$51*CQ465*-1","v":-129.83659112099994},{"$f":"Entradas!$E$51*CR465*-1","v":-53.019118415999976},{"$f":"Entradas!$E$51*CS465*-1","v":-0.60248998199999981},{"$f":"Entradas!$E$51*CT465*-1","v":0},{"$f":"Entradas!$E$51*CU465*-1","v":0},{"$f":"Entradas!$E$51*CV465*-1","v":0},{"$f":"Entradas!$E$51*CW465*-1","v":0},{"$f":"Entradas!$E$51*CX465*-1","v":0}]
["Produção PV líquida após cortes (curtailment)",{"$f":"4*AB467+4*BA467+19*C467+BZ467*4","v":1430823.6239802048},{"$f":"SUM(D467:AA467)","v":46155.600773554994},{"$f":"D465+D466","v":0},{"$f":"E465+E466","v":0},{"$f":"F465+F466","v":0},{"$f":"G465+G466","v":0},{"$f":"H465+H466","v":0},{"$f":"I465+I466","v":0},{"$f":"J465+J466","v":0},{"$f":"K465+K466","v":42.776275044999998},{"$f":"L465+L466","v":1257.622486323},{"$f":"M465+M466","v":3439.2125136179998},{"$f":"N465+N466","v":4970.6031602289995},{"$f":"O465+O466","v":6279.5571766059993},{"$f":"P465+P466","v":6758.6514571100006},{"$f":"Q465+Q466","v":6313.7781966419998},{"$f":"R465+R466","v":6587.54635693},{"$f":"S465+S466","v":5295.7028505709995},{"$f":"T465+T466","v":3687.3149088789996},{"$f":"U465+U466","v":1505.7248815839998},{"$f":"V465+V466","v":17.110510017999999},{"$f":"W465+W466","v":0},{"$f":"X465+X466","v":0},{"$f":"Y465+Y466","v":0},{"$f":"Z465+Z466","v":0},{"$f":"AA465+AA466","v":0},{"$f":"SUM(AC467:AZ467)","v":46155.600773554994},{"$f":"AC465+AC466","v":0},{"$f":"AD465+AD466","v":0},{"$f":"AE465+AE466","v":0},{"$f":"AF465+AF466","v":0},{"$f":"AG465+AG466","v":0},{"$f":"AH465+AH466","v":0},{"$f":"AI465+AI466","v":0},{"$f":"AJ465+AJ466","v":42.776275044999998},{"$f":"AK465+AK466","v":1257.622486323},{"$f":"AL465+AL466","v":3439.2125136179998},{"$f":"AM465+AM466","v":4970.6031602289995},{"$f":"AN465+AN466","v":6279.5571766059993},{"$f":"AO465+AO466","v":6758.6514571100006},{"$f":"AP465+AP466","v":6313.7781966419998},{"$f":"AQ465+AQ466","v":6587.54635693},{"$f":"AR465+AR466","v":5295.7028505709995},{"$f":"AS465+AS466","v":3687.3149088789996},{"$f":"AT465+AT466","v":1505.7248815839998},{"$f":"AU465+AU466","v":17.110510017999999},{"$f":"AV465+AV466","v":0},{"$f":"AW465+AW466","v":0},{"$f":"AX465+AX466","v":0},{"$f":"AY465+AY466","v":0},{"$f":"AZ465+AZ466","v":0},46155.600773554994,{"$f":"BB465+BB466","v":0},{"$f":"BC465+BC466","v":0},{"$f":"BD465+BD466","v":0},{"$f":"BE465+BE466","v":0},{"$f":"BF465+BF466","v":0},{"$f":"BG465+BG466","v":0},{"$f":"BH465+BH466","v":0},{"$f":"BI465+BI466","v":42.776275044999998},{"$f":"BJ465+BJ466","v":1257.622486323},{"$f":"BK465+BK466","v":3439.2125136179998},{"$f":"BL465+BL466","v":4970.6031602289995},{"$f":"BM465+BM466","v":6279.5571766059993},{"$f":"BN465+BN466","v":6758.6514571100006},{"$f":"BO465+BO466","v":6313.7781966419998},{"$f":"BP465+BP466","v":6587.54635693},{"$f":"BQ465+BQ466","v":5295.7028505709995},{"$f":"BR465+BR466","v":3687.3149088789996},{"$f":"BS465+BS466","v":1505.7248815839998},{"$f":"BT465+BT466","v":17.110510017999999},{"$f":"BU465+BU466","v":0},{"$f":"BV465+BV466","v":0},{"$f":"BW465+BW466","v":0},{"$f":"BX465+BX466","v":0},{"$f":"BY465+BY466","v":0},46155.600773554994,{"$f":"CA465+CA466","v":0},{"$f":"CB465+CB466","v":0},{"$f":"CC465+CC466","v":0},{"$f":"CD465+CD466","v":0},{"$f":"CE465+CE466","v":0},{"$f":"CF465+CF466","v":0},{"$f":"CG465+CG466","v":0},{"$f":"CH465+CH466","v":42.776275044999998},{"$f":"CI465+CI466","v":1257.622486323},{"$f":"CJ465+CJ466","v":3439.2125136179998},{"$f":"CK465+CK466","v":4970.6031602289995},{"$f":"CL465+CL466","v":6279.5571766059993},{"$f":"CM465+CM466","v":6758.6514571100006},{"$f":"CN465+CN466","v":6313.7781966419998},{"$f":"CO465+CO466","v":6587.54635693},{"$f":"CP465+CP466","v":5295.7028505709995},{"$f":"CQ465+CQ466","v":3687.3149088789996},{"$f":"CR465+CR466","v":1505.7248815839998},{"$f":"CS465+CS466","v":17.110510017999999},{"$f":"CT465+CT466","v":0},{"$f":"CU465+CU466","v":0},{"$f":"CV465+CV466","v":0},{"$f":"CW465+CW466","v":0},{"$f":"CX465+CX466","v":0}]
["Produção PV utilizada internamente",{"$f":"4*AB468+4*BA468+19*C468+BZ468*4","v":-40916.490336953},{"$f":"SUM(D468:AA468)","v":-1319.8867850630002},{"$f":"IF(D467>Entradas!$E$81,Entradas!$E$81,D467)*-1","v":0},{"$f":"IF(E467>Entradas!$E$81,Entradas!$E$81,E467)*-1","v":0},{"$f":"IF(F467>Entradas!$E$81,Entradas!$E$81,F467)*-1","v":0},{"$f":"IF(G467>Entradas!$E$81,Entradas!$E$81,G467)*-1","v":0},{"$f":"IF(H467>Entradas!$E$81,Entradas!$E$81,H467)*-1","v":0},{"$f":"IF(I467>Entradas!$E$81,Entradas!$E$81,I467)*-1","v":0},{"$f":"IF(J467>Entradas!$E$81,Entradas!$E$81,J467)*-1","v":0},{"$f":"IF(K467>Entradas!$E$81,Entradas!$E$81,K467)*-1","v":-42.776275044999998},{"$f":"IF(L467>Entradas!$E$81,Entradas!$E$81,L467)*-1","v":-126},{"$f":"IF(M467>Entradas!$E$81,Entradas!$E$81,M467)*-1","v":-126},{"$f":"IF(N467>Entradas!$E$81,Entradas!$E$81,N467)*-1","v":-126},{"$f":"IF(O467>Entradas!$E$81,Entradas!$E$81,O467)*-1","v":-126},{"$f":"IF(P467>Entradas!$E$81,Entradas!$E$81,P467)*-1","v":-126},{"$f":"IF(Q467>Entradas!$E$81,Entradas!$E$81,Q467)*-1","v":-126},{"$f":"IF(R467>Entradas!$E$81,Entradas!$E$81,R467)*-1","v":-126},{"$f":"IF(S467>Entradas!$E$81,Entradas!$E$81,S467)*-1","v":-126},{"$f":"IF(T467>Entradas!$E$81,Entradas!$E$81,T467)*-1","v":-126},{"$f":"IF(U467>Entradas!$E$81,Entradas!$E$81,U467)*-1","v":-126},{"$f":"IF(V467>Entradas!$E$81,Entradas!$E$81,V467)*-1","v":-17.110510017999999},{"$f":"IF(W467>Entradas!$E$81,Entradas!$E$81,W467)*-1","v":0},{"$f":"IF(X467>Entradas!$E$81,Entradas!$E$81,X467)*-1","v":0},{"$f":"IF(Y467>Entradas!$E$81,Entradas!$E$81,Y467)*-1","v":0},{"$f":"IF(Z467>Entradas!$E$81,Entradas!$E$81,Z467)*-1","v":0},{"$f":"IF(AA467>Entradas!$E$81,Entradas!$E$81,AA467)*-1","v":0},{"$f":"SUM(AC468:AZ468)","v":-1319.8867850630002},{"$f":"IF(AC467>Entradas!$E$81,Entradas!$E$81,AC467)*-1","v":0},{"$f":"IF(AD467>Entradas!$E$81,Entradas!$E$81,AD467)*-1","v":0},{"$f":"IF(AE467>Entradas!$E$81,Entradas!$E$81,AE467)*-1","v":0},{"$f":"IF(AF467>Entradas!$E$81,Entradas!$E$81,AF467)*-1","v":0},{"$f":"IF(AG467>Entradas!$E$81,Entradas!$E$81,AG467)*-1","v":0},{"$f":"IF(AH467>Entradas!$E$81,Entradas!$E$81,AH467)*-1","v":0},{"$f":"IF(AI467>Entradas!$E$81,Entradas!$E$81,AI467)*-1","v":0},{"$f":"IF(AJ467>Entradas!$E$81,Entradas!$E$81,AJ467)*-1","v":-42.776275044999998},{"$f":"IF(AK467>Entradas!$E$81,Entradas!$E$81,AK467)*-1","v":-126},{"$f":"IF(AL467>Entradas!$E$81,Entradas!$E$81,AL467)*-1","v":-126},{"$f":"IF(AM467>Entradas!$E$81,Entradas!$E$81,AM467)*-1","v":-126},{"$f":"IF(AN467>Entradas!$E$81,Entradas!$E$81,AN467)*-1","v":-126},{"$f":"IF(AO467>Entradas!$E$81,Entradas!$E$81,AO467)*-1","v":-126},{"$f":"IF(AP467>Entradas!$E$81,Entradas!$E$81,AP467)*-1","v":-126},{"$f":"IF(AQ467>Entradas!$E$81,Entradas!$E$81,AQ467)*-1","v":-126},{"$f":"IF(AR467>Entradas!$E$81,Entradas!$E$81,AR467)*-1","v":-126},{"$f":"IF(AS467>Entradas!$E$81,Entradas!$E$81,AS467)*-1","v":-126},{"$f":"IF(AT467>Entradas!$E$81,Entradas!$E$81,AT467)*-1","v":-126},{"$f":"IF(AU467>Entradas!$E$81,Entradas!$E$81,AU467)*-1","v":-17.110510017999999},{"$f":"IF(AV467>Entradas!$E$81,Entradas!$E$81,AV467)*-1","v":0},{"$f":"IF(AW467>Entradas!$E$81,Entradas!$E$81,AW467)*-1","v":0},{"$f":"IF(AX467>Entradas!$E$81,Entradas!$E$81,AX467)*-1","v":0},{"$f":"IF(AY467>Entradas!$E$81,Entradas!$E$81,AY467)*-1","v":0},{"$f":"IF(AZ467>Entradas!$E$81,Entradas!$E$81,AZ467)*-1","v":0},{"$f":"SUM(BB468:BY468)","v":-1319.8867850630002},{"$f":"IF(BB467>Entradas!$E$81,Entradas!$E$81,BB467)*-1","v":0},{"$f":"IF(BC467>Entradas!$E$81,Entradas!$E$81,BC467)*-1","v":0},{"$f":"IF(BD467>Entradas!$E$81,Entradas!$E$81,BD467)*-1","v":0},{"$f":"IF(BE467>Entradas!$E$81,Entradas!$E$81,BE467)*-1","v":0},{"$f":"IF(BF467>Entradas!$E$81,Entradas!$E$81,BF467)*-1","v":0},{"$f":"IF(BG467>Entradas!$E$81,Entradas!$E$81,BG467)*-1","v":0},{"$f":"IF(BH467>Entradas!$E$81,Entradas!$E$81,BH467)*-1","v":0},{"$f":"IF(BI467>Entradas!$E$81,Entradas!$E$81,BI467)*-1","v":-42.776275044999998},{"$f":"IF(BJ467>Entradas!$E$81,Entradas!$E$81,BJ467)*-1","v":-126},{"$f":"IF(BK467>Entradas!$E$81,Entradas!$E$81,BK467)*-1","v":-126},{"$f":"IF(BL467>Entradas!$E$81,Entradas!$E$81,BL467)*-1","v":-126},{"$f":"IF(BM467>Entradas!$E$81,Entradas!$E$81,BM467)*-1","v":-126},{"$f":"IF(BN467>Entradas!$E$81,Entradas!$E$81,BN467)*-1","v":-126},{"$f":"IF(BO467>Entradas!$E$81,Entradas!$E$81,BO467)*-1","v":-126},{"$f":"IF(BP467>Entradas!$E$81,Entradas!$E$81,BP467)*-1","v":-126},{"$f":"IF(BQ467>Entradas!$E$81,Entradas!$E$81,BQ467)*-1","v":-126},{"$f":"IF(BR467>Entradas!$E$81,Entradas!$E$81,BR467)*-1","v":-126},{"$f":"IF(BS467>Entradas!$E$81,Entradas!$E$81,BS467)*-1","v":-126},{"$f":"IF(BT467>Entradas!$E$81,Entradas!$E$81,BT467)*-1","v":-17.110510017999999},{"$f":"IF(BU467>Entradas!$E$81,Entradas!$E$81,BU467)*-1","v":0},{"$f":"IF(BV467>Entradas!$E$81,Entradas!$E$81,BV467)*-1","v":0},{"$f":"IF(BW467>Entradas!$E$81,Entradas!$E$81,BW467)*-1","v":0},{"$f":"IF(BX467>Entradas!$E$81,Entradas!$E$81,BX467)*-1","v":0},{"$f":"IF(BY467>Entradas!$E$81,Entradas!$E$81,BY467)*-1","v":0},{"$f":"SUM(CA468:CX468)","v":-1319.8867850630002},{"$f":"IF(CA467>Entradas!$E$81,Entradas!$E$81,CA467)*-1","v":0},{"$f":"IF(CB467>Entradas!$E$81,Entradas!$E$81,CB467)*-1","v":0},{"$f":"IF(CC467>Entradas!$E$81,Entradas!$E$81,CC467)*-1","v":0},{"$f":"IF(CD467>Entradas!$E$81,Entradas!$E$81,CD467)*-1","v":0},{"$f":"IF(CE467>Entradas!$E$81,Entradas!$E$81,CE467)*-1","v":0},{"$f":"IF(CF467>Entradas!$E$81,Entradas!$E$81,CF467)*-1","v":0},{"$f":"IF(CG467>Entradas!$E$81,Entradas!$E$81,CG467)*-1","v":0},{"$f":"IF(CH467>Entradas!$E$81,Entradas!$E$81,CH467)*-1","v":-42.776275044999998},{"$f":"IF(CI467>Entradas!$E$81,Entradas!$E$81,CI467)*-1","v":-126},{"$f":"IF(CJ467>Entradas!$E$81,Entradas!$E$81,CJ467)*-1","v":-126},{"$f":"IF(CK467>Entradas!$E$81,Entradas!$E$81,CK467)*-1","v":-126},{"$f":"IF(CL467>Entradas!$E$81,Entradas!$E$81,CL467)*-1","v":-126},{"$f":"IF(CM467>Entradas!$E$81,Entradas!$E$81,CM467)*-1","v":-126},{"$f":"IF(CN467>Entradas!$E$81,Entradas!$E$81,CN467)*-1","v":-126},{"$f":"IF(CO467>Entradas!$E$81,Entradas!$E$81,CO467)*-1","v":-126},{"$f":"IF(CP467>Entradas!$E$81,Entradas!$E$81,CP467)*-1","v":-126},{"$f":"IF(CQ467>Entradas!$E$81,Entradas!$E$81,CQ467)*-1","v":-126},{"$f":"IF(CR467>Entradas!$E$81,Entradas!$E$81,CR467)*-1","v":-126},{"$f":"IF(CS467>Entradas!$E$81,Entradas!$E$81,CS467)*-1","v":-17.110510017999999},{"$f":"IF(CT467>Entradas!$E$81,Entradas!$E$81,CT467)*-1","v":0},{"$f":"IF(CU467>Entradas!$E$81,Entradas!$E$81,CU467)*-1","v":0},{"$f":"IF(CV467>Entradas!$E$81,Entradas!$E$81,CV467)*-1","v":0},{"$f":"IF(CW467>Entradas!$E$81,Entradas!$E$81,CW467)*-1","v":0},{"$f":"IF(CX467>Entradas!$E$81,Entradas!$E$81,CX467)*-1","v":0}]
["Produção PV líquida disponível",{"$f":"4*AB469+4*BA469+19*C469+BZ469*4","v":1389907.1336432518},{"$f":"SUM(D469:AA469)","v":44835.713988491996},{"$f":"D467+D468","v":0},{"$f":"E467+E468","v":0},0,0,0,0,0,0,1131.622486323,3313.2125136179998,4844.6031602289995,6153.5571766059993,6632.6514571100006,6187.7781966419998,6461.54635693,5169.7028505709995,3561.3149088789996,1379.7248815839998,0,0,0,0,0,0,{"$f":"SUM(AC469:AZ469)","v":44835.713988491996},{"$f":"AC467+AC468","v":0},{"$f":"AD467+AD468","v":0},0,0,0,0,0,0,1131.622486323,3313.2125136179998,4844.6031602289995,6153.5571766059993,6632.6514571100006,6187.7781966419998,6461.54635693,5169.7028505709995,3561.3149088789996,1379.7248815839998,0,0,0,0,0,0,{"$f":"SUM(BB469:BY469)","v":44835.713988491996},{"$f":"BB467+BB468","v":0},{"$f":"BC467+BC468","v":0},0,0,0,0,0,0,1131.622486323,3313.2125136179998,4844.6031602289995,6153.5571766059993,6632.6514571100006,6187.7781966419998,6461.54635693,5169.7028505709995,3561.3149088789996,1379.7248815839998,0,0,0,0,0,0,{"$f":"SUM(CA469:CX469)","v":44835.713988491996},{"$f":"CA467+CA468","v":0},{"$f":"CB467+CB468","v":0},0,0,0,0,0,0,1131.622486323,3313.2125136179998,4844.6031602289995,6153.5571766059993,6632.6514571100006,6187.7781966419998,6461.54635693,5169.7028505709995,3561.3149088789996,1379.7248815839998,0,0,0,0,0,0]
[]
["Armazenamento e Venda"]
["Força Produção PV vendida diretamente à EDA",{"$f":"4*AB472+4*BA472+19*C472+BZ472*4","v":1387474.9447054944},{"$f":"SUM(D472:AA472)","v":44835.713988491996},{"$f":"IF(D459<0,0,IF(D459>D469,D469,D459))","v":0},{"$f":"IF(E459<0,0,IF(E459>E469,E469,E459))","v":0},0,0,0,0,0,0,1131.622486323,3313.2125136179998,4844.6031602289995,6153.5571766059993,6632.6514571100006,6187.7781966419998,6461.54635693,5169.7028505709995,3561.3149088789996,1379.7248815839998,0,0,0,0,0,0,{"$f":"SUM(AC472:AZ472)","v":44835.713988491996},{"$f":"IF(AC459<0,0,IF(AC459>AC469,AC469,AC459))","v":0},{"$f":"IF(AD459<0,0,IF(AD459>AD469,AD469,AD459))","v":0},0,0,0,0,0,0,1131.622486323,3313.2125136179998,4844.6031602289995,6153.5571766059993,6632.6514571100006,6187.7781966419998,6461.54635693,5169.7028505709995,3561.3149088789996,1379.7248815839998,0,0,0,0,0,0,{"$f":"SUM(BB472:BY472)","v":44227.666754052625},{"$f":"IF(BB459<0,0,IF(BB459>BB469,BB469,BB459))","v":0},0,0,0,0,0,0,0,1131.622486323,3313.2125136179998,4844.6031602289995,6153.5571766059993,6632.6514571100006,6187.7781966419998,6461.54635693,4561.6556161316248,3561.3149088789996,1379.7248815839998,0,0,0,0,0,0,{"$f":"SUM(CA472:CX472)","v":44835.713988491996},{"$f":"IF(CA459<0,0,IF(CA459>CA469,CA469,CA459))","v":0},{"$f":"IF(CB459<0,0,IF(CB459>CB469,CB469,CB459))","v":0},0,0,0,0,0,0,1131.622486323,3313.2125136179998,4844.6031602289995,6153.5571766059993,6632.6514571100006,6187.7781966419998,6461.54635693,5169.7028505709995,3561.3149088789996,1379.7248815839998,0,0,0,0,0,0]
["Procura líquida após venda de produção PV",{"$f":"B459-B472","v":13172339.443438338},{"$f":"C459-C472","v":458345.62540971249},{"$f":"D459-D472","v":13822.374445715192},{"$f":"E459-E472","v":11322.797879519792},{"$f":"F459-F472","v":10072.967572410191},{"$f":"G459-G472","v":10072.967572410191},{"$f":"H459-H472","v":10072.967572410191},{"$f":"I459-I472","v":11322.797879519792},{"$f":"J459-J472","v":10072.967572410191},{"$f":"K459-K472","v":16133.443961419569},{"$f":"L459-L472","v":18379.751853136462},{"$f":"M459-M472","v":21351.785953563671},{"$f":"N459-N472","v":22668.559849760251},{"$f":"O459-O472","v":18452.796551147629},{"$f":"P459-P472","v":15659.983792740746},{"$f":"Q459-Q472","v":17092.792234099281},{"$f":"R459-R472","v":17460.852245591715},{"$f":"S459-S472","v":19115.232527229011},{"$f":"T459-T472","v":23045.597839812195},{"$f":"U459-U472","v":28822.081721068891},{"$f":"V459-V472","v":33507.589707940453},{"$f":"W459-W472","v":36045.16378109315},{"$f":"X459-X472","v":34968.563541473719},{"$f":"Y459-Y472","v":32468.986975278327},{"$f":"Z459-Z472","v":24970.133386367612},{"$f":"AA459-AA472","v":23720.468993594448},{"$f":"AB459-AB472","v":375194.9736790121},{"$f":"AC459-AC472","v":11672.534012153243},{"$f":"AD459-AD472","v":13472.534012153243},{"$f":"AE459-AE472","v":13472.534012153243},{"$f":"AF459-AF472","v":13472.534012153243},{"$f":"AG459-AG472","v":13472.534012153243},{"$f":"AH459-AH472","v":13472.534012153243},{"$f":"AI459-AI472","v":13472.534012153243},{"$f":"AJ459-AJ472","v":17133.602224096019},{"$f":"AK459-AK472","v":17403.304661147049},{"$f":"AL459-AL472","v":14026.180414137041},{"$f":"AM459-AM472","v":12218.48034318538},{"$f":"AN459-AN472","v":9252.5040239088266},{"$f":"AO459-AO472","v":8334.3730382676767},{"$f":"AP459-AP472","v":8517.3945002901237},{"$f":"AQ459-AQ472","v":5760.9857596807533},{"$f":"AR459-AR472","v":6790.4725516499939},{"$f":"AS459-AS472","v":10720.83916799478},{"$f":"AT459-AT472","v":17122.120215557057},{"$f":"AU459-AU472","v":23682.406298556798},{"$f":"AV459-AV472","v":28094.640461058603},{"$f":"AW459-AW472","v":28719.551722858494},{"$f":"AX459-AX472","v":24970.126737183426},{"$f":"AY459-AY472","v":24970.126737183426},{"$f":"AZ459-AZ472","v":24970.126737183426},{"$f":"BA459-BA472","v":260124.54107472533},{"$f":"BB459-BB472","v":8473.3769434943897},{"$f":"BC459-BC472","v":8473.3769434943897},{"$f":"BD459-BD472","v":8473.3769434943897},{"$f":"BE459-BE472","v":8473.3769434943897},{"$f":"BF459-BF472","v":8473.3769434943897},{"$f":"BG459-BG472","v":8473.3769434943897},{"$f":"BH459-BH472","v":8473.3769434943897},{"$f":"BI459-BI472","v":11509.551538667505},{"$f":"BJ459-BJ472","v":10179.679508640031},{"$f":"BK459-BK472","v":8152.554244817291},{"$f":"BL459-BL472","v":6694.5195809210627},{"$f":"BM459-BM472","v":4978.4504151437786},{"$f":"BN459-BN472","v":5310.1060275339305},{"$f":"BO459-BO472","v":5493.0412126043966},{"$f":"BP459-BP472","v":862.03929675560175},{"$f":"BQ459-BQ472","v":0},{"$f":"BR459-BR472","v":2597.2129986750278},{"$f":"BS459-BS472","v":11498.165250728765},{"$f":"BT459-BT472","v":18058.353325299704},{"$f":"BU459-BU472","v":23720.391095355109},{"$f":"BV459-BV472","v":26219.964545620925},{"$f":"BW459-BW472","v":21845.624476500576},{"$f":"BX459-BX472","v":21845.624476500576},{"$f":"BY459-BY472","v":21845.624476500576},{"$f":"BZ459-BZ472","v":480623.62540971272},{"$f":"CA459-CA472","v":13822.374445715192},{"$f":"CB459-CB472","v":11322.797879519792},{"$f":"CC459-CC472","v":10072.967572410191},{"$f":"CD459-CD472","v":10072.967572410191},{"$f":"CE459-CE472","v":10072.967572410191},{"$f":"CF459-CF472","v":11322.797879519792},{"$f":"CG459-CG472","v":10072.967572410191},{"$f":"CH459-CH472","v":16133.443961419569},{"$f":"CI459-CI472","v":18379.751853136462},{"$f":"CJ459-CJ472","v":21351.785953563671},{"$f":"CK459-CK472","v":22668.559849760251},{"$f":"CL459-CL472","v":18452.796551147629},{"$f":"CM459-CM472","v":15659.983792740746},{"$f":"CN459-CN472","v":17092.792234099281},{"$f":"CO459-CO472","v":17460.852245591715},{"$f":"CP459-CP472","v":19115.232527229011},{"$f":"CQ459-CQ472","v":23045.597839812195},{"$f":"CR459-CR472","v":28822.081721068891},{"$f":"CS459-CS472","v":33507.589707940453},{"$f":"CT459-CT472","v":36045.16378109315},{"$f":"CU459-CU472","v":34968.563541473719},{"$f":"CV459-CV472","v":32468.986975278327},{"$f":"CW459-CW472","v":24970.133386367612},{"$f":"CX459-CX472","v":23720.468993594448}]
[]
["Resumo"]
["Produção",{"$f":"B467","v":1430823.6239802048},{"$f":"SUM(D476:AA476)","v":46155.600773554994},{"$f":"D467","v":0},0,0,0,0,0,0,42.776275044999998,1257.622486323,3439.2125136179998,4970.6031602289995,6279.5571766059993,6758.6514571100006,6313.7781966419998,6587.54635693,5295.7028505709995,3687.3149088789996,1505.7248815839998,17.110510017999999,0,0,0,0,0,46155.600773554994,0,0,0,0,0,0,0,{"$f":"AJ467","v":42.776275044999998},1257.622486323,3439.2125136179998,4970.6031602289995,6279.5571766059993,6758.6514571100006,6313.7781966419998,6587.54635693,5295.7028505709995,3687.3149088789996,1505.7248815839998,17.110510017999999,0,0,0,0,0,46155.600773554994,0,0,0,0,0,0,0,42.776275044999998,1257.622486323,3439.2125136179998,4970.6031602289995,6279.5571766059993,6758.6514571100006,6313.7781966419998,{"$f":"BP467","v":6587.54635693},5295.7028505709995,3687.3149088789996,1505.7248815839998,17.110510017999999,0,0,0,0,0,46155.600773554994,0,0,0,0,0,0,0,42.776275044999998,1257.622486323,3439.2125136179998,4970.6031602289995,6279.5571766059993,6758.6514571100006,6313.7781966419998,6587.54635693,5295.7028505709995,3687.3149088789996,1505.7248815839998,17.110510017999999,0,0,0,0,0]
["Utilização",{"$f":"B468","v":-40916.490336953},{"$f":"C468","v":-1319.8867850630002},{"$f":"D468","v":0},0,0,0,0,0,0,-42.776275044999998,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-17.110510017999999,0,0,0,0,0,-1319.8867850630002,0,0,0,0,0,0,0,-42.776275044999998,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-17.110510017999999,0,0,0,0,0,-1319.8867850630002,0,0,0,0,0,0,0,-42.776275044999998,-126,-126,-126,-126,-126,-126,{"$f":"BP468","v":-126},-126,-126,-126,-17.110510017999999,0,0,0,0,0,-1319.8867850630002,0,0,0,0,0,0,0,-42.776275044999998,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,-17.110510017999999,0,0,0,0,0]
["Total Vendido à EDA",{"$f":"4*AB478+4*BA478+19*C478+BZ478*4","v":1387474.9447054944},{"$f":"SUM(D478:AA478)","v":44835.713988491996},{"$f":"D472","v":0},{"$f":"E472","v":0},0,0,0,0,0,0,1131.622486323,3313.2125136179998,4844.6031602289995,6153.5571766059993,6632.6514571100006,6187.7781966419998,6461.54635693,5169.7028505709995,3561.3149088789996,1379.7248815839998,0,0,0,0,0,0,44835.713988491996,0,0,0,0,0,0,0,0,1131.622486323,3313.2125136179998,4844.6031602289995,6153.5571766059993,6632.6514571100006,6187.7781966419998,6461.54635693,5169.7028505709995,3561.3149088789996,1379.7248815839998,0,0,0,0,0,0,44227.666754052625,0,0,0,0,0,0,0,0,1131.622486323,3313.2125136179998,4844.6031602289995,6153.5571766059993,6632.6514571100006,6187.7781966419998,6461.54635693,{"$f":"BQ472","v":4561.6556161316248},3561.3149088789996,1379.7248815839998,0,0,0,0,0,0,44835.713988491996,0,0,0,0,0,0,0,0,1131.622486323,3313.2125136179998,4844.6031602289995,6153.5571766059993,6632.6514571100006,6187.7781966419998,6461.54635693,5169.7028505709995,3561.3149088789996,1379.7248815839998,0,0,0,0,0,0]
["  Ponta",772647.0238061049,{"$f":"SUM(D479:AA479)","v":33593.348861134997},{"$f":"IF(D462=\"P\",D478,0)","v":0},0,0,0,0,0,0,0,0,3313.2125136179998,4844.6031602289995,6153.5571766059993,6632.6514571100006,6187.7781966419998,6461.54635693,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC479:AZ479)","v":0},{"$f":"IF(AC462=\"P\",AC478,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB479:BY479)","v":0},{"$f":"IF(BB462=\"P\",BB478,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA479:CX479)","v":33593.348861134997},{"$f":"IF(CA462=\"P\",CA478,0)","v":0},0,0,0,0,0,0,0,0,3313.2125136179998,4844.6031602289995,6153.5571766059993,6632.6514571100006,6187.7781966419998,6461.54635693,0,0,0,0,0,0,0,0,0]
["  Cheia",420137.91388341499,11242.365127356999,{"$f":"IF(D462=\"C\",D478,0)","v":0},0,0,0,0,0,0,0,1131.622486323,0,0,0,0,0,0,5169.7028505709995,3561.3149088789996,1379.7248815839998,0,0,0,0,0,0,40390.878988550998,{"$f":"IF(AC462=\"C\",AC478,0)","v":0},0,0,0,0,0,0,0,0,0,4844.6031602289995,6153.5571766059993,6632.6514571100006,6187.7781966419998,6461.54635693,5169.7028505709995,3561.3149088789996,1379.7248815839998,0,0,0,0,0,0,0,{"$f":"IF(BB462=\"C\",BB478,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11242.365127356999,{"$f":"IF(CA462=\"C\",CA478,0)","v":0},0,0,0,0,0,0,0,1131.622486323,0,0,0,0,0,0,5169.7028505709995,3561.3149088789996,1379.7248815839998,0,0,0,0,0,0]
["  Vazio",194690.00701597449,0,{"$f":"IF(D462=\"V\",D478,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4444.8349999410002,{"$f":"IF(AC462=\"V\",AC478,0)","v":0},0,0,0,0,0,0,0,1131.622486323,3313.2125136179998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44227.666754052625,{"$f":"IF(BB462=\"V\",BB478,0)","v":0},0,0,0,0,0,0,0,1131.622486323,3313.2125136179998,4844.6031602289995,6153.5571766059993,6632.6514571100006,6187.7781966419998,6461.54635693,4561.6556161316248,3561.3149088789996,1379.7248815839998,0,0,0,0,0,0,0,{"$f":"IF(CA462=\"V\",CA478,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D462=\"SV\",D478,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC462=\"SV\",AC478,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB462=\"SV\",BB478,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA462=\"SV\",CA478,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Excedente Líquido de Produção Força",2432.1889377574844,0,{"$f":"D476+D477-D478","v":0},{"$f":"E476+E477-E478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,608.0472344393711,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ476+BQ477-BQ478","v":608.04723443937473},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Percentagem de Excedente",{"$f":"IF(B483=0,0,B483/B476)","v":1.6998523766274727E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH483=0,0,AH483/AH476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3173855918862913E-2,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BN483=0,0,BN483/BN476)","v":0},0,0,0.11481898656262655,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CT483=0,0,CT483/CT476)","v":0},0,0,0,0]
[]
["NOVEMBRO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["PROCURA E PRODUÇÃO DE ENERGIAS RENOVÁVEIS"]
[]
["Procura"]
["Procura Projetada (2028)",{"$f":"5*AB491+5*BA491+16*C491+BZ491*4","v":43018946.395756781},1492444.8958938429,49951.226450355971,47514.581257655671,46296.21769532434,46296.21769532434,46296.21769532434,47514.581257655671,46296.21769532434,51169.549046706117,57261.162028456863,67007.74279925802,73099.355781008751,73099.355781008751,71881.033184658576,71881.033184658576,73099.355781008751,73099.355781008751,71881.033184658576,70662.710588308459,70662.710588308459,73099.355781008751,71881.033184658576,69444.387991958327,62134.331642696503,60916.129817507281,1379748.6012310167,48732.85301652411,48732.85301652411,48732.85301652411,48732.85301652411,48732.85301652411,48732.85301652411,48732.85301652411,49951.174341937221,54824.459643589602,59697.744945242011,62743.548258774768,63961.86958418788,64571.030246894436,63352.708921481346,61525.226933361664,60916.06627065513,59697.744945242011,59088.48911335133,60916.06627065513,65180.173584914795,65789.351572307525,62134.3251609176,62134.3251609176,62134.3251609176,1254261.0943449691,43859.558793958138,43859.558793958138,43859.558793958138,43859.558793958138,43859.558793958138,43859.558793958138,43859.558793958138,44468.719332763103,46905.361487982998,51778.645798422796,56042.651925890648,58479.411725277496,60306.893341692434,59088.487911506068,55433.609031252643,52387.806337227768,51778.645798422796,53606.12741483772,55433.609031252643,60916.053880497398,63352.696035717301,59088.487911506068,59088.487911506068,59088.487911506068,1492444.8958938429,49951.226450355971,47514.581257655671,46296.21769532434,46296.21769532434,46296.21769532434,47514.581257655671,46296.21769532434,51169.549046706117,57261.162028456863,67007.74279925802,73099.355781008751,73099.355781008751,71881.033184658576,71881.033184658576,73099.355781008751,73099.355781008751,71881.033184658576,70662.710588308459,70662.710588308459,73099.355781008751,71881.033184658576,69444.387991958327,62134.331642696503,60916.129817507281]
