{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Índice","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":0,"defined_names":20,"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":"Índice","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$6&\" - Introdução e Índice\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (São Miguel Poente) - Introdução e Índice"}]
[]
[]
[null,"Visão Geral",null,null,null,null,null,null,"Navegação das Folhas"]
[]
[null,"Nome do Projeto:",null,"Azores Photovoltaic Energy Venture",null,null,null,null,null,"Inputs",null,"Inputs",null,null,null,"Resumo",null,"Resumo do Projeto","Cálculos",null,"Cálculos de Produção"]
[null,"Entidade Promotora:",null,"Força Açoreana, S.A.",null,null,null,null,null,null,null,"Geral",null,null,null,null,null,"Informação-Chave do Projeto",null,null,"Produção de Eletricidade"]
[null,"Localização:",null,{"$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$6&\" - Relatórios Financeiros Anuais\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (São Miguel Poente) - Relatórios Financeiros Anuais"}]
[null,null,"Ano",null,null,"2028-2052",{"$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,{"$f":"SUM(G7:AR7)","v":385103288.24767327},{"$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:$QJ215)","v":17247660.320987642},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I215:$QJ215)","v":17155722.632654514},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I215:$QJ215)","v":16984949.530194186},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I215:$QJ215)","v":16815876.35335917},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I215:$QJ215)","v":16648486.180590447},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I215:$QJ215)","v":16482762.258771168},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I215:$QJ215)","v":16318688.001549935},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I215:$QJ215)","v":16156246.987680757},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I215:$QJ215)","v":15995422.959379563},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I215:$QJ215)","v":15836199.820697024},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I215:$QJ215)","v":15678561.635907628},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I215:$QJ215)","v":15522492.627914745},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I215:$QJ215)","v":15367977.176671619},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I215:$QJ215)","v":15214999.817618009},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I215:$QJ215)","v":15063545.240132464},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I215:$QJ215)","v":14913598.285999944},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I215:$QJ215)","v":14765143.947894743},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I215:$QJ215)","v":14618167.367878472},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I215:$QJ215)","v":14472653.835913038},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I215:$QJ215)","v":14328588.788388377},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I215:$QJ215)","v":14185957.806664895},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I215:$QJ215)","v":14044746.615630355},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I215:$QJ215)","v":13904941.082271179},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I215:$QJ215)","v":13766527.214257976},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I215:$QJ215)","v":13613371.758665429}]
[null,null,"Eletricidade Vendida","Kwh",null,{"$f":"SUM(G8:AR8)","v":402777644.19137919},{"$f":"SUMIF(Cálculos!$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:$QJ225)","v":17410787.781647936},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I225:$QJ225)","v":17597253.587267801},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I225:$QJ225)","v":17633186.643397994},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I225:$QJ225)","v":17613597.307595536},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I225:$QJ225)","v":17482884.308151104},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I225:$QJ225)","v":17338493.940442868},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I225:$QJ225)","v":17185011.574113496},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I225:$QJ225)","v":17006912.818795849},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I225:$QJ225)","v":16832890.982523371},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I225:$QJ225)","v":16656016.202694653},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I225:$QJ225)","v":16483183.222692845},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I225:$QJ225)","v":16312070.672942463},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I225:$QJ225)","v":16144799.17597061},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I225:$QJ225)","v":15974938.531997574},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I225:$QJ225)","v":15808885.199191742},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I225:$QJ225)","v":15644484.810037674},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I225:$QJ225)","v":15483698.859623134},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I225:$QJ225)","v":15320577.210925061},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I225:$QJ225)","v":15161037.582923293},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I225:$QJ225)","v":15003086.059242316},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I225:$QJ225)","v":14848531.249556225},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I225:$QJ225)","v":14691884.248377157},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I225:$QJ225)","v":14538602.814798802},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I225:$QJ225)","v":14386847.189635651},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I218:$QJ218)+SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I225:$QJ225)","v":14217982.216834044}]
[null,null,"Preço Médio do PPA",null,null,{"$f":"(F13-F12)/F8","v":0.13417000000000001},null,null,{"$f":"(I13-I12)/I8","v":0.13417000000000001},0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000004,0.13417000000000001,0.13416999999999998,0.13417000000000004,0.13416999999999998,0.13416999999999998,0.13416999999999998,0.13417000000000001,0.13417000000000004,0.13417000000000004,0.13416999999999998,0.13417000000000001,0.13416999999999998,0.13417000000000001,0.13417000000000004,0.13417000000000004,0.13417000000000004,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001]
[null,null,{"$f":"Cálculos!C352","v":"    Produção Vendida"},"EUR",null,{"$f":"SUM(G10:AR10)","v":50222612.712682873},{"$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:$QJ229)","v":2150173.8606860368},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I229:$QJ229)","v":2180272.2960062283},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I229:$QJ229)","v":2191094.7946116854},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I229:$QJ229)","v":2192117.4668777594},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I229:$QJ229)","v":2176726.8936560662},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I229:$QJ229)","v":2160310.9692904307},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I229:$QJ229)","v":2142073.4247679547},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I229:$QJ229)","v":2120278.713937128},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I229:$QJ229)","v":2098571.0774999559},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I229:$QJ229)","v":2077337.9855429197},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I229:$QJ229)","v":2056187.6702897262},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I229:$QJ229)","v":2035247.8914873214},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I229:$QJ229)","v":2014386.6768340312},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I229:$QJ229)","v":1993991.5811298087},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I229:$QJ229)","v":1973670.9204685725},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I229:$QJ229)","v":1953552.5376326127},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I229:$QJ229)","v":1933504.5425290375},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I229:$QJ229)","v":1913914.571348255},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I229:$QJ229)","v":1894391.0207644526},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I229:$QJ229)","v":1875061.8133380695},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I229:$QJ229)","v":1855795.1379602293},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I229:$QJ229)","v":1836978.7090191252},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I229:$QJ229)","v":1818221.0006083245},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I229:$QJ229)","v":1799650.0119369924},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I229:$QJ229)","v":1779101.1444601407}]
[null,null,"Armazenamento Vendido","EUR",null,3818063.8084744886,{"$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:$QJ230)","v":185831.53597766688},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I230:$QJ230)","v":180751.21779749275},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I230:$QJ230)","v":174749.85733302368},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I230:$QJ230)","v":171098.88388233382},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I230:$QJ230)","v":168951.69396856811},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I230:$QJ230)","v":165994.76269878916},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I230:$QJ230)","v":163639.57813085298},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I230:$QJ230)","v":161538.7789607119},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I230:$QJ230)","v":159897.90562520453},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I230:$QJ230)","v":157399.70837262177},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I230:$QJ230)","v":155361.02269897267},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I230:$QJ230)","v":153342.63070136891},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I230:$QJ230)","v":151761.02860594587},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I230:$QJ230)","v":149365.92170830641},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I230:$QJ230)","v":147407.20670698315},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I230:$QJ230)","v":145467.98933014213},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I230:$QJ230)","v":143943.33346659836},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I230:$QJ230)","v":141647.27304156084},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I230:$QJ230)","v":139765.39173636609},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I230:$QJ230)","v":137902.24323047281},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I230:$QJ230)","v":136432.29979272981},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I230:$QJ230)","v":134231.40058563842},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I230:$QJ230)","v":132423.33905323115},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I230:$QJ230)","v":130633.27549642301},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I230:$QJ230)","v":128525.52957248308}]
[]
[null,null,"Receitas Brutas",{"$f":"Cálculos!E355","v":"EUR"},null,54040676.521157354,{"$f":"G10+G11+G12","v":0},0,2336005.3966637035,2361023.5138037209,2365844.651944709,2363216.3507600934,2345678.5876246342,2326305.7319892198,2305713.0028988076,2281817.4928978398,2258468.9831251604,2234737.6939155413,2211548.6929886988,2188590.5221886905,2166147.7054399773,2143357.5028381152,2121078.1271755556,2099020.5269627548,2077447.8759956358,2055561.8443898158,2034156.4125008187,2012964.0565685423,1992227.4377529591,1971210.1096047636,1950644.3396615556,1930283.2874334154,1907626.6740326239]
[null,null,"menos: Custo das Mercadorias Vendidas",{"$f":"Cálculos!E355","v":"EUR"},null,{"$f":"SUM(G14:AR14)","v":-3853913.1300799376},{"$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:$QJ354)","v":-102621.04385769184},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I354:$QJ354)","v":-130996.72519685255},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I354:$QJ354)","v":-150002.39486563732},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I354:$QJ354)","v":-166969.21924055999},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I354:$QJ354)","v":-171080.34915815323},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I354:$QJ354)","v":-173010.51523486656},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I354:$QJ354)","v":-173903.94243771106},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I354:$QJ354)","v":-171761.00483185827},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I354:$QJ354)","v":-170106.34724719403},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I354:$QJ354)","v":-167538.91157203371},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I354:$QJ354)","v":-165459.33335310168},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I354:$QJ354)","v":-163400.45586662253},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I354:$QJ354)","v":-161806.25840167253},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I354:$QJ354)","v":-159343.98089753054},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I354:$QJ354)","v":-157345.97742573667},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I354:$QJ354)","v":-155367.86266740074},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I354:$QJ354)","v":-153831.75367827469},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I354:$QJ354)","v":-151470.50934945114},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I354:$QJ354)","v":-149550.88072622466},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I354:$QJ354)","v":-147650.36065019143},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I354:$QJ354)","v":-146170.06152448416},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I354:$QJ354)","v":-143905.8871847647},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I354:$QJ354)","v":-142061.55903262101},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I354:$QJ354)","v":-140235.58986466232},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I354:$QJ354)","v":-138322.20581463937}]
[null,null,{"$f":"Cálculos!C356","v":"Menos: Custos Operacionais"},{"$f":"Cálculos!E356","v":"EUR"},null,-18691139.296015643,{"$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:$QJ356)","v":-624000.8839243704},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I356:$QJ356)","v":-646555.98279429367},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I356:$QJ356)","v":-649915.09681149165},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I356:$QJ356)","v":-654007.06906424859},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I356:$QJ356)","v":-658378.01843623386},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I356:$QJ356)","v":-661648.15457586397},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I356:$QJ356)","v":-665239.4061782182},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I356:$QJ356)","v":-668925.85382674087},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I356:$QJ356)","v":-672943.21895681601},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I356:$QJ356)","v":-676623.3862743082},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I356:$QJ356)","v":-680639.60155803605},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I356:$QJ356)","v":-684770.97952309856},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I356:$QJ356)","v":-689243.81066453957},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I356:$QJ356)","v":-693390.22193787969},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I356:$QJ356)","v":-697883.76175374095},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I356:$QJ356)","v":-702503.8184858202},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I356:$QJ356)","v":-707476.98084845825},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I356:$QJ356)","v":-712135.64679517085},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I356:$QJ356)","v":-717153.69470441469},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I356:$QJ356)","v":-722310.81606121291},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I356:$QJ356)","v":-727833.92729318643},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I356:$QJ356)","v":-733055.72894343245},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I356:$QJ356)","v":-738650.45969218679},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I356:$QJ356)","v":-744398.14660517324},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I356:$QJ356)","v":-2161454.630306703}]
[null,null,{"$f":"Cálculos!C357","v":"EBITDA"},{"$f":"Cálculos!E357","v":"EUR"},null,31495624.095061772,{"$f":"SUM(G13:G15)","v":0},0,1609383.4688816413,1583470.8058125749,1565927.1602675803,1542240.0624552846,1516220.2200302468,1491647.0621784893,1466569.6542828782,1441130.6342392405,1415419.4169211504,1390575.3960691993,1365449.7580775609,1340419.0867989694,1315097.6363737653,1290623.3000027051,1265848.387996078,1241148.8458095337,1216139.141468903,1191955.6882451938,1167451.8370701792,1143002.879857138,1118223.4489352885,1094248.4934765664,1069932.3209367478,1045649.5509635798,-392150.1620887185]