["Estação de aterragem Google",{"$f":"5*AB492+5*BA492+16*C492+BZ492*4","v":2712000},{"$f":"SUM(D492:AA492)","v":85500},2500,2500,2500,2500,2500,2500,2500,{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"SUM(AC492:AZ492)","v":96000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"SUM(BB492:BY492)","v":96000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"BA492","v":96000},{"$f":"BB492","v":4000},{"$f":"BC492","v":4000},{"$f":"BD492","v":4000},{"$f":"BE492","v":4000},{"$f":"BF492","v":4000},{"$f":"BG492","v":4000},{"$f":"BH492","v":4000},{"$f":"BI492","v":4000},{"$f":"BJ492","v":4000},{"$f":"BK492","v":4000},{"$f":"BL492","v":4000},{"$f":"BM492","v":4000},{"$f":"BN492","v":4000},{"$f":"BO492","v":4000},{"$f":"BP492","v":4000},{"$f":"BQ492","v":4000},{"$f":"BR492","v":4000},{"$f":"BS492","v":4000},{"$f":"BT492","v":4000},{"$f":"BU492","v":4000},{"$f":"BV492","v":4000},{"$f":"BW492","v":4000},{"$f":"BX492","v":4000},{"$f":"BY492","v":4000}]
["Autoconsumo",90720,{"$f":"SUM(D493:AA493)","v":3024},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"SUM(AC493:AZ493)","v":3024},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"SUM(BB493:BY493)","v":3024},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},3024,126,126,126,126,126,126,126,126,126,126,126,126,126,126,126,126,126,126,126,126,126,126,126,126]
["Procura Total incluindo Autoconsumo",{"$f":"SUM(B491:B493)","v":45821666.395756781},1580968.8958938429,52577.226450355971,50140.581257655671,48922.21769532434,48922.21769532434,48922.21769532434,50140.581257655671,48922.21769532434,55295.549046706117,61387.162028456863,71133.74279925802,77225.355781008751,77225.355781008751,76007.033184658576,76007.033184658576,77225.355781008751,77225.355781008751,76007.033184658576,74788.710588308459,74788.710588308459,77225.355781008751,76007.033184658576,73570.387991958327,66260.331642696503,65042.129817507281,1478772.6012310167,52858.85301652411,52858.85301652411,52858.85301652411,52858.85301652411,52858.85301652411,{"$f":"SUM(AH491:AH493)","v":52858.85301652411},52858.85301652411,54077.174341937221,58950.459643589602,63823.744945242011,66869.548258774768,68087.86958418788,68697.030246894428,67478.708921481346,65651.226933361671,65042.06627065513,63823.744945242011,63214.48911335133,65042.06627065513,69306.173584914795,69915.351572307525,66260.325160917593,66260.325160917593,66260.325160917593,1353285.0943449691,47985.558793958138,47985.558793958138,47985.558793958138,47985.558793958138,47985.558793958138,47985.558793958138,47985.558793958138,48594.719332763103,51031.361487982998,55904.645798422796,60168.651925890648,62605.411725277496,{"$f":"SUM(BN491:BN493)","v":64432.893341692434},63214.487911506068,59559.609031252643,56513.806337227768,55904.645798422796,57732.12741483772,59559.609031252643,65042.053880497398,67478.696035717294,63214.487911506068,63214.487911506068,63214.487911506068,1591468.8958938429,54077.226450355971,51640.581257655671,50422.21769532434,50422.21769532434,50422.21769532434,51640.581257655671,50422.21769532434,55295.549046706117,61387.162028456863,71133.74279925802,77225.355781008751,77225.355781008751,76007.033184658576,76007.033184658576,77225.355781008751,77225.355781008751,76007.033184658576,74788.710588308459,74788.710588308459,{"$f":"SUM(CT491:CT493)","v":77225.355781008751},76007.033184658576,73570.387991958327,66260.331642696503,65042.129817507281]
[null,{"$f":"5*AB495+5*BA495+16*C495+BZ495*4","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(L494:U494)","v":744232.13809403405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK494:AT494)","v":651638.88886278006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ494:BS494)","v":587067.64077251335}]
["Produção Projetada de Energias Renováveis"]
["   Eólica",{"$f":"5*AB497+5*BA497+16*C497+BZ497*4","v":4603014},166374,6932.25,6932.25,6932.25,6932.25,6932.25,6932.25,6932.25,3466.125,3466.125,3466.125,3466.125,3466.125,3466.125,3466.125,3466.125,6932.25,6932.25,6932.25,6932.25,6932.25,6932.25,6932.25,6932.25,6932.25,138645,6932.25,6932.25,6932.25,6932.25,6932.25,6932.25,6932.25,3466.125,3466.125,3466.125,3466.125,3466.125,3466.125,3466.125,3466.125,6932.25,6932.25,6932.25,6932.25,6932.25,6932.25,6932.25,6932.25,6932.25,138645,6932.25,6932.25,6932.25,6932.25,6932.25,6932.25,6932.25,3466.125,3466.125,3466.125,3466.125,3466.125,3466.125,3466.125,3466.125,6932.25,6932.25,6932.25,6932.25,6932.25,6932.25,6932.25,6932.25,6932.25,138645,6932.25,6932.25,6932.25,6932.25,6932.25,6932.25,6932.25,3466.125,3466.125,3466.125,3466.125,3466.125,3466.125,3466.125,3466.125,6932.25,6932.25,6932.25,6932.25,6932.25,6932.25,6932.25,6932.25,6932.25]
["   Geotérmica",22320000,{"$f":"SUM(D498:AA498)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"SUM(AC498:AZ498)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"SUM(BB498:BY498)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"SUM(CA498:CX498)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000}]
["   Hídrica",1440000,48000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,48000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,48000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,48000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["   Solar (PV)",2805482.5970160794,{"$f":"SUM(D500:AA500)","v":93516.086567202641},{"$f":"Entradas!$E$43/Entradas!$E$31*D513","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*E513","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*F513","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*G513","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*H513","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*I513","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*J513","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*K513","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*L513","v":1351.0224695938982},{"$f":"Entradas!$E$43/Entradas!$E$31*M513","v":6016.2719349103281},{"$f":"Entradas!$E$43/Entradas!$E$31*N513","v":9900.4615349927863},{"$f":"Entradas!$E$43/Entradas!$E$31*O513","v":13088.030174190888},{"$f":"Entradas!$E$43/Entradas!$E$31*P513","v":14924.576343795095},{"$f":"Entradas!$E$43/Entradas!$E$31*Q513","v":14439.052643784786},{"$f":"Entradas!$E$43/Entradas!$E$31*R513","v":13573.553874201194},{"$f":"Entradas!$E$43/Entradas!$E$31*S513","v":11948.104965471039},{"$f":"Entradas!$E$43/Entradas!$E$31*T513","v":6776.2220740568955},{"$f":"Entradas!$E$43/Entradas!$E$31*U513","v":1498.7905522057306},{"$f":"Entradas!$E$43/Entradas!$E$31*V513","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*W513","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*X513","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*Y513","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*Z513","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*AA513","v":0},{"$f":"C500","v":93516.086567202641},{"$f":"D500","v":0},{"$f":"E500","v":0},{"$f":"F500","v":0},{"$f":"G500","v":0},{"$f":"H500","v":0},{"$f":"I500","v":0},{"$f":"J500","v":0},{"$f":"K500","v":0},{"$f":"L500","v":1351.0224695938982},{"$f":"M500","v":6016.2719349103281},{"$f":"N500","v":9900.4615349927863},{"$f":"O500","v":13088.030174190888},{"$f":"P500","v":14924.576343795095},{"$f":"Q500","v":14439.052643784786},{"$f":"R500","v":13573.553874201194},{"$f":"S500","v":11948.104965471039},{"$f":"T500","v":6776.2220740568955},{"$f":"U500","v":1498.7905522057306},{"$f":"V500","v":0},{"$f":"W500","v":0},{"$f":"X500","v":0},{"$f":"Y500","v":0},{"$f":"Z500","v":0},{"$f":"AA500","v":0},{"$f":"AB500","v":93516.086567202641},{"$f":"AC500","v":0},{"$f":"AD500","v":0},{"$f":"AE500","v":0},{"$f":"AF500","v":0},{"$f":"AG500","v":0},{"$f":"AH500","v":0},{"$f":"AI500","v":0},{"$f":"AJ500","v":0},{"$f":"AK500","v":1351.0224695938982},{"$f":"AL500","v":6016.2719349103281},{"$f":"AM500","v":9900.4615349927863},{"$f":"AN500","v":13088.030174190888},{"$f":"AO500","v":14924.576343795095},{"$f":"AP500","v":14439.052643784786},{"$f":"AQ500","v":13573.553874201194},{"$f":"AR500","v":11948.104965471039},{"$f":"AS500","v":6776.2220740568955},{"$f":"AT500","v":1498.7905522057306},{"$f":"AU500","v":0},{"$f":"AV500","v":0},{"$f":"AW500","v":0},{"$f":"AX500","v":0},{"$f":"AY500","v":0},{"$f":"AZ500","v":0},{"$f":"BA500","v":93516.086567202641},{"$f":"BB500","v":0},{"$f":"BC500","v":0},{"$f":"BD500","v":0},{"$f":"BE500","v":0},{"$f":"BF500","v":0},{"$f":"BG500","v":0},{"$f":"BH500","v":0},{"$f":"BI500","v":0},{"$f":"BJ500","v":1351.0224695938982},{"$f":"BK500","v":6016.2719349103281},{"$f":"BL500","v":9900.4615349927863},{"$f":"BM500","v":13088.030174190888},{"$f":"BN500","v":14924.576343795095},{"$f":"BO500","v":14439.052643784786},{"$f":"BP500","v":13573.553874201194},{"$f":"BQ500","v":11948.104965471039},{"$f":"BR500","v":6776.2220740568955},{"$f":"BS500","v":1498.7905522057306},{"$f":"BT500","v":0},{"$f":"BU500","v":0},{"$f":"BV500","v":0},{"$f":"BW500","v":0},{"$f":"BX500","v":0},{"$f":"BY500","v":0}]
["   Resíduos",2762500,97500,3000,3000,3000,3000,3000,3000,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,88500,4000,2000,2000,2000,2000,2000,2000,2000,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,74000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,3000,3000,3000,3000,3000,3000,4500,4500,4500,4500,4500,4500,4500,4500,97500,3000,3000,3000,3000,3000,3000,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500]
["   Biogás",46183.478260869582,2309.1739130434789,null,null,null,null,null,null,null,null,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2309.1739130434789,0,0,0,0,0,0,0,0,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,0,0,0,0]
["Produção Total Projetada de Renováveis",{"$f":"SUM(B497:B502)","v":33977180.075276949},{"$f":"SUM(C497:C502)","v":1151699.260480246},{"$f":"SUM(D497:D502)","v":42932.25},{"$f":"SUM(E497:E502)","v":42932.25},{"$f":"SUM(F497:F502)","v":42932.25},{"$f":"SUM(G497:G502)","v":42932.25},{"$f":"SUM(H497:H502)","v":42932.25},{"$f":"SUM(I497:I502)","v":42932.25},{"$f":"SUM(J497:J502)","v":42932.25},{"$f":"SUM(K497:K502)","v":40966.125},{"$f":"SUM(L497:L502)","v":42509.578629014184},{"$f":"SUM(M497:M502)","v":47174.828094330616},{"$f":"SUM(N497:N502)","v":51059.017694413073},{"$f":"SUM(O497:O502)","v":54246.58633361118},{"$f":"SUM(P497:P502)","v":56083.132503215384},{"$f":"SUM(Q497:Q502)","v":55597.608803205076},{"$f":"SUM(R497:R502)","v":54732.11003362148},{"$f":"SUM(S497:S502)","v":56572.786124891325},{"$f":"SUM(T497:T502)","v":51400.903233477184},{"$f":"SUM(U497:U502)","v":46123.471711626022},{"$f":"SUM(V497:V502)","v":44624.681159420288},{"$f":"SUM(W497:W502)","v":44624.681159420288},{"$f":"SUM(X497:X502)","v":44432.25},{"$f":"SUM(Y497:Y502)","v":44432.25},{"$f":"SUM(Z497:Z502)","v":44432.25},{"$f":"SUM(AA497:AA502)","v":44432.25},{"$f":"SUM(AB497:AB502)","v":1112661.0865672026},{"$f":"SUM(AC497:AC502)","v":43932.25},{"$f":"SUM(AD497:AD502)","v":41932.25},{"$f":"SUM(AE497:AE502)","v":41932.25},{"$f":"SUM(AF497:AF502)","v":41932.25},{"$f":"SUM(AG497:AG502)","v":41932.25},{"$f":"SUM(AH497:AH502)","v":41932.25},{"$f":"SUM(AI497:AI502)","v":41932.25},{"$f":"SUM(AJ497:AJ502)","v":38466.125},{"$f":"SUM(AK497:AK502)","v":40817.147469593896},{"$f":"SUM(AL497:AL502)","v":46982.396934910328},{"$f":"SUM(AM497:AM502)","v":50866.586534992784},{"$f":"SUM(AN497:AN502)","v":54054.155174190892},{"$f":"SUM(AO497:AO502)","v":55890.701343795095},{"$f":"SUM(AP497:AP502)","v":55405.177643784788},{"$f":"SUM(AQ497:AQ502)","v":54539.678874201192},{"$f":"SUM(AR497:AR502)","v":56380.354965471037},{"$f":"SUM(AS497:AS502)","v":51208.472074056896},{"$f":"SUM(AT497:AT502)","v":45931.040552205734},{"$f":"SUM(AU497:AU502)","v":44432.25},{"$f":"SUM(AV497:AV502)","v":44432.25},{"$f":"SUM(AW497:AW502)","v":44432.25},{"$f":"SUM(AX497:AX502)","v":44432.25},{"$f":"SUM(AY497:AY502)","v":44432.25},{"$f":"SUM(AZ497:AZ502)","v":44432.25},{"$f":"SUM(BA497:BA502)","v":1098161.0865672026},{"$f":"SUM(BB497:BB502)","v":41932.25},{"$f":"SUM(BC497:BC502)","v":41932.25},{"$f":"SUM(BD497:BD502)","v":41932.25},{"$f":"SUM(BE497:BE502)","v":41932.25},{"$f":"SUM(BF497:BF502)","v":41932.25},{"$f":"SUM(BG497:BG502)","v":41932.25},{"$f":"SUM(BH497:BH502)","v":41932.25},{"$f":"SUM(BI497:BI502)","v":38466.125},{"$f":"SUM(BJ497:BJ502)","v":39817.147469593896},{"$f":"SUM(BK497:BK502)","v":44482.396934910328},{"$f":"SUM(BL497:BL502)","v":49366.586534992784},{"$f":"SUM(BM497:BM502)","v":52554.155174190892},{"$f":"SUM(BN497:BN502)","v":54390.701343795095},{"$f":"SUM(BO497:BO502)","v":53905.177643784788},{"$f":"SUM(BP497:BP502)","v":53039.678874201192},{"$f":"SUM(BQ497:BQ502)","v":54880.354965471037},{"$f":"SUM(BR497:BR502)","v":51208.472074056896},{"$f":"SUM(BS497:BS502)","v":45931.040552205734},{"$f":"SUM(BT497:BT502)","v":44432.25},{"$f":"SUM(BU497:BU502)","v":44432.25},{"$f":"SUM(BV497:BV502)","v":44432.25},{"$f":"SUM(BW497:BW502)","v":44432.25},{"$f":"SUM(BX497:BX502)","v":44432.25},{"$f":"SUM(BY497:BY502)","v":44432.25},{"$f":"SUM(BZ497:BZ502)","v":1123970.260480246},{"$f":"SUM(CA497:CA502)","v":42932.25},{"$f":"SUM(CB497:CB502)","v":42932.25},{"$f":"SUM(CC497:CC502)","v":42932.25},{"$f":"SUM(CD497:CD502)","v":42932.25},{"$f":"SUM(CE497:CE502)","v":42932.25},{"$f":"SUM(CF497:CF502)","v":42932.25},{"$f":"SUM(CG497:CG502)","v":42932.25},{"$f":"SUM(CH497:CH502)","v":40966.125},{"$f":"SUM(CI497:CI502)","v":42509.578629014184},{"$f":"SUM(CJ497:CJ502)","v":47174.828094330616},{"$f":"SUM(CK497:CK502)","v":51059.017694413073},{"$f":"SUM(CL497:CL502)","v":54246.58633361118},{"$f":"SUM(CM497:CM502)","v":56083.132503215384},{"$f":"SUM(CN497:CN502)","v":55597.608803205076},{"$f":"SUM(CO497:CO502)","v":54732.11003362148},{"$f":"SUM(CP497:CP502)","v":56572.786124891325},{"$f":"SUM(CQ497:CQ502)","v":51400.903233477184},{"$f":"SUM(CR497:CR502)","v":46123.471711626022},{"$f":"SUM(CS497:CS502)","v":44624.681159420288},{"$f":"SUM(CT497:CT502)","v":44624.681159420288},{"$f":"SUM(CU497:CU502)","v":44432.25},{"$f":"SUM(CV497:CV502)","v":44432.25},{"$f":"SUM(CW497:CW502)","v":44432.25},{"$f":"SUM(CX497:CX502)","v":44432.25}]
[null,{"$f":"5*AB504+5*BA504+16*C504+BZ504*4","v":0}]
["Produção Mínima Não Renovável",{"$f":"4*AB505+4*BA505+17*C505+BZ505*5","v":2217600},{"$f":"SUM(D505:AA505)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"SUM(AC505:AZ505)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"SUM(BB505:BY505)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"SUM(CA505:CX505)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080}]
["Perdas",-3357063.4423103044,-112397.02604802462,{"$f":"0.1*D503*-1","v":-4293.2250000000004},-4293.2250000000004,-4293.2250000000004,-4293.2250000000004,-4293.2250000000004,-4293.2250000000004,-4293.2250000000004,-4096.6125000000002,-4250.9578629014186,-4717.4828094330614,-5105.9017694413078,-5424.6586333611185,-5608.3132503215384,-5559.7608803205076,-5473.2110033621484,-5657.2786124891327,-5140.0903233477184,-4612.3471711626025,-4462.4681159420288,-4462.4681159420288,-4443.2250000000004,-4443.2250000000004,-4443.2250000000004,-4443.2250000000004,-111266.1086567203,{"$f":"0.1*AC503*-1","v":-4393.2250000000004},-4193.2250000000004,-4193.2250000000004,-4193.2250000000004,-4193.2250000000004,-4193.2250000000004,-4193.2250000000004,-3846.6125000000002,-4081.7147469593897,-4698.239693491033,-5086.6586534992784,-5405.4155174190892,-5589.0701343795099,-5540.5177643784791,-5453.96788742012,-5638.0354965471042,-5120.8472074056899,-4593.1040552205732,-4443.2250000000004,-4443.2250000000004,-4443.2250000000004,-4443.2250000000004,-4443.2250000000004,-4443.2250000000004,-109816.1086567203,{"$f":"0.1*BB503*-1","v":-4193.2250000000004},-4193.2250000000004,-4193.2250000000004,-4193.2250000000004,-4193.2250000000004,-4193.2250000000004,-4193.2250000000004,-3846.6125000000002,-3981.7147469593897,-4448.239693491033,-4936.6586534992784,-5255.4155174190892,-5439.0701343795099,-5390.5177643784791,-5303.96788742012,-5488.0354965471042,-5120.8472074056899,-4593.1040552205732,-4443.2250000000004,-4443.2250000000004,-4443.2250000000004,-4443.2250000000004,-4443.2250000000004,-4443.2250000000004,-112397.02604802462,{"$f":"0.1*CA503*-1","v":-4293.2250000000004},-4293.2250000000004,-4293.2250000000004,-4293.2250000000004,-4293.2250000000004,-4293.2250000000004,-4293.2250000000004,-4096.6125000000002,-4250.9578629014186,-4717.4828094330614,-5105.9017694413078,-5424.6586333611185,-5608.3132503215384,-5559.7608803205076,-5473.2110033621484,-5657.2786124891327,-5140.0903233477184,-4612.3471711626025,-4462.4681159420288,-4462.4681159420288,-4443.2250000000004,-4443.2250000000004,-4443.2250000000004,-4443.2250000000004]
["Procura Líquida Projetada (Excedente)",13259482.511175759,{"$f":"C494-C503-C505-C506","v":467746.66146162152},{"$f":"D494-D503-D505-D506","v":10858.201450355971},{"$f":"E494-E503-E505-E506","v":8421.5562576556713},{"$f":"F494-F503-F505-F506","v":7203.1926953243401},{"$f":"G494-G503-G505-G506","v":7203.1926953243401},{"$f":"H494-H503-H505-H506","v":7203.1926953243401},{"$f":"I494-I503-I505-I506","v":8421.5562576556713},{"$f":"J494-J503-J505-J506","v":7203.1926953243401},{"$f":"K494-K503-K505-K506","v":15346.036546706116},{"$f":"L494-L503-L505-L506","v":20048.541262344097},{"$f":"M494-M503-M505-M506","v":25596.397514360466},{"$f":"N494-N503-N505-N506","v":28192.239856036987},{"$f":"O494-O503-O505-O506","v":25323.428080758691},{"$f":"P494-P503-P505-P506","v":22452.213931764731},{"$f":"Q494-Q503-Q505-Q506","v":22889.185261774008},{"$f":"R494-R503-R505-R506","v":24886.456750749421},{"$f":"S494-S503-S505-S506","v":23229.848268606558},{"$f":"T494-T503-T505-T506","v":26666.220274529111},{"$f":"U494-U503-U505-U506","v":30197.586047845041},{"$f":"V494-V503-V505-V506","v":31546.497544830199},{"$f":"W494-W503-W505-W506","v":33983.142737530492},{"$f":"X494-X503-X505-X506","v":32938.008184658574},{"$f":"Y494-Y503-Y505-Y506","v":30501.362991958325},{"$f":"Z494-Z503-Z505-Z506","v":23191.306642696502},{"$f":"AA494-AA503-AA505-AA506","v":21973.104817507279},{"$f":"AB494-AB503-AB505-AB506","v":403457.62332053442},{"$f":"AC494-AC503-AC505-AC506","v":10239.82801652411},{"$f":"AD494-AD503-AD505-AD506","v":12039.82801652411},{"$f":"AE494-AE503-AE505-AE506","v":12039.82801652411},{"$f":"AF494-AF503-AF505-AF506","v":12039.82801652411},{"$f":"AG494-AG503-AG505-AG506","v":12039.82801652411},{"$f":"AH494-AH503-AH505-AH506","v":12039.82801652411},{"$f":"AI494-AI503-AI505-AI506","v":12039.82801652411},{"$f":"AJ494-AJ503-AJ505-AJ506","v":16377.661841937221},{"$f":"AK494-AK503-AK505-AK506","v":19135.026920955097},{"$f":"AL494-AL503-AL505-AL506","v":18459.587703822715},{"$f":"AM494-AM503-AM505-AM506","v":18009.620377281262},{"$f":"AN494-AN503-AN505-AN506","v":16359.129927416077},{"$f":"AO494-AO503-AO505-AO506","v":15315.399037478843},{"$f":"AP494-AP503-AP505-AP506","v":14534.049042075038},{"$f":"AQ494-AQ503-AQ505-AQ506","v":13485.515946580599},{"$f":"AR494-AR503-AR505-AR506","v":11219.746801731199},{"$f":"AS494-AS503-AS505-AS506","v":14656.120078590806},{"$f":"AT494-AT503-AT505-AT506","v":18796.552616366171},{"$f":"AU494-AU503-AU505-AU506","v":21973.041270655129},{"$f":"AV494-AV503-AV505-AV506","v":26237.148584914794},{"$f":"AW494-AW503-AW505-AW506","v":26846.326572307524},{"$f":"AX494-AX503-AX505-AX506","v":23191.300160917592},{"$f":"AY494-AY503-AY505-AY506","v":23191.300160917592},{"$f":"AZ494-AZ503-AZ505-AZ506","v":23191.300160917592},{"$f":"BA494-BA503-BA505-BA506","v":291020.11643448687},{"$f":"BB494-BB503-BB505-BB506","v":7166.5337939581386},{"$f":"BC494-BC503-BC505-BC506","v":7166.5337939581386},{"$f":"BD494-BD503-BD505-BD506","v":7166.5337939581386},{"$f":"BE494-BE503-BE505-BE506","v":7166.5337939581386},{"$f":"BF494-BF503-BF505-BF506","v":7166.5337939581386},{"$f":"BG494-BG503-BG505-BG506","v":7166.5337939581386},{"$f":"BH494-BH503-BH505-BH506","v":7166.5337939581386},{"$f":"BI494-BI503-BI505-BI506","v":10895.206832763102},{"$f":"BJ494-BJ503-BJ505-BJ506","v":12115.928765348492},{"$f":"BK494-BK503-BK505-BK506","v":12790.4885570035},{"$f":"BL494-BL503-BL505-BL506","v":12658.724044397142},{"$f":"BM494-BM503-BM505-BM506","v":12226.672068505693},{"$f":"BN494-BN503-BN505-BN506","v":12401.262132276848},{"$f":"BO494-BO503-BO505-BO506","v":11619.82803209976},{"$f":"BP494-BP503-BP505-BP506","v":8743.8980444715708},{"$f":"BQ494-BQ503-BQ505-BQ506","v":4041.4868683038358},{"$f":"BR494-BR503-BR505-BR506","v":6737.0209317715908},{"$f":"BS494-BS503-BS505-BS506","v":13314.19091785256},{"$f":"BT494-BT503-BT505-BT506","v":16490.584031252642},{"$f":"BU494-BU503-BU505-BU506","v":21973.028880497397},{"$f":"BV494-BV503-BV505-BV506","v":24409.671035717292},{"$f":"BW494-BW503-BW505-BW506","v":20145.462911506067},{"$f":"BX494-BX503-BX505-BX506","v":20145.462911506067},{"$f":"BY494-BY503-BY505-BY506","v":20145.462911506067},{"$f":"BZ494-BZ503-BZ505-BZ506","v":505975.66146162152},{"$f":"CA494-CA503-CA505-CA506","v":12358.201450355971},{"$f":"CB494-CB503-CB505-CB506","v":9921.5562576556713},{"$f":"CC494-CC503-CC505-CC506","v":8703.1926953243401},{"$f":"CD494-CD503-CD505-CD506","v":8703.1926953243401},{"$f":"CE494-CE503-CE505-CE506","v":8703.1926953243401},{"$f":"CF494-CF503-CF505-CF506","v":9921.5562576556713},{"$f":"CG494-CG503-CG505-CG506","v":8703.1926953243401},{"$f":"CH494-CH503-CH505-CH506","v":15346.036546706116},{"$f":"CI494-CI503-CI505-CI506","v":20048.541262344097},{"$f":"CJ494-CJ503-CJ505-CJ506","v":25596.397514360466},{"$f":"CK494-CK503-CK505-CK506","v":28192.239856036987},{"$f":"CL494-CL503-CL505-CL506","v":25323.428080758691},{"$f":"CM494-CM503-CM505-CM506","v":22452.213931764731},{"$f":"CN494-CN503-CN505-CN506","v":22889.185261774008},{"$f":"CO494-CO503-CO505-CO506","v":24886.456750749421},{"$f":"CP494-CP503-CP505-CP506","v":23229.848268606558},{"$f":"CQ494-CQ503-CQ505-CQ506","v":26666.220274529111},{"$f":"CR494-CR503-CR505-CR506","v":30197.586047845041},{"$f":"CS494-CS503-CS505-CS506","v":31546.497544830199},{"$f":"CT494-CT503-CT505-CT506","v":33983.142737530492},{"$f":"CU494-CU503-CU505-CU506","v":32938.008184658574},{"$f":"CV494-CV503-CV505-CV506","v":30501.362991958325},{"$f":"CW494-CW503-CW505-CW506","v":23191.306642696502},{"$f":"CX494-CX503-CX505-CX506","v":21973.104817507279}]
[]
["FORÇA PRODUÇÃO E VENDAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Período Tarifário",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D510","v":"V"},{"$f":"E510","v":"SV"},{"$f":"F510","v":"SV"},{"$f":"G510","v":"SV"},{"$f":"H510","v":"SV"},{"$f":"I510","v":"SV"},{"$f":"J510","v":"C"},{"$f":"K510","v":"C"},{"$f":"L510","v":"C"},{"$f":"M510","v":"C"},{"$f":"N510","v":"C"},{"$f":"O510","v":"C"},{"$f":"P510","v":"C"},{"$f":"Q510","v":"C"},{"$f":"R510","v":"C"},{"$f":"S510","v":"C"},{"$f":"T510","v":"C"},{"$f":"U510","v":"P"},{"$f":"V510","v":"P"},{"$f":"W510","v":"P"},{"$f":"X510","v":"P"},{"$f":"Y510","v":"V"},{"$f":"Z510","v":"V"},{"$f":"AA510","v":"V"}]
[]
["Produção"]
["Força Produção Fotovoltaica líquida de perdas DC",{"$f":"5*AB513+5*BA513+16*C513+BZ513*4","v":1177028.8500000001},{"$f":"SUM(D513:AA513)","v":39234.295000000006},{"$f":"'Produção Horária'!B25*1","v":0},{"$f":"'Produção Horária'!C25*1","v":0},{"$f":"'Produção Horária'!D25*1","v":0},{"$f":"'Produção Horária'!E25*1","v":0},{"$f":"'Produção Horária'!F25*1","v":0},{"$f":"'Produção Horária'!G25*1","v":0},{"$f":"'Produção Horária'!H25*1","v":0},{"$f":"'Produção Horária'!I25*1","v":0},{"$f":"'Produção Horária'!J25*1","v":566.81600000000003},{"$f":"'Produção Horária'!K25*1","v":2524.1025},{"$f":"'Produção Horária'!L25*1","v":4153.6985000000004},{"$f":"'Produção Horária'!M25*1","v":5491.03},{"$f":"'Produção Horária'!N25*1","v":6261.5455000000002},{"$f":"'Produção Horária'!O25*1","v":6057.8459999999995},{"$f":"'Produção Horária'!P25*1","v":5694.7294999999995},{"$f":"'Produção Horária'!Q25*1","v":5012.7790000000005},{"$f":"'Produção Horária'!R25*1","v":2842.9364999999998},{"$f":"'Produção Horária'!S25*1","v":628.81149999999991},{"$f":"'Produção Horária'!T25*1","v":0},{"$f":"'Produção Horária'!U25*1","v":0},{"$f":"'Produção Horária'!V25*1","v":0},{"$f":"'Produção Horária'!W25*1","v":0},{"$f":"'Produção Horária'!X25*1","v":0},{"$f":"'Produção Horária'!Y25*1","v":0},{"$f":"SUM(AC513:AZ513)","v":39234.295000000006},{"$f":"D513","v":0},{"$f":"E513","v":0},0,0,0,0,0,0,566.81600000000003,2524.1025,4153.6985000000004,5491.03,6261.5455000000002,6057.8459999999995,5694.7294999999995,5012.7790000000005,2842.9364999999998,628.81149999999991,0,0,0,0,{"$f":"Z513","v":0},{"$f":"AA513","v":0},{"$f":"SUM(BB513:BY513)","v":39234.295000000006},{"$f":"AC513","v":0},0,0,0,0,0,0,0,566.81600000000003,2524.1025,4153.6985000000004,5491.03,6261.5455000000002,6057.8459999999995,5694.7294999999995,5012.7790000000005,2842.9364999999998,628.81149999999991,0,0,0,0,{"$f":"AY513","v":0},0,{"$f":"SUM(CA513:CX513)","v":39234.295000000006},{"$f":"BB513","v":0},0,0,0,0,0,0,0,566.81600000000003,2524.1025,4153.6985000000004,5491.03,6261.5455000000002,6057.8459999999995,5694.7294999999995,5012.7790000000005,2842.9364999999998,628.81149999999991,0,0,0,0,0,0]
["Perdas AC",{"$f":"4*AB514+4*BA514+18*C514+BZ514*4","v":-40035.459303899988},{"$f":"SUM(D514:AA514)","v":-1334.5153101299995},{"$f":"Entradas!$E$51*D513*-1","v":0},{"$f":"Entradas!$E$51*E513*-1","v":0},{"$f":"Entradas!$E$51*F513*-1","v":0},{"$f":"Entradas!$E$51*G513*-1","v":0},{"$f":"Entradas!$E$51*H513*-1","v":0},{"$f":"Entradas!$E$51*I513*-1","v":0},{"$f":"Entradas!$E$51*J513*-1","v":0},{"$f":"Entradas!$E$51*K513*-1","v":0},{"$f":"Entradas!$E$51*L513*-1","v":-19.279679423999994},{"$f":"Entradas!$E$51*M513*-1","v":-85.854822434999974},{"$f":"Entradas!$E$51*N513*-1","v":-141.28390077899996},{"$f":"Entradas!$E$51*O513*-1","v":-186.77189441999994},{"$f":"Entradas!$E$51*P513*-1","v":-212.98020863699995},{"$f":"Entradas!$E$51*Q513*-1","v":-206.0515738439999},{"$f":"Entradas!$E$51*R513*-1","v":-193.70052921299992},{"$f":"Entradas!$E$51*S513*-1","v":-170.50466490599996},{"$f":"Entradas!$E$51*T513*-1","v":-96.69964211099996},{"$f":"Entradas!$E$51*U513*-1","v":-21.388394360999989},{"$f":"Entradas!$E$51*V513*-1","v":0},{"$f":"Entradas!$E$51*W513*-1","v":0},{"$f":"Entradas!$E$51*X513*-1","v":0},{"$f":"Entradas!$E$51*Y513*-1","v":0},{"$f":"Entradas!$E$51*Z513*-1","v":0},{"$f":"Entradas!$E$51*AA513*-1","v":0},{"$f":"SUM(AC514:AZ514)","v":-1334.5153101299995},{"$f":"Entradas!$E$51*AC513*-1","v":0},{"$f":"Entradas!$E$51*AD513*-1","v":0},{"$f":"Entradas!$E$51*AE513*-1","v":0},{"$f":"Entradas!$E$51*AF513*-1","v":0},{"$f":"Entradas!$E$51*AG513*-1","v":0},{"$f":"Entradas!$E$51*AH513*-1","v":0},{"$f":"Entradas!$E$51*AI513*-1","v":0},{"$f":"Entradas!$E$51*AJ513*-1","v":0},{"$f":"Entradas!$E$51*AK513*-1","v":-19.279679423999994},{"$f":"Entradas!$E$51*AL513*-1","v":-85.854822434999974},{"$f":"Entradas!$E$51*AM513*-1","v":-141.28390077899996},{"$f":"Entradas!$E$51*AN513*-1","v":-186.77189441999994},{"$f":"Entradas!$E$51*AO513*-1","v":-212.98020863699995},{"$f":"Entradas!$E$51*AP513*-1","v":-206.0515738439999},{"$f":"Entradas!$E$51*AQ513*-1","v":-193.70052921299992},{"$f":"Entradas!$E$51*AR513*-1","v":-170.50466490599996},{"$f":"Entradas!$E$51*AS513*-1","v":-96.69964211099996},{"$f":"Entradas!$E$51*AT513*-1","v":-21.388394360999989},{"$f":"Entradas!$E$51*AU513*-1","v":0},{"$f":"Entradas!$E$51*AV513*-1","v":0},{"$f":"Entradas!$E$51*AW513*-1","v":0},{"$f":"Entradas!$E$51*AX513*-1","v":0},{"$f":"Entradas!$E$51*AY513*-1","v":0},{"$f":"Entradas!$E$51*AZ513*-1","v":0},{"$f":"SUM(BB514:BY514)","v":-1334.5153101299995},{"$f":"Entradas!$E$51*BB513*-1","v":0},{"$f":"Entradas!$E$51*BC513*-1","v":0},{"$f":"Entradas!$E$51*BD513*-1","v":0},{"$f":"Entradas!$E$51*BE513*-1","v":0},{"$f":"Entradas!$E$51*BF513*-1","v":0},{"$f":"Entradas!$E$51*BG513*-1","v":0},{"$f":"Entradas!$E$51*BH513*-1","v":0},{"$f":"Entradas!$E$51*BI513*-1","v":0},{"$f":"Entradas!$E$51*BJ513*-1","v":-19.279679423999994},{"$f":"Entradas!$E$51*BK513*-1","v":-85.854822434999974},{"$f":"Entradas!$E$51*BL513*-1","v":-141.28390077899996},{"$f":"Entradas!$E$51*BM513*-1","v":-186.77189441999994},{"$f":"Entradas!$E$51*BN513*-1","v":-212.98020863699995},{"$f":"Entradas!$E$51*BO513*-1","v":-206.0515738439999},{"$f":"Entradas!$E$51*BP513*-1","v":-193.70052921299992},{"$f":"Entradas!$E$51*BQ513*-1","v":-170.50466490599996},{"$f":"Entradas!$E$51*BR513*-1","v":-96.69964211099996},{"$f":"Entradas!$E$51*BS513*-1","v":-21.388394360999989},{"$f":"Entradas!$E$51*BT513*-1","v":0},{"$f":"Entradas!$E$51*BU513*-1","v":0},{"$f":"Entradas!$E$51*BV513*-1","v":0},{"$f":"Entradas!$E$51*BW513*-1","v":0},{"$f":"Entradas!$E$51*BX513*-1","v":0},{"$f":"Entradas!$E$51*BY513*-1","v":0},{"$f":"SUM(CA514:CX514)","v":-1334.5153101299995},{"$f":"Entradas!$E$51*CA513*-1","v":0},{"$f":"Entradas!$E$51*CB513*-1","v":0},{"$f":"Entradas!$E$51*CC513*-1","v":0},{"$f":"Entradas!$E$51*CD513*-1","v":0},{"$f":"Entradas!$E$51*CE513*-1","v":0},{"$f":"Entradas!$E$51*CF513*-1","v":0},{"$f":"Entradas!$E$51*CG513*-1","v":0},{"$f":"Entradas!$E$51*CH513*-1","v":0},{"$f":"Entradas!$E$51*CI513*-1","v":-19.279679423999994},{"$f":"Entradas!$E$51*CJ513*-1","v":-85.854822434999974},{"$f":"Entradas!$E$51*CK513*-1","v":-141.28390077899996},{"$f":"Entradas!$E$51*CL513*-1","v":-186.77189441999994},{"$f":"Entradas!$E$51*CM513*-1","v":-212.98020863699995},{"$f":"Entradas!$E$51*CN513*-1","v":-206.0515738439999},{"$f":"Entradas!$E$51*CO513*-1","v":-193.70052921299992},{"$f":"Entradas!$E$51*CP513*-1","v":-170.50466490599996},{"$f":"Entradas!$E$51*CQ513*-1","v":-96.69964211099996},{"$f":"Entradas!$E$51*CR513*-1","v":-21.388394360999989},{"$f":"Entradas!$E$51*CS513*-1","v":0},{"$f":"Entradas!$E$51*CT513*-1","v":0},{"$f":"Entradas!$E$51*CU513*-1","v":0},{"$f":"Entradas!$E$51*CV513*-1","v":0},{"$f":"Entradas!$E$51*CW513*-1","v":0},{"$f":"Entradas!$E$51*CX513*-1","v":0}]
["Produção PV líquida após cortes (curtailment)",{"$f":"4*AB515+4*BA515+18*C515+BZ515*4","v":1136993.3906961002},{"$f":"SUM(D515:AA515)","v":37899.779689870003},{"$f":"D513+D514","v":0},{"$f":"E513+E514","v":0},{"$f":"F513+F514","v":0},{"$f":"G513+G514","v":0},{"$f":"H513+H514","v":0},{"$f":"I513+I514","v":0},{"$f":"J513+J514","v":0},{"$f":"K513+K514","v":0},{"$f":"L513+L514","v":547.53632057599998},{"$f":"M513+M514","v":2438.2476775649998},{"$f":"N513+N514","v":4012.4145992210006},{"$f":"O513+O514","v":5304.2581055800001},{"$f":"P513+P514","v":6048.5652913630001},{"$f":"Q513+Q514","v":5851.7944261559996},{"$f":"R513+R514","v":5501.0289707869997},{"$f":"S513+S514","v":4842.2743350940009},{"$f":"T513+T514","v":2746.236857889},{"$f":"U513+U514","v":607.42310563899991},{"$f":"V513+V514","v":0},{"$f":"W513+W514","v":0},{"$f":"X513+X514","v":0},{"$f":"Y513+Y514","v":0},{"$f":"Z513+Z514","v":0},{"$f":"AA513+AA514","v":0},{"$f":"SUM(AC515:AZ515)","v":37899.779689870003},{"$f":"AC513+AC514","v":0},{"$f":"AD513+AD514","v":0},{"$f":"AE513+AE514","v":0},{"$f":"AF513+AF514","v":0},{"$f":"AG513+AG514","v":0},{"$f":"AH513+AH514","v":0},{"$f":"AI513+AI514","v":0},{"$f":"AJ513+AJ514","v":0},{"$f":"AK513+AK514","v":547.53632057599998},{"$f":"AL513+AL514","v":2438.2476775649998},{"$f":"AM513+AM514","v":4012.4145992210006},{"$f":"AN513+AN514","v":5304.2581055800001},{"$f":"AO513+AO514","v":6048.5652913630001},{"$f":"AP513+AP514","v":5851.7944261559996},{"$f":"AQ513+AQ514","v":5501.0289707869997},{"$f":"AR513+AR514","v":4842.2743350940009},{"$f":"AS513+AS514","v":2746.236857889},{"$f":"AT513+AT514","v":607.42310563899991},{"$f":"AU513+AU514","v":0},{"$f":"AV513+AV514","v":0},{"$f":"AW513+AW514","v":0},{"$f":"AX513+AX514","v":0},{"$f":"AY513+AY514","v":0},{"$f":"AZ513+AZ514","v":0},37899.779689870003,{"$f":"BB513+BB514","v":0},{"$f":"BC513+BC514","v":0},{"$f":"BD513+BD514","v":0},{"$f":"BE513+BE514","v":0},{"$f":"BF513+BF514","v":0},{"$f":"BG513+BG514","v":0},{"$f":"BH513+BH514","v":0},{"$f":"BI513+BI514","v":0},{"$f":"BJ513+BJ514","v":547.53632057599998},{"$f":"BK513+BK514","v":2438.2476775649998},{"$f":"BL513+BL514","v":4012.4145992210006},{"$f":"BM513+BM514","v":5304.2581055800001},{"$f":"BN513+BN514","v":6048.5652913630001},{"$f":"BO513+BO514","v":5851.7944261559996},{"$f":"BP513+BP514","v":5501.0289707869997},{"$f":"BQ513+BQ514","v":4842.2743350940009},{"$f":"BR513+BR514","v":2746.236857889},{"$f":"BS513+BS514","v":607.42310563899991},{"$f":"BT513+BT514","v":0},{"$f":"BU513+BU514","v":0},{"$f":"BV513+BV514","v":0},{"$f":"BW513+BW514","v":0},{"$f":"BX513+BX514","v":0},{"$f":"BY513+BY514","v":0},37899.779689870003,{"$f":"CA513+CA514","v":0},{"$f":"CB513+CB514","v":0},{"$f":"CC513+CC514","v":0},{"$f":"CD513+CD514","v":0},{"$f":"CE513+CE514","v":0},{"$f":"CF513+CF514","v":0},{"$f":"CG513+CG514","v":0},{"$f":"CH513+CH514","v":0},{"$f":"CI513+CI514","v":547.53632057599998},{"$f":"CJ513+CJ514","v":2438.2476775649998},{"$f":"CK513+CK514","v":4012.4145992210006},{"$f":"CL513+CL514","v":5304.2581055800001},{"$f":"CM513+CM514","v":6048.5652913630001},{"$f":"CN513+CN514","v":5851.7944261559996},{"$f":"CO513+CO514","v":5501.0289707869997},{"$f":"CP513+CP514","v":4842.2743350940009},{"$f":"CQ513+CQ514","v":2746.236857889},{"$f":"CR513+CR514","v":607.42310563899991},{"$f":"CS513+CS514","v":0},{"$f":"CT513+CT514","v":0},{"$f":"CU513+CU514","v":0},{"$f":"CV513+CV514","v":0},{"$f":"CW513+CW514","v":0},{"$f":"CX513+CX514","v":0}]
["Produção PV utilizada internamente",-37800,{"$f":"SUM(D516:AA516)","v":-1260},{"$f":"IF(D515>Entradas!$E$81,Entradas!$E$81,D515)*-1","v":0},{"$f":"IF(E515>Entradas!$E$81,Entradas!$E$81,E515)*-1","v":0},{"$f":"IF(F515>Entradas!$E$81,Entradas!$E$81,F515)*-1","v":0},{"$f":"IF(G515>Entradas!$E$81,Entradas!$E$81,G515)*-1","v":0},{"$f":"IF(H515>Entradas!$E$81,Entradas!$E$81,H515)*-1","v":0},{"$f":"IF(I515>Entradas!$E$81,Entradas!$E$81,I515)*-1","v":0},{"$f":"IF(J515>Entradas!$E$81,Entradas!$E$81,J515)*-1","v":0},{"$f":"IF(K515>Entradas!$E$81,Entradas!$E$81,K515)*-1","v":0},{"$f":"IF(L515>Entradas!$E$81,Entradas!$E$81,L515)*-1","v":-126},{"$f":"IF(M515>Entradas!$E$81,Entradas!$E$81,M515)*-1","v":-126},{"$f":"IF(N515>Entradas!$E$81,Entradas!$E$81,N515)*-1","v":-126},{"$f":"IF(O515>Entradas!$E$81,Entradas!$E$81,O515)*-1","v":-126},{"$f":"IF(P515>Entradas!$E$81,Entradas!$E$81,P515)*-1","v":-126},{"$f":"IF(Q515>Entradas!$E$81,Entradas!$E$81,Q515)*-1","v":-126},{"$f":"IF(R515>Entradas!$E$81,Entradas!$E$81,R515)*-1","v":-126},{"$f":"IF(S515>Entradas!$E$81,Entradas!$E$81,S515)*-1","v":-126},{"$f":"IF(T515>Entradas!$E$81,Entradas!$E$81,T515)*-1","v":-126},{"$f":"IF(U515>Entradas!$E$81,Entradas!$E$81,U515)*-1","v":-126},{"$f":"IF(V515>Entradas!$E$81,Entradas!$E$81,V515)*-1","v":0},{"$f":"IF(W515>Entradas!$E$81,Entradas!$E$81,W515)*-1","v":0},{"$f":"IF(X515>Entradas!$E$81,Entradas!$E$81,X515)*-1","v":0},{"$f":"IF(Y515>Entradas!$E$81,Entradas!$E$81,Y515)*-1","v":0},{"$f":"IF(Z515>Entradas!$E$81,Entradas!$E$81,Z515)*-1","v":0},{"$f":"IF(AA515>Entradas!$E$81,Entradas!$E$81,AA515)*-1","v":0},{"$f":"SUM(AC516:AZ516)","v":-1260},{"$f":"IF(AC515>Entradas!$E$81,Entradas!$E$81,AC515)*-1","v":0},{"$f":"IF(AD515>Entradas!$E$81,Entradas!$E$81,AD515)*-1","v":0},{"$f":"IF(AE515>Entradas!$E$81,Entradas!$E$81,AE515)*-1","v":0},{"$f":"IF(AF515>Entradas!$E$81,Entradas!$E$81,AF515)*-1","v":0},{"$f":"IF(AG515>Entradas!$E$81,Entradas!$E$81,AG515)*-1","v":0},{"$f":"IF(AH515>Entradas!$E$81,Entradas!$E$81,AH515)*-1","v":0},{"$f":"IF(AI515>Entradas!$E$81,Entradas!$E$81,AI515)*-1","v":0},{"$f":"IF(AJ515>Entradas!$E$81,Entradas!$E$81,AJ515)*-1","v":0},{"$f":"IF(AK515>Entradas!$E$81,Entradas!$E$81,AK515)*-1","v":-126},{"$f":"IF(AL515>Entradas!$E$81,Entradas!$E$81,AL515)*-1","v":-126},{"$f":"IF(AM515>Entradas!$E$81,Entradas!$E$81,AM515)*-1","v":-126},{"$f":"IF(AN515>Entradas!$E$81,Entradas!$E$81,AN515)*-1","v":-126},{"$f":"IF(AO515>Entradas!$E$81,Entradas!$E$81,AO515)*-1","v":-126},{"$f":"IF(AP515>Entradas!$E$81,Entradas!$E$81,AP515)*-1","v":-126},{"$f":"IF(AQ515>Entradas!$E$81,Entradas!$E$81,AQ515)*-1","v":-126},{"$f":"IF(AR515>Entradas!$E$81,Entradas!$E$81,AR515)*-1","v":-126},{"$f":"IF(AS515>Entradas!$E$81,Entradas!$E$81,AS515)*-1","v":-126},{"$f":"IF(AT515>Entradas!$E$81,Entradas!$E$81,AT515)*-1","v":-126},{"$f":"IF(AU515>Entradas!$E$81,Entradas!$E$81,AU515)*-1","v":0},{"$f":"IF(AV515>Entradas!$E$81,Entradas!$E$81,AV515)*-1","v":0},{"$f":"IF(AW515>Entradas!$E$81,Entradas!$E$81,AW515)*-1","v":0},{"$f":"IF(AX515>Entradas!$E$81,Entradas!$E$81,AX515)*-1","v":0},{"$f":"IF(AY515>Entradas!$E$81,Entradas!$E$81,AY515)*-1","v":0},{"$f":"IF(AZ515>Entradas!$E$81,Entradas!$E$81,AZ515)*-1","v":0},{"$f":"SUM(BB516:BY516)","v":-1260},{"$f":"IF(BB515>Entradas!$E$81,Entradas!$E$81,BB515)*-1","v":0},{"$f":"IF(BC515>Entradas!$E$81,Entradas!$E$81,BC515)*-1","v":0},{"$f":"IF(BD515>Entradas!$E$81,Entradas!$E$81,BD515)*-1","v":0},{"$f":"IF(BE515>Entradas!$E$81,Entradas!$E$81,BE515)*-1","v":0},{"$f":"IF(BF515>Entradas!$E$81,Entradas!$E$81,BF515)*-1","v":0},{"$f":"IF(BG515>Entradas!$E$81,Entradas!$E$81,BG515)*-1","v":0},{"$f":"IF(BH515>Entradas!$E$81,Entradas!$E$81,BH515)*-1","v":0},{"$f":"IF(BI515>Entradas!$E$81,Entradas!$E$81,BI515)*-1","v":0},{"$f":"IF(BJ515>Entradas!$E$81,Entradas!$E$81,BJ515)*-1","v":-126},{"$f":"IF(BK515>Entradas!$E$81,Entradas!$E$81,BK515)*-1","v":-126},{"$f":"IF(BL515>Entradas!$E$81,Entradas!$E$81,BL515)*-1","v":-126},{"$f":"IF(BM515>Entradas!$E$81,Entradas!$E$81,BM515)*-1","v":-126},{"$f":"IF(BN515>Entradas!$E$81,Entradas!$E$81,BN515)*-1","v":-126},{"$f":"IF(BO515>Entradas!$E$81,Entradas!$E$81,BO515)*-1","v":-126},{"$f":"IF(BP515>Entradas!$E$81,Entradas!$E$81,BP515)*-1","v":-126},{"$f":"IF(BQ515>Entradas!$E$81,Entradas!$E$81,BQ515)*-1","v":-126},{"$f":"IF(BR515>Entradas!$E$81,Entradas!$E$81,BR515)*-1","v":-126},{"$f":"IF(BS515>Entradas!$E$81,Entradas!$E$81,BS515)*-1","v":-126},{"$f":"IF(BT515>Entradas!$E$81,Entradas!$E$81,BT515)*-1","v":0},{"$f":"IF(BU515>Entradas!$E$81,Entradas!$E$81,BU515)*-1","v":0},{"$f":"IF(BV515>Entradas!$E$81,Entradas!$E$81,BV515)*-1","v":0},{"$f":"IF(BW515>Entradas!$E$81,Entradas!$E$81,BW515)*-1","v":0},{"$f":"IF(BX515>Entradas!$E$81,Entradas!$E$81,BX515)*-1","v":0},{"$f":"IF(BY515>Entradas!$E$81,Entradas!$E$81,BY515)*-1","v":0},{"$f":"SUM(CA516:CX516)","v":-1260},{"$f":"IF(CA515>Entradas!$E$81,Entradas!$E$81,CA515)*-1","v":0},{"$f":"IF(CB515>Entradas!$E$81,Entradas!$E$81,CB515)*-1","v":0},{"$f":"IF(CC515>Entradas!$E$81,Entradas!$E$81,CC515)*-1","v":0},{"$f":"IF(CD515>Entradas!$E$81,Entradas!$E$81,CD515)*-1","v":0},{"$f":"IF(CE515>Entradas!$E$81,Entradas!$E$81,CE515)*-1","v":0},{"$f":"IF(CF515>Entradas!$E$81,Entradas!$E$81,CF515)*-1","v":0},{"$f":"IF(CG515>Entradas!$E$81,Entradas!$E$81,CG515)*-1","v":0},{"$f":"IF(CH515>Entradas!$E$81,Entradas!$E$81,CH515)*-1","v":0},{"$f":"IF(CI515>Entradas!$E$81,Entradas!$E$81,CI515)*-1","v":-126},{"$f":"IF(CJ515>Entradas!$E$81,Entradas!$E$81,CJ515)*-1","v":-126},{"$f":"IF(CK515>Entradas!$E$81,Entradas!$E$81,CK515)*-1","v":-126},{"$f":"IF(CL515>Entradas!$E$81,Entradas!$E$81,CL515)*-1","v":-126},{"$f":"IF(CM515>Entradas!$E$81,Entradas!$E$81,CM515)*-1","v":-126},{"$f":"IF(CN515>Entradas!$E$81,Entradas!$E$81,CN515)*-1","v":-126},{"$f":"IF(CO515>Entradas!$E$81,Entradas!$E$81,CO515)*-1","v":-126},{"$f":"IF(CP515>Entradas!$E$81,Entradas!$E$81,CP515)*-1","v":-126},{"$f":"IF(CQ515>Entradas!$E$81,Entradas!$E$81,CQ515)*-1","v":-126},{"$f":"IF(CR515>Entradas!$E$81,Entradas!$E$81,CR515)*-1","v":-126},{"$f":"IF(CS515>Entradas!$E$81,Entradas!$E$81,CS515)*-1","v":0},{"$f":"IF(CT515>Entradas!$E$81,Entradas!$E$81,CT515)*-1","v":0},{"$f":"IF(CU515>Entradas!$E$81,Entradas!$E$81,CU515)*-1","v":0},{"$f":"IF(CV515>Entradas!$E$81,Entradas!$E$81,CV515)*-1","v":0},{"$f":"IF(CW515>Entradas!$E$81,Entradas!$E$81,CW515)*-1","v":0},{"$f":"IF(CX515>Entradas!$E$81,Entradas!$E$81,CX515)*-1","v":0}]
["Produção PV líquida disponível",1099193.3906961002,{"$f":"SUM(D517:AA517)","v":36639.779689870003},{"$f":"D515+D516","v":0},{"$f":"E515+E516","v":0},0,0,0,0,0,0,421.53632057599998,2312.2476775649998,3886.4145992210006,5178.2581055800001,5922.5652913630001,5725.7944261559996,5375.0289707869997,4716.2743350940009,2620.236857889,481.42310563899991,0,0,0,0,0,0,{"$f":"SUM(AC517:AZ517)","v":36639.779689870003},{"$f":"AC515+AC516","v":0},{"$f":"AD515+AD516","v":0},0,0,0,0,0,0,421.53632057599998,2312.2476775649998,3886.4145992210006,5178.2581055800001,5922.5652913630001,5725.7944261559996,5375.0289707869997,4716.2743350940009,2620.236857889,481.42310563899991,0,0,0,0,0,0,{"$f":"SUM(BB517:BY517)","v":36639.779689870003},{"$f":"BB515+BB516","v":0},{"$f":"BC515+BC516","v":0},0,0,0,0,0,0,421.53632057599998,2312.2476775649998,3886.4145992210006,5178.2581055800001,5922.5652913630001,5725.7944261559996,5375.0289707869997,4716.2743350940009,2620.236857889,481.42310563899991,0,0,0,0,0,0,{"$f":"SUM(CA517:CX517)","v":36639.779689870003},{"$f":"CA515+CA516","v":0},{"$f":"CB515+CB516","v":0},0,0,0,0,0,0,421.53632057599998,2312.2476775649998,3886.4145992210006,5178.2581055800001,5922.5652913630001,5725.7944261559996,5375.0289707869997,4716.2743350940009,2620.236857889,481.42310563899991,0,0,0,0,0,0]
[]
["Armazenamento e Venda"]
["Força Produção PV vendida diretamente à EDA",{"$f":"4*AB520+4*BA520+18*C520+BZ520*4","v":1096494.2408289395},{"$f":"SUM(D520:AA520)","v":36639.779689870003},{"$f":"IF(D507<0,0,IF(D507>D517,D517,D507))","v":0},{"$f":"IF(E507<0,0,IF(E507>E517,E517,E507))","v":0},0,0,0,0,0,0,421.53632057599998,2312.2476775649998,3886.4145992210006,5178.2581055800001,5922.5652913630001,5725.7944261559996,5375.0289707869997,4716.2743350940009,2620.236857889,481.42310563899991,0,0,0,0,0,0,{"$f":"SUM(AC520:AZ520)","v":36639.779689870003},{"$f":"IF(AC507<0,0,IF(AC507>AC517,AC517,AC507))","v":0},{"$f":"IF(AD507<0,0,IF(AD507>AD517,AD517,AD507))","v":0},0,0,0,0,0,0,421.53632057599998,2312.2476775649998,3886.4145992210006,5178.2581055800001,5922.5652913630001,5725.7944261559996,5375.0289707869997,4716.2743350940009,2620.236857889,481.42310563899991,0,0,0,0,0,0,{"$f":"SUM(BB520:BY520)","v":35964.992223079833},{"$f":"IF(BB507<0,0,IF(BB507>BB517,BB517,BB507))","v":0},0,0,0,0,0,0,0,421.53632057599998,2312.2476775649998,3886.4145992210006,5178.2581055800001,5922.5652913630001,5725.7944261559996,5375.0289707869997,4041.4868683038358,2620.236857889,481.42310563899991,0,0,0,0,0,0,{"$f":"SUM(CA520:CX520)","v":36639.779689870003},{"$f":"IF(CA507<0,0,IF(CA507>CA517,CA517,CA507))","v":0},{"$f":"IF(CB507<0,0,IF(CB507>CB517,CB517,CB507))","v":0},0,0,0,0,0,0,421.53632057599998,2312.2476775649998,3886.4145992210006,5178.2581055800001,5922.5652913630001,5725.7944261559996,5375.0289707869997,4716.2743350940009,2620.236857889,481.42310563899991,0,0,0,0,0,0]
["Procura líquida após venda de produção PV",{"$f":"B507-B520","v":12162988.27034682},{"$f":"C507-C520","v":431106.8817717515},{"$f":"D507-D520","v":10858.201450355971},{"$f":"E507-E520","v":8421.5562576556713},{"$f":"F507-F520","v":7203.1926953243401},{"$f":"G507-G520","v":7203.1926953243401},{"$f":"H507-H520","v":7203.1926953243401},{"$f":"I507-I520","v":8421.5562576556713},{"$f":"J507-J520","v":7203.1926953243401},{"$f":"K507-K520","v":15346.036546706116},{"$f":"L507-L520","v":19627.004941768097},{"$f":"M507-M520","v":23284.149836795466},{"$f":"N507-N520","v":24305.825256815988},{"$f":"O507-O520","v":20145.169975178691},{"$f":"P507-P520","v":16529.648640401731},{"$f":"Q507-Q520","v":17163.390835618007},{"$f":"R507-R520","v":19511.427779962421},{"$f":"S507-S520","v":18513.573933512558},{"$f":"T507-T520","v":24045.983416640112},{"$f":"U507-U520","v":29716.162942206043},{"$f":"V507-V520","v":31546.497544830199},{"$f":"W507-W520","v":33983.142737530492},{"$f":"X507-X520","v":32938.008184658574},{"$f":"Y507-Y520","v":30501.362991958325},{"$f":"Z507-Z520","v":23191.306642696502},{"$f":"AA507-AA520","v":21973.104817507279},{"$f":"AB507-AB520","v":366817.8436306644},{"$f":"AC507-AC520","v":10239.82801652411},{"$f":"AD507-AD520","v":12039.82801652411},{"$f":"AE507-AE520","v":12039.82801652411},{"$f":"AF507-AF520","v":12039.82801652411},{"$f":"AG507-AG520","v":12039.82801652411},{"$f":"AH507-AH520","v":12039.82801652411},{"$f":"AI507-AI520","v":12039.82801652411},{"$f":"AJ507-AJ520","v":16377.661841937221},{"$f":"AK507-AK520","v":18713.490600379097},{"$f":"AL507-AL520","v":16147.340026257716},{"$f":"AM507-AM520","v":14123.205778060263},{"$f":"AN507-AN520","v":11180.871821836077},{"$f":"AO507-AO520","v":9392.8337461158426},{"$f":"AP507-AP520","v":8808.2546159190388},{"$f":"AQ507-AQ520","v":8110.4869757935994},{"$f":"AR507-AR520","v":6503.4724666371976},{"$f":"AS507-AS520","v":12035.883220701806},{"$f":"AT507-AT520","v":18315.129510727173},{"$f":"AU507-AU520","v":21973.041270655129},{"$f":"AV507-AV520","v":26237.148584914794},{"$f":"AW507-AW520","v":26846.326572307524},{"$f":"AX507-AX520","v":23191.300160917592},{"$f":"AY507-AY520","v":23191.300160917592},{"$f":"AZ507-AZ520","v":23191.300160917592},{"$f":"BA507-BA520","v":255055.12421140703},{"$f":"BB507-BB520","v":7166.5337939581386},{"$f":"BC507-BC520","v":7166.5337939581386},{"$f":"BD507-BD520","v":7166.5337939581386},{"$f":"BE507-BE520","v":7166.5337939581386},{"$f":"BF507-BF520","v":7166.5337939581386},{"$f":"BG507-BG520","v":7166.5337939581386},{"$f":"BH507-BH520","v":7166.5337939581386},{"$f":"BI507-BI520","v":10895.206832763102},{"$f":"BJ507-BJ520","v":11694.392444772491},{"$f":"BK507-BK520","v":10478.240879438501},{"$f":"BL507-BL520","v":8772.3094451761426},{"$f":"BM507-BM520","v":7048.4139629256933},{"$f":"BN507-BN520","v":6478.6968409138481},{"$f":"BO507-BO520","v":5894.0336059437604},{"$f":"BP507-BP520","v":3368.869073684571},{"$f":"BQ507-BQ520","v":0},{"$f":"BR507-BR520","v":4116.7840738825907},{"$f":"BS507-BS520","v":12832.76781221356},{"$f":"BT507-BT520","v":16490.584031252642},{"$f":"BU507-BU520","v":21973.028880497397},{"$f":"BV507-BV520","v":24409.671035717292},{"$f":"BW507-BW520","v":20145.462911506067},{"$f":"BX507-BX520","v":20145.462911506067},{"$f":"BY507-BY520","v":20145.462911506067},{"$f":"BZ507-BZ520","v":469335.8817717515},{"$f":"CA507-CA520","v":12358.201450355971},{"$f":"CB507-CB520","v":9921.5562576556713},{"$f":"CC507-CC520","v":8703.1926953243401},{"$f":"CD507-CD520","v":8703.1926953243401},{"$f":"CE507-CE520","v":8703.1926953243401},{"$f":"CF507-CF520","v":9921.5562576556713},{"$f":"CG507-CG520","v":8703.1926953243401},{"$f":"CH507-CH520","v":15346.036546706116},{"$f":"CI507-CI520","v":19627.004941768097},{"$f":"CJ507-CJ520","v":23284.149836795466},{"$f":"CK507-CK520","v":24305.825256815988},{"$f":"CL507-CL520","v":20145.169975178691},{"$f":"CM507-CM520","v":16529.648640401731},{"$f":"CN507-CN520","v":17163.390835618007},{"$f":"CO507-CO520","v":19511.427779962421},{"$f":"CP507-CP520","v":18513.573933512558},{"$f":"CQ507-CQ520","v":24045.983416640112},{"$f":"CR507-CR520","v":29716.162942206043},{"$f":"CS507-CS520","v":31546.497544830199},{"$f":"CT507-CT520","v":33983.142737530492},{"$f":"CU507-CU520","v":32938.008184658574},{"$f":"CV507-CV520","v":30501.362991958325},{"$f":"CW507-CW520","v":23191.306642696502},{"$f":"CX507-CX520","v":21973.104817507279}]
[]
["Resumo"]
["Produção",{"$f":"B515","v":1136993.3906961002},{"$f":"SUM(D524:AA524)","v":37899.779689870003},{"$f":"D515","v":0},0,0,0,0,0,0,0,547.53632057599998,2438.2476775649998,4012.4145992210006,5304.2581055800001,6048.5652913630001,5851.7944261559996,5501.0289707869997,4842.2743350940009,2746.236857889,607.42310563899991,0,0,0,0,0,0,37899.779689870003,0,0,0,0,0,0,0,{"$f":"AJ515","v":0},547.53632057599998,2438.2476775649998,4012.4145992210006,5304.2581055800001,6048.5652913630001,5851.7944261559996,5501.0289707869997,4842.2743350940009,2746.236857889,607.42310563899991,0,0,0,0,0,0,37899.779689870003,0,0,0,0,0,0,0,0,547.53632057599998,2438.2476775649998,4012.4145992210006,5304.2581055800001,6048.5652913630001,5851.7944261559996,{"$f":"BP515","v":5501.0289707869997},4842.2743350940009,2746.236857889,607.42310563899991,0,0,0,0,0,0,37899.779689870003,0,0,0,0,0,0,0,0,547.53632057599998,2438.2476775649998,4012.4145992210006,5304.2581055800001,6048.5652913630001,5851.7944261559996,5501.0289707869997,4842.2743350940009,2746.236857889,607.42310563899991,0,0,0,0,0,0]
["Utilização",{"$f":"B516","v":-37800},{"$f":"C516","v":-1260},{"$f":"D516","v":0},0,0,0,0,0,0,0,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,0,0,0,0,0,0,-1260,0,0,0,0,0,0,0,0,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,0,0,0,0,0,0,-1260,0,0,0,0,0,0,0,0,-126,-126,-126,-126,-126,-126,{"$f":"BP516","v":-126},-126,-126,-126,0,0,0,0,0,0,-1260,0,0,0,0,0,0,0,0,-126,-126,-126,-126,-126,-126,-126,-126,-126,-126,0,0,0,0,0,0]
["Total Vendido à EDA",{"$f":"4*AB526+4*BA526+18*C526+BZ526*4","v":1096494.2408289395},{"$f":"SUM(D526:AA526)","v":36639.779689870003},{"$f":"D520","v":0},{"$f":"E520","v":0},0,0,0,0,0,0,421.53632057599998,2312.2476775649998,3886.4145992210006,5178.2581055800001,5922.5652913630001,5725.7944261559996,5375.0289707869997,4716.2743350940009,2620.236857889,481.42310563899991,0,0,0,0,0,0,36639.779689870003,0,0,0,0,0,0,0,0,421.53632057599998,2312.2476775649998,3886.4145992210006,5178.2581055800001,5922.5652913630001,5725.7944261559996,5375.0289707869997,4716.2743350940009,2620.236857889,481.42310563899991,0,0,0,0,0,0,35964.992223079833,0,0,0,0,0,0,0,0,421.53632057599998,2312.2476775649998,3886.4145992210006,5178.2581055800001,5922.5652913630001,5725.7944261559996,5375.0289707869997,{"$f":"BQ520","v":4041.4868683038358},2620.236857889,481.42310563899991,0,0,0,0,0,0,36639.779689870003,0,0,0,0,0,0,0,0,421.53632057599998,2312.2476775649998,3886.4145992210006,5178.2581055800001,5922.5652913630001,5725.7944261559996,5375.0289707869997,4716.2743350940009,2620.236857889,481.42310563899991,0,0,0,0,0,0]