[]
[null,null,{"$f":"Cálculos!C359","v":"Menos: Depreciações e Amortizações"},{"$f":"Cálculos!E359","v":"EUR"},null,{"$f":"SUM(G18:AR18)","v":-14937688.522896348},{"$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:$QJ359)","v":-1165501.4376501238},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I359:$QJ359)","v":-1165501.4376501238},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I359:$QJ359)","v":-1165501.4376501238},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I359:$QJ359)","v":-1165501.4376501238},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I359:$QJ359)","v":-1165501.4376501238},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I359:$QJ359)","v":-1143401.4376501238},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I359:$QJ359)","v":-1143401.4376501238},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I359:$QJ359)","v":-640483.62812631438},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I359:$QJ359)","v":-640483.62812631438},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I359:$QJ359)","v":-640263.62812631438},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I359:$QJ359)","v":-422560.14850971429},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I359:$QJ359)","v":-422560.14850971429},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I359:$QJ359)","v":-365055.29136685724},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I359:$QJ359)","v":-307550.43422400008},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I359:$QJ359)","v":-307550.43422400008},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I359:$QJ359)","v":-307550.43422400008},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I359:$QJ359)","v":-307550.43422400008},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I359:$QJ359)","v":-307641.55261681671},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I359:$QJ359)","v":-307732.67100963346},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I359:$QJ359)","v":-307732.67100963346},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I359:$QJ359)","v":-307732.67100963346},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I359:$QJ359)","v":-307732.67100963346},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I359:$QJ359)","v":-307732.67100963346},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I359:$QJ359)","v":-307732.67100963346},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I359:$QJ359)","v":-307732.67100963346}]
[null,null,{"$f":"Cálculos!C360","v":"EBIT"},{"$f":"Cálculos!E360","v":"EUR"},null,{"$f":"SUM(G19:AR19)","v":16557935.57216543},{"$f":"G16+G18","v":0},{"$f":"H16+H18","v":0},443882.03123151744,417969.36816245108,400425.72261745646,376738.6248051608,350718.78238012292,348245.62452836544,323168.21663275431,800647.00611292617,774935.78879483603,750311.76794288494,942889.60956784664,917858.93828925514,950042.34500690806,983072.86577870499,958297.95377207792,933598.41158553364,908588.70724490297,884314.13562837709,859719.16606054571,835270.20884750457,810490.77792565501,786515.82246693294,762199.64992711437,737916.87995394634,-699882.83309835196]
[]
[null,null,{"$f":"Cálculos!C362","v":"Menos: Juros da Dívida Sénior"},{"$f":"Cálculos!E362","v":"EUR"},null,{"$f":"SUM(G21:AR21)","v":-4700943.5975814266},{"$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:$QJ362)","v":-444040.68708577653},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I362:$QJ362)","v":-429160.04361051961},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I362:$QJ362)","v":-412568.48363762535},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I362:$QJ362)","v":-395041.02926620195},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I362:$QJ362)","v":-376524.88869568129},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I362:$QJ362)","v":-356964.29225297977},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I362:$QJ362)","v":-336300.32441708061},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I362:$QJ362)","v":-314470.74636848288},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I362:$QJ362)","v":-291409.80852904456},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I362:$QJ362)","v":-267048.05252759985},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I362:$QJ362)","v":-241312.10199487914},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I362:$QJ362)","v":-214124.4415576196},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I362:$QJ362)","v":-185403.18336620583},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I362:$QJ362)","v":-155061.82045263387},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I362:$QJ362)","v":-123008.96617592631},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I362:$QJ362)","v":-89148.07897022026},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I362:$QJ362)","v":-53377.171566484394},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I362:$QJ362)","v":-15979.47710646467},{"$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":-5079271.6929439306},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I363:$QJ363)","v":0},0,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I363:$QJ363)","v":-488505.363177135},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I363:$QJ363)","v":-479691.91275947541},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I363:$QJ363)","v":-470025.55661677785},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I363:$QJ363)","v":-459133.26456501638},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I363:$QJ363)","v":-446859.55724558409},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I363:$QJ363)","v":-433029.23662553378},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I363:$QJ363)","v":-417444.88517611072},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I363:$QJ363)","v":-399884.04788452736},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I363:$QJ363)","v":-380096.0568742964},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I363:$QJ363)","v":-357798.45330794179},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I363:$QJ363)","v":-332672.95549741341},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I363:$QJ363)","v":-304360.91566998413},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I363:$QJ363)","v":-272458.20053834352},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I363:$QJ363)","v":-236509.42259884102},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I363:$QJ363)","v":-196001.43981395359},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I363:$QJ363)","v":-150356.03089178749},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I363:$QJ363)","v":-98921.641607681639},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I363:$QJ363)","v":-40964.084352799589},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I363:$QJ363)","v":24343.941847308233},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I363:$QJ363)","v":97934.660438104213},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I363:$QJ363)","v":180858.52413161116},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I363:$QJ363)","v":274299.2093367065},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I363:$QJ363)","v":308004.99650554103},{"$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":6777720.2816400705},{"$f":"G19+SUM(G21:G23)","v":0},0,-488664.01903139404,-490882.58820754394,-482168.31763694668,-477435.66902605747,-472665.66356114252,-441747.90435014805,-430576.99296043697,86292.211859915871,103429.92339149513,125465.2621073433,368904.55207555415,399373.58106165141,492180.96110235871,591501.62272723007,639287.54778219806,694094.30172352586,756289.89407073695,827370.57416911284,884063.1079078539,933204.86928560876,991349.30205726624,1060815.0318036394,1070204.6464326554,737916.87995394634,-699882.83309835196]
[]
[null,null,{"$f":"Cálculos!C367","v":"Menos: Impostos"},{"$f":"Cálculos!E367","v":"EUR"},null,{"$f":"SUM(G26:AR26)","v":-1001128.5012465568},{"$f":"SUMIF(Cálculos!$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:$QJ367)","v":-11970.752123057919},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I367:$QJ367)","v":-166226.49073816405},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I367:$QJ367)","v":-176515.95363265814},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I367:$QJ367)","v":-188558.82427331267},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I367:$QJ367)","v":-192975.68393358454},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I367:$QJ367)","v":-134509.19130575392},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I367:$QJ367)","v":-130371.60524002559}]
[null,null,{"$f":"Cálculos!C368","v":"Mais: Variação do Ativo por Impostos Diferidos"},{"$f":"Cálculos!E368","v":"EUR"},null,{"$f":"SUM(G27:AR27)","v":240646.68321603449},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I368:$QJ368)","v":0},0,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I368:$QJ368)","v":146793.63102172219},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I368:$QJ368)","v":147166.3506433155},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I368:$QJ368)","v":145702.35318745516},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I368:$QJ368)","v":144907.26822082564},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I368:$QJ368)","v":144105.90730271989},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I368:$QJ368)","v":142624.52375527297},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I368:$QJ368)","v":140747.8106418011},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I368:$QJ368)","v":138403.97623198235},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I368:$QJ368)","v":135524.84069467662},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I368:$QJ368)","v":131859.8637904143},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I368:$QJ368)","v":-132966.06969832489},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I368:$QJ368)","v":-138084.86656798958},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I368:$QJ368)","v":-144015.69041482802},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I368:$QJ368)","v":-151040.74556780688},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I368:$QJ368)","v":-159068.78097704123},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I368:$QJ368)","v":-168276.31563918456},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I368:$QJ368)","v":-178725.17515351571},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I368:$QJ368)","v":-190627.59158129312},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I368:$QJ368)","v":-153764.83561481847},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I368:$QJ368)","v":-893.82623211937801},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I368:$QJ368)","v":-372.62804326386197},{"$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:$QJ368)","v":2839.4044025972248},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I368:$QJ368)","v":197.25654318973511},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I368:$QJ368)","v":237610.02227024751}]
[null,null,{"$f":"Cálculos!C369","v":"Resultado Líquido / (Prejuízo)"},{"$f":"Cálculos!E369","v":"EUR"},null,{"$f":"SUM(G28:AR28)","v":6017238.4636095483},{"$f":"G24+SUM(G26:G27)","v":0},{"$f":"H24+SUM(H26:H27)","v":0},-341870.38800967182,-343716.23756422848,-336465.96444949153,-332528.40080523182,-328559.75625842263,-299123.38059487508,-289829.18231863587,224696.18809189822,238954.76408617175,257325.12589775759,235938.48237722926,261288.71449366183,348165.27068753069,440460.87715942319,480218.76680515683,525817.9860843413,577564.7189172213,636742.98258781969,718327.52016997756,766084.55231532536,814460.7203813442,872256.20753032668,880068.36690166802,603604.9451913822,-592644.41606813006]
[]
["·","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:$QJ374)","v":25703.124164428446},{"$f":"LOOKUP(H$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":503085.77016087901},{"$f":"LOOKUP(I$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":598256.05158299929},{"$f":"LOOKUP(J$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1026627.575885821},{"$f":"LOOKUP(K$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1315691.8100844095},{"$f":"LOOKUP(L$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1581050.0621361563},{"$f":"LOOKUP(M$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1708342.4852590626},{"$f":"LOOKUP(N$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2035098.265790784},{"$f":"LOOKUP(O$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2224731.2491155383},{"$f":"LOOKUP(P$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2388907.522590667},{"$f":"LOOKUP(Q$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2423268.6333460724},{"$f":"LOOKUP(R$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2640941.7386652743},{"$f":"LOOKUP(S$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2729385.8579037562},{"$f":"LOOKUP(T$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2792782.8108351501},{"$f":"LOOKUP(U$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2734579.0932360562},{"$f":"LOOKUP(V$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2844411.1919834157},{"$f":"LOOKUP(W$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2833189.758491179},{"$f":"LOOKUP(X$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2797253.4876907901},{"$f":"LOOKUP(Y$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2647760.4667181754},{"$f":"LOOKUP(Z$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":3224059.3353655823},{"$f":"LOOKUP(AA$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1378114.112493823},{"$f":"LOOKUP(AB$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1801850.4873249996},{"$f":"LOOKUP(AC$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2123132.6278167139},{"$f":"LOOKUP(AD$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2545397.34906168},{"$f":"LOOKUP(AE$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":6423378.3805420147},{"$f":"LOOKUP(AF$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":7336258.0505304765},{"$f":"LOOKUP(AG$3, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":8164001.3837660849}]
[null,null,"DSRA",{"$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:$QJ375)","v":180823.91140645416},{"$f":"LOOKUP(I$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(J$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(K$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(L$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(M$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(N$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(O$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(P$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(Q$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(R$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(S$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(T$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(U$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(V$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(W$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(X$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(Y$3, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$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:$QJ377)","v":141391.3080863872},{"$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:$QJ377)","v":306667.06449981761},{"$f":"LOOKUP(J$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":213665.84129369518},{"$f":"LOOKUP(K$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":211450.05272744334},{"$f":"LOOKUP(L$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":209256.32077145268},{"$f":"LOOKUP(M$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":295013.36488067545},{"$f":"LOOKUP(N$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":204934.15064388906},{"$f":"LOOKUP(O$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":202805.27989123907},{"$f":"LOOKUP(P$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":200697.60054340222},{"$f":"LOOKUP(Q$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":283090.68886349234},{"$f":"LOOKUP(R$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":196544.97438010725},{"$f":"LOOKUP(S$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":194499.61195224966},{"$f":"LOOKUP(T$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":192474.60966280985},{"$f":"LOOKUP(U$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":271635.6986839748},{"$f":"LOOKUP(V$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":188484.87683343512},{"$f":"LOOKUP(W$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":186519.74698415498},{"$f":"LOOKUP(X$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":184574.17861463799},{"$f":"LOOKUP(Y$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":260630.04862489991},{"$f":"LOOKUP(Z$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":180740.94937033742},{"$f":"LOOKUP(AA$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":178852.90484975019},{"$f":"LOOKUP(AB$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":176983.65447892097},{"$f":"LOOKUP(AC$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":250056.11260884002},{"$f":"LOOKUP(AD$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":173300.78971886073},{"$f":"LOOKUP(AE$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":171486.80673293964},{"$f":"LOOKUP(AF$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":169690.88066650531},{"$f":"LOOKUP(AG$3, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":239896.95596915233}]