["  Ponta",10591.308324057998,{"$f":"SUM(D527:AA527)","v":481.42310563899991},{"$f":"IF(D510=\"P\",D526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,481.42310563899991,0,0,0,0,0,0,{"$f":"SUM(AC527:AZ527)","v":0},{"$f":"IF(AC510=\"P\",AC526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB527:BY527)","v":0},{"$f":"IF(BB510=\"P\",BB526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA527:CX527)","v":481.42310563899991},{"$f":"IF(CA510=\"P\",CA526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,481.42310563899991,0,0,0,0,0,0]
["  Cheia",886704.53403222607,36158.356584231005,{"$f":"IF(D510=\"C\",D526,0)","v":0},0,0,0,0,0,0,0,421.53632057599998,2312.2476775649998,3886.4145992210006,5178.2581055800001,5922.5652913630001,5725.7944261559996,5375.0289707869997,4716.2743350940009,2620.236857889,0,0,0,0,0,0,0,22805.172294785996,{"$f":"IF(AC510=\"C\",AC526,0)","v":0},0,0,0,0,0,0,0,0,0,3886.4145992210006,5178.2581055800001,5922.5652913630001,0,0,4716.2743350940009,2620.236857889,481.42310563899991,0,0,0,0,0,0,0,{"$f":"IF(BB510=\"C\",BB526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36158.356584231005,{"$f":"IF(CA510=\"C\",CA526,0)","v":0},0,0,0,0,0,0,0,421.53632057599998,2312.2476775649998,3886.4145992210006,5178.2581055800001,5922.5652913630001,5725.7944261559996,5375.0289707869997,4716.2743350940009,2620.236857889,0,0,0,0,0,0,0]
["  Vazio",199198.39847265533,0,{"$f":"IF(D510=\"V\",D526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13834.607395084,{"$f":"IF(AC510=\"V\",AC526,0)","v":0},0,0,0,0,0,0,0,421.53632057599998,2312.2476775649998,0,0,0,5725.7944261559996,5375.0289707869997,0,0,0,0,0,0,0,0,0,35964.992223079833,{"$f":"IF(BB510=\"V\",BB526,0)","v":0},0,0,0,0,0,0,0,421.53632057599998,2312.2476775649998,3886.4145992210006,5178.2581055800001,5922.5652913630001,5725.7944261559996,5375.0289707869997,4041.4868683038358,2620.236857889,481.42310563899991,0,0,0,0,0,0,0,{"$f":"IF(CA510=\"V\",CA526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D510=\"SV\",D526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC510=\"SV\",AC526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB510=\"SV\",BB526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA510=\"SV\",CA526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Excedente Líquido de Produção Força",2699.1498671606823,0,{"$f":"D524+D525-D526","v":0},{"$f":"E524+E525-E526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,674.78746679017058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ524+BQ525-BQ526","v":674.78746679016513},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Percentagem de Excedente",{"$f":"IF(B531=0,0,B531/B524)","v":2.3739362860396092E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH531=0,0,AH531/AH524)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7804522145297069E-2,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BN531=0,0,BN531/BN524)","v":0},0,0,0.13935341537750065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CT531=0,0,CT531/CT524)","v":0},0,0,0,0]
[]
["DEZEMBRO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["PROCURA E PRODUÇÃO DE ENERGIAS RENOVÁVEIS"]
[]
["Procura"]
["Procura Projetada (2028)",{"$f":"4*AB539+4*BA539+18*C539+BZ539*5","v":43686974.184078939},1453345.9769429981,48642.609321608965,46269.799110798762,45083.354112635061,45083.354112635061,45083.354112635061,46269.799110798762,45083.354112635061,49829.014427014044,55761.039954039545,65252.28079728032,71184.306324305784,71184.306324305784,69997.901218900704,69997.901218900704,71184.306324305784,71184.306324305784,69997.901218900704,68811.49611349561,68811.49611349561,71184.306324305784,69997.901218900704,67625.091008090516,60506.542768449544,59320.255270254827,1343602.0882974435,47456.15471055729,47456.15471055729,47456.15471055729,47456.15471055729,47456.15471055729,47456.15471055729,47456.15471055729,48642.558578321237,53388.174049376954,58133.789520432685,61099.799189842517,62286.203057606443,62879.404991488409,61693.001123724469,59913.39532207857,59320.193388196603,58133.789520432685,57540.494910599147,59320.193388196603,63472.590054554552,64065.808859252342,60506.536456479625,60506.536456479625,60506.536456479625,1221402.0903000522,42710.530552297176,42710.530552297176,42710.530552297176,42710.530552297176,42710.530552297176,42710.530552297176,42710.530552297176,43303.73236552353,45676.539618428935,50422.154124239722,54574.452254687109,56947.37406972958,58726.979509408622,57540.493740239704,53981.365003597835,51015.355937466076,50422.154124239722,52201.759563918771,53981.365003597835,59320.181322634977,61692.988575540367,57540.493740239704,57540.493740239704,57540.493740239704,1453345.9769429981,48642.609321608965,46269.799110798762,45083.354112635061,45083.354112635061,45083.354112635061,46269.799110798762,45083.354112635061,49829.014427014044,55761.039954039545,65252.28079728032,71184.306324305784,71184.306324305784,69997.901218900704,69997.901218900704,71184.306324305784,71184.306324305784,69997.901218900704,68811.49611349561,68811.49611349561,71184.306324305784,69997.901218900704,67625.091008090516,60506.542768449544,59320.255270254827]
["Estação de aterragem Google",{"$f":"4*AB540+4*BA540+18*C540+BZ540*5","v":2787000},{"$f":"SUM(D540:AA540)","v":85500},2500,2500,2500,2500,2500,2500,2500,{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"SUM(AC540:AZ540)","v":96000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"SUM(BB540:BY540)","v":96000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"Entradas!$E$73","v":4000},{"$f":"BA540","v":96000},{"$f":"BB540","v":4000},{"$f":"BC540","v":4000},{"$f":"BD540","v":4000},{"$f":"BE540","v":4000},{"$f":"BF540","v":4000},{"$f":"BG540","v":4000},{"$f":"BH540","v":4000},{"$f":"BI540","v":4000},{"$f":"BJ540","v":4000},{"$f":"BK540","v":4000},{"$f":"BL540","v":4000},{"$f":"BM540","v":4000},{"$f":"BN540","v":4000},{"$f":"BO540","v":4000},{"$f":"BP540","v":4000},{"$f":"BQ540","v":4000},{"$f":"BR540","v":4000},{"$f":"BS540","v":4000},{"$f":"BT540","v":4000},{"$f":"BU540","v":4000},{"$f":"BV540","v":4000},{"$f":"BW540","v":4000},{"$f":"BX540","v":4000},{"$f":"BY540","v":4000}]
["Autoconsumo",93744,{"$f":"SUM(D541:AA541)","v":3024},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"SUM(AC541:AZ541)","v":3024},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"SUM(BB541:BY541)","v":3024},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},{"$f":"Entradas!$E$81","v":126},3024,126,126,126,126,126,126,126,126,126,126,126,126,126,126,126,126,126,126,126,126,126,126,126,126]
["Procura Total incluindo Autoconsumo",{"$f":"SUM(B539:B541)","v":46567718.184078939},1541869.9769429981,51268.609321608965,48895.799110798762,47709.354112635061,47709.354112635061,47709.354112635061,48895.799110798762,47709.354112635061,53955.014427014044,59887.039954039545,69378.280797280313,75310.306324305784,75310.306324305784,74123.901218900704,74123.901218900704,75310.306324305784,75310.306324305784,74123.901218900704,72937.49611349561,72937.49611349561,75310.306324305784,74123.901218900704,71751.091008090516,64632.542768449544,63446.255270254827,1442626.0882974435,51582.15471055729,51582.15471055729,51582.15471055729,51582.15471055729,51582.15471055729,{"$f":"SUM(AH539:AH541)","v":51582.15471055729},51582.15471055729,52768.558578321237,57514.174049376954,62259.789520432685,65225.799189842517,66412.203057606443,67005.404991488409,65819.001123724476,64039.39532207857,63446.193388196603,62259.789520432685,61666.494910599147,63446.193388196603,67598.590054554545,68191.808859252342,64632.536456479625,64632.536456479625,64632.536456479625,1320426.0903000522,46836.530552297176,46836.530552297176,46836.530552297176,46836.530552297176,46836.530552297176,46836.530552297176,46836.530552297176,47429.73236552353,49802.539618428935,54548.154124239722,58700.452254687109,61073.37406972958,{"$f":"SUM(BN539:BN541)","v":62852.979509408622},61666.493740239704,58107.365003597835,55141.355937466076,54548.154124239722,56327.759563918771,58107.365003597835,63446.181322634977,65818.988575540367,61666.493740239704,61666.493740239704,61666.493740239704,1552369.9769429981,52768.609321608965,50395.799110798762,49209.354112635061,49209.354112635061,49209.354112635061,50395.799110798762,49209.354112635061,53955.014427014044,59887.039954039545,69378.280797280313,75310.306324305784,75310.306324305784,74123.901218900704,74123.901218900704,75310.306324305784,75310.306324305784,74123.901218900704,72937.49611349561,72937.49611349561,{"$f":"SUM(CT539:CT541)","v":75310.306324305784},74123.901218900704,71751.091008090516,64632.542768449544,63446.255270254827]
[null,{"$f":"4*AB543+4*BA543+18*C543+BZ543*5","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(L542:U542)","v":725815.74581874069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK542:AT542)","v":635648.24507377855},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ542:BS542)","v":572768.62794595619}]
["Produção Projetada de Energias Renováveis"]
["   Eólica",{"$f":"4*AB545+4*BA545+18*C545+BZ545*5","v":5453133},189126,7880.25,7880.25,7880.25,7880.25,7880.25,7880.25,7880.25,3940.125,3940.125,3940.125,3940.125,3940.125,3940.125,3940.125,3940.125,7880.25,7880.25,7880.25,7880.25,7880.25,7880.25,7880.25,7880.25,7880.25,157605,7880.25,7880.25,7880.25,7880.25,7880.25,7880.25,7880.25,3940.125,3940.125,3940.125,3940.125,3940.125,3940.125,3940.125,3940.125,7880.25,7880.25,7880.25,7880.25,7880.25,7880.25,7880.25,7880.25,7880.25,157605,7880.25,7880.25,7880.25,7880.25,7880.25,7880.25,7880.25,3940.125,3940.125,3940.125,3940.125,3940.125,3940.125,3940.125,3940.125,7880.25,7880.25,7880.25,7880.25,7880.25,7880.25,7880.25,7880.25,7880.25,157605,7880.25,7880.25,7880.25,7880.25,7880.25,7880.25,7880.25,3940.125,3940.125,3940.125,3940.125,3940.125,3940.125,3940.125,3940.125,7880.25,7880.25,7880.25,7880.25,7880.25,7880.25,7880.25,7880.25,7880.25]
["   Geotérmica",23064000,{"$f":"SUM(D546:AA546)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"SUM(AC546:AZ546)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"SUM(BB546:BY546)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"SUM(CA546:CX546)","v":744000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000},{"$f":"31000","v":31000}]
["   Hídrica",660000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,48000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,48000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,48000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["   Solar (PV)",1705370.3316970726,{"$f":"SUM(D548:AA548)","v":55011.946183776534},{"$f":"Entradas!$E$43/Entradas!$E$31*D561","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*E561","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*F561","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*G561","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*H561","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*I561","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*J561","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*K561","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*L561","v":21.10972608740466},{"$f":"Entradas!$E$43/Entradas!$E$31*M561","v":2765.3741174500105},{"$f":"Entradas!$E$43/Entradas!$E$31*N561","v":6100.7108392599466},{"$f":"Entradas!$E$43/Entradas!$E$31*O561","v":7852.8181045145329},{"$f":"Entradas!$E$43/Entradas!$E$31*P561","v":7557.2819392908677},{"$f":"Entradas!$E$43/Entradas!$E$31*Q561","v":9330.4989306328589},{"$f":"Entradas!$E$43/Entradas!$E$31*R561","v":8359.4515306122448},{"$f":"Entradas!$E$43/Entradas!$E$31*S561","v":8042.8056393011757},{"$f":"Entradas!$E$43/Entradas!$E$31*T561","v":4475.2619305297876},{"$f":"Entradas!$E$43/Entradas!$E$31*U561","v":506.63342609771178},{"$f":"Entradas!$E$43/Entradas!$E$31*V561","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*W561","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*X561","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*Y561","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*Z561","v":0},{"$f":"Entradas!$E$43/Entradas!$E$31*AA561","v":0},{"$f":"C548","v":55011.946183776534},{"$f":"D548","v":0},{"$f":"E548","v":0},{"$f":"F548","v":0},{"$f":"G548","v":0},{"$f":"H548","v":0},{"$f":"I548","v":0},{"$f":"J548","v":0},{"$f":"K548","v":0},{"$f":"L548","v":21.10972608740466},{"$f":"M548","v":2765.3741174500105},{"$f":"N548","v":6100.7108392599466},{"$f":"O548","v":7852.8181045145329},{"$f":"P548","v":7557.2819392908677},{"$f":"Q548","v":9330.4989306328589},{"$f":"R548","v":8359.4515306122448},{"$f":"S548","v":8042.8056393011757},{"$f":"T548","v":4475.2619305297876},{"$f":"U548","v":506.63342609771178},{"$f":"V548","v":0},{"$f":"W548","v":0},{"$f":"X548","v":0},{"$f":"Y548","v":0},{"$f":"Z548","v":0},{"$f":"AA548","v":0},{"$f":"AB548","v":55011.946183776534},{"$f":"AC548","v":0},{"$f":"AD548","v":0},{"$f":"AE548","v":0},{"$f":"AF548","v":0},{"$f":"AG548","v":0},{"$f":"AH548","v":0},{"$f":"AI548","v":0},{"$f":"AJ548","v":0},{"$f":"AK548","v":21.10972608740466},{"$f":"AL548","v":2765.3741174500105},{"$f":"AM548","v":6100.7108392599466},{"$f":"AN548","v":7852.8181045145329},{"$f":"AO548","v":7557.2819392908677},{"$f":"AP548","v":9330.4989306328589},{"$f":"AQ548","v":8359.4515306122448},{"$f":"AR548","v":8042.8056393011757},{"$f":"AS548","v":4475.2619305297876},{"$f":"AT548","v":506.63342609771178},{"$f":"AU548","v":0},{"$f":"AV548","v":0},{"$f":"AW548","v":0},{"$f":"AX548","v":0},{"$f":"AY548","v":0},{"$f":"AZ548","v":0},{"$f":"BA548","v":55011.946183776534},{"$f":"BB548","v":0},{"$f":"BC548","v":0},{"$f":"BD548","v":0},{"$f":"BE548","v":0},{"$f":"BF548","v":0},{"$f":"BG548","v":0},{"$f":"BH548","v":0},{"$f":"BI548","v":0},{"$f":"BJ548","v":21.10972608740466},{"$f":"BK548","v":2765.3741174500105},{"$f":"BL548","v":6100.7108392599466},{"$f":"BM548","v":7852.8181045145329},{"$f":"BN548","v":7557.2819392908677},{"$f":"BO548","v":9330.4989306328589},{"$f":"BP548","v":8359.4515306122448},{"$f":"BQ548","v":8042.8056393011757},{"$f":"BR548","v":4475.2619305297876},{"$f":"BS548","v":506.63342609771178},{"$f":"BT548","v":0},{"$f":"BU548","v":0},{"$f":"BV548","v":0},{"$f":"BW548","v":0},{"$f":"BX548","v":0},{"$f":"BY548","v":0}]
["   Resíduos",2892500,97500,3000,3000,3000,3000,3000,3000,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,88500,4000,2000,2000,2000,2000,2000,2000,2000,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,74000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,3000,3000,3000,3000,3000,3000,4500,4500,4500,4500,4500,4500,4500,4500,97500,3000,3000,3000,3000,3000,3000,3000,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500]
["   Biogás",53111.000000000015,2309.1739130434789,null,null,null,null,null,null,null,null,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2309.1739130434789,0,0,0,0,0,0,0,0,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,192.43115942028987,0,0,0,0]
["Produção Total Projetada de Renováveis",{"$f":"SUM(B545:B550)","v":33828114.331697077},{"$f":"SUM(C545:C550)","v":1089947.1200968199},{"$f":"SUM(D545:D550)","v":43880.25},{"$f":"SUM(E545:E550)","v":43880.25},{"$f":"SUM(F545:F550)","v":43880.25},{"$f":"SUM(G545:G550)","v":43880.25},{"$f":"SUM(H545:H550)","v":43880.25},{"$f":"SUM(I545:I550)","v":43880.25},{"$f":"SUM(J545:J550)","v":43880.25},{"$f":"SUM(K545:K550)","v":41440.125},{"$f":"SUM(L545:L550)","v":41653.665885507689},{"$f":"SUM(M545:M550)","v":44397.930276870298},{"$f":"SUM(N545:N550)","v":47733.266998680236},{"$f":"SUM(O545:O550)","v":49485.37426393482},{"$f":"SUM(P545:P550)","v":49189.83809871116},{"$f":"SUM(Q545:Q550)","v":50963.055090053145},{"$f":"SUM(R545:R550)","v":49992.007690032537},{"$f":"SUM(S545:S550)","v":53615.486798721467},{"$f":"SUM(T545:T550)","v":50047.943089950073},{"$f":"SUM(U545:U550)","v":46079.314585517997},{"$f":"SUM(V545:V550)","v":45572.681159420288},{"$f":"SUM(W545:W550)","v":45572.681159420288},{"$f":"SUM(X545:X550)","v":45380.25},{"$f":"SUM(Y545:Y550)","v":45380.25},{"$f":"SUM(Z545:Z550)","v":45380.25},{"$f":"SUM(AA545:AA550)","v":45380.25},{"$f":"SUM(AB545:AB550)","v":1093116.9461837765},{"$f":"SUM(AC545:AC550)","v":44880.25},{"$f":"SUM(AD545:AD550)","v":42880.25},{"$f":"SUM(AE545:AE550)","v":42880.25},{"$f":"SUM(AF545:AF550)","v":42880.25},{"$f":"SUM(AG545:AG550)","v":42880.25},{"$f":"SUM(AH545:AH550)","v":42880.25},{"$f":"SUM(AI545:AI550)","v":42880.25},{"$f":"SUM(AJ545:AJ550)","v":38940.125},{"$f":"SUM(AK545:AK550)","v":39961.234726087401},{"$f":"SUM(AL545:AL550)","v":44205.49911745001},{"$f":"SUM(AM545:AM550)","v":47540.835839259948},{"$f":"SUM(AN545:AN550)","v":49292.943104514532},{"$f":"SUM(AO545:AO550)","v":48997.406939290871},{"$f":"SUM(AP545:AP550)","v":50770.623930632857},{"$f":"SUM(AQ545:AQ550)","v":49799.576530612248},{"$f":"SUM(AR545:AR550)","v":53423.055639301179},{"$f":"SUM(AS545:AS550)","v":49855.511930529785},{"$f":"SUM(AT545:AT550)","v":45886.883426097709},{"$f":"SUM(AU545:AU550)","v":45380.25},{"$f":"SUM(AV545:AV550)","v":45380.25},{"$f":"SUM(AW545:AW550)","v":45380.25},{"$f":"SUM(AX545:AX550)","v":45380.25},{"$f":"SUM(AY545:AY550)","v":45380.25},{"$f":"SUM(AZ545:AZ550)","v":45380.25},{"$f":"SUM(BA545:BA550)","v":1078616.9461837765},{"$f":"SUM(BB545:BB550)","v":42880.25},{"$f":"SUM(BC545:BC550)","v":42880.25},{"$f":"SUM(BD545:BD550)","v":42880.25},{"$f":"SUM(BE545:BE550)","v":42880.25},{"$f":"SUM(BF545:BF550)","v":42880.25},{"$f":"SUM(BG545:BG550)","v":42880.25},{"$f":"SUM(BH545:BH550)","v":42880.25},{"$f":"SUM(BI545:BI550)","v":38940.125},{"$f":"SUM(BJ545:BJ550)","v":38961.234726087401},{"$f":"SUM(BK545:BK550)","v":41705.49911745001},{"$f":"SUM(BL545:BL550)","v":46040.835839259948},{"$f":"SUM(BM545:BM550)","v":47792.943104514532},{"$f":"SUM(BN545:BN550)","v":47497.406939290871},{"$f":"SUM(BO545:BO550)","v":49270.623930632857},{"$f":"SUM(BP545:BP550)","v":48299.576530612248},{"$f":"SUM(BQ545:BQ550)","v":51923.055639301179},{"$f":"SUM(BR545:BR550)","v":49855.511930529785},{"$f":"SUM(BS545:BS550)","v":45886.883426097709},{"$f":"SUM(BT545:BT550)","v":45380.25},{"$f":"SUM(BU545:BU550)","v":45380.25},{"$f":"SUM(BV545:BV550)","v":45380.25},{"$f":"SUM(BW545:BW550)","v":45380.25},{"$f":"SUM(BX545:BX550)","v":45380.25},{"$f":"SUM(BY545:BY550)","v":45380.25},{"$f":"SUM(BZ545:BZ550)","v":1104426.1200968199},{"$f":"SUM(CA545:CA550)","v":43880.25},{"$f":"SUM(CB545:CB550)","v":43880.25},{"$f":"SUM(CC545:CC550)","v":43880.25},{"$f":"SUM(CD545:CD550)","v":43880.25},{"$f":"SUM(CE545:CE550)","v":43880.25},{"$f":"SUM(CF545:CF550)","v":43880.25},{"$f":"SUM(CG545:CG550)","v":43880.25},{"$f":"SUM(CH545:CH550)","v":41440.125},{"$f":"SUM(CI545:CI550)","v":41653.665885507689},{"$f":"SUM(CJ545:CJ550)","v":44397.930276870298},{"$f":"SUM(CK545:CK550)","v":47733.266998680236},{"$f":"SUM(CL545:CL550)","v":49485.37426393482},{"$f":"SUM(CM545:CM550)","v":49189.83809871116},{"$f":"SUM(CN545:CN550)","v":50963.055090053145},{"$f":"SUM(CO545:CO550)","v":49992.007690032537},{"$f":"SUM(CP545:CP550)","v":53615.486798721467},{"$f":"SUM(CQ545:CQ550)","v":50047.943089950073},{"$f":"SUM(CR545:CR550)","v":46079.314585517997},{"$f":"SUM(CS545:CS550)","v":45572.681159420288},{"$f":"SUM(CT545:CT550)","v":45572.681159420288},{"$f":"SUM(CU545:CU550)","v":45380.25},{"$f":"SUM(CV545:CV550)","v":45380.25},{"$f":"SUM(CW545:CW550)","v":45380.25},{"$f":"SUM(CX545:CX550)","v":45380.25}]
[null,{"$f":"4*AB552+4*BA552+18*C552+BZ552*5","v":0}]
["Produção Mínima Não Renovável",{"$f":"4*AB553+4*BA553+19*C553+BZ553*4","v":2291520},{"$f":"SUM(D553:AA553)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"SUM(AC553:AZ553)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"SUM(BB553:BY553)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"SUM(CA553:CX553)","v":73920},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$45","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080},{"$f":"Entradas!$E$46","v":3080}]
["Perdas",{"$f":"4*AB554+4*BA554+19*C554+BZ554*4","v":-3408873.6331697074},-110442.61200968201,{"$f":"0.1*D551*-1","v":-4388.0250000000005},-4388.0250000000005,-4388.0250000000005,-4388.0250000000005,-4388.0250000000005,-4388.0250000000005,-4388.0250000000005,-4144.0124999999998,-4165.3665885507689,-4439.7930276870302,-4773.3266998680238,-4948.5374263934827,-4918.9838098711161,-5096.3055090053149,-4999.2007690032542,-5361.5486798721467,-5004.7943089950077,-4607.9314585517996,-4557.268115942029,-4557.268115942029,-4538.0250000000005,-4538.0250000000005,-4538.0250000000005,-4538.0250000000005,-109311.69461837765,{"$f":"0.1*AC551*-1","v":-4488.0250000000005},-4288.0250000000005,-4288.0250000000005,-4288.0250000000005,-4288.0250000000005,-4288.0250000000005,-4288.0250000000005,-3894.0125000000003,-3996.1234726087405,-4420.5499117450008,-4754.0835839259953,-4929.2943104514534,-4899.7406939290877,-5077.0623930632864,-4979.9576530612248,-5342.3055639301183,-4985.5511930529792,-4588.6883426097711,-4538.0250000000005,-4538.0250000000005,-4538.0250000000005,-4538.0250000000005,-4538.0250000000005,-4538.0250000000005,-107861.69461837765,{"$f":"0.1*BB551*-1","v":-4288.0250000000005},-4288.0250000000005,-4288.0250000000005,-4288.0250000000005,-4288.0250000000005,-4288.0250000000005,-4288.0250000000005,-3894.0125000000003,-3896.1234726087405,-4170.5499117450008,-4604.0835839259953,-4779.2943104514534,-4749.7406939290877,-4927.0623930632864,-4829.9576530612248,-5192.3055639301183,-4985.5511930529792,-4588.6883426097711,-4538.0250000000005,-4538.0250000000005,-4538.0250000000005,-4538.0250000000005,-4538.0250000000005,-4538.0250000000005,-110442.61200968201,{"$f":"0.1*CA551*-1","v":-4388.0250000000005},-4388.0250000000005,-4388.0250000000005,-4388.0250000000005,-4388.0250000000005,-4388.0250000000005,-4388.0250000000005,-4144.0124999999998,-4165.3665885507689,-4439.7930276870302,-4773.3266998680238,-4948.5374263934827,-4918.9838098711161,-5096.3055090053149,-4999.2007690032542,-5361.5486798721467,-5004.7943089950077,-4607.9314585517996,-4557.268115942029,-4557.268115942029,-4538.0250000000005,-4538.0250000000005,-4538.0250000000005,-4538.0250000000005]
["Procura Líquida Projetada (Excedente)",{"$f":"4*AB555+4*BA555+19*C555+BZ555*4","v":13860936.485551577},{"$f":"C542-C551-C553-C554","v":488445.46885586018},{"$f":"D542-D551-D553-D554","v":8696.3843216089663},{"$f":"E542-E551-E553-E554","v":6323.5741107987624},{"$f":"F542-F551-F553-F554","v":5137.1291126350616},{"$f":"G542-G551-G553-G554","v":5137.1291126350616},{"$f":"H542-H551-H553-H554","v":5137.1291126350616},{"$f":"I542-I551-I553-I554","v":6323.5741107987624},{"$f":"J542-J551-J553-J554","v":5137.1291126350616},{"$f":"K542-K551-K553-K554","v":13578.901927014045},{"$f":"L542-L551-L553-L554","v":19318.740657082624},{"$f":"M542-M551-M553-M554","v":26340.143548097047},{"$f":"N542-N551-N553-N554","v":29270.366025493571},{"$f":"O542-O551-O553-O554","v":27693.469486764447},{"$f":"P542-P551-P553-P554","v":26773.04693006066},{"$f":"Q542-Q551-Q553-Q554","v":25177.151637852876},{"$f":"R542-R551-R553-R554","v":27237.499403276503},{"$f":"S542-S551-S553-S554","v":23976.368205456463},{"$f":"T542-T551-T553-T554","v":26000.752437945637},{"$f":"U542-U551-U553-U554","v":28386.112986529413},{"$f":"V542-V551-V553-V554","v":28842.08307001735},{"$f":"W542-W551-W553-W554","v":31214.893280827524},{"$f":"X542-X551-X553-X554","v":30201.676218900706},{"$f":"Y542-Y551-Y553-Y554","v":27828.866008090517},{"$f":"Z542-Z551-Z553-Z554","v":20710.317768449546},{"$f":"AA542-AA551-AA553-AA554","v":19524.030270254829},{"$f":"AB542-AB551-AB553-AB554","v":384900.83673204464},{"$f":"AC542-AC551-AC553-AC554","v":8109.9297105572905},{"$f":"AD542-AD551-AD553-AD554","v":9909.9297105572914},{"$f":"AE542-AE551-AE553-AE554","v":9909.9297105572914},{"$f":"AF542-AF551-AF553-AF554","v":9909.9297105572914},{"$f":"AG542-AG551-AG553-AG554","v":9909.9297105572914},{"$f":"AH542-AH551-AH553-AH554","v":9909.9297105572914},{"$f":"AI542-AI551-AI553-AI554","v":9909.9297105572914},{"$f":"AJ542-AJ551-AJ553-AJ554","v":14642.446078321238},{"$f":"AK542-AK551-AK553-AK554","v":18469.062795898295},{"$f":"AL542-AL551-AL553-AL554","v":19394.840314727677},{"$f":"AM542-AM551-AM553-AM554","v":19359.046934508566},{"$f":"AN542-AN551-AN553-AN554","v":18968.554263543363},{"$f":"AO542-AO551-AO553-AO554","v":19827.738746126626},{"$f":"AP542-AP551-AP553-AP554","v":17045.439586154906},{"$f":"AQ542-AQ551-AQ553-AQ554","v":16139.776444527546},{"$f":"AR542-AR551-AR553-AR554","v":12285.443312825542},{"$f":"AS542-AS551-AS553-AS554","v":14309.828782955879},{"$f":"AT542-AT551-AT553-AT554","v":17288.299827111208},{"$f":"AU542-AU551-AU553-AU554","v":19523.968388196605},{"$f":"AV542-AV551-AV553-AV554","v":23676.365054554546},{"$f":"AW542-AW551-AW553-AW554","v":24269.583859252343},{"$f":"AX542-AX551-AX553-AX554","v":20710.311456479627},{"$f":"AY542-AY551-AY553-AY554","v":20710.311456479627},{"$f":"AZ542-AZ551-AZ553-AZ554","v":20710.311456479627},{"$f":"BA542-BA551-BA553-BA554","v":275750.83873465337},{"$f":"BB542-BB551-BB553-BB554","v":5164.3055522971763},{"$f":"BC542-BC551-BC553-BC554","v":5164.3055522971763},{"$f":"BD542-BD551-BD553-BD554","v":5164.3055522971763},{"$f":"BE542-BE551-BE553-BE554","v":5164.3055522971763},{"$f":"BF542-BF551-BF553-BF554","v":5164.3055522971763},{"$f":"BG542-BG551-BG553-BG554","v":5164.3055522971763},{"$f":"BH542-BH551-BH553-BH554","v":5164.3055522971763},{"$f":"BI542-BI551-BI553-BI554","v":9303.6198655235312},{"$f":"BJ542-BJ551-BJ553-BJ554","v":11657.428364950274},{"$f":"BK542-BK551-BK553-BK554","v":13933.204918534713},{"$f":"BL542-BL551-BL553-BL554","v":14183.699999353157},{"$f":"BM542-BM551-BM553-BM554","v":14979.7252756665},{"$f":"BN542-BN551-BN553-BN554","v":17025.313264046839},{"$f":"BO542-BO551-BO553-BO554","v":14242.932202670134},{"$f":"BP542-BP551-BP553-BP554","v":11557.746126046812},{"$f":"BQ542-BQ551-BQ553-BQ554","v":5330.6058620950153},{"$f":"BR542-BR551-BR553-BR554","v":6598.1933867629159},{"$f":"BS542-BS551-BS553-BS554","v":11949.564480430832},{"$f":"BT542-BT551-BT553-BT554","v":14185.140003597837},{"$f":"BU542-BU551-BU553-BU554","v":19523.956322634978},{"$f":"BV542-BV551-BV553-BV554","v":21896.763575540368},{"$f":"BW542-BW551-BW553-BW554","v":17744.268740239706},{"$f":"BX542-BX551-BX553-BX554","v":17744.268740239706},{"$f":"BY542-BY551-BY553-BY554","v":17744.268740239706},{"$f":"BZ542-BZ551-BZ553-BZ554","v":484466.46885586018},{"$f":"CA542-CA551-CA553-CA554","v":10196.384321608966},{"$f":"CB542-CB551-CB553-CB554","v":7823.5741107987624},{"$f":"CC542-CC551-CC553-CC554","v":6637.1291126350616},{"$f":"CD542-CD551-CD553-CD554","v":6637.1291126350616},{"$f":"CE542-CE551-CE553-CE554","v":6637.1291126350616},{"$f":"CF542-CF551-CF553-CF554","v":7823.5741107987624},{"$f":"CG542-CG551-CG553-CG554","v":6637.1291126350616},{"$f":"CH542-CH551-CH553-CH554","v":13578.901927014045},{"$f":"CI542-CI551-CI553-CI554","v":19318.740657082624},{"$f":"CJ542-CJ551-CJ553-CJ554","v":26340.143548097047},{"$f":"CK542-CK551-CK553-CK554","v":29270.366025493571},{"$f":"CL542-CL551-CL553-CL554","v":27693.469486764447},{"$f":"CM542-CM551-CM553-CM554","v":26773.04693006066},{"$f":"CN542-CN551-CN553-CN554","v":25177.151637852876},{"$f":"CO542-CO551-CO553-CO554","v":27237.499403276503},{"$f":"CP542-CP551-CP553-CP554","v":23976.368205456463},{"$f":"CQ542-CQ551-CQ553-CQ554","v":26000.752437945637},{"$f":"CR542-CR551-CR553-CR554","v":28386.112986529413},{"$f":"CS542-CS551-CS553-CS554","v":28842.08307001735},{"$f":"CT542-CT551-CT553-CT554","v":31214.893280827524},{"$f":"CU542-CU551-CU553-CU554","v":30201.676218900706},{"$f":"CV542-CV551-CV553-CV554","v":27828.866008090517},{"$f":"CW542-CW551-CW553-CW554","v":20710.317768449546},{"$f":"CX542-CX551-CX553-CX554","v":19524.030270254829}]
[]
["FORÇA PRODUÇÃO E VENDAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Período Tarifário",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D558","v":"V"},{"$f":"E558","v":"SV"},{"$f":"F558","v":"SV"},{"$f":"G558","v":"SV"},{"$f":"H558","v":"SV"},{"$f":"I558","v":"SV"},{"$f":"J558","v":"C"},{"$f":"K558","v":"C"},{"$f":"L558","v":"C"},{"$f":"M558","v":"C"},{"$f":"N558","v":"C"},{"$f":"O558","v":"C"},{"$f":"P558","v":"C"},{"$f":"Q558","v":"C"},{"$f":"R558","v":"C"},{"$f":"S558","v":"C"},{"$f":"T558","v":"C"},{"$f":"U558","v":"P"},{"$f":"V558","v":"P"},{"$f":"W558","v":"P"},{"$f":"X558","v":"P"},{"$f":"Y558","v":"V"},{"$f":"Z558","v":"V"},{"$f":"AA558","v":"V"}]
[]
["Produção"]
["Força Produção Fotovoltaica líquida de perdas DC",{"$f":"4*AB561+4*BA561+18*C561+BZ561*5","v":715481.20900000003},{"$f":"SUM(D561:AA561)","v":23080.039000000001},{"$f":"'Produção Horária'!B26*1","v":0},{"$f":"'Produção Horária'!C26*1","v":0},{"$f":"'Produção Horária'!D26*1","v":0},{"$f":"'Produção Horária'!E26*1","v":0},{"$f":"'Produção Horária'!F26*1","v":0},{"$f":"'Produção Horária'!G26*1","v":0},{"$f":"'Produção Horária'!H26*1","v":0},{"$f":"'Produção Horária'!I26*1","v":0},{"$f":"'Produção Horária'!J26*1","v":8.8565000000000005},{"$f":"'Produção Horária'!K26*1","v":1160.2015000000001},{"$f":"'Produção Horária'!L26*1","v":2559.5284999999999},{"$f":"'Produção Horária'!M26*1","v":3294.6179999999999},{"$f":"'Produção Horária'!N26*1","v":3170.627},{"$f":"'Produção Horária'!O26*1","v":3914.5729999999999},{"$f":"'Produção Horária'!P26*1","v":3507.174},{"$f":"'Produção Horária'!Q26*1","v":3374.3265000000001},{"$f":"'Produção Horária'!R26*1","v":1877.578},{"$f":"'Produção Horária'!S26*1","v":212.55599999999998},{"$f":"'Produção Horária'!T26*1","v":0},{"$f":"'Produção Horária'!U26*1","v":0},{"$f":"'Produção Horária'!V26*1","v":0},{"$f":"'Produção Horária'!W26*1","v":0},{"$f":"'Produção Horária'!X26*1","v":0},{"$f":"'Produção Horária'!Y26*1","v":0},{"$f":"SUM(AC561:AZ561)","v":23080.039000000001},{"$f":"D561","v":0},{"$f":"E561","v":0},0,0,0,0,0,0,8.8565000000000005,1160.2015000000001,2559.5284999999999,3294.6179999999999,3170.627,3914.5729999999999,3507.174,3374.3265000000001,1877.578,212.55599999999998,0,0,0,0,{"$f":"Z561","v":0},{"$f":"AA561","v":0},{"$f":"SUM(BB561:BY561)","v":23080.039000000001},{"$f":"AC561","v":0},0,0,0,0,0,0,0,8.8565000000000005,1160.2015000000001,2559.5284999999999,3294.6179999999999,3170.627,3914.5729999999999,3507.174,3374.3265000000001,1877.578,212.55599999999998,0,0,0,0,{"$f":"AY561","v":0},0,{"$f":"SUM(CA561:CX561)","v":23080.039000000001},{"$f":"BB561","v":0},0,0,0,0,0,0,0,8.8565000000000005,1160.2015000000001,2559.5284999999999,3294.6179999999999,3170.627,3914.5729999999999,3507.174,3374.3265000000001,1877.578,212.55599999999998,0,0,0,0,0,0]
["Perdas AC",{"$f":"4*AB562+4*BA562+19*C562+BZ562*4","v":-24336.377842925995},{"$f":"SUM(D562:AA562)","v":-785.04444654599979},{"$f":"Entradas!$E$51*D561*-1","v":0},{"$f":"Entradas!$E$51*E561*-1","v":0},{"$f":"Entradas!$E$51*F561*-1","v":0},{"$f":"Entradas!$E$51*G561*-1","v":0},{"$f":"Entradas!$E$51*H561*-1","v":0},{"$f":"Entradas!$E$51*I561*-1","v":0},{"$f":"Entradas!$E$51*J561*-1","v":0},{"$f":"Entradas!$E$51*K561*-1","v":0},{"$f":"Entradas!$E$51*L561*-1","v":-0.30124499099999991},{"$f":"Entradas!$E$51*M561*-1","v":-39.463093820999994},{"$f":"Entradas!$E$51*N561*-1","v":-87.059802398999963},{"$f":"Entradas!$E$51*O561*-1","v":-112.06313665199995},{"$f":"Entradas!$E$51*P561*-1","v":-107.84570677799996},{"$f":"Entradas!$E$51*Q561*-1","v":-133.15028602199996},{"$f":"Entradas!$E$51*R561*-1","v":-119.29301643599996},{"$f":"Entradas!$E$51*S561*-1","v":-114.77434157099997},{"$f":"Entradas!$E$51*T561*-1","v":-63.863938091999977},{"$f":"Entradas!$E$51*U561*-1","v":-7.2298797839999969},{"$f":"Entradas!$E$51*V561*-1","v":0},{"$f":"Entradas!$E$51*W561*-1","v":0},{"$f":"Entradas!$E$51*X561*-1","v":0},{"$f":"Entradas!$E$51*Y561*-1","v":0},{"$f":"Entradas!$E$51*Z561*-1","v":0},{"$f":"Entradas!$E$51*AA561*-1","v":0},{"$f":"SUM(AC562:AZ562)","v":-785.04444654599979},{"$f":"Entradas!$E$51*AC561*-1","v":0},{"$f":"Entradas!$E$51*AD561*-1","v":0},{"$f":"Entradas!$E$51*AE561*-1","v":0},{"$f":"Entradas!$E$51*AF561*-1","v":0},{"$f":"Entradas!$E$51*AG561*-1","v":0},{"$f":"Entradas!$E$51*AH561*-1","v":0},{"$f":"Entradas!$E$51*AI561*-1","v":0},{"$f":"Entradas!$E$51*AJ561*-1","v":0},{"$f":"Entradas!$E$51*AK561*-1","v":-0.30124499099999991},{"$f":"Entradas!$E$51*AL561*-1","v":-39.463093820999994},{"$f":"Entradas!$E$51*AM561*-1","v":-87.059802398999963},{"$f":"Entradas!$E$51*AN561*-1","v":-112.06313665199995},{"$f":"Entradas!$E$51*AO561*-1","v":-107.84570677799996},{"$f":"Entradas!$E$51*AP561*-1","v":-133.15028602199996},{"$f":"Entradas!$E$51*AQ561*-1","v":-119.29301643599996},{"$f":"Entradas!$E$51*AR561*-1","v":-114.77434157099997},{"$f":"Entradas!$E$51*AS561*-1","v":-63.863938091999977},{"$f":"Entradas!$E$51*AT561*-1","v":-7.2298797839999969},{"$f":"Entradas!$E$51*AU561*-1","v":0},{"$f":"Entradas!$E$51*AV561*-1","v":0},{"$f":"Entradas!$E$51*AW561*-1","v":0},{"$f":"Entradas!$E$51*AX561*-1","v":0},{"$f":"Entradas!$E$51*AY561*-1","v":0},{"$f":"Entradas!$E$51*AZ561*-1","v":0},{"$f":"SUM(BB562:BY562)","v":-785.04444654599979},{"$f":"Entradas!$E$51*BB561*-1","v":0},{"$f":"Entradas!$E$51*BC561*-1","v":0},{"$f":"Entradas!$E$51*BD561*-1","v":0},{"$f":"Entradas!$E$51*BE561*-1","v":0},{"$f":"Entradas!$E$51*BF561*-1","v":0},{"$f":"Entradas!$E$51*BG561*-1","v":0},{"$f":"Entradas!$E$51*BH561*-1","v":0},{"$f":"Entradas!$E$51*BI561*-1","v":0},{"$f":"Entradas!$E$51*BJ561*-1","v":-0.30124499099999991},{"$f":"Entradas!$E$51*BK561*-1","v":-39.463093820999994},{"$f":"Entradas!$E$51*BL561*-1","v":-87.059802398999963},{"$f":"Entradas!$E$51*BM561*-1","v":-112.06313665199995},{"$f":"Entradas!$E$51*BN561*-1","v":-107.84570677799996},{"$f":"Entradas!$E$51*BO561*-1","v":-133.15028602199996},{"$f":"Entradas!$E$51*BP561*-1","v":-119.29301643599996},{"$f":"Entradas!$E$51*BQ561*-1","v":-114.77434157099997},{"$f":"Entradas!$E$51*BR561*-1","v":-63.863938091999977},{"$f":"Entradas!$E$51*BS561*-1","v":-7.2298797839999969},{"$f":"Entradas!$E$51*BT561*-1","v":0},{"$f":"Entradas!$E$51*BU561*-1","v":0},{"$f":"Entradas!$E$51*BV561*-1","v":0},{"$f":"Entradas!$E$51*BW561*-1","v":0},{"$f":"Entradas!$E$51*BX561*-1","v":0},{"$f":"Entradas!$E$51*BY561*-1","v":0},{"$f":"SUM(CA562:CX562)","v":-785.04444654599979},{"$f":"Entradas!$E$51*CA561*-1","v":0},{"$f":"Entradas!$E$51*CB561*-1","v":0},{"$f":"Entradas!$E$51*CC561*-1","v":0},{"$f":"Entradas!$E$51*CD561*-1","v":0},{"$f":"Entradas!$E$51*CE561*-1","v":0},{"$f":"Entradas!$E$51*CF561*-1","v":0},{"$f":"Entradas!$E$51*CG561*-1","v":0},{"$f":"Entradas!$E$51*CH561*-1","v":0},{"$f":"Entradas!$E$51*CI561*-1","v":-0.30124499099999991},{"$f":"Entradas!$E$51*CJ561*-1","v":-39.463093820999994},{"$f":"Entradas!$E$51*CK561*-1","v":-87.059802398999963},{"$f":"Entradas!$E$51*CL561*-1","v":-112.06313665199995},{"$f":"Entradas!$E$51*CM561*-1","v":-107.84570677799996},{"$f":"Entradas!$E$51*CN561*-1","v":-133.15028602199996},{"$f":"Entradas!$E$51*CO561*-1","v":-119.29301643599996},{"$f":"Entradas!$E$51*CP561*-1","v":-114.77434157099997},{"$f":"Entradas!$E$51*CQ561*-1","v":-63.863938091999977},{"$f":"Entradas!$E$51*CR561*-1","v":-7.2298797839999969},{"$f":"Entradas!$E$51*CS561*-1","v":0},{"$f":"Entradas!$E$51*CT561*-1","v":0},{"$f":"Entradas!$E$51*CU561*-1","v":0},{"$f":"Entradas!$E$51*CV561*-1","v":0},{"$f":"Entradas!$E$51*CW561*-1","v":0},{"$f":"Entradas!$E$51*CX561*-1","v":0}]
["Produção PV líquida após cortes (curtailment)",{"$f":"4*AB563+4*BA563+19*C563+BZ563*4","v":691144.83115707384},{"$f":"SUM(D563:AA563)","v":22294.994553453995},{"$f":"D561+D562","v":0},{"$f":"E561+E562","v":0},{"$f":"F561+F562","v":0},{"$f":"G561+G562","v":0},{"$f":"H561+H562","v":0},{"$f":"I561+I562","v":0},{"$f":"J561+J562","v":0},{"$f":"K561+K562","v":0},{"$f":"L561+L562","v":8.5552550089999997},{"$f":"M561+M562","v":1120.7384061790001},{"$f":"N561+N562","v":2472.4686976009998},{"$f":"O561+O562","v":3182.5548633479998},{"$f":"P561+P562","v":3062.7812932219999},{"$f":"Q561+Q562","v":3781.422713978},{"$f":"R561+R562","v":3387.880983564},{"$f":"S561+S562","v":3259.552158429},{"$f":"T561+T562","v":1813.7140619080001},{"$f":"U561+U562","v":205.32612021599999},{"$f":"V561+V562","v":0},{"$f":"W561+W562","v":0},{"$f":"X561+X562","v":0},{"$f":"Y561+Y562","v":0},{"$f":"Z561+Z562","v":0},{"$f":"AA561+AA562","v":0},{"$f":"SUM(AC563:AZ563)","v":22294.994553453995},{"$f":"AC561+AC562","v":0},{"$f":"AD561+AD562","v":0},{"$f":"AE561+AE562","v":0},{"$f":"AF561+AF562","v":0},{"$f":"AG561+AG562","v":0},{"$f":"AH561+AH562","v":0},{"$f":"AI561+AI562","v":0},{"$f":"AJ561+AJ562","v":0},{"$f":"AK561+AK562","v":8.5552550089999997},{"$f":"AL561+AL562","v":1120.7384061790001},{"$f":"AM561+AM562","v":2472.4686976009998},{"$f":"AN561+AN562","v":3182.5548633479998},{"$f":"AO561+AO562","v":3062.7812932219999},{"$f":"AP561+AP562","v":3781.422713978},{"$f":"AQ561+AQ562","v":3387.880983564},{"$f":"AR561+AR562","v":3259.552158429},{"$f":"AS561+AS562","v":1813.7140619080001},{"$f":"AT561+AT562","v":205.32612021599999},{"$f":"AU561+AU562","v":0},{"$f":"AV561+AV562","v":0},{"$f":"AW561+AW562","v":0},{"$f":"AX561+AX562","v":0},{"$f":"AY561+AY562","v":0},{"$f":"AZ561+AZ562","v":0},22294.994553453995,{"$f":"BB561+BB562","v":0},{"$f":"BC561+BC562","v":0},{"$f":"BD561+BD562","v":0},{"$f":"BE561+BE562","v":0},{"$f":"BF561+BF562","v":0},{"$f":"BG561+BG562","v":0},{"$f":"BH561+BH562","v":0},{"$f":"BI561+BI562","v":0},{"$f":"BJ561+BJ562","v":8.5552550089999997},{"$f":"BK561+BK562","v":1120.7384061790001},{"$f":"BL561+BL562","v":2472.4686976009998},{"$f":"BM561+BM562","v":3182.5548633479998},{"$f":"BN561+BN562","v":3062.7812932219999},{"$f":"BO561+BO562","v":3781.422713978},{"$f":"BP561+BP562","v":3387.880983564},{"$f":"BQ561+BQ562","v":3259.552158429},{"$f":"BR561+BR562","v":1813.7140619080001},{"$f":"BS561+BS562","v":205.32612021599999},{"$f":"BT561+BT562","v":0},{"$f":"BU561+BU562","v":0},{"$f":"BV561+BV562","v":0},{"$f":"BW561+BW562","v":0},{"$f":"BX561+BX562","v":0},{"$f":"BY561+BY562","v":0},22294.994553453995,{"$f":"CA561+CA562","v":0},{"$f":"CB561+CB562","v":0},{"$f":"CC561+CC562","v":0},{"$f":"CD561+CD562","v":0},{"$f":"CE561+CE562","v":0},{"$f":"CF561+CF562","v":0},{"$f":"CG561+CG562","v":0},{"$f":"CH561+CH562","v":0},{"$f":"CI561+CI562","v":8.5552550089999997},{"$f":"CJ561+CJ562","v":1120.7384061790001},{"$f":"CK561+CK562","v":2472.4686976009998},{"$f":"CL561+CL562","v":3182.5548633479998},{"$f":"CM561+CM562","v":3062.7812932219999},{"$f":"CN561+CN562","v":3781.422713978},{"$f":"CO561+CO562","v":3387.880983564},{"$f":"CP561+CP562","v":3259.552158429},{"$f":"CQ561+CQ562","v":1813.7140619080001},{"$f":"CR561+CR562","v":205.32612021599999},{"$f":"CS561+CS562","v":0},{"$f":"CT561+CT562","v":0},{"$f":"CU561+CU562","v":0},{"$f":"CV561+CV562","v":0},{"$f":"CW561+CW562","v":0},{"$f":"CX561+CX562","v":0}]
["Produção PV utilizada internamente",{"$f":"4*AB564+4*BA564+19*C564+BZ564*4","v":-35419.212905279004},{"$f":"SUM(D564:AA564)","v":-1142.5552550090001},{"$f":"IF(D563>Entradas!$E$81,Entradas!$E$81,D563)*-1","v":0},{"$f":"IF(E563>Entradas!$E$81,Entradas!$E$81,E563)*-1","v":0},{"$f":"IF(F563>Entradas!$E$81,Entradas!$E$81,F563)*-1","v":0},{"$f":"IF(G563>Entradas!$E$81,Entradas!$E$81,G563)*-1","v":0},{"$f":"IF(H563>Entradas!$E$81,Entradas!$E$81,H563)*-1","v":0},{"$f":"IF(I563>Entradas!$E$81,Entradas!$E$81,I563)*-1","v":0},{"$f":"IF(J563>Entradas!$E$81,Entradas!$E$81,J563)*-1","v":0},{"$f":"IF(K563>Entradas!$E$81,Entradas!$E$81,K563)*-1","v":0},{"$f":"IF(L563>Entradas!$E$81,Entradas!$E$81,L563)*-1","v":-8.5552550089999997},{"$f":"IF(M563>Entradas!$E$81,Entradas!$E$81,M563)*-1","v":-126},{"$f":"IF(N563>Entradas!$E$81,Entradas!$E$81,N563)*-1","v":-126},{"$f":"IF(O563>Entradas!$E$81,Entradas!$E$81,O563)*-1","v":-126},{"$f":"IF(P563>Entradas!$E$81,Entradas!$E$81,P563)*-1","v":-126},{"$f":"IF(Q563>Entradas!$E$81,Entradas!$E$81,Q563)*-1","v":-126},{"$f":"IF(R563>Entradas!$E$81,Entradas!$E$81,R563)*-1","v":-126},{"$f":"IF(S563>Entradas!$E$81,Entradas!$E$81,S563)*-1","v":-126},{"$f":"IF(T563>Entradas!$E$81,Entradas!$E$81,T563)*-1","v":-126},{"$f":"IF(U563>Entradas!$E$81,Entradas!$E$81,U563)*-1","v":-126},{"$f":"IF(V563>Entradas!$E$81,Entradas!$E$81,V563)*-1","v":0},{"$f":"IF(W563>Entradas!$E$81,Entradas!$E$81,W563)*-1","v":0},{"$f":"IF(X563>Entradas!$E$81,Entradas!$E$81,X563)*-1","v":0},{"$f":"IF(Y563>Entradas!$E$81,Entradas!$E$81,Y563)*-1","v":0},{"$f":"IF(Z563>Entradas!$E$81,Entradas!$E$81,Z563)*-1","v":0},{"$f":"IF(AA563>Entradas!$E$81,Entradas!$E$81,AA563)*-1","v":0},{"$f":"SUM(AC564:AZ564)","v":-1142.5552550090001},{"$f":"IF(AC563>Entradas!$E$81,Entradas!$E$81,AC563)*-1","v":0},{"$f":"IF(AD563>Entradas!$E$81,Entradas!$E$81,AD563)*-1","v":0},{"$f":"IF(AE563>Entradas!$E$81,Entradas!$E$81,AE563)*-1","v":0},{"$f":"IF(AF563>Entradas!$E$81,Entradas!$E$81,AF563)*-1","v":0},{"$f":"IF(AG563>Entradas!$E$81,Entradas!$E$81,AG563)*-1","v":0},{"$f":"IF(AH563>Entradas!$E$81,Entradas!$E$81,AH563)*-1","v":0},{"$f":"IF(AI563>Entradas!$E$81,Entradas!$E$81,AI563)*-1","v":0},{"$f":"IF(AJ563>Entradas!$E$81,Entradas!$E$81,AJ563)*-1","v":0},{"$f":"IF(AK563>Entradas!$E$81,Entradas!$E$81,AK563)*-1","v":-8.5552550089999997},{"$f":"IF(AL563>Entradas!$E$81,Entradas!$E$81,AL563)*-1","v":-126},{"$f":"IF(AM563>Entradas!$E$81,Entradas!$E$81,AM563)*-1","v":-126},{"$f":"IF(AN563>Entradas!$E$81,Entradas!$E$81,AN563)*-1","v":-126},{"$f":"IF(AO563>Entradas!$E$81,Entradas!$E$81,AO563)*-1","v":-126},{"$f":"IF(AP563>Entradas!$E$81,Entradas!$E$81,AP563)*-1","v":-126},{"$f":"IF(AQ563>Entradas!$E$81,Entradas!$E$81,AQ563)*-1","v":-126},{"$f":"IF(AR563>Entradas!$E$81,Entradas!$E$81,AR563)*-1","v":-126},{"$f":"IF(AS563>Entradas!$E$81,Entradas!$E$81,AS563)*-1","v":-126},{"$f":"IF(AT563>Entradas!$E$81,Entradas!$E$81,AT563)*-1","v":-126},{"$f":"IF(AU563>Entradas!$E$81,Entradas!$E$81,AU563)*-1","v":0},{"$f":"IF(AV563>Entradas!$E$81,Entradas!$E$81,AV563)*-1","v":0},{"$f":"IF(AW563>Entradas!$E$81,Entradas!$E$81,AW563)*-1","v":0},{"$f":"IF(AX563>Entradas!$E$81,Entradas!$E$81,AX563)*-1","v":0},{"$f":"IF(AY563>Entradas!$E$81,Entradas!$E$81,AY563)*-1","v":0},{"$f":"IF(AZ563>Entradas!$E$81,Entradas!$E$81,AZ563)*-1","v":0},{"$f":"SUM(BB564:BY564)","v":-1142.5552550090001},{"$f":"IF(BB563>Entradas!$E$81,Entradas!$E$81,BB563)*-1","v":0},{"$f":"IF(BC563>Entradas!$E$81,Entradas!$E$81,BC563)*-1","v":0},{"$f":"IF(BD563>Entradas!$E$81,Entradas!$E$81,BD563)*-1","v":0},{"$f":"IF(BE563>Entradas!$E$81,Entradas!$E$81,BE563)*-1","v":0},{"$f":"IF(BF563>Entradas!$E$81,Entradas!$E$81,BF563)*-1","v":0},{"$f":"IF(BG563>Entradas!$E$81,Entradas!$E$81,BG563)*-1","v":0},{"$f":"IF(BH563>Entradas!$E$81,Entradas!$E$81,BH563)*-1","v":0},{"$f":"IF(BI563>Entradas!$E$81,Entradas!$E$81,BI563)*-1","v":0},{"$f":"IF(BJ563>Entradas!$E$81,Entradas!$E$81,BJ563)*-1","v":-8.5552550089999997},{"$f":"IF(BK563>Entradas!$E$81,Entradas!$E$81,BK563)*-1","v":-126},{"$f":"IF(BL563>Entradas!$E$81,Entradas!$E$81,BL563)*-1","v":-126},{"$f":"IF(BM563>Entradas!$E$81,Entradas!$E$81,BM563)*-1","v":-126},{"$f":"IF(BN563>Entradas!$E$81,Entradas!$E$81,BN563)*-1","v":-126},{"$f":"IF(BO563>Entradas!$E$81,Entradas!$E$81,BO563)*-1","v":-126},{"$f":"IF(BP563>Entradas!$E$81,Entradas!$E$81,BP563)*-1","v":-126},{"$f":"IF(BQ563>Entradas!$E$81,Entradas!$E$81,BQ563)*-1","v":-126},{"$f":"IF(BR563>Entradas!$E$81,Entradas!$E$81,BR563)*-1","v":-126},{"$f":"IF(BS563>Entradas!$E$81,Entradas!$E$81,BS563)*-1","v":-126},{"$f":"IF(BT563>Entradas!$E$81,Entradas!$E$81,BT563)*-1","v":0},{"$f":"IF(BU563>Entradas!$E$81,Entradas!$E$81,BU563)*-1","v":0},{"$f":"IF(BV563>Entradas!$E$81,Entradas!$E$81,BV563)*-1","v":0},{"$f":"IF(BW563>Entradas!$E$81,Entradas!$E$81,BW563)*-1","v":0},{"$f":"IF(BX563>Entradas!$E$81,Entradas!$E$81,BX563)*-1","v":0},{"$f":"IF(BY563>Entradas!$E$81,Entradas!$E$81,BY563)*-1","v":0},{"$f":"SUM(CA564:CX564)","v":-1142.5552550090001},{"$f":"IF(CA563>Entradas!$E$81,Entradas!$E$81,CA563)*-1","v":0},{"$f":"IF(CB563>Entradas!$E$81,Entradas!$E$81,CB563)*-1","v":0},{"$f":"IF(CC563>Entradas!$E$81,Entradas!$E$81,CC563)*-1","v":0},{"$f":"IF(CD563>Entradas!$E$81,Entradas!$E$81,CD563)*-1","v":0},{"$f":"IF(CE563>Entradas!$E$81,Entradas!$E$81,CE563)*-1","v":0},{"$f":"IF(CF563>Entradas!$E$81,Entradas!$E$81,CF563)*-1","v":0},{"$f":"IF(CG563>Entradas!$E$81,Entradas!$E$81,CG563)*-1","v":0},{"$f":"IF(CH563>Entradas!$E$81,Entradas!$E$81,CH563)*-1","v":0},{"$f":"IF(CI563>Entradas!$E$81,Entradas!$E$81,CI563)*-1","v":-8.5552550089999997},{"$f":"IF(CJ563>Entradas!$E$81,Entradas!$E$81,CJ563)*-1","v":-126},{"$f":"IF(CK563>Entradas!$E$81,Entradas!$E$81,CK563)*-1","v":-126},{"$f":"IF(CL563>Entradas!$E$81,Entradas!$E$81,CL563)*-1","v":-126},{"$f":"IF(CM563>Entradas!$E$81,Entradas!$E$81,CM563)*-1","v":-126},{"$f":"IF(CN563>Entradas!$E$81,Entradas!$E$81,CN563)*-1","v":-126},{"$f":"IF(CO563>Entradas!$E$81,Entradas!$E$81,CO563)*-1","v":-126},{"$f":"IF(CP563>Entradas!$E$81,Entradas!$E$81,CP563)*-1","v":-126},{"$f":"IF(CQ563>Entradas!$E$81,Entradas!$E$81,CQ563)*-1","v":-126},{"$f":"IF(CR563>Entradas!$E$81,Entradas!$E$81,CR563)*-1","v":-126},{"$f":"IF(CS563>Entradas!$E$81,Entradas!$E$81,CS563)*-1","v":0},{"$f":"IF(CT563>Entradas!$E$81,Entradas!$E$81,CT563)*-1","v":0},{"$f":"IF(CU563>Entradas!$E$81,Entradas!$E$81,CU563)*-1","v":0},{"$f":"IF(CV563>Entradas!$E$81,Entradas!$E$81,CV563)*-1","v":0},{"$f":"IF(CW563>Entradas!$E$81,Entradas!$E$81,CW563)*-1","v":0},{"$f":"IF(CX563>Entradas!$E$81,Entradas!$E$81,CX563)*-1","v":0}]
["Produção PV líquida disponível",{"$f":"4*AB565+4*BA565+19*C565+BZ565*4","v":655725.61825179518},{"$f":"SUM(D565:AA565)","v":21152.439298445002},{"$f":"D563+D564","v":0},{"$f":"E563+E564","v":0},0,0,0,0,0,0,0,994.73840617900009,2346.4686976009998,3056.5548633479998,2936.7812932219999,3655.422713978,3261.880983564,3133.552158429,1687.7140619080001,79.326120215999993,0,0,0,0,0,0,{"$f":"SUM(AC565:AZ565)","v":21152.439298445002},{"$f":"AC563+AC564","v":0},{"$f":"AD563+AD564","v":0},0,0,0,0,0,0,0,994.73840617900009,2346.4686976009998,3056.5548633479998,2936.7812932219999,3655.422713978,3261.880983564,3133.552158429,1687.7140619080001,79.326120215999993,0,0,0,0,0,0,{"$f":"SUM(BB565:BY565)","v":21152.439298445002},{"$f":"BB563+BB564","v":0},{"$f":"BC563+BC564","v":0},0,0,0,0,0,0,0,994.73840617900009,2346.4686976009998,3056.5548633479998,2936.7812932219999,3655.422713978,3261.880983564,3133.552158429,1687.7140619080001,79.326120215999993,0,0,0,0,0,0,{"$f":"SUM(CA565:CX565)","v":21152.439298445002},{"$f":"CA563+CA564","v":0},{"$f":"CB563+CB564","v":0},0,0,0,0,0,0,0,994.73840617900009,2346.4686976009998,3056.5548633479998,2936.7812932219999,3655.422713978,3261.880983564,3133.552158429,1687.7140619080001,79.326120215999993,0,0,0,0,0,0]
[]
["Armazenamento e Venda"]
["Força Produção PV vendida diretamente à EDA",{"$f":"4*AB568+4*BA568+19*C568+BZ568*4","v":655725.61825179518},{"$f":"SUM(D568:AA568)","v":21152.439298445002},{"$f":"IF(D555<0,0,IF(D555>D565,D565,D555))","v":0},{"$f":"IF(E555<0,0,IF(E555>E565,E565,E555))","v":0},0,0,0,0,0,0,0,994.73840617900009,2346.4686976009998,3056.5548633479998,2936.7812932219999,3655.422713978,3261.880983564,3133.552158429,1687.7140619080001,79.326120215999993,0,0,0,0,0,0,{"$f":"SUM(AC568:AZ568)","v":21152.439298445002},{"$f":"IF(AC555<0,0,IF(AC555>AC565,AC565,AC555))","v":0},{"$f":"IF(AD555<0,0,IF(AD555>AD565,AD565,AD555))","v":0},0,0,0,0,0,0,0,994.73840617900009,2346.4686976009998,3056.5548633479998,2936.7812932219999,3655.422713978,3261.880983564,3133.552158429,1687.7140619080001,79.326120215999993,0,0,0,0,0,0,{"$f":"SUM(BB568:BY568)","v":21152.439298445002},{"$f":"IF(BB555<0,0,IF(BB555>BB565,BB565,BB555))","v":0},0,0,0,0,0,0,0,0,994.73840617900009,2346.4686976009998,3056.5548633479998,2936.7812932219999,3655.422713978,3261.880983564,3133.552158429,1687.7140619080001,79.326120215999993,0,0,0,0,0,0,{"$f":"SUM(CA568:CX568)","v":21152.439298445002},{"$f":"IF(CA555<0,0,IF(CA555>CA565,CA565,CA555))","v":0},{"$f":"IF(CB555<0,0,IF(CB555>CB565,CB565,CB555))","v":0},0,0,0,0,0,0,0,994.73840617900009,2346.4686976009998,3056.5548633479998,2936.7812932219999,3655.422713978,3261.880983564,3133.552158429,1687.7140619080001,79.326120215999993,0,0,0,0,0,0]