[null,null,{"$f":"Cálculos!C378","v":"Total do Ativo Corrente"},{"$f":"Cálculos!E378","v":"EUR"},null,null,{"$f":"SUM(G33:G36)","v":167094.43225081565},{"$f":"SUM(H33:H36)","v":683909.68156733317},1266570.9388957252,1601941.2399924246,1888789.6856247613,2151954.2057205173,2365003.6729526464,2601680.239247581,2789184.3518196857,2951252.9459469775,3068007.1450224733,3199134.5358582898,3285533.2926689144,3346905.2433108683,3367862.6147329393,3394543.8916297592,3381357.3282882422,3343475.4891183362,3270038.3381559835,3404800.2847359199,1556967.0173435733,1978834.1418039207,2373188.7404255541,2718698.1387805408,{"$f":"SUM(AE33:AE36)","v":6594865.1872749543},7505948.931196982,8403898.3397352379]
[]
[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:$QJ381)","v":8079155.5677491836},{"$f":"LOOKUP(H$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":15506090.318432668},{"$f":"LOOKUP(I$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":14437714.000586722},{"$f":"LOOKUP(J$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":13175087.443132421},{"$f":"LOOKUP(K$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":12009586.005482297},{"$f":"LOOKUP(L$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":10844084.567832172},{"$f":"LOOKUP(M$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":9775708.2499862202},{"$f":"LOOKUP(N$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":8535181.6925319172},{"$f":"LOOKUP(O$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":7391780.2548817908},{"$f":"LOOKUP(P$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":6751296.6267554779},{"$f":"LOOKUP(Q$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":6164186.6343063619},{"$f":"LOOKUP(R$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":5470549.3705028575},{"$f":"LOOKUP(S$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":5047989.221993139},{"$f":"LOOKUP(T$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4625429.0734834205},{"$f":"LOOKUP(U$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4286002.9849685635},{"$f":"LOOKUP(V$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3952823.3478925694},{"$f":"LOOKUP(W$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3645272.9136685748},{"$f":"LOOKUP(X$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3337722.4794445802},{"$f":"LOOKUP(Y$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3055801.2480725851},{"$f":"LOOKUP(Z$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":2730308.4524241947},{"$f":"LOOKUP(AA$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4876535.3096487485},{"$f":"LOOKUP(AB$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4568802.638639126},{"$f":"LOOKUP(AC$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4286714.3568803053},{"$f":"LOOKUP(AD$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3953337.2966198809},{"$f":"LOOKUP(AE$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3645604.6256102584},{"$f":"LOOKUP(AF$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3337871.9546006359},{"$f":"LOOKUP(AG$3, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3055783.6728418153}]
[null,null,{"$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:$QJ383)","v":117377.84895123991},{"$f":"LOOKUP(J$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":293959.98166503769},{"$f":"LOOKUP(K$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":439662.33485249284},{"$f":"LOOKUP(L$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":584569.60307331849},{"$f":"LOOKUP(M$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":699696.42987628316},{"$f":"LOOKUP(N$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":871300.03413131135},{"$f":"LOOKUP(O$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1012047.8447731124},{"$f":"LOOKUP(P$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1150451.8210050948},{"$f":"LOOKUP(Q$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1258451.4702452542},{"$f":"LOOKUP(R$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1417836.5254901857},{"$f":"LOOKUP(S$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1284870.4557918608},{"$f":"LOOKUP(T$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1146785.5892238712},{"$f":"LOOKUP(U$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":999308.06996048149},{"$f":"LOOKUP(V$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":851729.15324123634},{"$f":"LOOKUP(W$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":692660.37226419512},{"$f":"LOOKUP(X$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":524384.05662501056},{"$f":"LOOKUP(Y$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":345893.00697187462},{"$f":"LOOKUP(Z$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":155031.28989020173},{"$f":"LOOKUP(AA$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1266.45427538324},{"$f":"LOOKUP(AB$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":372.62804326386197},{"$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:$QJ383)","v":2839.4044025972248},{"$f":"LOOKUP(AF$3, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":3036.6609457869599},{"$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":8079155.5677491836},{"$f":"SUM(H40:H42)","v":15506090.318432668},14555091.849537961,13469047.424797459,12449248.34033479,11428654.170905489,10475404.679862503,9406481.7266632281,8403828.0996549036,7901748.4477605727,7422638.1045516161,6888385.8959930427,6332859.6777849998,5772214.6627072915,5285311.054929045,4804552.5011338061,4337933.28593277,3862106.5360695906,3401694.2550444598,2885339.7423143964,4877801.7639241321,4569175.2666823901,4286714.3568803053,3953337.2966198809,{"$f":"SUM(AE40:AE42)","v":3648444.0300128558},3340908.615546423,3055783.6728418153]
[]
[null,"Total de Ativos",null,{"$f":"Cálculos!E386","v":"EUR"},null,null,{"$f":"G37+G43","v":8246249.9999999991},{"$f":"H37+H43","v":16190000.000000002},15821662.788433686,15070988.664789883,14338038.025959551,13580608.376626007,12840408.352815149,12008161.965910809,11193012.451474588,10853001.393707551,10490645.249574089,10087520.431851333,9618392.9704539143,9119119.9060181603,8653173.6696619838,8199096.3927635653,7719290.6142210122,7205582.0251879264,6671732.5932004433,6290140.0270503163,6434768.7812677054,6548009.4084863104,6659903.0973058594,6672035.4354004217,{"$f":"AE37+AE43","v":10243309.217287811},10846857.546743404,11459682.012577053]
[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:$QJ389)","v":4951.8450171093737},{"$f":"LOOKUP(J$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5075.6411425371098},{"$f":"LOOKUP(K$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5202.5321711005363},{"$f":"LOOKUP(L$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5332.5954753780479},{"$f":"LOOKUP(M$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5465.9103622624989},{"$f":"LOOKUP(N$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5602.5581213190626},{"$f":"LOOKUP(O$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5742.622074352038},{"$f":"LOOKUP(P$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5886.1876262108417},{"$f":"LOOKUP(Q$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6033.3423168661111},{"$f":"LOOKUP(R$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6184.1758747877611},{"$f":"LOOKUP(S$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6338.7802716574506},{"$f":"LOOKUP(T$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6497.2497784488869},{"$f":"LOOKUP(U$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6659.6810229101093},{"$f":"LOOKUP(V$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6826.1730484828568},{"$f":"LOOKUP(W$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6996.8273746949289},{"$f":"LOOKUP(X$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7171.7480590623036},{"$f":"LOOKUP(Y$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7351.0417605388593},{"$f":"LOOKUP(Z$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7534.8178045523291},{"$f":"LOOKUP(AA$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":14089.953737252701},{"$f":"LOOKUP(AB$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":15090.6491166169},{"$f":"LOOKUP(AC$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":20815.488757965286},{"$f":"LOOKUP(AD$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":17533.497004364872},{"$f":"LOOKUP(AE$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":13029.327772231474},{"$f":"LOOKUP(AF$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":12972.712036433793},{"$f":"LOOKUP(AG$3, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":17573.048753247269}]
[null,null,{"$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:$QJ390)","v":39974.358843727496},{"$f":"LOOKUP(J$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":78846.664638015471},{"$f":"LOOKUP(K$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":77154.402596287808},{"$f":"LOOKUP(L$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":75247.519370126887},{"$f":"LOOKUP(M$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":36367.560010621863},{"$f":"LOOKUP(N$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":70677.559918389088},{"$f":"LOOKUP(O$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":67949.250924443593},{"$f":"LOOKUP(P$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":64874.924060131671},{"$f":"LOOKUP(Q$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":30552.584874934255},{"$f":"LOOKUP(R$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":57507.116258088528},{"$f":"LOOKUP(S$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":53108.46535007401},{"$f":"LOOKUP(T$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":48151.955408110553},{"$f":"LOOKUP(U$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":21177.530320103568},{"$f":"LOOKUP(V$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":36273.383534304267},{"$f":"LOOKUP(W$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":29181.763833781635},{"$f":"LOOKUP(X$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":21190.749251055749},{"$f":"LOOKUP(Y$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":6062.8228871097763},{"$f":"LOOKUP(Z$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":2039.805910479799},{"$f":"LOOKUP(AA$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-9393.4883037094933},{"$f":"LOOKUP(AB$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-22276.81040112102},{"$f":"LOOKUP(AC$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-18305.502592903795},{"$f":"LOOKUP(AD$3, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-53152.460667016894},{"$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:$QJ391)","v":36317.26981248727},{"$f":"LOOKUP(J$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":70123.174796353152},{"$f":"LOOKUP(K$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":67294.305775154164},{"$f":"LOOKUP(L$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":64305.866305158415},{"$f":"LOOKUP(M$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":30504.521484316036},{"$f":"LOOKUP(N$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":57813.76417967907},{"$f":"LOOKUP(O$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":54290.547642986494},{"$f":"LOOKUP(P$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":50568.593999784163},{"$f":"LOOKUP(Q$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":23265.030762060927},{"$f":"LOOKUP(R$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":42483.001703011338},{"$f":"LOOKUP(S$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":38095.009656931092},{"$f":"LOOKUP(T$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":33459.500368142712},{"$f":"LOOKUP(U$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":14248.602910950654},{"$f":"LOOKUP(V$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":23389.294828237584},{"$f":"LOOKUP(W$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":17924.267630522758},{"$f":"LOOKUP(X$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":12150.969941636084},{"$f":"LOOKUP(Y$3, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":3019.0876987323495},{"$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:$QJ392)","v":8118.5311126812849},{"$f":"LOOKUP(AD$3, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":1843.9046589690261},{"$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:$QJ392)","v":3964.5847885323801}]
[null,null,{"$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:$QJ393)","v":50064.11562724995},{"$f":"LOOKUP(I$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":74716.25064063794},{"$f":"LOOKUP(J$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":84192.141379484616},{"$f":"LOOKUP(K$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":94869.812246812799},{"$f":"LOOKUP(L$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":106901.67904362912},{"$f":"LOOKUP(M$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":120459.48770949552},{"$f":"LOOKUP(N$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":135736.76586793398},{"$f":"LOOKUP(O$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":152951.58528915085},{"$f":"LOOKUP(P$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":172349.67470217991},{"$f":"LOOKUP(Q$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":194207.927389519},{"$f":"LOOKUP(R$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":218838.35363256215},{"$f":"LOOKUP(S$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":246592.53442604258},{"$f":"LOOKUP(T$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":277866.64003494428},{"$f":"LOOKUP(U$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":313107.08503004524},{"$f":"LOOKUP(V$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":352816.9005235139},{"$f":"LOOKUP(W$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":397562.91456347675},{"$f":"LOOKUP(X$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":447983.84318234347},{"$f":"LOOKUP(Y$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":504799.40759257972},{"$f":"LOOKUP(Z$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":101482.88111839796},{"$f":"LOOKUP(AA$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-467337.7265527111},{"$f":"LOOKUP(AB$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-1108299.024931394},{"$f":"LOOKUP(AC$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-1830550.2592903795},{"$f":"LOOKUP(AD$3, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-2644401.0282097962},{"$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:$QJ394)","v":2175000},{"$f":"LOOKUP(H$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":171232.04091186775},{"$f":"LOOKUP(I$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":291457.78303336847},{"$f":"LOOKUP(J$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":307898.29296699225},{"$f":"LOOKUP(K$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":325266.17688961903},{"$f":"LOOKUP(L$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":343613.7459837455},{"$f":"LOOKUP(M$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":362996.26219374739},{"$f":"LOOKUP(N$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":383472.10467204347},{"$f":"LOOKUP(O$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":405102.94561413146},{"$f":"LOOKUP(P$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":427953.93601210252},{"$f":"LOOKUP(Q$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":452093.90188611351},{"$f":"LOOKUP(R$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":477595.55158485728},{"$f":"LOOKUP(S$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":504535.69477940863},{"$f":"LOOKUP(T$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":532995.47381004458},{"$f":"LOOKUP(U$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":563060.60808284383},{"$f":"LOOKUP(V$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":594821.6522521755},{"$f":"LOOKUP(W$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":628374.26896670973},{"$f":"LOOKUP(X$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":663819.51700044668},{"$f":"LOOKUP(Y$3, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":658710.04335978534},{"$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":2175000},{"$f":"SUM(H48:H53)","v":221296.15653911768},447417.50734733057,546135.91492338257,569787.22967897437,595401.40617803799,555793.74176044331,653302.75275936467,686036.95154506445,721633.31640040909,706152.78722949373,802608.19905330706,848670.48448411375,898970.81939969095,918253.50736685342,1014127.4041867141,1080040.0423691859,1152316.8274345442,1179942.4032987461,111057.50483343008,-462641.2611191679,-1115485.1862158983,-1819921.7420126367,-2678176.087213479,{"$f":"SUM(AE48:AE53)","v":13029.327772231474},12972.712036433793,21537.633541779651]