["Procura líquida após venda de produção PV",{"$f":"B555-B568","v":13205210.867299782},{"$f":"C555-C568","v":467293.02955741517},{"$f":"D555-D568","v":8696.3843216089663},{"$f":"E555-E568","v":6323.5741107987624},{"$f":"F555-F568","v":5137.1291126350616},{"$f":"G555-G568","v":5137.1291126350616},{"$f":"H555-H568","v":5137.1291126350616},{"$f":"I555-I568","v":6323.5741107987624},{"$f":"J555-J568","v":5137.1291126350616},{"$f":"K555-K568","v":13578.901927014045},{"$f":"L555-L568","v":19318.740657082624},{"$f":"M555-M568","v":25345.405141918047},{"$f":"N555-N568","v":26923.89732789257},{"$f":"O555-O568","v":24636.914623416447},{"$f":"P555-P568","v":23836.26563683866},{"$f":"Q555-Q568","v":21521.728923874874},{"$f":"R555-R568","v":23975.618419712504},{"$f":"S555-S568","v":20842.816047027463},{"$f":"T555-T568","v":24313.038376037635},{"$f":"U555-U568","v":28306.786866313414},{"$f":"V555-V568","v":28842.08307001735},{"$f":"W555-W568","v":31214.893280827524},{"$f":"X555-X568","v":30201.676218900706},{"$f":"Y555-Y568","v":27828.866008090517},{"$f":"Z555-Z568","v":20710.317768449546},{"$f":"AA555-AA568","v":19524.030270254829},{"$f":"AB555-AB568","v":363748.39743359963},{"$f":"AC555-AC568","v":8109.9297105572905},{"$f":"AD555-AD568","v":9909.9297105572914},{"$f":"AE555-AE568","v":9909.9297105572914},{"$f":"AF555-AF568","v":9909.9297105572914},{"$f":"AG555-AG568","v":9909.9297105572914},{"$f":"AH555-AH568","v":9909.9297105572914},{"$f":"AI555-AI568","v":9909.9297105572914},{"$f":"AJ555-AJ568","v":14642.446078321238},{"$f":"AK555-AK568","v":18469.062795898295},{"$f":"AL555-AL568","v":18400.101908548677},{"$f":"AM555-AM568","v":17012.578236907568},{"$f":"AN555-AN568","v":15911.999400195364},{"$f":"AO555-AO568","v":16890.957452904626},{"$f":"AP555-AP568","v":13390.016872176906},{"$f":"AQ555-AQ568","v":12877.895460963546},{"$f":"AR555-AR568","v":9151.8911543965423},{"$f":"AS555-AS568","v":12622.114721047879},{"$f":"AT555-AT568","v":17208.973706895209},{"$f":"AU555-AU568","v":19523.968388196605},{"$f":"AV555-AV568","v":23676.365054554546},{"$f":"AW555-AW568","v":24269.583859252343},{"$f":"AX555-AX568","v":20710.311456479627},{"$f":"AY555-AY568","v":20710.311456479627},{"$f":"AZ555-AZ568","v":20710.311456479627},{"$f":"BA555-BA568","v":254598.39943620836},{"$f":"BB555-BB568","v":5164.3055522971763},{"$f":"BC555-BC568","v":5164.3055522971763},{"$f":"BD555-BD568","v":5164.3055522971763},{"$f":"BE555-BE568","v":5164.3055522971763},{"$f":"BF555-BF568","v":5164.3055522971763},{"$f":"BG555-BG568","v":5164.3055522971763},{"$f":"BH555-BH568","v":5164.3055522971763},{"$f":"BI555-BI568","v":9303.6198655235312},{"$f":"BJ555-BJ568","v":11657.428364950274},{"$f":"BK555-BK568","v":12938.466512355713},{"$f":"BL555-BL568","v":11837.231301752157},{"$f":"BM555-BM568","v":11923.170412318501},{"$f":"BN555-BN568","v":14088.531970824839},{"$f":"BO555-BO568","v":10587.509488692134},{"$f":"BP555-BP568","v":8295.8651424828113},{"$f":"BQ555-BQ568","v":2197.0537036660153},{"$f":"BR555-BR568","v":4910.4793248549158},{"$f":"BS555-BS568","v":11870.238360214833},{"$f":"BT555-BT568","v":14185.140003597837},{"$f":"BU555-BU568","v":19523.956322634978},{"$f":"BV555-BV568","v":21896.763575540368},{"$f":"BW555-BW568","v":17744.268740239706},{"$f":"BX555-BX568","v":17744.268740239706},{"$f":"BY555-BY568","v":17744.268740239706},{"$f":"BZ555-BZ568","v":463314.02955741517},{"$f":"CA555-CA568","v":10196.384321608966},{"$f":"CB555-CB568","v":7823.5741107987624},{"$f":"CC555-CC568","v":6637.1291126350616},{"$f":"CD555-CD568","v":6637.1291126350616},{"$f":"CE555-CE568","v":6637.1291126350616},{"$f":"CF555-CF568","v":7823.5741107987624},{"$f":"CG555-CG568","v":6637.1291126350616},{"$f":"CH555-CH568","v":13578.901927014045},{"$f":"CI555-CI568","v":19318.740657082624},{"$f":"CJ555-CJ568","v":25345.405141918047},{"$f":"CK555-CK568","v":26923.89732789257},{"$f":"CL555-CL568","v":24636.914623416447},{"$f":"CM555-CM568","v":23836.26563683866},{"$f":"CN555-CN568","v":21521.728923874874},{"$f":"CO555-CO568","v":23975.618419712504},{"$f":"CP555-CP568","v":20842.816047027463},{"$f":"CQ555-CQ568","v":24313.038376037635},{"$f":"CR555-CR568","v":28306.786866313414},{"$f":"CS555-CS568","v":28842.08307001735},{"$f":"CT555-CT568","v":31214.893280827524},{"$f":"CU555-CU568","v":30201.676218900706},{"$f":"CV555-CV568","v":27828.866008090517},{"$f":"CW555-CW568","v":20710.317768449546},{"$f":"CX555-CX568","v":19524.030270254829}]
[]
["Resumo"]
["Produção",{"$f":"B563","v":691144.83115707384},{"$f":"SUM(D572:AA572)","v":22294.994553453995},{"$f":"D563","v":0},0,0,0,0,0,0,0,8.5552550089999997,1120.7384061790001,2472.4686976009998,3182.5548633479998,3062.7812932219999,3781.422713978,3387.880983564,3259.552158429,1813.7140619080001,205.32612021599999,0,0,0,0,0,0,22294.994553453995,0,0,0,0,0,0,0,{"$f":"AJ563","v":0},8.5552550089999997,1120.7384061790001,2472.4686976009998,3182.5548633479998,3062.7812932219999,3781.422713978,3387.880983564,3259.552158429,1813.7140619080001,205.32612021599999,0,0,0,0,0,0,22294.994553453995,0,0,0,0,0,0,0,0,8.5552550089999997,1120.7384061790001,2472.4686976009998,3182.5548633479998,3062.7812932219999,3781.422713978,{"$f":"BP563","v":3387.880983564},3259.552158429,1813.7140619080001,205.32612021599999,0,0,0,0,0,0,22294.994553453995,0,0,0,0,0,0,0,0,8.5552550089999997,1120.7384061790001,2472.4686976009998,3182.5548633479998,3062.7812932219999,3781.422713978,3387.880983564,3259.552158429,1813.7140619080001,205.32612021599999,0,0,0,0,0,0]
["Utilização",{"$f":"B564","v":-35419.212905279004},{"$f":"C564","v":-1142.5552550090001},{"$f":"D564","v":0},0,0,0,0,0,0,0,-8.5552550089999997,-126,-126,-126,-126,-126,-126,-126,-126,-126,0,0,0,0,0,0,-1142.5552550090001,0,0,0,0,0,0,0,0,-8.5552550089999997,-126,-126,-126,-126,-126,-126,-126,-126,-126,0,0,0,0,0,0,-1142.5552550090001,0,0,0,0,0,0,0,0,-8.5552550089999997,-126,-126,-126,-126,-126,{"$f":"BP564","v":-126},-126,-126,-126,0,0,0,0,0,0,-1142.5552550090001,0,0,0,0,0,0,0,0,-8.5552550089999997,-126,-126,-126,-126,-126,-126,-126,-126,-126,0,0,0,0,0,0]
["Total Vendido à EDA",{"$f":"4*AB574+4*BA574+19*C574+BZ574*4","v":655725.61825179518},{"$f":"SUM(D574:AA574)","v":21152.439298445002},{"$f":"D568","v":0},{"$f":"E568","v":0},0,0,0,0,0,0,0,994.73840617900009,2346.4686976009998,3056.5548633479998,2936.7812932219999,3655.422713978,3261.880983564,3133.552158429,1687.7140619080001,79.326120215999993,0,0,0,0,0,0,21152.439298445002,0,0,0,0,0,0,0,0,0,994.73840617900009,2346.4686976009998,3056.5548633479998,2936.7812932219999,3655.422713978,3261.880983564,3133.552158429,1687.7140619080001,79.326120215999993,0,0,0,0,0,0,21152.439298445002,0,0,0,0,0,0,0,0,0,994.73840617900009,2346.4686976009998,3056.5548633479998,2936.7812932219999,3655.422713978,3261.880983564,{"$f":"BQ568","v":3133.552158429},1687.7140619080001,79.326120215999993,0,0,0,0,0,0,21152.439298445002,0,0,0,0,0,0,0,0,0,994.73840617900009,2346.4686976009998,3056.5548633479998,2936.7812932219999,3655.422713978,3261.880983564,3133.552158429,1687.7140619080001,79.326120215999993,0,0,0,0,0,0]
["  Ponta",1824.5007649679999,{"$f":"SUM(D575:AA575)","v":79.326120215999993},{"$f":"IF(D558=\"P\",D574,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,79.326120215999993,0,0,0,0,0,0,{"$f":"SUM(AC575:AZ575)","v":0},{"$f":"IF(AC558=\"P\",AC574,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB575:BY575)","v":0},{"$f":"IF(BB558=\"P\",BB574,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA575:CX575)","v":79.326120215999993},{"$f":"IF(CA558=\"P\",CA574,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,79.326120215999993,0,0,0,0,0,0]
["  Cheia",537643.19187816302,21073.113178229003,{"$f":"IF(D558=\"C\",D574,0)","v":0},0,0,0,0,0,0,0,0,994.73840617900009,2346.4686976009998,3056.5548633479998,2936.7812932219999,3655.422713978,3261.880983564,3133.552158429,1687.7140619080001,0,0,0,0,0,0,0,13240.397194723999,{"$f":"IF(AC558=\"C\",AC574,0)","v":0},0,0,0,0,0,0,0,0,0,2346.4686976009998,3056.5548633479998,2936.7812932219999,0,0,3133.552158429,1687.7140619080001,79.326120215999993,0,0,0,0,0,0,0,{"$f":"IF(BB558=\"C\",BB574,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21073.113178229003,{"$f":"IF(CA558=\"C\",CA574,0)","v":0},0,0,0,0,0,0,0,0,994.73840617900009,2346.4686976009998,3056.5548633479998,2936.7812932219999,3655.422713978,3261.880983564,3133.552158429,1687.7140619080001,0,0,0,0,0,0,0]
["  Vazio",116257.92560866401,0,{"$f":"IF(D558=\"V\",D574,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7912.0421037209999,{"$f":"IF(AC558=\"V\",AC574,0)","v":0},0,0,0,0,0,0,0,0,994.73840617900009,0,0,0,3655.422713978,3261.880983564,0,0,0,0,0,0,0,0,0,21152.439298445002,{"$f":"IF(BB558=\"V\",BB574,0)","v":0},0,0,0,0,0,0,0,0,994.73840617900009,2346.4686976009998,3056.5548633479998,2936.7812932219999,3655.422713978,3261.880983564,3133.552158429,1687.7140619080001,79.326120215999993,0,0,0,0,0,0,0,{"$f":"IF(CA558=\"V\",CA574,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D558=\"SV\",D574,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC558=\"SV\",AC574,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB558=\"SV\",BB574,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA558=\"SV\",CA574,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Excedente Líquido de Produção Força",0,0,{"$f":"D572+D573-D574","v":0},{"$f":"E572+E573-E574","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ572+BQ573-BQ574","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Percentagem de Excedente",{"$f":"IF(B579=0,0,B579/B572)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH579=0,0,AH579/AH572)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BN579=0,0,BN579/BN572)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CT579=0,0,CT579/CT572)","v":0},0,0,0,0]
[]
["TOTAIS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["PROCURA E PRODUÇÃO DE ENERGIAS RENOVÁVEIS"]
[]
["Procura"]
["Procura Projetada (2028)",{"$f":"B11+B59+B107+B155+B203+B251+B299+B347+B395+B443+B491+B539","v":518903844.17845231},17773663.238581449,595499.40911422996,573652.16947153315,564212.82826326089,560356.36003614904,558428.12592259317,564010.9989037537,562284.59414970491,625567.34473869472,724549.70676742215,813866.89945176477,868484.99855850637,873825.86828144593,852664.34163194697,854592.57574550284,862103.5599574676,860175.32584391162,850736.10751839087,837440.42096575839,860885.03761371505,864337.60135630891,845839.07041317981,797884.21841615683,737973.9359173961,664291.73954265495,15900093.784210233,574490.63361378131,557427.45556686353,543776.91312932945,536951.64191056229,533539.00630117871,{"$f":"AH11+AH59+AH107+AH155+AH203+AH251+AH299+AH347+AH395+AH443+AH491+AH539","v":533539.00630117871},543776.91312932945,568351.07157587202,609673.46888062183,677700.21480006888,729119.62039713922,748352.90912074246,755521.03492993838,748453.88714804186,734218.61355694896,716368.74830187415,710342.16939807683,722165.1702770947,757320.37561447651,780792.85569651751,752947.01214405533,708897.50112848158,688421.68747218023,667945.87381587911,14509539.045010341,529311.74132248713,519073.83449433651,502010.65644741885,491772.74961926823,491772.74961926823,491772.74961926823,502010.65644741885,524757.55843604612,551501.8260726392,596236.85601350223,646413.38118738949,683839.74115873489,{"$f":"BN11+BN59+BN107+BN155+BN203+BN251+BN299+BN347+BN395+BN443+BN491+BN539","v":701487.64924423466},688287.65208076499,653339.98369398818,622840.22622924135,620569.1378969152,640145.28009597107,684053.70417844004,728243.92310261657,715077.13230470638,662527.93448421382,645464.75643729605,618163.67156222789,17773663.238581449,595499.40911422996,573652.16947153315,564212.82826326089,560356.36003614904,558428.12592259317,564010.9989037537,562284.59414970491,625567.34473869472,724549.70676742215,813866.89945176477,868484.99855850637,873825.86828144593,852664.34163194697,854592.57574550284,862103.5599574676,860175.32584391162,850736.10751839087,837440.42096575839,860885.03761371505,864337.60135630891,845839.07041317981,797884.21841615683,737973.9359173961,664291.73954265495]
["Estação de aterragem Google",{"$f":"B12+B60+B108+B156+B204+B252+B300+B348+B396+B444+B492+B540","v":31816500},1036500,31500,31500,31500,31500,31500,31500,31500,48000,48000,48000,48000,48000,48000,48000,48000,48000,48000,48000,48000,48000,48000,48000,48000,48000,1057500,34500,34500,34500,34500,34500,{"$f":"AH12+AH60+AH108+AH156+AH204+AH252+AH300+AH348+AH396+AH444+AH492+AH540","v":34500},34500,48000,48000,48000,48000,48000,48000,48000,48000,48000,48000,48000,48000,48000,48000,48000,48000,48000,1057500,34500,34500,34500,34500,34500,34500,34500,48000,48000,48000,48000,48000,{"$f":"BN12+BN60+BN108+BN156+BN204+BN252+BN300+BN348+BN396+BN444+BN492+BN540","v":48000},48000,48000,48000,48000,48000,48000,48000,48000,48000,48000,48000,1057500,34500,34500,34500,34500,34500,34500,34500,48000,48000,48000,48000,48000,48000,48000,48000,48000,48000,48000,48000,48000,48000,48000,48000,48000]
["Autoconsumo",{"$f":"B13+B61+B109+B157+B205+B253+B301+B349+B397+B445+B493+B541","v":1103760},36288,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,36288,1512,1512,1512,1512,1512,{"$f":"AH13+AH61+AH109+AH157+AH205+AH253+AH301+AH349+AH397+AH445+AH493+AH541","v":1512},1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,36288,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,{"$f":"BN13+BN61+BN109+BN157+BN205+BN253+BN301+BN349+BN397+BN445+BN493+BN541","v":1512},1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,36288,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512,1512]
["Procura Total incluindo Autoconsumo",{"$f":"B14+B62+B110+B158+B206+B254+B302+B350+B398+B446+B494+B542","v":551824104.17845237},18846451.238581449,628511.40911422996,606664.16947153315,597224.82826326089,593368.36003614904,591440.12592259317,597022.9989037537,595296.59414970491,675079.34473869449,774061.70676742238,863378.89945176477,917996.99855850637,923337.86828144593,902176.34163194697,904104.57574550284,911615.5599574676,909687.32584391162,900248.10751839087,886952.42096575839,910397.03761371505,913849.60135630891,895351.07041317981,847396.21841615683,787485.9359173961,713803.73954265495,16993881.784210235,610502.63361378131,593439.45556686353,579788.91312932945,572963.64191056229,569551.00630117871,{"$f":"AH14+AH62+AH110+AH158+AH206+AH254+AH302+AH350+AH398+AH446+AH494+AH542","v":569551.00630117871},579788.91312932945,617863.07157587202,659185.46888062183,727212.21480006911,778631.62039713922,797864.90912074246,805033.03492993838,797965.88714804174,783730.61355694896,765880.74830187415,759854.16939807683,771677.1702770947,806832.37561447651,830304.85569651751,802459.01214405533,758409.50112848158,737933.68747218035,717457.87381587911,15603327.045010341,565323.74132248713,555085.83449433651,538022.65644741885,527784.74961926823,527784.74961926823,527784.74961926823,538022.65644741885,574269.55843604612,601013.8260726392,645748.85601350223,695925.38118738949,733351.74115873489,{"$f":"BN14+BN62+BN110+BN158+BN206+BN254+BN302+BN350+BN398+BN446+BN494+BN542","v":750999.64924423466},737799.65208076499,702851.98369398818,672352.22622924135,670081.1378969152,689657.28009597107,733565.70417844004,777755.92310261657,764589.13230470638,712039.93448421382,694976.75643729605,667675.67156222789,18867451.238581449,631511.40911422996,609664.16947153315,600224.82826326089,596368.36003614904,594440.12592259317,600022.9989037537,598296.59414970491,675079.34473869449,774061.70676742238,863378.89945176477,917996.99855850637,923337.86828144593,902176.34163194697,904104.57574550284,911615.5599574676,909687.32584391162,900248.10751839087,886952.42096575839,910397.03761371505,913849.60135630891,895351.07041317981,847396.21841615683,787485.9359173961,713803.73954265495]
[]
["Produção Projetada de Energias Renováveis",null,{"$f":"0.79*C593","v":956121.20000000007},{"$f":"0.79*D593","v":47743.65},{"$f":"0.79*E593","v":47743.65},{"$f":"0.79*F593","v":47743.65},{"$f":"0.79*G593","v":47743.65},{"$f":"0.79*H593","v":47743.65},{"$f":"0.79*I593","v":47743.65},{"$f":"0.79*J593","v":43999.05},{"$f":"0.79*K593","v":21999.525000000001},{"$f":"0.79*L593","v":21999.525000000001},{"$f":"0.79*M593","v":21999.525000000001},{"$f":"0.79*N593","v":21999.525000000001},{"$f":"0.79*O593","v":21999.525000000001},{"$f":"0.79*P593","v":21999.525000000001},{"$f":"0.79*Q593","v":21999.525000000001},{"$f":"0.79*R593","v":21999.525000000001},{"$f":"0.79*S593","v":43999.05},{"$f":"0.79*T593","v":43999.05},{"$f":"0.79*U593","v":43999.05},{"$f":"0.79*V593","v":43999.05},{"$f":"0.79*W593","v":43999.05},{"$f":"0.79*X593","v":43999.05},{"$f":"0.79*Y593","v":43999.05},{"$f":"0.79*Z593","v":43999.05},{"$f":"0.79*AA593","v":43999.05},{"$f":"0.79*AB593","v":843159.10000000009},{"$f":"0.79*AC593","v":47743.65},{"$f":"0.79*AD593","v":47743.65},{"$f":"0.79*AE593","v":47743.65},{"$f":"0.79*AF593","v":47743.65},{"$f":"0.79*AG593","v":47743.65},{"$f":"0.79*AH593","v":47743.65},{"$f":"0.79*AI593","v":43999.05},{"$f":"0.79*AJ593","v":21999.525000000001},{"$f":"0.79*AK593","v":21999.525000000001},{"$f":"0.79*AL593","v":21999.525000000001},{"$f":"0.79*AM593","v":21999.525000000001},{"$f":"0.79*AN593","v":21999.525000000001},{"$f":"0.79*AO593","v":21999.525000000001},{"$f":"0.79*AP593","v":21999.525000000001},{"$f":"0.79*AQ593","v":21999.525000000001},{"$f":"0.79*AR593","v":43999.05},{"$f":"0.79*AS593","v":43999.05},{"$f":"0.79*AT593","v":43999.05},{"$f":"0.79*AU593","v":43999.05},{"$f":"0.79*AV593","v":43999.05},{"$f":"0.79*AW593","v":43999.05},{"$f":"0.79*AX593","v":43999.05},{"$f":"0.79*AY593","v":43999.05},{"$f":"0.79*AZ593","v":43999.05},{"$f":"0.79*BA593","v":902448.60000000009},{"$f":"0.79*BB593","v":47743.65},{"$f":"0.79*BC593","v":47743.65},{"$f":"0.79*BD593","v":47743.65},{"$f":"0.79*BE593","v":47743.65},{"$f":"0.79*BF593","v":47743.65},{"$f":"0.79*BG593","v":47743.65},{"$f":"0.79*BH593","v":43999.05},{"$f":"0.79*BI593","v":21999.525000000001},{"$f":"0.79*BJ593","v":21999.525000000001},{"$f":"0.79*BK593","v":21999.525000000001},{"$f":"0.79*BL593","v":21999.525000000001},{"$f":"0.79*BM593","v":21999.525000000001},{"$f":"0.79*BN593","v":21999.525000000001},{"$f":"0.79*BO593","v":21999.525000000001},{"$f":"0.79*BP593","v":21999.525000000001},{"$f":"0.79*BQ593","v":43999.05},{"$f":"0.79*BR593","v":43999.05},{"$f":"0.79*BS593","v":43999.05},{"$f":"0.79*BT593","v":43999.05},{"$f":"0.79*BU593","v":43999.05},{"$f":"0.79*BV593","v":43999.05},{"$f":"0.79*BW593","v":43999.05},{"$f":"0.79*BX593","v":43999.05},{"$f":"0.79*BY593","v":43999.05},{"$f":"0.79*BZ593","v":902448.60000000009},{"$f":"0.79*CA593","v":47743.65},{"$f":"0.79*CB593","v":47743.65},{"$f":"0.79*CC593","v":47743.65},{"$f":"0.79*CD593","v":47743.65},{"$f":"0.79*CE593","v":47743.65},{"$f":"0.79*CF593","v":47743.65},{"$f":"0.79*CG593","v":43999.05},{"$f":"0.79*CH593","v":21999.525000000001},{"$f":"0.79*CI593","v":21999.525000000001},{"$f":"0.79*CJ593","v":21999.525000000001},{"$f":"0.79*CK593","v":21999.525000000001},{"$f":"0.79*CL593","v":21999.525000000001},{"$f":"0.79*CM593","v":21999.525000000001},{"$f":"0.79*CN593","v":21999.525000000001},{"$f":"0.79*CO593","v":21999.525000000001},{"$f":"0.79*CP593","v":43999.05},{"$f":"0.79*CQ593","v":43999.05},{"$f":"0.79*CR593","v":43999.05},{"$f":"0.79*CS593","v":43999.05},{"$f":"0.79*CT593","v":43999.05},{"$f":"0.79*CU593","v":43999.05},{"$f":"0.79*CV593","v":43999.05},{"$f":"0.79*CW593","v":43999.05},{"$f":"0.79*CX593","v":43999.05}]
["   Eólica",{"$f":"B17+B65+B113+B161+B209+B257+B305+B353+B401+B449+B497+B545","v":35543443},1210280,60435,60435,60435,60435,60435,60435,55695,27847.5,27847.5,27847.5,27847.5,27847.5,27847.5,27847.5,27847.5,55695,55695,55695,55695,55695,55695,55695,55695,55695,1067290,60435,60435,60435,60435,60435,{"$f":"AH17+AH65+AH113+AH161+AH209+AH257+AH305+AH353+AH401+AH449+AH497+AH545","v":60435},55695,27847.5,27847.5,27847.5,27847.5,27847.5,27847.5,27847.5,27847.5,55695,55695,55695,55695,55695,55695,55695,55695,55695,1142340,60435,60435,60435,60435,60435,60435,55695,27847.5,27847.5,27847.5,27847.5,27847.5,{"$f":"BN17+BN65+BN113+BN161+BN209+BN257+BN305+BN353+BN401+BN449+BN497+BN545","v":27847.5},27847.5,27847.5,55695,55695,55695,55695,55695,55695,55695,55695,55695,1142340,60435,60435,60435,60435,60435,60435,55695,27847.5,27847.5,27847.5,27847.5,27847.5,27847.5,27847.5,27847.5,55695,55695,55695,55695,55695,55695,55695,55695,55695]
["   Geotérmica",{"$f":"B18+B66+B114+B162+B210+B258+B306+B354+B402+B450+B498+B546","v":271560000},8928000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,8928000,372000,372000,372000,372000,372000,{"$f":"AH18+AH66+AH114+AH162+AH210+AH258+AH306+AH354+AH402+AH450+AH498+AH546","v":372000},372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,8928000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,{"$f":"BN18+BN66+BN114+BN162+BN210+BN258+BN306+BN354+BN402+BN450+BN498+BN546","v":372000},372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,8928000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000,372000]
["   Hídrica",{"$f":"B19+B67+B115+B163+B211+B259+B307+B355+B403+B451+B499+B547","v":24326042},782125.75192012289,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,828125.75192012289,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,{"$f":"AH19+AH67+AH115+AH163+AH211+AH259+AH307+AH355+AH403+AH451+AH499+AH547","v":34505.239663338449},34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,828125.75192012289,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,{"$f":"BN19+BN67+BN115+BN163+BN211+BN259+BN307+BN355+BN403+BN451+BN499+BN547","v":34505.239663338449},34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,828125.75192012289,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449,34505.239663338449]
["   Solar (PV)",{"$f":"B20+B68+B116+B164+B212+B260+B308+B356+B404+B452+B500+B548","v":46298210.120239377},1520639.1187061945,0,0,0,0,0,0,3018.6908304988665,11884.775787208822,43570.474644403213,90729.60272366523,143609.46657261389,182535.80147778805,200479.068652082,205693.17099567101,205545.40291305917,185934.46737786024,140780.76327690165,76691.634875541131,26323.828430993613,3841.970147907648,0,0,0,0,1520639.1187061945,0,0,0,0,0,{"$f":"AH20+AH68+AH116+AH164+AH212+AH260+AH308+AH356+AH404+AH452+AH500+AH548","v":0},3018.6908304988665,11884.775787208822,43570.474644403213,90729.60272366523,143609.46657261389,182535.80147778805,200479.068652082,205693.17099567101,205545.40291305917,185934.46737786024,140780.76327690165,76691.634875541131,26323.828430993613,3841.970147907648,0,0,0,0,1520639.1187061945,0,0,0,0,0,0,3018.6908304988665,11884.775787208822,43570.474644403213,90729.60272366523,143609.46657261389,182535.80147778805,{"$f":"BN20+BN68+BN116+BN164+BN212+BN260+BN308+BN356+BN404+BN452+BN500+BN548","v":200479.068652082},205693.17099567101,205545.40291305917,185934.46737786024,140780.76327690165,76691.634875541131,26323.828430993613,3841.970147907648,0,0,0,0,1520639.1187061945,0,0,0,0,0,0,3018.6908304988665,11884.775787208822,43570.474644403213,90729.60272366523,143609.46657261389,182535.80147778805,200479.068652082,205693.17099567101,205545.40291305917,185934.46737786024,140780.76327690165,76691.634875541131,26323.828430993613,3841.970147907648,0,0,0,0]
["   Resíduos",{"$f":"B21+B69+B117+B165+B213+B261+B309+B357+B405+B453+B501+B549","v":33930000},1170000,36000,36000,36000,36000,36000,36000,36000,54000,54000,54000,54000,54000,54000,54000,54000,54000,54000,54000,54000,54000,54000,54000,54000,54000,1062000,48000,24000,24000,24000,24000,{"$f":"AH21+AH69+AH117+AH165+AH213+AH261+AH309+AH357+AH405+AH453+AH501+AH549","v":24000},24000,24000,36000,54000,54000,54000,54000,54000,54000,54000,54000,54000,54000,54000,54000,54000,54000,54000,888000,24000,24000,24000,24000,24000,24000,24000,24000,24000,24000,36000,36000,{"$f":"BN21+BN69+BN117+BN165+BN213+BN261+BN309+BN357+BN405+BN453+BN501+BN549","v":36000},36000,36000,36000,54000,54000,54000,54000,54000,54000,54000,54000,1170000,36000,36000,36000,36000,36000,36000,36000,54000,54000,54000,54000,54000,54000,54000,54000,54000,54000,54000,54000,54000,54000,54000,54000,54000]
["   Biogás",{"$f":"B22+B70+B118+B166+B214+B262+B310+B358+B406+B454+B502+B550","v":601732.23550724657},27902.518115942043,0,0,0,0,0,0,0,192.43115942028987,2309.1739130434789,2309.1739130434789,2309.1739130434789,2309.1739130434789,2309.1739130434789,2309.1739130434789,2309.1739130434789,2309.1739130434789,2309.1739130434789,2309.1739130434789,2309.1739130434789,2309.1739130434789,0,0,0,0,0,0,0,0,0,0,{"$f":"AH22+AH70+AH118+AH166+AH214+AH262+AH310+AH358+AH406+AH454+AH502+AH550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN22+BN70+BN118+BN166+BN214+BN262+BN310+BN358+BN406+BN454+BN502+BN550","v":0},0,0,0,0,0,0,0,0,0,0,0,25400.913043478275,0,0,0,0,0,0,0,0,2116.7427536231889,2116.7427536231889,2116.7427536231889,2116.7427536231889,2116.7427536231889,2116.7427536231889,2116.7427536231889,2116.7427536231889,2116.7427536231889,2116.7427536231889,2116.7427536231889,2116.7427536231889,0,0,0,0]
["Produção Total Projetada de Renováveis",{"$f":"B23+B71+B119+B167+B215+B263+B311+B359+B407+B455+B503+B551","v":412259427.35574663},13638947.388742259,502940.23966333841,502940.23966333841,502940.23966333841,502940.23966333841,502940.23966333841,502940.23966333841,501218.93049383728,500429.94660996756,534232.38822078507,581391.51630004705,634271.38014899567,673197.71505416988,691140.98222846398,696355.08457205282,696207.31648944109,704443.8809542422,659290.17685328354,595201.04845192307,544833.24200737558,522351.38372428948,516200.23966333841,516200.23966333841,516200.23966333841,516200.23966333841,13406054.870626319,514940.23966333841,490940.23966333841,490940.23966333841,490940.23966333841,490940.23966333841,{"$f":"AH23+AH71+AH119+AH167+AH215+AH263+AH311+AH359+AH407+AH455+AH503+AH551","v":490940.23966333841},489218.93049383728,470237.51545054727,513923.21430774167,579082.34238700359,631962.20623595221,670888.54114112642,688831.80831542052,694045.91065900936,693898.14257639763,702134.70704119885,656981.00294024008,592891.87453887961,542524.06809433212,520042.20981124602,516200.23966333841,516200.23966333841,516200.23966333841,516200.23966333841,13307104.870626319,490940.23966333841,490940.23966333841,490940.23966333841,490940.23966333841,490940.23966333841,490940.23966333841,489218.93049383728,470237.51545054727,501923.21430774167,549082.34238700359,613962.20623595233,652888.54114112642,{"$f":"BN23+BN71+BN119+BN167+BN215+BN263+BN311+BN359+BN407+BN455+BN503+BN551","v":670831.80831542052},676045.91065900936,675898.14257639763,684134.70704119874,656981.00294024008,592891.87453887961,542524.06809433212,520042.20981124602,516200.23966333841,516200.23966333841,516200.23966333841,516200.23966333841,13614505.783669794,502940.23966333841,502940.23966333841,502940.23966333841,502940.23966333841,502940.23966333841,502940.23966333841,501218.93049383728,500237.51545054727,534039.95706136478,581199.08514062676,634078.94898957538,673005.28389474959,690948.55106904381,696162.65341263253,696014.88533002068,704251.44979482202,659097.74569386337,595008.61729250278,544640.81084795529,522158.95256486919,516200.23966333841,516200.23966333841,516200.23966333841,516200.23966333841]