[]
[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:$QJ398)","v":2023750},{"$f":"LOOKUP(H$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3997435.8843727498},{"$f":"LOOKUP(I$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3922719.6337321121},{"$f":"LOOKUP(J$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3838527.4923526277},{"$f":"LOOKUP(K$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3743657.6801058147},{"$f":"LOOKUP(L$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3636756.001062186},{"$f":"LOOKUP(M$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3516296.5133526907},{"$f":"LOOKUP(N$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3380559.7474847566},{"$f":"LOOKUP(O$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3227608.1621956052},{"$f":"LOOKUP(P$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3055258.4874934251},{"$f":"LOOKUP(Q$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2861050.5601039068},{"$f":"LOOKUP(R$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2642212.2064713445},{"$f":"LOOKUP(S$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2395619.6720453016},{"$f":"LOOKUP(T$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2117753.0320103569},{"$f":"LOOKUP(U$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":1804645.9469803115},{"$f":"LOOKUP(V$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":1451829.046456798},{"$f":"LOOKUP(W$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":1054266.1318933209},{"$f":"LOOKUP(X$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":606282.28871097742},{"$f":"LOOKUP(Y$3, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":101482.88111839793},{"$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:$QJ399)","v":7923767.9590881318},{"$f":"LOOKUP(I$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":7632310.1760547636},{"$f":"LOOKUP(J$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":7324411.883087771},{"$f":"LOOKUP(K$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":6999145.7061981531},{"$f":"LOOKUP(L$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":6655531.9602144072},{"$f":"LOOKUP(M$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":6292535.6980206603},{"$f":"LOOKUP(N$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":5909063.5933486177},{"$f":"LOOKUP(O$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":5503960.6477344865},{"$f":"LOOKUP(P$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":5076006.7117223842},{"$f":"LOOKUP(Q$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":4623912.8098362703},{"$f":"LOOKUP(R$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":4146317.2582514137},{"$f":"LOOKUP(S$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":3641781.5634720055},{"$f":"LOOKUP(T$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":3108786.089661961},{"$f":"LOOKUP(U$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":2545725.481579117},{"$f":"LOOKUP(V$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":1950903.8293269421},{"$f":"LOOKUP(W$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":1322529.5603602321},{"$f":"LOOKUP(X$3, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":658710.04335978546},{"$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":2023750},11921203.843460882,11555029.809786875,11162939.375440398,10742803.386303969,10292287.961276593,9808832.2113733515,9289623.3408333734,8731568.8099300917,8131265.1992158089,7484963.3699401766,6788529.4647227582,6037401.2355173072,5226539.1216723174,4350371.4285594281,3402732.8757837401,2376795.6922535533,1264992.3320707628,101482.88111839793,0,0,0,0,0,0,0,0]
[]
[null,"Total de Passivos",null,{"$f":"Cálculos!E402","v":"EUR"},null,null,{"$f":"G54+G59","v":4198750},12142500,12002447.317134205,11709075.290363781,11312590.615982942,10887689.367454631,10364625.953133795,9942926.0935927387,9417605.761475157,8852898.5156162176,8191116.1571696699,7591137.6637760652,6886071.7200014209,6125509.9410720086,5268624.9359262818,4416860.2799704541,3456835.7346227393,2417309.1595053067,1281425.284417144,111057.50483343008,-462641.2611191679,-1115485.1862158983,-1819921.7420126367,-2678176.087213479,13029.327772231474,12972.712036433793,21537.633541779651]
[]
[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:$QJ405)","v":4047500},{"$f":"LOOKUP(H$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(I$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(J$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(K$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(L$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(M$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(N$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(O$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(P$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(Q$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(R$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(S$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(T$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(U$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(V$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(W$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(X$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(Y$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(Z$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(AA$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(AB$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(AC$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(AD$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(AE$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(AF$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(AG$3, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500}]
[null,null,{"$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:$QJ406)","v":-228285},{"$f":"LOOKUP(J$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-685586},{"$f":"LOOKUP(K$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1022051},{"$f":"LOOKUP(L$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1354579},{"$f":"LOOKUP(M$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1571716},{"$f":"LOOKUP(N$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1982264},{"$f":"LOOKUP(O$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-2272095},{"$f":"LOOKUP(P$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-2047397},{"$f":"LOOKUP(Q$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1747970},{"$f":"LOOKUP(R$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1551116},{"$f":"LOOKUP(S$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1315176},{"$f":"LOOKUP(T$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1053887},{"$f":"LOOKUP(U$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-662949},{"$f":"LOOKUP(V$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-265262},{"$f":"LOOKUP(W$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":214956},{"$f":"LOOKUP(X$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":740774},{"$f":"LOOKUP(Y$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":1342809},{"$f":"LOOKUP(Z$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":1955083},{"$f":"LOOKUP(AA$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":2673410},{"$f":"LOOKUP(AB$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":3439494},{"$f":"LOOKUP(AC$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":4255824},{"$f":"LOOKUP(AD$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":5126212},{"$f":"LOOKUP(AE$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":6006280},{"$f":"LOOKUP(AF$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":6609884},{"$f":"LOOKUP(AG$3, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":7214143}]
[null,null,{"$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:$QJ407)","v":-9.3132257461547852E-10},{"$f":"LOOKUP(H$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":1.862645149230957E-9},{"$f":"LOOKUP(I$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":0.47129948064684868},{"$f":"LOOKUP(J$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-0.6255738977342844},{"$f":"LOOKUP(K$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-1.5900233909487724},{"$f":"LOOKUP(L$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-1.9908286239951849},{"$f":"LOOKUP(M$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-1.6003186460584402},{"$f":"LOOKUP(N$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-0.12768192961812019},{"$f":"LOOKUP(O$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":1.6899994313716888},{"$f":"LOOKUP(P$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-0.12190866656601429},{"$f":"LOOKUP(Q$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-0.90759558044373989},{"$f":"LOOKUP(R$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-1.2319247322157025},{"$f":"LOOKUP(S$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-2.7495475066825747},{"$f":"LOOKUP(T$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-3.0350538482889533},{"$f":"LOOKUP(U$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-2.2662642979994416},{"$f":"LOOKUP(V$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-1.8872068887576461},{"$f":"LOOKUP(W$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-1.1204017270356417},{"$f":"LOOKUP(X$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-1.1343173803761601},{"$f":"LOOKUP(Y$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-1.6912167007103562},{"$f":"LOOKUP(Z$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":176499.52221688628},{"$f":"LOOKUP(AA$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":176500.04238687363},{"$f":"LOOKUP(AB$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":176500.59470220841},{"$f":"LOOKUP(AC$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":176500.83931849524},{"$f":"LOOKUP(AD$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":176499.52261390164},{"$f":"LOOKUP(AE$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":176499.88951557875},{"$f":"LOOKUP(AF$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":176500.83470696956},{"$f":"LOOKUP(AG$3, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":176501.37903527357}]
[null,null,{"$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:$QJ408)","v":4047499.9999999991},{"$f":"LOOKUP(H$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":4047500.0000000019},{"$f":"LOOKUP(I$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":3819215.4712994806},{"$f":"LOOKUP(J$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":3361913.3744261023},{"$f":"LOOKUP(K$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":3025447.4099766091},{"$f":"LOOKUP(L$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":2692919.009171376},{"$f":"LOOKUP(M$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":2475782.3996813539},{"$f":"LOOKUP(N$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":2065235.8723180704},{"$f":"LOOKUP(O$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":1775406.6899994314},{"$f":"LOOKUP(P$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":2000102.8780913334},{"$f":"LOOKUP(Q$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":2299529.0924044196},{"$f":"LOOKUP(R$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":2496382.7680752678},{"$f":"LOOKUP(S$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":2732321.2504524933},{"$f":"LOOKUP(T$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":2993609.9649461517},{"$f":"LOOKUP(U$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":3384548.733735702},{"$f":"LOOKUP(V$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":3782236.1127931112},{"$f":"LOOKUP(W$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":4262454.879598273},{"$f":"LOOKUP(X$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":4788272.8656826196},{"$f":"LOOKUP(Y$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":5390307.3087832993},{"$f":"LOOKUP(Z$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":6179082.5222168863},{"$f":"LOOKUP(AA$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":6897410.0423868736},{"$f":"LOOKUP(AB$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":7663494.5947022084},{"$f":"LOOKUP(AC$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":8479824.8393184952},{"$f":"LOOKUP(AD$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":9350211.5226139016},{"$f":"LOOKUP(AE$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":10230279.889515579},{"$f":"LOOKUP(AF$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":10833884.83470697},{"$f":"LOOKUP(AG$3, Cálculos!$I$4:$QJ$4, Cálculos!$I408:$QJ408)","v":11438144.379035274}]
[]
[null,"Total de Passivos e Capital Próprio",null,{"$f":"Cálculos!E410","v":"EUR"},null,null,{"$f":"G61+G67","v":8246249.9999999991},{"$f":"H61+H67","v":16190000.000000002},15821662.788433686,15070988.664789883,14338038.025959551,13580608.376626007,12840408.352815149,12008161.965910809,11193012.451474588,10853001.393707551,10490645.249574089,10087520.431851333,9618392.9704539143,9119119.9060181603,8653173.6696619838,8199096.3927635653,7719290.6142210122,7205582.0251879264,6671732.5932004433,6290140.0270503163,6434768.7812677054,6548009.4084863104,6659903.0973058585,6672035.4354004227,{"$f":"AE61+AE67","v":10243309.217287811},10846857.546743404,11459682.012577053]
[null,null,null,null,null,null,null,null,null,null,{"$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":6017238.4636095474},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I417:$QJ417)","v":0},0,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I417:$QJ417)","v":-341870.3880096717},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I417:$QJ417)","v":-343716.23756422848},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I417:$QJ417)","v":-336465.96444949182},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I417:$QJ417)","v":-332528.40080523165},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I417:$QJ417)","v":-328559.75625842239},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I417:$QJ417)","v":-299123.38059487485},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I417:$QJ417)","v":-289829.18231863558},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I417:$QJ417)","v":224696.18809189805},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I417:$QJ417)","v":238954.76408617178},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I417:$QJ417)","v":257325.125897758},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I417:$QJ417)","v":235938.48237722955},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I417:$QJ417)","v":261288.71449366194},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I417:$QJ417)","v":348165.27068753022},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I417:$QJ417)","v":440460.87715942296},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I417:$QJ417)","v":480218.76680515718},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I417:$QJ417)","v":525817.9860843413},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I417:$QJ417)","v":577564.71891722153},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I417:$QJ417)","v":636742.98258781945},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I417:$QJ417)","v":718327.52016997756},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I417:$QJ417)","v":766084.55231532501},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I417:$QJ417)","v":814460.72038134432},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I417:$QJ417)","v":872256.20753032668},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I417:$QJ417)","v":880068.36690166802},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I417:$QJ417)","v":603604.94519138185},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I417:$QJ417)","v":-592644.41606813006}]
[null,null,{"$f":"Cálculos!C418","v":"Menos: Variação do Fundo de Maneio"},{"$f":"Cálculos!E418","v":"EUR"},null,-152755.18991154447,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I418:$QJ418)","v":-141391.3080863872},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I418:$QJ418)","v":141391.30808638723},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I418:$QJ418)","v":-210610.43082236542},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I418:$QJ418)","v":2020.2306712073914},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I418:$QJ418)","v":2342.6795948152721},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I418:$QJ418)","v":2323.7952602682053},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I418:$QJ418)","v":2305.2097905915289},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I418:$QJ418)","v":2286.9229829130927},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I418:$QJ418)","v":2268.9347056829429},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I418:$QJ418)","v":2251.2448996956809},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I418:$QJ418)","v":2233.8535791474569},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I418:$QJ418)","v":2216.7608327244234},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I418:$QJ418)","v":2199.9668247273075},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I418:$QJ418)","v":2183.471796231257},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I418:$QJ418)","v":2167.2760662813962},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I418:$QJ418)","v":2151.3800331272942},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I418:$QJ418)","v":2135.7841754921828},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I418:$QJ418)","v":2120.4890538843756},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I418:$QJ418)","v":2105.4953119463462},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I418:$QJ418)","v":2090.8036778442329},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I418:$QJ418)","v":8443.1804532876122},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I418:$QJ418)","v":2869.9457501934085},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I418:$QJ418)","v":3651.0471171566751},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I418:$QJ418)","v":4318.5701896205719},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I418:$QJ418)","v":-4534.090905181336},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I418:$QJ418)","v":1739.3103306366538},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I418:$QJ418)","v":3962.9787185269524}]