[]
["Produção Mínima Não Renovável",{"$f":"B25+B73+B121+B169+B217+B265+B313+B361+B409+B457+B505+B553","v":26980800},887040,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,887040,36960,36960,36960,36960,36960,{"$f":"AH25+AH73+AH121+AH169+AH217+AH265+AH313+AH361+AH409+AH457+AH505+AH553","v":36960},36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,887040,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,{"$f":"BN25+BN73+BN121+BN169+BN217+BN265+BN313+BN361+BN409+BN457+BN505+BN553","v":36960},36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,887040,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960,36960]
["Perdas",{"$f":"B26+B74+B122+B170+B218+B266+B314+B362+B410+B458+B506+B554","v":-41225853.605139889},-1361700.7388742259,-50294.023966333851,-50294.023966333851,-50294.023966333851,-50294.023966333851,-50294.023966333851,-50294.023966333851,-50121.893049383732,-50042.994660996752,-53423.238822078521,-58139.151630004715,-63427.138014899581,-67319.771505416997,-69114.098222846398,-69635.508457205287,-69620.7316489441,-70444.38809542422,-65929.017685328363,-59520.104845192312,-54483.324200737552,-52235.138372428963,-51620.023966333851,-51620.023966333851,-51620.023966333851,-51620.023966333851,-1348110.4870626319,-51494.023966333851,-49094.023966333851,-49094.023966333851,-49094.023966333851,-49094.023966333851,{"$f":"AH26+AH74+AH122+AH170+AH218+AH266+AH314+AH362+AH410+AH458+AH506+AH554","v":-49094.023966333851},-48921.89304938374,-47023.751545054729,-51392.321430774173,-57908.234238700374,-63196.220623595233,-67088.854114112663,-68883.180831542049,-69404.591065900953,-69389.814257639766,-70213.470704119871,-65698.100294024014,-59289.187453887957,-54252.406809433203,-52004.220981124614,-51620.023966333851,-51620.023966333851,-51620.023966333851,-51620.023966333851,-1330710.4870626319,-49094.023966333851,-49094.023966333851,-49094.023966333851,-49094.023966333851,-49094.023966333851,-49094.023966333851,-48921.89304938374,-47023.751545054729,-50192.321430774173,-54908.234238700374,-61396.220623595233,-65288.85411411267,{"$f":"BN26+BN74+BN122+BN170+BN218+BN266+BN314+BN362+BN410+BN458+BN506+BN554","v":-67083.180831542049},-67604.591065900953,-67589.814257639766,-68413.470704119871,-65698.100294024014,-59289.187453887957,-54252.406809433203,-52004.220981124614,-51620.023966333851,-51620.023966333851,-51620.023966333851,-51620.023966333851,-1361450.5783669795,-50294.023966333851,-50294.023966333851,-50294.023966333851,-50294.023966333851,-50294.023966333851,-50294.023966333851,-50121.893049383732,-50023.751545054722,-53403.995706136484,-58119.908514062678,-63407.894898957551,-67300.528389474974,-69094.855106904375,-69616.265341263264,-69601.488533002077,-70425.144979482197,-65909.77456938634,-59500.861729250275,-54464.081084795529,-52215.89525648694,-51620.023966333851,-51620.023966333851,-51620.023966333851,-51620.023966333851]
["Procura Líquida Projetada (Excedente)",{"$f":"B27+B75+B123+B171+B219+B267+B315+B363+B411+B459+B507+B555","v":154141811.52339432},5682164.588713415,138905.19341722541,117057.95377452871,107618.61256625633,103762.14433914451,101833.91022558855,107416.78320674914,107239.55670525144,187732.39278972382,256292.55736871567,303166.53478172241,310192.75642441021,280499.92473269295,243189.45762632927,240424.99963065516,248068.97511697063,238727.83298509367,269926.9483504357,314311.47735902766,383087.11980707693,406773.3560044482,393810.85471617524,345856.00271915225,285945.72022039152,212263.52384565043,4048897.4006465473,110096.41791677666,114633.23986985894,100982.69743232483,94157.426213557701,90744.790604174123,{"$f":"AH27+AH75+AH123+AH171+AH219+AH267+AH315+AH363+AH411+AH459+AH507+AH555","v":90744.790604174123},102531.87568487586,157689.30767037949,159694.57600365431,169078.10665176564,172905.6347847821,157105.22209372846,148124.40744605983,136364.56755493319,122262.28523819114,96999.511964795296,131611.26675186065,201114.48319210295,281600.71432957769,325306.8668663961,300918.79644705076,256869.28543147695,236393.47177517577,215917.65811887453,2739892.6614466552,86517.525625482536,76279.618797331888,59216.440750414244,48978.533922263632,48978.533922263632,48978.533922263632,60765.619002965264,114095.79453055354,112322.93319567174,114614.74786519901,106399.39557503222,108792.054131721,{"$f":"BN27+BN75+BN123+BN171+BN219+BN267+BN315+BN363+BN411+BN459+BN507+BN555","v":110291.02176035629},92398.332487656415,57583.655375230352,19670.989892162572,41838.235250699174,119094.59301097947,208334.04289354122,272757.9342724951,263048.91660770192,210499.71878720919,193436.54074029153,166135.45586522325,5727356.0332786329,141905.19341722538,120057.95377452871,110618.61256625633,106762.14433914451,104833.91022558855,110416.78320674914,110239.55670525144,187905.58083320208,256465.74541219397,303339.72282520065,310365.94446788845,280673.11277617118,243362.64566980753,240598.1876741334,248242.16316044892,238901.02102857191,270100.13639391394,314484.6654025059,383260.30785055523,406946.54404792649,393810.85471617524,345856.00271915225,285945.72022039152,212263.52384565043]
[]
["FORÇA PRODUÇÃO E VENDAS ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Período Tarifário",null,null,"L","L","L","L","L","L","L","M","M","M","M","M","M","M","M","M","M","M","P","P","P","P","M","M",null,"L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","M","M","M","M","M","M",null,"L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L",null,"L","L","L","L","L","L","L","M","M","M","M","M","M","M","M","M","M","M","P","P","P","P","M","M"]
[]
["Produção"]
["Força Produção Fotovoltaica líquida de perdas DC",{"$f":"B33+B81+B129+B177+B225+B273+B321+B369+B417+B465+B513+B561","v":19424226.3605},637977.97750000004,0,0,0,0,0,0,1266.4795000000001,4986.2094999999999,18279.815999999999,38065.237000000001,60250.769499999995,76582.155499999993,84110.180499999973,86297.736000000004,86235.7405,78008.051999999996,59063.998500000009,32175.664500000003,11044.055499999999,1611.8829999999998,0,0,0,0,637977.97750000004,0,0,0,0,0,{"$f":"AH33+AH81+AH129+AH177+AH225+AH273+AH321+AH369+AH417+AH465+AH513+AH561","v":0},1266.4795000000001,4986.2094999999999,18279.815999999999,38065.237000000001,60250.769499999995,76582.155499999993,84110.180499999973,86297.736000000004,86235.7405,78008.051999999996,59063.998500000009,32175.664500000003,11044.055499999999,1611.8829999999998,0,0,0,0,637977.97750000004,0,0,0,0,0,0,1266.4795000000001,4986.2094999999999,18279.815999999999,38065.237000000001,60250.769499999995,76582.155499999993,{"$f":"BN33+BN81+BN129+BN177+BN225+BN273+BN321+BN369+BN417+BN465+BN513+BN561","v":84110.180499999973},86297.736000000004,86235.7405,78008.051999999996,59063.998500000009,32175.664500000003,11044.055499999999,1611.8829999999998,0,0,0,0,637977.97750000004,0,0,0,0,0,0,1266.4795000000001,4986.2094999999999,18279.815999999999,38065.237000000001,60250.769499999995,76582.155499999993,84110.180499999973,86297.736000000004,86235.7405,78008.051999999996,59063.998500000009,32175.664500000003,11044.055499999999,1611.8829999999998,0,0,0,0]
["Perdas AC",{"$f":"B34+B82+B130+B178+B226+B274+B322+B370+B418+B466+B514+B562","v":-660695.63542604679},-21700.182926684989,0,0,0,0,0,0,-43.078033712999982,-169.60092993299995,-621.76966142399965,-1294.7509713179995,-2049.3696737729997,-2604.8654371769994,-2860.9236795269994,-2935.3311923039992,-2933.2224773669991,-2653.365880727999,-2009.0028449789991,-1094.4230523029998,-375.65250377699988,-54.826588361999981,0,0,0,0,-21700.182926684989,0,0,0,0,0,{"$f":"AH34+AH82+AH130+AH178+AH226+AH274+AH322+AH370+AH418+AH466+AH514+AH562","v":0},-43.078033712999982,-169.60092993299995,-621.76966142399965,-1294.7509713179995,-2049.3696737729997,-2604.8654371769994,-2860.9236795269994,-2935.3311923039992,-2933.2224773669991,-2653.365880727999,-2009.0028449789991,-1094.4230523029998,-375.65250377699988,-54.826588361999981,0,0,0,0,-21700.182926684989,0,0,0,0,0,0,-43.078033712999982,-169.60092993299995,-621.76966142399965,-1294.7509713179995,-2049.3696737729997,-2604.8654371769994,{"$f":"BN34+BN82+BN130+BN178+BN226+BN274+BN322+BN370+BN418+BN466+BN514+BN562","v":-2860.9236795269994},-2935.3311923039992,-2933.2224773669991,-2653.365880727999,-2009.0028449789991,-1094.4230523029998,-375.65250377699988,-54.826588361999981,0,0,0,0,-21700.182926684989,0,0,0,0,0,0,-43.078033712999982,-169.60092993299995,-621.76966142399965,-1294.7509713179995,-2049.3696737729997,-2604.8654371769994,-2860.9236795269994,-2935.3311923039992,-2933.2224773669991,-2653.365880727999,-2009.0028449789991,-1094.4230523029998,-375.65250377699988,-54.826588361999981,0,0,0,0]
["Produção PV líquida após cortes (curtailment)",{"$f":"B35+B83+B131+B179+B227+B275+B323+B371+B419+B467+B515+B563","v":18763530.725073952},616277.79457331495,0,0,0,0,0,0,1223.4014662869997,4816.6085700670001,17658.046338576001,36770.486028681997,58201.399826227003,73977.290062823013,81249.256820473005,83362.404807695988,83302.518022632998,75354.686119271995,57054.995655021004,31081.241447696993,10668.402996223,1557.0564116379999,0,0,0,0,616277.79457331495,0,0,0,0,0,{"$f":"AH35+AH83+AH131+AH179+AH227+AH275+AH323+AH371+AH419+AH467+AH515+AH563","v":0},1223.4014662869997,4816.6085700670001,17658.046338576001,36770.486028681997,58201.399826227003,73977.290062823013,81249.256820473005,83362.404807695988,83302.518022632998,75354.686119271995,57054.995655021004,31081.241447696993,10668.402996223,1557.0564116379999,0,0,0,0,616277.79457331495,0,0,0,0,0,0,1223.4014662869997,4816.6085700670001,17658.046338576001,36770.486028681997,58201.399826227003,73977.290062823013,{"$f":"BN35+BN83+BN131+BN179+BN227+BN275+BN323+BN371+BN419+BN467+BN515+BN563","v":81249.256820473005},83362.404807695988,83302.518022632998,75354.686119271995,57054.995655021004,31081.241447696993,10668.402996223,1557.0564116379999,0,0,0,0,616277.79457331495,0,0,0,0,0,0,1223.4014662869997,4816.6085700670001,17658.046338576001,36770.486028681997,58201.399826227003,73977.290062823013,81249.256820473005,83362.404807695988,83302.518022632998,75354.686119271995,57054.995655021004,31081.241447696993,10668.402996223,1557.0564116379999,0,0,0,0]
["Produção PV utilizada internamente",{"$f":"B36+B84+B132+B180+B228+B276+B324+B372+B420+B468+B516+B564","v":-538263.24999082298},-17693.660355189,0,0,0,0,0,0,-386.55525500900001,-867.21831511700009,-1268.5552550089999,-1512,-1512,-1512,-1512,-1512,-1512,-1512,-1512,-1512,-1025.110510018,-538.22102003600003,0,0,0,0,-17693.660355189,0,0,0,0,0,{"$f":"AH36+AH84+AH132+AH180+AH228+AH276+AH324+AH372+AH420+AH468+AH516+AH564","v":0},-386.55525500900001,-867.21831511700009,-1268.5552550089999,-1512,-1512,-1512,-1512,-1512,-1512,-1512,-1512,-1512,-1025.110510018,-538.22102003600003,0,0,0,0,-17693.660355189,0,0,0,0,0,0,-386.55525500900001,-867.21831511700009,-1268.5552550089999,-1512,-1512,-1512,{"$f":"BN36+BN84+BN132+BN180+BN228+BN276+BN324+BN372+BN420+BN468+BN516+BN564","v":-1512},-1512,-1512,-1512,-1512,-1512,-1025.110510018,-538.22102003600003,0,0,0,0,-17693.660355189,0,0,0,0,0,0,-386.55525500900001,-867.21831511700009,-1268.5552550089999,-1512,-1512,-1512,-1512,-1512,-1512,-1512,-1512,-1512,-1025.110510018,-538.22102003600003,0,0,0,0]
["Produção PV líquida disponível",{"$f":"B37+B85+B133+B181+B229+B277+B325+B373+B421+B469+B517+B565","v":18225267.475083131},598584.13421812595,0,0,0,0,0,0,836.84621127799994,3949.3902549499999,16389.491083567002,35258.486028682004,56689.399826227003,72465.290062823013,79737.256820473005,81850.404807695988,81790.518022632998,73842.686119271995,55542.995655021004,29569.241447696993,9643.2924862050004,1018.8353916020001,0,0,0,0,598584.13421812595,0,0,0,0,0,{"$f":"AH37+AH85+AH133+AH181+AH229+AH277+AH325+AH373+AH421+AH469+AH517+AH565","v":0},836.84621127799994,3949.3902549499999,16389.491083567002,35258.486028682004,56689.399826227003,72465.290062823013,79737.256820473005,81850.404807695988,81790.518022632998,73842.686119271995,55542.995655021004,29569.241447696993,9643.2924862050004,1018.8353916020001,0,0,0,0,598584.13421812595,0,0,0,0,0,0,836.84621127799994,3949.3902549499999,16389.491083567002,35258.486028682004,56689.399826227003,72465.290062823013,{"$f":"BN37+BN85+BN133+BN181+BN229+BN277+BN325+BN373+BN421+BN469+BN517+BN565","v":79737.256820473005},81850.404807695988,81790.518022632998,73842.686119271995,55542.995655021004,29569.241447696993,9643.2924862050004,1018.8353916020001,0,0,0,0,598584.13421812595,0,0,0,0,0,0,836.84621127799994,3949.3902549499999,16389.491083567002,35258.486028682004,56689.399826227003,72465.290062823013,79737.256820473005,81850.404807695988,81790.518022632998,73842.686119271995,55542.995655021004,29569.241447696993,9643.2924862050004,1018.8353916020001,0,0,0,0]
[null,{"$f":"B38+B86+B134+B182+B230+B278+B326+B374+B422+B470+B518+B566","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4190.5061748059998,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH38+AH86+AH134+AH182+AH230+AH278+AH326+AH374+AH422+AH470+AH518+AH566","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN38+BN86+BN134+BN182+BN230+BN278+BN326+BN374+BN422+BN470+BN518+BN566","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Armazenamento e Venda"]
["Força Produção PV vendida diretamente à EDA",{"$f":"B40+B88+B136+B184+B232+B280+B328+B376+B424+B472+B520+B568","v":17496445.266008623},598584.13421812595,0,0,0,0,0,0,836.84621127799994,3949.3902549499999,16389.491083567002,35258.486028682004,56689.399826227003,72465.290062823013,79737.256820473005,81850.404807695988,81790.518022632998,73842.686119271995,55542.995655021004,29569.241447696993,9643.2924862050004,1018.8353916020001,0,0,0,0,570346.98285943444,0,0,0,0,0,{"$f":"AH40+AH88+AH136+AH184+AH232+AH280+AH328+AH376+AH424+AH472+AH520+AH568","v":0},836.84621127799994,3949.3902549499999,16389.491083567002,35258.486028682004,56275.371576114318,70868.050537302537,76652.503609009087,77767.963720721949,75885.121563262262,60876.500652930321,55355.888296113058,29569.241447696993,9643.2924862050004,1018.8353916020001,0,0,0,0,444615.73330819031,0,0,0,0,0,0,836.84621127799994,3949.3902549499999,16389.491083567002,35103.319264429527,49717.095265116215,63500.632950617561,{"$f":"BN40+BN88+BN136+BN184+BN232+BN280+BN328+BN376+BN424+BN472+BN520+BN568","v":70084.030117488335},64045.666858884768,44248.674940709374,25490.290866539468,31018.92616910606,29569.241447696993,9643.2924862050004,1018.8353916020001,0,0,0,0,598584.13421812595,0,0,0,0,0,0,836.84621127799994,3949.3902549499999,16389.491083567002,35258.486028682004,56689.399826227003,72465.290062823013,79737.256820473005,81850.404807695988,81790.518022632998,73842.686119271995,55542.995655021004,29569.241447696993,9643.2924862050004,1018.8353916020001,0,0,0,0]
["Procura líquida após venda de produção PV",{"$f":"B41+B89+B137+B185+B233+B281+B329+B377+B425+B473+B521+B569","v":127823638.95033193},5083580.4544952894,138905.19341722541,117057.95377452871,107618.61256625633,103762.14433914451,101833.91022558855,107416.78320674914,106402.71049397344,183783.00253477381,239903.06628514867,267908.04875304038,253503.35659818319,208034.63466986988,163452.20080585626,158574.59482295919,166278.45709433762,164885.14686582168,214383.95269541471,284742.23591133067,373443.82732087193,405754.52061284619,393810.85471617524,345856.00271915225,285945.72022039152,212263.52384565043,3478550.4177871123,110096.41791677666,114633.23986985894,100982.69743232483,94157.426213557701,90744.790604174123,{"$f":"AH41+AH89+AH137+AH185+AH233+AH281+AH329+AH377+AH425+AH473+AH521+AH569","v":90744.790604174123},101695.02947359784,153739.91741542952,143305.08492008733,133819.62062308364,116630.26320866778,86237.171556425936,71471.903837050762,58596.603834211266,46377.163674928852,36123.011311864953,76255.378455747603,171545.24174440594,271957.42184337269,324288.03147479414,300918.79644705076,256869.28543147695,236393.47177517577,215917.65811887453,2295276.9281384647,86517.525625482536,76279.618797331888,59216.440750414244,48978.533922263632,48978.533922263632,48978.533922263632,59928.772791687268,110146.40427560355,95933.442112104734,79511.42860076949,56682.300309916027,45291.421181103447,{"$f":"BN41+BN89+BN137+BN185+BN233+BN281+BN329+BN377+BN425+BN473+BN521+BN569","v":40206.991642867943},28352.665628771654,13334.980434520974,-5819.3009743768998,10819.309081593115,89525.351563282486,198690.75040733622,271739.09888089309,263048.91660770192,210499.71878720919,193436.54074029153,166135.45586522325,5128771.8990605073,141905.19341722538,120057.95377452871,110618.61256625633,106762.14433914451,104833.91022558855,110416.78320674914,109402.71049397344,183956.19057825208,240076.25432862696,268081.23679651861,253676.54464166143,208207.82271334814,163625.38884933453,158747.78286643742,166451.64513781585,165058.33490929994,214557.14073889298,284915.42395480891,373617.01536435017,405927.70865632448,393810.85471617524,345856.00271915225,285945.72022039152,212263.52384565043]
[]
["Resumo"]
["Produção",{"$f":"B44+B92+B140+B188+B236+B284+B332+B380+B428+B476+B524+B572","v":18763530.725073952},616277.79457331495,0,0,0,0,0,0,1223.4014662869997,4816.6085700670001,17658.046338576001,36770.486028681997,58201.399826227003,73977.290062823013,81249.256820473005,83362.404807695988,83302.518022632998,75354.686119271995,57054.995655021004,31081.241447696993,10668.402996223,1557.0564116379999,0,0,0,0,616277.79457331495,0,0,0,0,0,{"$f":"AH44+AH92+AH140+AH188+AH236+AH284+AH332+AH380+AH428+AH476+AH524+AH572","v":0},1223.4014662869997,4816.6085700670001,17658.046338576001,36770.486028681997,58201.399826227003,73977.290062823013,81249.256820473005,83362.404807695988,83302.518022632998,75354.686119271995,57054.995655021004,31081.241447696993,10668.402996223,1557.0564116379999,0,0,0,0,616277.79457331495,0,0,0,0,0,0,1223.4014662869997,4816.6085700670001,17658.046338576001,36770.486028681997,58201.399826227003,73977.290062823013,{"$f":"BN44+BN92+BN140+BN188+BN236+BN284+BN332+BN380+BN428+BN476+BN524+BN572","v":81249.256820473005},83362.404807695988,83302.518022632998,75354.686119271995,57054.995655021004,31081.241447696993,10668.402996223,1557.0564116379999,0,0,0,0,616277.79457331495,0,0,0,0,0,0,1223.4014662869997,4816.6085700670001,17658.046338576001,36770.486028681997,58201.399826227003,73977.290062823013,81249.256820473005,83362.404807695988,83302.518022632998,75354.686119271995,57054.995655021004,31081.241447696993,10668.402996223,1557.0564116379999,0,0,0,0]
["Utilização",{"$f":"B45+B93+B141+B189+B237+B285+B333+B381+B429+B477+B525+B573","v":-538263.24999082298},-17693.660355189,0,0,0,0,0,0,-386.55525500900001,-867.21831511700009,-1268.5552550089999,-1512,-1512,-1512,-1512,-1512,-1512,-1512,-1512,-1512,-1025.110510018,-538.22102003600003,0,0,0,0,-17693.660355189,0,0,0,0,0,{"$f":"AH45+AH93+AH141+AH189+AH237+AH285+AH333+AH381+AH429+AH477+AH525+AH573","v":0},-386.55525500900001,-867.21831511700009,-1268.5552550089999,-1512,-1512,-1512,-1512,-1512,-1512,-1512,-1512,-1512,-1025.110510018,-538.22102003600003,0,0,0,0,-17693.660355189,0,0,0,0,0,0,-386.55525500900001,-867.21831511700009,-1268.5552550089999,-1512,-1512,-1512,{"$f":"BN45+BN93+BN141+BN189+BN237+BN285+BN333+BN381+BN429+BN477+BN525+BN573","v":-1512},-1512,-1512,-1512,-1512,-1512,-1025.110510018,-538.22102003600003,0,0,0,0,-17693.660355189,0,0,0,0,0,0,-386.55525500900001,-867.21831511700009,-1268.5552550089999,-1512,-1512,-1512,-1512,-1512,-1512,-1512,-1512,-1512,-1025.110510018,-538.22102003600003,0,0,0,0]
["Total Vendido à EDA",{"$f":"B46+B94+B142+B190+B238+B286+B334+B382+B430+B478+B526+B574","v":17463709.011427991},598584.13421812595,0,0,0,0,0,0,836.84621127799994,3949.3902549499999,16389.491083567002,35258.486028682004,56689.399826227003,72465.290062823013,79737.256820473005,81850.404807695988,81790.518022632998,73842.686119271995,55542.995655021004,29569.241447696993,9643.2924862050004,1018.8353916020001,0,0,0,0,570346.98285943444,0,0,0,0,0,{"$f":"AH46+AH94+AH142+AH190+AH238+AH286+AH334+AH382+AH430+AH478+AH526+AH574","v":0},836.84621127799994,3949.3902549499999,16389.491083567002,35258.486028682004,56275.371576114318,70868.050537302537,76652.503609009087,77767.963720721949,75885.121563262262,60876.500652930321,55355.888296113058,29569.241447696993,9643.2924862050004,1018.8353916020001,0,0,0,0,444615.73330819031,0,0,0,0,0,0,836.84621127799994,3949.3902549499999,16389.491083567002,35103.319264429527,49717.095265116215,63500.632950617561,{"$f":"BN46+BN94+BN142+BN190+BN238+BN286+BN334+BN382+BN430+BN478+BN526+BN574","v":70084.030117488335},64045.666858884768,44248.674940709374,25490.290866539468,31018.92616910606,29569.241447696993,9643.2924862050004,1018.8353916020001,0,0,0,0,598584.13421812595,0,0,0,0,0,0,836.84621127799994,3949.3902549499999,16389.491083567002,35258.486028682004,56689.399826227003,72465.290062823013,79737.256820473005,81850.404807695988,81790.518022632998,73842.686119271995,55542.995655021004,29569.241447696993,9643.2924862050004,1018.8353916020001,0,0,0,0]
["  Ponta",{"$f":"B47+B95+B143+B191+B239+B287+B335+B383+B431+B479+B527+B575","v":4943457.0464755688},219052.45210100696,0,0,0,0,0,0,0,0,0,19449.183506122998,28611.861620761996,36499.806739059997,38895.278141579998,39434.259207146999,40392.447768154998,0,0,12601.081894183999,3063.5413387529998,104.99188524300001,0,0,0,0,0,0,0,0,0,0,{"$f":"AH47+AH95+AH143+AH191+AH239+AH287+AH335+AH383+AH431+AH479+AH527+AH575","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN47+BN95+BN143+BN191+BN239+BN287+BN335+BN383+BN431+BN479+BN527+BN575","v":0},0,0,0,0,0,0,0,0,0,0,0,219052.45210100696,0,0,0,0,0,0,0,0,0,19449.183506122998,28611.861620761996,36499.806739059997,38895.278141579998,39434.259207146999,40392.447768154998,0,0,12601.081894183999,3063.5413387529998,104.99188524300001,0,0,0,0]
["  Cheia",{"$f":"B48+B96+B144+B192+B240+B288+B336+B384+B432+B480+B528+B576","v":10205134.078112079},379531.68211711908,0,0,0,0,0,0,836.84621127799994,3949.3902549499999,16389.491083567002,15809.302522559001,28077.538205464996,35965.483323763001,40841.978678892992,42416.145600548989,41398.070254477992,73842.686119271995,55542.995655021004,16968.159553513,6579.7511474519988,913.843506359,0,0,0,0,436183.24445753981,0,0,0,0,0,{"$f":"AH48+AH96+AH144+AH192+AH240+AH288+AH336+AH384+AH432+AH480+AH528+AH576","v":0},0,0,0,0,56275.371576114318,70868.050537302537,76652.503609009087,38037.30503534263,37886.255425223892,60876.500652930321,55355.888296113058,29569.241447696993,9643.2924862050004,1018.8353916020001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN48+BN96+BN144+BN192+BN240+BN288+BN336+BN384+BN432+BN480+BN528+BN576","v":0},0,0,0,0,0,0,0,0,0,0,0,379531.68211711908,0,0,0,0,0,0,836.84621127799994,3949.3902549499999,16389.491083567002,15809.302522559001,28077.538205464996,35965.483323763001,40841.978678892992,42416.145600548989,41398.070254477992,73842.686119271995,55542.995655021004,16968.159553513,6579.7511474519988,913.843506359,0,0,0,0]
["  Vazio",{"$f":"B49+B97+B145+B193+B241+B289+B337+B385+B433+B481+B529+B577","v":2315117.8868403398},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,134163.73840189469,0,0,0,0,0,{"$f":"AH49+AH97+AH145+AH193+AH241+AH289+AH337+AH385+AH433+AH481+AH529+AH577","v":0},836.84621127799994,3949.3902549499999,16389.491083567002,35258.486028682004,0,0,0,39730.658685379312,37998.866138038371,0,0,0,0,0,0,0,0,0,444615.73330819031,0,0,0,0,0,0,836.84621127799994,3949.3902549499999,16389.491083567002,35103.319264429527,49717.095265116215,63500.632950617561,{"$f":"BN49+BN97+BN145+BN193+BN241+BN289+BN337+BN385+BN433+BN481+BN529+BN577","v":70084.030117488335},64045.666858884768,44248.674940709374,25490.290866539468,31018.92616910606,29569.241447696993,9643.2924862050004,1018.8353916020001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",{"$f":"B50+B98+B146+B194+B242+B290+B338+B386+B434+B482+B530+B578","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH50+AH98+AH146+AH194+AH242+AH290+AH338+AH386+AH434+AH482+AH530+AH578","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN50+BN98+BN146+BN194+BN242+BN290+BN338+BN386+BN434+BN482+BN530+BN578","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Excedente Líquido de Produção Força",{"$f":"B51+B99+B147+B195+B243+B291+B339+B387+B435+B483+B531+B579","v":728822.20907450886},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28237.151358691473,0,0,0,0,0,{"$f":"AH51+AH99+AH147+AH195+AH243+AH291+AH339+AH387+AH435+AH483+AH531+AH579","v":0},0,0,0,0,414.0282501126876,1597.2395255204701,3084.7532114639089,4082.4410869740495,5905.396459370726,12966.185466341674,187.10735890794513,0,0,0,0,0,0,0,153968.40090993574,0,0,0,0,0,0,0,0,0,155.16676425247715,6972.3045611107864,8964.6571122054356,{"$f":"BN51+BN99+BN147+BN195+BN243+BN291+BN339+BN387+BN435+BN483+BN531+BN579","v":9653.2267029846607},17804.737948811227,37541.843081923624,48352.395252732516,24524.069485914944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Percentagem de Excedente",{"$f":"IF(B627=0,0,B627/B620)","v":3.8842487576209429E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.5818868710403075E-2,0,0,0,0,0,{"$f":"IF(AH627=0,0,AH627/AH620)","v":0},0,0,0,0,7.1137163598961432E-3,2.1590943979754626E-2,3.7966540645164644E-2,4.8972208711967967E-2,7.0890971840326014E-2,0.17206873432952388,3.2794211402499534E-3,0,0,0,0,0,0,0,0.24983603541408958,0,0,0,0,0,0,0,0,0,4.2198725393904988E-3,0.11979616610473502,0.12118120445602248,{"$f":"IF(BN627=0,0,BN627/BN620)","v":0.11881003077128777},0.21358234554154201,0.45066876696000518,0.64166407880990917,0.42983211556439327,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CT627=0,0,CT627/CT620)","v":0},0,0,0,0]
[null,{"$f":"B627/365","v":1996.7731755465995}]
[null,{"$f":"(B627+BA627)/313","v":2820.4172842953499},null,12,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,null,{"$f":"D630","v":12},{"$f":"E630","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,12,12,{"$f":"AD630","v":1},{"$f":"AE630","v":2},{"$f":"AF630","v":3},{"$f":"AG630","v":4},{"$f":"AH630","v":5},{"$f":"AI630","v":6},{"$f":"AJ630","v":7},{"$f":"AK630","v":8},{"$f":"AL630","v":9},{"$f":"AM630","v":10},{"$f":"AN630","v":11},{"$f":"AO630","v":12},{"$f":"AP630","v":13},{"$f":"AQ630","v":14},{"$f":"AR630","v":15},{"$f":"AS630","v":16},{"$f":"AT630","v":17},{"$f":"AU630","v":18},{"$f":"AV630","v":19},{"$f":"AW630","v":20},{"$f":"AX630","v":21},{"$f":"AY630","v":22},{"$f":"AZ630","v":23},12,12,{"$f":"BC630","v":1},{"$f":"BD630","v":2},{"$f":"BE630","v":3},{"$f":"BF630","v":4},{"$f":"BG630","v":5},{"$f":"BH630","v":6},{"$f":"BI630","v":7},{"$f":"BJ630","v":8},{"$f":"BK630","v":9},{"$f":"BL630","v":10},{"$f":"BM630","v":11},{"$f":"BN630","v":12},{"$f":"BO630","v":13},{"$f":"BP630","v":14},{"$f":"BQ630","v":15},{"$f":"BR630","v":16},{"$f":"BS630","v":17},{"$f":"BT630","v":18},{"$f":"BU630","v":19},{"$f":"BV630","v":20},{"$f":"BW630","v":21},{"$f":"BX630","v":22},{"$f":"BY630","v":23}]
[null,{"$f":"B46","v":970894.271157732},32736.254580631001,0,0,0,0,0,0,0,0,0,635.41769580099992,2414.9107376730003,3826.5278141580002,4750.4953551299996,5811.3469762459999,5426.3605008410004,4887.3794352740006,3415.8755737259994,1567.940491782,0,0,0,0,0,0,32736.254580631001,0,0,0,0,0,{"$f":"AH46","v":0},0,0,0,635.41769580099992,2414.9107376730003,3826.5278141580002,4750.4953551299996,5811.3469762459999,5426.3605008410004,4887.3794352740006,3415.8755737259994,1567.940491782,0,0,0,0,0,0,29937.913015331495,0,0,0,0,0,0,0,0,0,635.41769580099992,2414.9107376730003,3826.5278141580002,{"$f":"BN46","v":4750.4953551299996},5811.3469762459999,5426.3605008410004,2089.0378699744942,3415.8755737259994,1567.940491782,0,0,0,0,0,0,32736.254580631001,0,0,0,0,0,0,0,0,0,635.41769580099992,2414.9107376730003,3826.5278141580002,4750.4953551299996,5811.3469762459999,5426.3605008410004,4887.3794352740006,3415.8755737259994,1567.940491782,0,0,0,0,0,0]
[null,{"$f":"B94","v":997594.00959402847},36770.437340140001,0,0,0,0,0,0,0,0,147.76816028799999,1602.161511818,2928.2260382129998,4810.3821401929999,5392.1394808049999,5109.8160655080001,5708.6839161380003,5263.8106556699995,3826.5278141580002,1952.9269671870002,27.994590162000009,0,0,0,0,0,36770.437340140001,0,0,0,0,0,{"$f":"AH94","v":0},0,0,147.76816028799999,1602.161511818,2928.2260382129998,4810.3821401929999,5392.1394808049999,5109.8160655080001,5708.6839161380003,5263.8106556699995,3826.5278141580002,1952.9269671870002,27.994590162000009,0,0,0,0,0,28775.878357667127,0,0,0,0,0,0,0,0,147.76816028799999,1602.161511818,2928.2260382129998,4810.3821401929999,{"$f":"BN94","v":5392.1394808049999},5109.8160655080001,4449.0116752780468,0,2355.4517282150837,1952.9269671870002,27.994590162000009,0,0,0,0,0,36770.437340140001,0,0,0,0,0,0,0,0,147.76816028799999,1602.161511818,2928.2260382129998,4810.3821401929999,5392.1394808049999,5109.8160655080001,5708.6839161380003,5263.8106556699995,3826.5278141580002,1952.9269671870002,27.994590162000009,0,0,0,0,0]
[null,{"$f":"B142","v":1407343.9750522887},48439.805172416003,0,0,0,0,0,0,0,0,1037.5146812240002,2457.687012718,4391.1746447519999,4553.7244899229991,6649.7619671279999,6957.7511474519988,7137.411502641,6521.4331419929995,5332.2526957420005,2688.6788979610001,712.41499088199998,0,0,0,0,0,44374.731154957452,0,0,0,0,0,{"$f":"AH142","v":0},0,0,1037.5146812240002,2457.687012718,4391.1746447519999,4553.7244899229991,6649.7619671279999,6957.7511474519988,6513.954261673206,3079.8163655022481,5332.2526957420005,2688.6788979610001,712.41499088199998,0,0,0,0,0,28932.382866722692,0,0,0,0,0,0,0,0,1037.5146812240002,2457.687012718,4391.1746447519999,4553.7244899229991,{"$f":"BN142","v":6649.7619671279999},4844.5317914556254,1596.8943906790655,0,0,2688.6788979610001,712.41499088199998,0,0,0,0,0,48439.805172416003,0,0,0,0,0,0,0,0,1037.5146812240002,2457.687012718,4391.1746447519999,4553.7244899229991,6649.7619671279999,6957.7511474519988,7137.411502641,6521.4331419929995,5332.2526957420005,2688.6788979610001,712.41499088199998,0,0,0,0,0]
[null,{"$f":"B190","v":1541845.1836716896},58742.661028386996,0,0,0,0,0,0,0,404.42581055799997,2047.0347722860001,3809.4173041399999,6273.3307467320001,7325.6271128390008,7958.7159835049997,7351.2928778659998,7180.1877776859992,6949.1958924429991,5375.0289707869997,2996.6680782849999,1071.7357012599998,0,0,0,0,0,43739.316003099018,0,0,0,0,0,{"$f":"AH190","v":0},0,404.42581055799997,2047.0347722860001,3809.4173041399999,5859.3024966193125,5728.3875873185307,4873.9627720410908,5671.3913268825345,4948.4005121683585,1140.6680296611348,5187.9216118790546,2996.6680782849999,1071.7357012599998,0,0,0,0,0,18637.344258694906,0,0,0,0,0,0,0,404.42581055799997,2047.0347722860001,3654.2505398875228,1142.9901330383082,2115.0411080249823,{"$f":"BN190","v":2363.5821770350058},2609.5277897327251,232.0881485873615,0,0,2996.6680782849999,1071.7357012599998,0,0,0,0,0,58742.661028386996,0,0,0,0,0,0,0,404.42581055799997,2047.0347722860001,3809.4173041399999,6273.3307467320001,7325.6271128390008,7958.7159835049997,7351.2928778659998,7180.1877776859992,6949.1958924429991,5375.0289707869997,2996.6680782849999,1071.7357012599998,0,0,0,0,0]
[null,{"$f":"B238","v":1710112.8312738158},58884.202758800995,0,0,0,0,0,0,147.76816028799999,840.74381601699986,2483.3527777449995,3997.6329143380008,5837.0127412729998,7214.4087977219997,7231.519307739999,7804.7213933429985,7308.5166028209987,6803.7565572899994,5024.2635154179998,2834.1182331139998,1251.3960564490001,104.99188524300001,0,0,0,0,54578.624568399864,0,0,0,0,0,{"$f":"AH238","v":0},147.76816028799999,840.74381601699986,2483.3527777449995,3997.6329143380008,5837.0127412729998,7214.4087977219997,7231.519307739999,6799.1360291567798,6764.5569928668137,4047.7233410292747,5024.2635154179998,2834.1182331139998,1251.3960564490001,104.99188524300001,0,0,0,0,34365.417386948335,0,0,0,0,0,0,147.76816028799999,840.74381601699986,2483.3527777449995,3997.6329143380008,3995.0487938559054,4345.7696979484208,{"$f":"BN238","v":6012.5322980698047},4739.6158149993025,1863.7699335781599,0,1748.6770053027467,2834.1182331139998,1251.3960564490001,104.99188524300001,0,0,0,0,58884.202758800995,0,0,0,0,0,0,147.76816028799999,840.74381601699986,2483.3527777449995,3997.6329143380008,5837.0127412729998,7214.4087977219997,7231.519307739999,7804.7213933429985,7308.5166028209987,6803.7565572899994,5024.2635154179998,2834.1182331139998,1251.3960564490001,104.99188524300001,0,0,0,0]
[null,{"$f":"B286","v":1861143.3192042965},65890.956611172005,0,0,0,0,0,0,387.31530053999995,986.18315116999997,2397.8002276550001,3586.9806739059995,5717.239171147,7009.0826775060004,8027.1580235769989,8634.5811292159997,8626.025874207,7616.5057831450004,6649.7619671279999,4100.2959744459995,1841.70865207,310.31800545900001,0,0,0,0,61027.802485628192,0,0,0,0,0,{"$f":"AH286","v":0},387.31530053999995,986.18315116999997,2397.8002276550001,3586.9806739059995,5717.239171147,7009.0826775060004,8027.1580235769989,7237.6269574116341,6119.8335312758936,6656.4981723366664,6649.7619671279999,4100.2959744459995,1841.70865207,310.31800545900001,0,0,0,0,41857.765953999871,0,0,0,0,0,0,387.31530053999995,986.18315116999997,2397.8002276550001,3586.9806739059995,5717.239171147,7009.0826775060004,{"$f":"BN286","v":6526.1619155535718},4040.4582389540046,1217.4765433966386,1185.7450946501931,2551.0003275464542,4100.2959744459995,1841.70865207,310.31800545900001,0,0,0,0,65890.956611172005,0,0,0,0,0,0,387.31530053999995,986.18315116999997,2397.8002276550001,3586.9806739059995,5717.239171147,7009.0826775060004,8027.1580235769989,8634.5811292159997,8626.025874207,7616.5057831450004,6649.7619671279999,4100.2959744459995,1841.70865207,310.31800545900001,0,0,0,0]
[null,{"$f":"B334","v":2046958.3607444507},68517.419898935012,0,0,0,0,0,0,301.76275045,857.85432603499999,2663.0131329339997,4391.1746447519999,6170.6676866240005,7915.9397084600005,8249.5946538110002,8454.9207740269994,8557.5838341349991,7436.8454279560001,6547.0989070199994,4305.6220946619997,2175.3635974209997,489.97836064800003,0,0,0,0,68517.419898935012,0,0,0,0,0,{"$f":"AH334","v":0},301.76275045,857.85432603499999,2663.0131329339997,4391.1746447519999,6170.6676866240005,7915.9397084600005,8249.5946538110002,8454.9207740269994,8557.5838341349991,7436.8454279560001,6547.0989070199994,4305.6220946619997,2175.3635974209997,489.97836064800003,0,0,0,0,49247.005868301378,0,0,0,0,0,0,301.76275045,857.85432603499999,2663.0131329339997,4391.1746447519999,6170.6676866240005,7030.5077008421622,{"$f":"BN334","v":6911.4848749899556},5211.6576718706019,3117.8869506795427,3119.0094171217224,2501.0226592714025,4305.6220946619997,2175.3635974209997,489.97836064800003,0,0,0,0,68517.419898935012,0,0,0,0,0,0,301.76275045,857.85432603499999,2663.0131329339997,4391.1746447519999,6170.6676866240005,7915.9397084600005,8249.5946538110002,8454.9207740269994,8557.5838341349991,7436.8454279560001,6547.0989070199994,4305.6220946619997,2175.3635974209997,489.97836064800003,0,0,0,0]
[null,{"$f":"B382","v":2040270.5386059335},66718.487521909992,0,0,0,0,0,0,0,584.086165747,2106.9215573490001,3860.7488341939998,5623.1313660479991,7975.826493523,8206.818378766,8557.5838341349991,9036.6781146390003,8292.3709288560003,6529.9883970020001,4151.6275045000002,1679.158806899,113.54714025200002,0,0,0,0,66718.487521909992,0,0,0,0,0,{"$f":"AH382","v":0},0,584.086165747,2106.9215573490001,3860.7488341939998,5623.1313660479991,7975.826493523,8206.818378766,8557.5838341349991,9036.6781146390003,8292.3709288560003,6529.9883970020001,4151.6275045000002,1679.158806899,113.54714025200002,0,0,0,0,59717.843878590997,0,0,0,0,0,0,0,584.086165747,2106.9215573490001,3860.7488341939998,5623.1313660479991,7975.826493523,{"$f":"BN382","v":8206.818378766},8557.5838341349991,5872.1883401105442,4874.0008747359234,6112.2045823315366,4151.6275045000002,1679.158806899,113.54714025200002,0,0,0,0,66718.487521909992,0,0,0,0,0,0,0,584.086165747,2106.9215573490001,3860.7488341939998,5623.1313660479991,7975.826493523,8206.818378766,8557.5838341349991,9036.6781146390003,8292.3709288560003,6529.9883970020001,4151.6275045000002,1679.158806899,113.54714025200002,0,0,0,0]
[null,{"$f":"B430","v":1747851.7183375261},59255.976328926998,0,0,0,0,0,0,0,276.09698542299998,1952.9269671870002,4297.066839653,6256.2202367139998,7445.4006829649998,7779.0556283160004,7599.3952731269992,7710.6135882440003,7051.8589525510006,4972.931985364,3030.8890983209999,883.52009106200001,0,0,0,0,0,59255.976328926998,0,0,0,0,0,{"$f":"AH430","v":0},0,276.09698542299998,1952.9269671870002,4297.066839653,6256.2202367139998,7445.4006829649998,7779.0556283160004,7599.3952731269992,7710.6135882440003,7051.8589525510006,4972.931985364,3030.8890983209999,883.52009106200001,0,0,0,0,0,51799.083446356031,0,0,0,0,0,0,0,276.09698542299998,1952.9269671870002,4297.066839653,6256.2202367139998,7445.4006829649998,{"$f":"BN430","v":7779.0556283160004},7552.1333392075076,5374.5421462780159,2485.8029671926743,4465.4284640368351,3030.8890983209999,883.52009106200001,0,0,0,0,0,59255.976328926998,0,0,0,0,0,0,0,276.09698542299998,1952.9269671870002,4297.066839653,6256.2202367139998,7445.4006829649998,7779.0556283160004,7599.3952731269992,7710.6135882440003,7051.8589525510006,4972.931985364,3030.8890983209999,883.52009106200001,0,0,0,0,0]
[null,{"$f":"B478","v":1387474.9447054944},44835.713988491996,0,0,0,0,0,0,0,0,1131.622486323,3313.2125136179998,4844.6031602289995,6153.5571766059993,6632.6514571100006,6187.7781966419998,6461.54635693,5169.7028505709995,3561.3149088789996,1379.7248815839998,0,0,0,0,0,0,44835.713988491996,0,0,0,0,0,{"$f":"AH478","v":0},0,0,1131.622486323,3313.2125136179998,4844.6031602289995,6153.5571766059993,6632.6514571100006,6187.7781966419998,6461.54635693,5169.7028505709995,3561.3149088789996,1379.7248815839998,0,0,0,0,0,0,44227.666754052625,0,0,0,0,0,0,0,0,1131.622486323,3313.2125136179998,4844.6031602289995,6153.5571766059993,{"$f":"BN478","v":6632.6514571100006},6187.7781966419998,6461.54635693,4561.6556161316248,3561.3149088789996,1379.7248815839998,0,0,0,0,0,0,44835.713988491996,0,0,0,0,0,0,0,0,1131.622486323,3313.2125136179998,4844.6031602289995,6153.5571766059993,6632.6514571100006,6187.7781966419998,6461.54635693,5169.7028505709995,3561.3149088789996,1379.7248815839998,0,0,0,0,0,0]
[null,{"$f":"B526","v":1096494.2408289395},36639.779689870003,0,0,0,0,0,0,0,0,421.53632057599998,2312.2476775649998,3886.4145992210006,5178.2581055800001,5922.5652913630001,5725.7944261559996,5375.0289707869997,4716.2743350940009,2620.236857889,481.42310563899991,0,0,0,0,0,0,36639.779689870003,0,0,0,0,0,{"$f":"AH526","v":0},0,0,421.53632057599998,2312.2476775649998,3886.4145992210006,5178.2581055800001,5922.5652913630001,5725.7944261559996,5375.0289707869997,4716.2743350940009,2620.236857889,481.42310563899991,0,0,0,0,0,0,35964.992223079833,0,0,0,0,0,0,0,0,421.53632057599998,2312.2476775649998,3886.4145992210006,5178.2581055800001,{"$f":"BN526","v":5922.5652913630001},5725.7944261559996,5375.0289707869997,4041.4868683038358,2620.236857889,481.42310563899991,0,0,0,0,0,0,36639.779689870003,0,0,0,0,0,0,0,0,421.53632057599998,2312.2476775649998,3886.4145992210006,5178.2581055800001,5922.5652913630001,5725.7944261559996,5375.0289707869997,4716.2743350940009,2620.236857889,481.42310563899991,0,0,0,0,0,0]
[null,{"$f":"B574","v":655725.61825179518},21152.439298445002,0,0,0,0,0,0,0,0,0,994.73840617900009,2346.4686976009998,3056.5548633479998,2936.7812932219999,3655.422713978,3261.880983564,3133.552158429,1687.7140619080001,79.326120215999993,0,0,0,0,0,0,21152.439298445002,0,0,0,0,0,{"$f":"AH574","v":0},0,0,0,994.73840617900009,2346.4686976009998,3056.5548633479998,2936.7812932219999,3655.422713978,3261.880983564,3133.552158429,1687.7140619080001,79.326120215999993,0,0,0,0,0,0,21152.439298445002,0,0,0,0,0,0,0,0,0,994.73840617900009,2346.4686976009998,3056.5548633479998,{"$f":"BN574","v":2936.7812932219999},3655.422713978,3261.880983564,3133.552158429,1687.7140619080001,79.326120215999993,0,0,0,0,0,0,21152.439298445002,0,0,0,0,0,0,0,0,0,994.73840617900009,2346.4686976009998,3056.5548633479998,2936.7812932219999,3655.422713978,3261.880983564,3133.552158429,1687.7140619080001,79.326120215999993,0,0,0,0,0,0]
[null,{"$f":"SUM(B631:B642)","v":17463709.011427991},{"$f":"SUM(C631:C642)","v":598584.13421812595},0,0,0,0,0,0,836.84621127799994,3949.3902549499999,16389.491083567002,35258.486028682004,56689.399826227003,72465.290062823013,79737.256820473005,81850.404807695988,81790.518022632998,73842.686119271995,55542.995655021004,29569.241447696993,9643.2924862050004,1018.8353916020001,0,0,0,0,570346.98285943444,0,0,0,0,0,0,836.84621127799994,3949.3902549499999,16389.491083567002,35258.486028682004,56275.371576114318,70868.050537302537,76652.503609009087,77767.963720721949,75885.121563262262,60876.500652930321,55355.888296113058,29569.241447696993,9643.2924862050004,1018.8353916020001,0,0,0,0,444615.73330819031,0,0,0,0,0,0,836.84621127799994,3949.3902549499999,16389.491083567002,35103.319264429527,49717.095265116215,63500.632950617561,70084.030117488335,{"$f":"SUM(BO631:BO642)","v":64045.666858884768},44248.674940709374,25490.290866539468,31018.92616910606,29569.241447696993,9643.2924862050004,1018.8353916020001,0,0,0,0,598584.13421812595,0,0,0,0,0,0,836.84621127799994,3949.3902549499999,16389.491083567002,35258.486028682004,56689.399826227003,72465.290062823013,79737.256820473005,81850.404807695988,81790.518022632998,73842.686119271995,55542.995655021004,29569.241447696993,9643.2924862050004,1018.8353916020001,0,0,0,0]
["VENDAS POR PERÍODO DE PROCURA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX141","v":0}]
["Total","Ponta ","Cheia","Vazio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX189","v":0}]
[{"$f":"SUM(B646:D646)","v":970894.271157732},{"$f":"B47","v":34494.690819203999},{"$f":"B48","v":769155.42758565},{"$f":"B49","v":167244.15275287797},"January"]
[{"$f":"SUM(B647:D647)","v":997594.00959402858},{"$f":"B95","v":39618.431146980001},{"$f":"B96","v":792598.34640137199},{"$f":"B97","v":165377.2320456765},"February"]
[1407343.9750522885,{"$f":"B143","v":78225.159443388999},{"$f":"B144","v":1145521.6557297399},{"$f":"B145","v":183597.15987915959},"March"]
[1541845.1836716896,{"$f":"B191","v":89504.883149989982},{"$f":"B192","v":1310268.2445827804},{"$f":"B193","v":142072.05593891919},"April"]
[1710112.8312738158,{"$f":"B239","v":96381.642020537998},{"$f":"B240","v":1392136.7569438382},{"$f":"B241","v":221594.4323094397},"May"]
[1861143.3192042962,{"$f":"B287","v":915223.48609029793},{"$f":"B288","v":749055.65188491484},{"$f":"B289","v":196864.18122908348},"June"]
[2046958.3607444507,{"$f":"B335","v":1006017.269941607},{"$f":"B336","v":811097.84791295405},{"$f":"B337","v":229843.24288988952},"July"]
[2040270.5386059338,{"$f":"B383","v":994998.1014900147},{"$f":"B384","v":780194.03537239507},{"$f":"B385","v":265078.40174352401},"August"]
[1747851.7183375261,{"$f":"B431","v":903930.54947841784},{"$f":"B432","v":610620.47190463194},{"$f":"B433","v":233300.69695447612},"September"]
[1387474.9447054944,{"$f":"B479","v":772647.0238061049},{"$f":"B480","v":420137.91388341499},{"$f":"B481","v":194690.00701597449},"October"]
[1096494.2408289392,{"$f":"B527","v":10591.308324057998},{"$f":"B528","v":886704.53403222607},{"$f":"B529","v":199198.39847265533},"November"]
[655725.61825179507,{"$f":"B575","v":1824.5007649679999},{"$f":"B576","v":537643.19187816302},{"$f":"B577","v":116257.92560866401},"December"]
[17463709.011427987,{"$f":"SUM(B646:B657)","v":4943457.0464755688},10205134.078112079,2315117.8868403398]
[null,{"$f":"B658/$A658","v":0.28307028267824696},{"$f":"C658/$A658","v":0.58436235231782629},{"$f":"D658/$A658","v":0.1325673650039268}]

{"sheet":"Previsão de Demanda","index":14,"n_rows":13,"n_cols":29,"rows_kept":13,"cut":false,"hidden":false,"merged":[[111,0,117,0],[59,0,64,0],[79,0,80,0],[83,0,87,0],[90,0,94,0],[69,0,77,0],[15,0,19,0],[6,0,9,0],[0,0,0,8],[97,0,101,0],[104,0,108,0],[48,0,53,0],[37,0,42,0],[26,0,31,0]]}
["Procura Projetada"]
[" "]
["Valores em GWh","Crescimento Anual","Totais a 25 Anos",null,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,{"$f":"P3+1","v":2040},{"$f":"Q3+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[]
[]
[null,"Aumento da Procura",null,null,null,{"$f":"Entradas!E72","v":1.7500000000000002E-2},{"$f":"F6","v":1.7500000000000002E-2},1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,{"$f":"R6","v":1.7500000000000002E-2},{"$f":"S6","v":1.7500000000000002E-2},{"$f":"T6","v":1.7500000000000002E-2},{"$f":"U6","v":1.7500000000000002E-2},{"$f":"V6","v":1.7500000000000002E-2},{"$f":"W6","v":1.7500000000000002E-2},{"$f":"X6","v":1.7500000000000002E-2},{"$f":"Y6","v":1.7500000000000002E-2},{"$f":"Z6","v":1.7500000000000002E-2},{"$f":"AA6","v":1.7500000000000002E-2},{"$f":"AB6","v":1.7500000000000002E-2}]
["Sao Miguel Nascente","Procura",{"$f":"SUM(E7:AK7)","v":17121.699851282607},null,{"$f":"'Produção Detalhada'!B590/1000000","v":551.82410417845233},{"$f":"E7*(1+F6)","v":561.48102600157529},571.30694395660294,581.3048154758435,591.47764974667075,601.8285086172375,612.36050751803919,623.07681639960492,633.98066068659807,645.07532224861359,656.36414038796443,667.85051284475389,679.53789681953708,691.42981001387898,{"$f":"R7*(1+S6)","v":703.52983168912192},{"$f":"S7*(1+T6)","v":715.84160374368162},{"$f":"T7*(1+U6)","v":728.36883180919608},{"$f":"U7*(1+V6)","v":741.11528636585706},{"$f":"V7*(1+W6)","v":754.08480387725956},{"$f":"W7*(1+X6)","v":767.28128794511167},{"$f":"X7*(1+Y6)","v":780.7087104841512},{"$f":"Y7*(1+Z6)","v":794.37111291762392},{"$f":"Z7*(1+AA6)","v":808.27260739368239},{"$f":"AA7*(1+AB6)","v":822.41737802307193},{"$f":"AB7*(1+AC6)","v":836.80968213847575}]
[null,"Renováveis",{"$f":"SUM(E8:AK8)","v":9856.4856838936666},null,{"$f":"'Previsão de Produção'!N8/1000000-18","v":394.25942735574665},{"$f":"E8","v":394.25942735574665},394.25942735574665,394.25942735574665,394.25942735574665,394.25942735574665,394.25942735574665,394.25942735574665,394.25942735574665,394.25942735574665,394.25942735574665,394.25942735574665,394.25942735574665,394.25942735574665,{"$f":"R8","v":394.25942735574665},{"$f":"S8","v":394.25942735574665},{"$f":"T8","v":394.25942735574665},{"$f":"U8","v":394.25942735574665},{"$f":"V8","v":394.25942735574665},{"$f":"W8","v":394.25942735574665},{"$f":"X8","v":394.25942735574665},{"$f":"Y8","v":394.25942735574665},{"$f":"Z8","v":394.25942735574665},{"$f":"AA8","v":394.25942735574665},{"$f":"AB8","v":394.25942735574665}]
[null,"Procura Líquida",{"$f":"SUM(E9:AK9)","v":7265.2141673889391},null,{"$f":"E7-E8","v":157.56467682270568},167.22159864582864,177.04751660085628,187.04538812009685,197.2182223909241,207.56908126149085,218.10108016229253,228.81738904385827,239.72123333085142,{"$f":"N7-N8","v":250.81589489286694},262.10471303221777,273.59108548900724,285.27846946379043,297.17038265813233,{"$f":"S7-S8","v":309.27040433337527},321.58217638793496,334.10940445344943,346.85585901011041,359.82537652151291,373.02186058936502,386.44928312840455,400.11168556187727,414.01318003793574,428.15795066732528,442.5502547827291]
[null,"Força Produção Açores",{"$f":"SUM(E10:AK10)","v":418.94942542261623},null,{"$f":"DFA!I7/1000000","v":18.763530725073952},{"$f":"DFA!J7/1000000","v":18.663512774364904},{"$f":"DFA!K7/1000000","v":18.477730685931071},{"$f":"DFA!L7/1000000","v":18.29379792697771},{"$f":"DFA!M7/1000000","v":18.111696088735947},{"$f":"DFA!N7/1000000","v":17.931406945683189},{"$f":"DFA!O7/1000000","v":17.752912453719077},{"$f":"DFA!P7/1000000","v":17.576194748359494},{"$f":"DFA!Q7/1000000","v":17.401236142948665},{"$f":"DFA!R7/1000000","v":17.228019126888984},{"$f":"DFA!S7/1000000","v":17.056526363888455},{"$f":"DFA!T7/1000000","v":16.886740690225643},{"$f":"DFA!U7/1000000","v":16.718645113031837},{"$f":"DFA!V7/1000000","v":16.552222808590333},{"$f":"DFA!W7/1000000","v":16.387457120652641},{"$f":"DFA!X7/1000000","v":16.224331558771464},{"$f":"DFA!Y7/1000000","v":16.062829796650259},{"$f":"DFA!Z7/1000000","v":15.902935670509239},{"$f":"DFA!AA7/1000000","v":15.744633177467611},{"$f":"DFA!AB7/1000000","v":15.587906473941981},{"$f":"DFA!AC7/1000000","v":15.432739874060639},{"$f":"DFA!AD7/1000000","v":15.27911784809363},{"$f":"DFA!AE7/1000000","v":15.127025020898504},{"$f":"DFA!AF7/1000000","v":14.976446170381493},{"$f":"DFA!AG7/1000000","v":14.809830116769485}]
[null,"Percentagem da Procura Líquida",{"$f":"C10/C9","v":5.7665117059196531E-2},null,{"$f":"E10/E9","v":0.11908462672878757},{"$f":"F10/F9","v":0.11160946268605995},0.10436594108003266,9.7804057671990033E-2,9.1835814506202748E-2,8.6387658685513027E-2,8.1397636547736713E-2,7.681319510638504E-2,7.258946527666299E-2,6.8687908054023972E-2,6.5075237169779074E-2,6.1722554519796823E-2,5.8604650902874693E-2,5.569943633189102E-2,5.2987472745655705E-2,5.0451588272104761E-2,4.8076556907838401E-2,4.5848831027085771E-2,4.3756316826993678E-2,4.1788184878262864E-2,3.9934709541000341E-2,3.8187132241931772E-2,3.6537544576509436E-2,3.4978787961403641E-2,3.3464742041647677E-2]
[null,"Percentagem da Procura Total",{"$f":"C10/C7","v":2.4468915415032943E-2},null,{"$f":"E10/E7","v":3.4002738523009654E-2},{"$f":"F10/F7","v":3.3239792459723368E-2},3.2342912827145083E-2,3.1470232896665076E-2,3.0621099709335031E-2,2.9794877924414764E-2,2.8990949343995872E-2,2.8208712450451943E-2,2.7447581956369472E-2,2.6706988366622501E-2,2.5986377552263389E-2,2.5285210335911017E-2,2.4602962088325971E-2,2.393912233587106E-2,2.3293194378563302E-2,2.2664694918431764E-2,2.2053153697902998E-2,2.1458113147943676E-2,2.0879128045696999E-2,2.0315765181356905E-2,1.9767603034030617E-2,1.9234231456347117E-2,1.8715251367575594E-2,1.8210274455024159E-2,1.769796697251735E-2]
[null,"Percentagem Total de Renováveis",{"$f":"(C10+C8)/C7","v":0.60014106067549933},null,{"$f":"(E10+E8)/E7","v":0.74846849739505883},{"$f":"(F10+F8)/F7","v":0.73541744245682317},0.72244379734517927,0.70970206043281658,0.69718800637877132,0.68489748890174784,0.67282643924800867,0.66097086469026789,0.64932684705692567,0.63789054129100198,0.62665817403813995,0.61562604226306228,0.60479051189388,0.59414801649366378,0.58369505595870352,0.57342819524289379,0.56334406310769369,0.55343935089712371,0.54371081133727439,0.5341552573598114,0.52476956094897353,0.51555065201157346,0.50649551726951791,0.49760119917437778,0.48884383893257]