[null,null,{"$f":"Cálculos!C419","v":"Menos: Variação do Ativo por Impostos Diferidos"},{"$f":"Cálculos!E419","v":"EUR"},null,-240646.68321603449,{"$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:$QJ419)","v":-146793.63102172219},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I419:$QJ419)","v":-147166.3506433155},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I419:$QJ419)","v":-145702.35318745516},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I419:$QJ419)","v":-144907.26822082564},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I419:$QJ419)","v":-144105.90730271989},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I419:$QJ419)","v":-142624.52375527297},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I419:$QJ419)","v":-140747.8106418011},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I419:$QJ419)","v":-138403.97623198235},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I419:$QJ419)","v":-135524.84069467662},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I419:$QJ419)","v":-131859.8637904143},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I419:$QJ419)","v":132966.06969832489},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I419:$QJ419)","v":138084.86656798958},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I419:$QJ419)","v":144015.69041482802},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I419:$QJ419)","v":151040.74556780688},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I419:$QJ419)","v":159068.78097704123},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I419:$QJ419)","v":168276.31563918456},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I419:$QJ419)","v":178725.17515351571},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I419:$QJ419)","v":190627.59158129312},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I419:$QJ419)","v":153764.83561481847},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I419:$QJ419)","v":893.82623211937801},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I419:$QJ419)","v":372.62804326386197},{"$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:$QJ419)","v":-2839.4044025972248},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I419:$QJ419)","v":-197.25654318973511},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I419:$QJ419)","v":-237610.02227024751}]
[null,null,{"$f":"Cálculos!C420","v":"Mais: Depreciações"},{"$f":"Cálculos!E420","v":"EUR"},null,14937688.522896348,{"$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:$QJ420)","v":1165501.4376501238},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I420:$QJ420)","v":1165501.4376501238},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I420:$QJ420)","v":1165501.4376501238},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I420:$QJ420)","v":1165501.4376501238},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I420:$QJ420)","v":1165501.4376501238},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I420:$QJ420)","v":1143401.4376501238},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I420:$QJ420)","v":1143401.4376501238},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I420:$QJ420)","v":640483.62812631438},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I420:$QJ420)","v":640483.62812631438},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I420:$QJ420)","v":640263.62812631438},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I420:$QJ420)","v":422560.14850971429},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I420:$QJ420)","v":422560.14850971429},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I420:$QJ420)","v":365055.29136685724},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I420:$QJ420)","v":307550.43422400008},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I420:$QJ420)","v":307550.43422400008},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I420:$QJ420)","v":307550.43422400008},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I420:$QJ420)","v":307550.43422400008},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I420:$QJ420)","v":307641.55261681671},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I420:$QJ420)","v":307732.67100963346},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I420:$QJ420)","v":307732.67100963346},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I420:$QJ420)","v":307732.67100963346},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I420:$QJ420)","v":307732.67100963346},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I420:$QJ420)","v":307732.67100963346},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I420:$QJ420)","v":307732.67100963346},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I420:$QJ420)","v":307732.67100963346}]
[null,null,{"$f":"Cálculos!C421","v":"Mais: Juros da Dívida Sénior"},{"$f":"Cálculos!E421","v":"EUR"},null,4700943.5975814266,{"$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:$QJ421)","v":444040.68708577653},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I421:$QJ421)","v":429160.04361051961},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I421:$QJ421)","v":412568.48363762535},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I421:$QJ421)","v":395041.02926620195},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I421:$QJ421)","v":376524.88869568129},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I421:$QJ421)","v":356964.29225297977},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I421:$QJ421)","v":336300.32441708061},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I421:$QJ421)","v":314470.74636848288},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I421:$QJ421)","v":291409.80852904456},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I421:$QJ421)","v":267048.05252759985},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I421:$QJ421)","v":241312.10199487914},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I421:$QJ421)","v":214124.4415576196},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I421:$QJ421)","v":185403.18336620583},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I421:$QJ421)","v":155061.82045263387},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I421:$QJ421)","v":123008.96617592631},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I421:$QJ421)","v":89148.07897022026},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I421:$QJ421)","v":53377.171566484394},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I421:$QJ421)","v":15979.47710646467},{"$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"},{"$f":"Cálculos!E422","v":"EUR"},null,5079271.6929439306,{"$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:$QJ422)","v":488505.363177135},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I422:$QJ422)","v":479691.91275947541},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I422:$QJ422)","v":470025.55661677785},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I422:$QJ422)","v":459133.26456501638},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I422:$QJ422)","v":446859.55724558409},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I422:$QJ422)","v":433029.23662553378},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I422:$QJ422)","v":417444.88517611072},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I422:$QJ422)","v":399884.04788452736},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I422:$QJ422)","v":380096.0568742964},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I422:$QJ422)","v":357798.45330794179},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I422:$QJ422)","v":332672.95549741341},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I422:$QJ422)","v":304360.91566998413},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I422:$QJ422)","v":272458.20053834352},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I422:$QJ422)","v":236509.42259884102},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I422:$QJ422)","v":196001.43981395359},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I422:$QJ422)","v":150356.03089178749},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I422:$QJ422)","v":98921.641607681639},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I422:$QJ422)","v":40964.084352799589},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I422:$QJ422)","v":-24343.941847308233},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I422:$QJ422)","v":-97934.660438104213},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I422:$QJ422)","v":-180858.52413161116},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I422:$QJ422)","v":-274299.2093367065},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I422:$QJ422)","v":-308004.99650554103},{"$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"},{"$f":"Cálculos!E424","v":"EUR"},null,30341740.403903678,{"$f":"SUM(G76:G82)","v":-141391.3080863872},{"$f":"SUM(H76:H82)","v":141391.30808638723},{"$f":"SUM(I76:I82)","v":1398773.0380592761},1585491.0364837823,1568269.8398623953,1544563.8577155531,1518525.4298208384,1493933.9851614027,1468838.5889885614,1443381.8791389361,1417653.2705002979,1392792.1569019242,1367649.7249022885,1342602.5585952008,1317264.9124400462,1292774.6800358319,1267984.1721715706,1243269.334863418,1218244.6367808501,1194046.4919230379,1163924.265400409,979646.33486916719,945358.54241978726,910008.2393928743,{"$f":"SUM(AE76:AE82)","v":872422.54609798198},912879.66998846224,-518558.78861021716]
[]
[null,"Atividades de Investimento"]
[null,null,{"$f":"Cálculos!C427","v":"Investimento (CapEx)"},{"$f":"Cálculos!E427","v":"EUR"},null,{"$f":"SUM(G86:AR86)","v":-17967827.806487259},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I429:$QJ429)","v":-8079155.5677491836},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I429:$QJ429)","v":-7426934.7506834809},{"$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":-17967827.806487259},{"$f":"SUM(G86)","v":-8079155.5677491836},{"$f":"SUM(H86)","v":-7426934.7506834809},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":4047500},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I432:$QJ432)","v":4047500},{"$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"},{"$f":"Cálculos!E433","v":"EUR"},null,4047500,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I433:$QJ433)","v":2023750},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I433:$QJ433)","v":2023750},{"$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"},{"$f":"Cálculos!E434","v":"EUR"},null,8095000,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I434:$QJ434)","v":2175000},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I434:$QJ434)","v":5920000},{"$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"},{"$f":"Cálculos!E436","v":"EUR"},null,-4047500,{"$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:$QJ436)","v":-50064.11562724995},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I436:$QJ436)","v":-74716.25064063794},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I436:$QJ436)","v":-84192.141379484616},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I436:$QJ436)","v":-94869.812246812799},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I436:$QJ436)","v":-106901.67904362912},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I436:$QJ436)","v":-120459.48770949552},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I436:$QJ436)","v":-135736.76586793398},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I436:$QJ436)","v":-152951.58528915085},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I436:$QJ436)","v":-172349.67470217991},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I436:$QJ436)","v":-194207.927389519},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I436:$QJ436)","v":-218838.35363256215},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I436:$QJ436)","v":-246592.53442604258},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I436:$QJ436)","v":-277866.64003494428},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I436:$QJ436)","v":-313107.08503004524},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I436:$QJ436)","v":-352816.9005235139},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I436:$QJ436)","v":-397562.91456347675},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I436:$QJ436)","v":-447983.84318234347},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I436:$QJ436)","v":-504799.40759257972},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I436:$QJ436)","v":-568820.60767110903},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I436:$QJ436)","v":-640961.29837868281},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I436:$QJ436)","v":-722251.23435898568},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I436:$QJ436)","v":-813850.76891941635},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I436:$QJ436)","v":2644401.0282097962},{"$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"},{"$f":"Cálculos!E438","v":"EUR"},null,-7918498.0449707927,{"$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:$QJ438)","v":-171232.04091186775},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I438:$QJ438)","v":-291457.78303336847},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I438:$QJ438)","v":-307898.29296699225},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I438:$QJ438)","v":-325266.17688961903},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I438:$QJ438)","v":-343613.7459837455},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I438:$QJ438)","v":-362996.26219374739},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I438:$QJ438)","v":-383472.10467204347},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I438:$QJ438)","v":-405102.94561413146},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I438:$QJ438)","v":-427953.93601210252},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I438:$QJ438)","v":-452093.90188611351},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I438:$QJ438)","v":-477595.55158485728},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I438:$QJ438)","v":-504535.69477940863},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I438:$QJ438)","v":-532995.47381004458},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I438:$QJ438)","v":-563060.60808284383},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I438:$QJ438)","v":-594821.6522521755},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I438:$QJ438)","v":-628374.26896670973},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I438:$QJ438)","v":-663819.51700044668},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I438:$QJ438)","v":-482208.08833057393},{"$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"},{"$f":"Cálculos!E439","v":"EUR"},null,-4700943.5975814266,{"$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:$QJ439)","v":-371239.69330749474},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I439:$QJ439)","v":-431837.86259244819},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I439:$QJ439)","v":-415397.35265882441},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I439:$QJ439)","v":-398029.46873619768},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I439:$QJ439)","v":-379681.89964207116},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I439:$QJ439)","v":-360299.38343206927},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I439:$QJ439)","v":-339823.54095377319},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I439:$QJ439)","v":-318192.7000116852},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I439:$QJ439)","v":-295341.70961371413},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I439:$QJ439)","v":-271201.74373970315},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I439:$QJ439)","v":-245700.09404095937},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I439:$QJ439)","v":-218759.950846408},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I439:$QJ439)","v":-190300.17181577202},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I439:$QJ439)","v":-160235.0375429728},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I439:$QJ439)","v":-128473.9933736411},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I439:$QJ439)","v":-94921.376659106943},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I439:$QJ439)","v":-59476.128625369922},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I439:$QJ439)","v":-22031.489989215224},{"$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"},{"$f":"Cálculos!E440","v":"EUR"},null,-5079271.6929439306,{"$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:$QJ440)","v":-408156.90190124267},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I440:$QJ440)","v":-481193.70939735218},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I440:$QJ440)","v":-471717.81865850551},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I440:$QJ440)","v":-461040.14779117727},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I440:$QJ440)","v":-449008.28099436103},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I440:$QJ440)","v":-435450.47232849454},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I440:$QJ440)","v":-420173.19417005614},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I440:$QJ440)","v":-402958.37474883924},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I440:$QJ440)","v":-383560.28533581027},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I440:$QJ440)","v":-361702.03264847107},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I440:$QJ440)","v":-337071.60640542791},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I440:$QJ440)","v":-309317.42561194755},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I440:$QJ440)","v":-278043.32000304584},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I440:$QJ440)","v":-242802.87500794488},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I440:$QJ440)","v":-203093.05951447622},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I440:$QJ440)","v":-158347.04547451338},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I440:$QJ440)","v":-107926.11685564673},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I440:$QJ440)","v":-51110.552445410445},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I440:$QJ440)","v":12910.647633118944},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I440:$QJ440)","v":85051.338340692688},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I440:$QJ440)","v":166341.27432099555},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I440:$QJ440)","v":257940.80888142623},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I440:$QJ440)","v":361157.45717255794},{"$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:$QJ442)","v":-180823.91140645416},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I442:$QJ442)","v":-180823.91140645416},{"$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:$QJ442)","v":361647.82281290833},{"$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"},{"$f":"Cálculos!E446","v":"EUR"},null,-5556213.3354961462,{"$f":"SUM(G90:G103)","v":8246250},7762926.0885935463,-1181516.6631543091,-1279205.6056638067,-1279205.6056638069,-1279205.6056638067,-1279205.6056638069,-1279205.6056638067,-1279205.6056638067,-1279205.6056638069,-1279205.6056638067,-1279205.6056638067,-1279205.6056638067,-1279205.6056638067,-1279205.6056638067,-1279205.6056638067,-1279205.6056638067,-1279205.6056638069,-1279205.6056638067,-698501.71554487105,-555909.96003799012,-555909.96003799012,-555909.96003799012,-555909.96003799012,3005558.4853823539,0,0]
[]
[null,"Variação Líquida de Caixa",null,{"$f":"Cálculos!E448","v":"EUR"},null,{"$f":"SUM(G106:AR106)","v":6817699.2619202686},{"$f":"G83+G87+G104","v":25703.124164429493},477382.64599645231,217256.37490496691,306285.43081997568,289064.23419858841,265358.25205174647,239319.82415703149,214728.37949759606,189632.98332475475,164176.27347512916,138447.66483649123,113586.55123811751,88444.119238481857,63396.952931394102,38059.306776239537,13569.074372025207,-11221.433492236072,-35936.270800388884,-60960.968882956542,487766.81655774871,-1845945.222871759,423736.37483117706,389448.58238179714,354098.27935488417,3877981.0314803356,912879.66998846224,-518558.78861021716]
[]
[null,"Posição de Caixa"]
[null,null,{"$f":"Cálculos!C451","v":"Início do Período"},{"$f":"Cálculos!E451","v":"EUR"},null,null,{"$f":"F110","v":0},{"$f":"G110","v":25703.124164429493},503085.7701608818,720342.14506584872,1026627.5758858244,{"$f":"K110","v":1315691.8100844128},1581050.0621361593,1820369.8862931908,2035098.2657907868,2224731.2491155416,2388907.5225906707,2527355.1874271622,2640941.7386652799,2729385.8579037618,2792782.8108351557,2830842.1176113952,2844411.1919834204,2833189.7584911846,2797253.4876907957,2736292.5188078391,3224059.3353655878,1378114.1124938289,1801850.4873250059,2191299.0697068032,{"$f":"AD110","v":2545397.3490616875},6423378.3805420231,7336258.0505304858]
[null,null,{"$f":"Cálculos!C452","v":"Fim do Período"},{"$f":"Cálculos!E452","v":"EUR"},null,0,{"$f":"G106+G109","v":25703.124164429493},{"$f":"H106+H109","v":503085.7701608818},720342.14506584872,1026627.5758858244,1315691.8100844128,1581050.0621361593,1820369.8862931908,2035098.2657907868,2224731.2491155416,2388907.5225906707,2527355.1874271622,2640941.7386652799,2729385.8579037618,2792782.8108351557,2830842.1176113952,2844411.1919834204,2833189.7584911846,2797253.4876907957,2736292.5188078391,3224059.3353655878,1378114.1124938289,1801850.4873250059,2191299.0697068032,2545397.3490616875,{"$f":"AE106+AE109","v":6423378.3805420231},7336258.0505304858,6817699.2619202686]
[]
["·","Cascata de Caixa",null,"Unidade"]
[]
[null,null,{"$f":"Cálculos!C459","v":"Entrada de Capital Próprio"},{"$f":"Cálculos!E459","v":"EUR"},null,{"$f":"SUM(G114:AR114)","v":4047500},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I459:$QJ459)","v":4047500},{"$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"},{"$f":"Cálculos!E461","v":"EUR"},null,34389240.403903671,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I461:$QJ461)","v":3906108.6919136122},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I461:$QJ461)","v":141391.30808638723},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I461:$QJ461)","v":1398773.0380592761},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I461:$QJ461)","v":1585491.0364837826},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I461:$QJ461)","v":1568269.8398623951},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I461:$QJ461)","v":1544563.8577155529},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I461:$QJ461)","v":1518525.4298208386},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I461:$QJ461)","v":1493933.9851614025},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I461:$QJ461)","v":1468838.5889885612},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I461:$QJ461)","v":1443381.8791389358},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I461:$QJ461)","v":1417653.2705002981},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I461:$QJ461)","v":1392792.1569019242},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I461:$QJ461)","v":1367649.7249022885},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I461:$QJ461)","v":1342602.5585952005},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I461:$QJ461)","v":1317264.9124400462},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I461:$QJ461)","v":1292774.6800358323},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I461:$QJ461)","v":1267984.1721715706},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I461:$QJ461)","v":1243269.334863418},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I461:$QJ461)","v":1218244.6367808497},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I461:$QJ461)","v":1194046.4919230377},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I461:$QJ461)","v":1163924.265400409},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I461:$QJ461)","v":979646.33486916707},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I461:$QJ461)","v":945358.54241978726},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I461:$QJ461)","v":910008.2393928743},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I461:$QJ461)","v":872422.54609798198},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I461:$QJ461)","v":912879.66998846235},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I461:$QJ461)","v":-518558.78861021716}]
[null,null,{"$f":"Cálculos!C462","v":"Menos: Juros da Dívida Sénior"},{"$f":"Cálculos!E462","v":"EUR"},null,-4700943.5975814266,{"$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:$QJ462)","v":-371239.69330749474},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I462:$QJ462)","v":-431837.86259244819},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I462:$QJ462)","v":-415397.35265882441},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I462:$QJ462)","v":-398029.46873619768},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I462:$QJ462)","v":-379681.89964207116},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I462:$QJ462)","v":-360299.38343206927},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I462:$QJ462)","v":-339823.54095377319},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I462:$QJ462)","v":-318192.7000116852},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I462:$QJ462)","v":-295341.70961371413},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I462:$QJ462)","v":-271201.74373970315},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I462:$QJ462)","v":-245700.09404095937},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I462:$QJ462)","v":-218759.950846408},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I462:$QJ462)","v":-190300.17181577202},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I462:$QJ462)","v":-160235.0375429728},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I462:$QJ462)","v":-128473.9933736411},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I462:$QJ462)","v":-94921.376659106943},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I462:$QJ462)","v":-59476.128625369922},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I462:$QJ462)","v":-22031.489989215224},{"$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"},{"$f":"Cálculos!E463","v":"EUR"},null,8095000,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I463:$QJ463)","v":2175000},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I463:$QJ463)","v":5920000},{"$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"},{"$f":"Cálculos!E464","v":"EUR"},null,-7918498.0449707927,{"$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:$QJ464)","v":-171232.04091186775},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I464:$QJ464)","v":-291457.78303336847},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I464:$QJ464)","v":-307898.29296699225},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I464:$QJ464)","v":-325266.17688961903},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I464:$QJ464)","v":-343613.7459837455},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I464:$QJ464)","v":-362996.26219374739},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I464:$QJ464)","v":-383472.10467204347},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I464:$QJ464)","v":-405102.94561413146},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I464:$QJ464)","v":-427953.93601210252},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I464:$QJ464)","v":-452093.90188611351},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I464:$QJ464)","v":-477595.55158485728},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I464:$QJ464)","v":-504535.69477940863},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I464:$QJ464)","v":-532995.47381004458},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I464:$QJ464)","v":-563060.60808284383},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I464:$QJ464)","v":-594821.6522521755},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I464:$QJ464)","v":-628374.26896670973},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I464:$QJ464)","v":-663819.51700044668},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I464:$QJ464)","v":-482208.08833057393},{"$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"},{"$f":"Cálculos!E465","v":"EUR"},null,29864798.761351459,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I465:$QJ465)","v":6081108.6919136122},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I465:$QJ465)","v":6061391.3080863869},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I465:$QJ465)","v":856301.30383991334},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I465:$QJ465)","v":862195.39085796557},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I465:$QJ465)","v":844974.19423657865},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I465:$QJ465)","v":821268.21208973636},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I465:$QJ465)","v":795229.78419502173},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I465:$QJ465)","v":770638.33953558607},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I465:$QJ465)","v":745542.94336274464},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I465:$QJ465)","v":720086.23351311928},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I465:$QJ465)","v":694357.62487448123},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I465:$QJ465)","v":669496.5112761074},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I465:$QJ465)","v":644354.07927647186},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I465:$QJ465)","v":619306.91296938399},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I465:$QJ465)","v":593969.26681422954},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I465:$QJ465)","v":569479.03441001545},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I465:$QJ465)","v":544688.52654575382},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I465:$QJ465)","v":519973.68923760136},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I465:$QJ465)","v":494948.99115503288},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I465:$QJ465)","v":689806.91360324866},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I465:$QJ465)","v":1163924.265400409},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I465:$QJ465)","v":979646.33486916707},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I465:$QJ465)","v":945358.54241978726},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I465:$QJ465)","v":910008.2393928743},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I465:$QJ465)","v":872422.54609798198},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I465:$QJ465)","v":912879.66998846235},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I465:$QJ465)","v":-518558.78861021716}]
[null,null,{"$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:$QJ466)","v":-180823.91140645416},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I466:$QJ466)","v":-180823.91140645416},{"$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:$QJ466)","v":361647.82281290833},{"$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"},{"$f":"Cálculos!E468","v":"EUR"},null,29864798.761351459,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I468:$QJ468)","v":6081108.6919136122},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I468:$QJ468)","v":5880567.3966799332},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I468:$QJ468)","v":675477.39243345917},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I468:$QJ468)","v":862195.39085796557},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I468:$QJ468)","v":844974.19423657865},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I468:$QJ468)","v":821268.21208973636},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I468:$QJ468)","v":795229.78419502173},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I468:$QJ468)","v":770638.33953558607},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I468:$QJ468)","v":745542.94336274464},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I468:$QJ468)","v":720086.23351311928},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I468:$QJ468)","v":694357.62487448123},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I468:$QJ468)","v":669496.5112761074},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I468:$QJ468)","v":644354.07927647186},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I468:$QJ468)","v":619306.91296938399},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I468:$QJ468)","v":593969.26681422954},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I468:$QJ468)","v":569479.03441001545},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I468:$QJ468)","v":544688.52654575382},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I468:$QJ468)","v":519973.68923760136},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I468:$QJ468)","v":494948.99115503288},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I468:$QJ468)","v":1051454.7364161569},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I468:$QJ468)","v":1163924.265400409},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I468:$QJ468)","v":979646.33486916707},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I468:$QJ468)","v":945358.54241978726},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I468:$QJ468)","v":910008.2393928743},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I468:$QJ468)","v":872422.54609798198},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I468:$QJ468)","v":912879.66998846235},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I468:$QJ468)","v":-518558.78861021716}]
[null,null,{"$f":"Cálculos!C469","v":"Menos: Juros da Dívida Subordinada"},{"$f":"Cálculos!E469","v":"EUR"},null,-5079271.6929439306,{"$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:$QJ469)","v":-408156.90190124267},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I469:$QJ469)","v":-481193.70939735218},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I469:$QJ469)","v":-471717.81865850551},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I469:$QJ469)","v":-461040.14779117727},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I469:$QJ469)","v":-449008.28099436103},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I469:$QJ469)","v":-435450.47232849454},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I469:$QJ469)","v":-420173.19417005614},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I469:$QJ469)","v":-402958.37474883924},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I469:$QJ469)","v":-383560.28533581027},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I469:$QJ469)","v":-361702.03264847107},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I469:$QJ469)","v":-337071.60640542791},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I469:$QJ469)","v":-309317.42561194755},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I469:$QJ469)","v":-278043.32000304584},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I469:$QJ469)","v":-242802.87500794488},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I469:$QJ469)","v":-203093.05951447622},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I469:$QJ469)","v":-158347.04547451338},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I469:$QJ469)","v":-107926.11685564673},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I469:$QJ469)","v":-51110.552445410445},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I469:$QJ469)","v":12910.647633118944},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I469:$QJ469)","v":85051.338340692688},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I469:$QJ469)","v":166341.27432099555},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I469:$QJ469)","v":257940.80888142623},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I469:$QJ469)","v":361157.45717255794},{"$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"},{"$f":"Cálculos!E470","v":"EUR"},null,4047500,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I470:$QJ470)","v":2023750},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I470:$QJ470)","v":2023750},{"$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"},{"$f":"Cálculos!E471","v":"EUR"},null,-4047500,{"$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:$QJ471)","v":-50064.11562724995},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I471:$QJ471)","v":-74716.25064063794},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I471:$QJ471)","v":-84192.141379484616},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I471:$QJ471)","v":-94869.812246812799},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I471:$QJ471)","v":-106901.67904362912},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I471:$QJ471)","v":-120459.48770949552},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I471:$QJ471)","v":-135736.76586793398},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I471:$QJ471)","v":-152951.58528915085},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I471:$QJ471)","v":-172349.67470217991},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I471:$QJ471)","v":-194207.927389519},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I471:$QJ471)","v":-218838.35363256215},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I471:$QJ471)","v":-246592.53442604258},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I471:$QJ471)","v":-277866.64003494428},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I471:$QJ471)","v":-313107.08503004524},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I471:$QJ471)","v":-352816.9005235139},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I471:$QJ471)","v":-397562.91456347675},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I471:$QJ471)","v":-447983.84318234347},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I471:$QJ471)","v":-504799.40759257972},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I471:$QJ471)","v":-568820.60767110903},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I471:$QJ471)","v":-640961.29837868281},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I471:$QJ471)","v":-722251.23435898568},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I471:$QJ471)","v":-813850.76891941635},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I471:$QJ471)","v":2644401.0282097962},{"$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"},{"$f":"Cálculos!E472","v":"EUR"},null,-17967827.806487259,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I472:$QJ472)","v":-8079155.5677491836},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I472:$QJ472)","v":-7426934.7506834809},{"$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"},{"$f":"Cálculos!E473","v":"EUR"},null,6817699.2619202621,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I473:$QJ473)","v":25703.124164428446},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I473:$QJ473)","v":477382.64599645056},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I473:$QJ473)","v":217256.37490496674},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I473:$QJ473)","v":306285.43081997533},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I473:$QJ473)","v":289064.23419858853},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I473:$QJ473)","v":265358.25205174618},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I473:$QJ473)","v":239319.82415703169},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I473:$QJ473)","v":214728.37949759589},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I473:$QJ473)","v":189632.98332475463},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I473:$QJ473)","v":164176.27347512913},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I473:$QJ473)","v":138447.66483649117},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I473:$QJ473)","v":113586.55123811727},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I473:$QJ473)","v":88444.11923848177},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I473:$QJ473)","v":63396.952931393898},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I473:$QJ473)","v":38059.306776239304},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I473:$QJ473)","v":13569.074372025338},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I473:$QJ473)","v":-11221.433492236218},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I473:$QJ473)","v":-35936.270800388811},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I473:$QJ473)","v":-60960.968882957255},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I473:$QJ473)","v":487766.81655774865},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I473:$QJ473)","v":-1845945.2228717597},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I473:$QJ473)","v":423736.37483117695},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I473:$QJ473)","v":389448.58238179714},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I473:$QJ473)","v":354098.27935488417},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I473:$QJ473)","v":3877981.0314803361},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I473:$QJ473)","v":912879.66998846235},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I473:$QJ473)","v":-518558.78861021716}]
[null,null,{"$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"},{"$f":"Cálculos!E475","v":"EUR"},null,6817699.2619202621,{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, G$2, Cálculos!$I475:$QJ475)","v":25703.124164428446},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, H$2, Cálculos!$I475:$QJ475)","v":477382.64599645056},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, I$2, Cálculos!$I475:$QJ475)","v":217256.37490496674},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, J$2, Cálculos!$I475:$QJ475)","v":306285.43081997533},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, K$2, Cálculos!$I475:$QJ475)","v":289064.23419858853},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, L$2, Cálculos!$I475:$QJ475)","v":265358.25205174618},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, M$2, Cálculos!$I475:$QJ475)","v":239319.82415703169},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, N$2, Cálculos!$I475:$QJ475)","v":214728.37949759589},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, O$2, Cálculos!$I475:$QJ475)","v":189632.98332475463},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, P$2, Cálculos!$I475:$QJ475)","v":164176.27347512913},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Q$2, Cálculos!$I475:$QJ475)","v":138447.66483649117},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, R$2, Cálculos!$I475:$QJ475)","v":113586.55123811727},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, S$2, Cálculos!$I475:$QJ475)","v":88444.11923848177},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, T$2, Cálculos!$I475:$QJ475)","v":63396.952931393898},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, U$2, Cálculos!$I475:$QJ475)","v":38059.306776239304},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, V$2, Cálculos!$I475:$QJ475)","v":13569.074372025338},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, W$2, Cálculos!$I475:$QJ475)","v":-11221.433492236218},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, X$2, Cálculos!$I475:$QJ475)","v":-35936.270800388811},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Y$2, Cálculos!$I475:$QJ475)","v":-60960.968882957255},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, Z$2, Cálculos!$I475:$QJ475)","v":487766.81655774865},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AA$2, Cálculos!$I475:$QJ475)","v":-1845945.2228717597},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AB$2, Cálculos!$I475:$QJ475)","v":423736.37483117695},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AC$2, Cálculos!$I475:$QJ475)","v":389448.58238179714},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AD$2, Cálculos!$I475:$QJ475)","v":354098.27935488417},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AE$2, Cálculos!$I475:$QJ475)","v":3877981.0314803361},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AF$2, Cálculos!$I475:$QJ475)","v":912879.66998846235},{"$f":"SUMIF(Cálculos!$I$8:$QJ$8, AG$2, Cálculos!$I475:$QJ475)","v":-518558.78861021716}]
[]
[null,null,{"$f":"Cálculos!C477","v":"Saldo Inicial de Caixa"},{"$f":"Cálculos!E477","v":"EUR"},null,null,{"$f":"F133","v":0},{"$f":"G133","v":25703.124164428446},503085.77016087901,720342.14506584569,1026627.575885821,{"$f":"K133","v":1315691.8100844095},1581050.0621361558,1820369.8862931875,2035098.2657907833,2224731.2491155379,2388907.522590667,2527355.187427158,2640941.7386652753,2729385.8579037571,2792782.810835151,2830842.1176113905,2844411.1919834157,2833189.7584911794,2797253.4876907906,2736292.5188078331,3224059.3353655818,1378114.1124938221,1801850.4873249992,2191299.0697067962,{"$f":"AD133","v":2545397.3490616805},6423378.3805420166,7336258.0505304793]
[null,null,{"$f":"Cálculos!C478","v":"Saldo Final de Caixa"},{"$f":"Cálculos!E478","v":"EUR"},null,0,{"$f":"G130+G132","v":25703.124164428446},{"$f":"H130+H132","v":503085.77016087901},{"$f":"I130+I132","v":720342.14506584569},1026627.575885821,1315691.8100844095,1581050.0621361558,1820369.8862931875,2035098.2657907833,2224731.2491155379,2388907.522590667,2527355.187427158,2640941.7386652753,2729385.8579037571,2792782.810835151,2830842.1176113905,2844411.1919834157,2833189.7584911794,2797253.4876907906,2736292.5188078331,3224059.3353655818,1378114.1124938221,1801850.4873249992,2191299.0697067962,2545397.3490616805,{"$f":"AE130+AE132","v":6423378.3805420166},7336258.0505304793,6817699.2619202621]
[]
[null,null,"Verificação Anual = Mensal","Check",{"$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$6&\" - Relatórios Financeiros Trimestrais\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (São Miguel Poente) - Relatórios Financeiros Trimestrais"}]
[]
[null,null,"Ano",null,null,null,null,2026,{"$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,{"$f":"SUM(H9:FC9)","v":50222612.712682851},{"$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$4)","v":419553.39937227592},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":626582.77105620585},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":717272.7257382609},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":386764.96451929421},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":426511.65949810477},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":637547.96954968944},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":729824.99843868043},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":386387.66851975373},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":429868.15489407652},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":648705.05901680898},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":730099.06883962685},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":382422.51186117297},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":430432.57612979354},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":660057.39754960313},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":723130.6676616536},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":378496.82553670916},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":426053.1806332001},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":660250.02410211635},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":715813.47227368713},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":374610.21664706233},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":421824.35120500089},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":659155.20748347417},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":708569.11439798831},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":370762.29620396753},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":417509.03305654798},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":656214.84363157966},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":701396.86898856389},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":366952.67909126321},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":413236.6708525396},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":649565.04084149771},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":694296.01821674255},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":363180.98402634752},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":408876.96043688682},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":642981.43214172195},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":687265.85139932984},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":359446.83352201746},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":404819.10814991768},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":636463.35861683334},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":680305.66492748051},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":355749.85384868825},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":400673.06518600771},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":630010.16791045037},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":673414.76219627855},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":352089.67499698955},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":396568.29315163178},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":623621.21415993897},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":666592.45353501791},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":348465.93064073287},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":392374.50466383452},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":617295.85793177108},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":659838.0561381774},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":344878.25810024823},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":388480.92266911245},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":611033.46615752787},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":653150.89399708272},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":341326.29830608558},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":384497.5148027073},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":604833.4120705399},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":646530.29783224803},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":337809.69576307759},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":380553.75894830289},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":598695.07514315681},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":639975.6050263925},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":334328.0985147605},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":376519.38383812422},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":592617.84102464293},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":633486.15955812216},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":330881.15810814826},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":372783.6283734336},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":586601.10147969029},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":627061.31193627266},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":327468.52955885825},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":368956.47598541924},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":580644.25432754366},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":620700.41913490556},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":324089.871316584},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":365167.42019647476},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":574746.70338173211},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":614402.84452895157},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":320744.84523091081},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":361286.20522186236},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":568907.85839039995},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":608167.95783049439},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":317433.11651747272},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":357702.08529175888},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":563127.1349772322},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":601995.13502568845},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":314154.35372444557},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":354025.05901367852},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":557403.9545829664},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":595883.75831230544},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":310908.22869937413},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":350384.63493527129},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":551737.74440748978},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":589833.21603790228},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":307694.416556329},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":346650.57214748982},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":546127.9373525097},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":583842.90263860312},{"$f":"SUMIFS(Cálculos!$I229:$QJ229, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":302479.73232153821}]
[null,null,"    Armazenamento",null,"EUR",null,3818063.8084744886,{"$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$4)","v":45539.055368357127},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":49712.312868232075},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":46055.071452897726},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":44525.096288179935},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":44029.061620724016},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":48545.499800626021},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":44410.410514143441},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":43766.245861999312},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":42997.656254574009},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":45164.192778194571},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":43376.364813027656},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":43211.643487227433},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":42146.921271609004},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":43489.587254196296},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":42799.813569123893},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":42662.561787404644},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":42063.906920678121},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":42514.009894501054},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":42254.8313452781},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":42118.945808110853},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":41071.196470101531},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":41627.551052156035},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":41715.274034573216},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":41580.741141958366},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":40546.007067485873},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":40864.589504390104},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":41181.087635830329},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":41047.893923146679},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":40026.045554454628},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":40340.163898771942},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":40652.218685414096},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":40520.350822071239},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":39950.273753658068},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":39820.95857967851},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":40128.614251881896},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":39998.059039986038},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":39001.598555371929},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":39306.92158284429},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":39610.221930686268},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":39480.966303719288},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":38497.010538329574},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":38798.001461271371},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":39096.989838929971},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":38969.020860441764},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":37997.445338628102},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":38294.147280080353},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":38588.866610173383},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":38462.171472487054},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":37919.55119301621},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":37795.308611412584},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":38085.801389293527},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":37960.367412223553},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":37013.183894551621},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":37301.435529383154},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":37587.743827394246},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":37463.558456977386},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":36528.389141126128},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":36812.478605084048},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":37094.644076767072},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":36971.694884005941},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":36048.420177081345},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":36328.388901637132},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":36606.452785902286},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":36484.727465521384},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":35968.486938988739},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":35849.117969296334},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":36123.121094549584},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":36002.607463763714},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":35102.767946011387},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":35374.617840598563},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":35644.600628827946},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":35525.286626122957},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":34636.990034109142},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":34904.841025562986},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":35170.843496384172},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":35052.717180309774},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":34175.848612361006},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":34439.74050693796},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":34701.802281599637},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":34584.85182957424},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":34093.95626841762},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":33979.269735495407},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":34237.43004084468},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":34121.643747972121},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":33267.291086807745},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":33523.382625371902},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":33777.680297780324},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":33663.046575678454},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":32819.784050720657},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":33072.033549456231},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":33322.507038706746},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":33209.014414347526},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":32376.731631122861},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":32625.177334822896},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":32871.864707957968},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":32759.501822519298},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":32292.957030356512},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":32182.769258210948},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":32425.708203342554},{"$f":"SUMIFS(Cálculos!$I230:$QJ230, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":31624.095080573068}]
[null,null,"menos: Comprado à EDA",null,"EUR",null,-3853913.1300799362,{"$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$4)","v":-30175.216403207392},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":-1762.4338843439928},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":-26312.445590569929},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":-44370.947979570527},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":-35277.081816007165},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":-9377.7514209935125},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":-39937.914856159172},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":-46403.977103692712},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":-41074.513381445999},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":-17451.983514269592},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":-45637.647615404247},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":-45838.250354517484},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":-44580.36987528023},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":-31692.534516569991},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":-45418.159833127909},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":-45278.15501558187},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":-44648.363295359588},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":-36846.104633978583},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":-44862.246198640889},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":-44723.635030174162},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":-43616.61191072451},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":-40907.402132787101},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":-44311.866291767335},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":-44174.634899587589},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":-43080.888107584935},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":-43424.989624403112},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":-43766.965028157108},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":-43631.099677565886},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":-42550.497056546985},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":-42890.044938721519},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":-43227.487871785823},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":-43092.974964803914},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":-42492.334264616577},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":-42360.4252495775},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":-42693.380829496753},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":-42560.206903503175},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":-41505.501404063973},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":-41836.077550391332},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":-42164.590445596878},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":-42032.742171981561},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":-40990.792215031812},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":-41316.949362226384},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":-41641.06379650686},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":-41510.527979336606},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":-40481.206592459552},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":-40802.988728536729},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":-41122.748485464195},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":-40993.512060162058},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":-40420.87888510932},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":-40294.144209967206},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":-40609.592637279202},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":-40481.642669316832},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":-39477.202548436231},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":-39790.364879205088},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":-40101.544893143022},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":-39974.868576746172},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":-38982.683642011762},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":-39291.600315883072},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":-39598.554405487492},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":-39473.139062354341},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":-38493.087322043342},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":-38797.800601532996},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":-39100.570832896061},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":-38976.403910928362},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":-38430.679621507254},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":-38308.916314589835},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":-38607.544335065439},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":-38484.613407112163},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":-37528.466925757515},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":-37824.898525445256},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":-38119.425567817336},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":-37997.718330431024},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":-37053.3463061488},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":-37345.698791550712},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":-37636.16567815993},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":-37515.66995036522},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":-36582.955176751057},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":-36871.269152568959},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":-37157.716299398438},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":-37038.420021472986},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":-36518.549074053961},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":-36401.56212557407},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":-36684.029546294332},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":-36565.920778561805},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":-35656.173542284836},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":-35936.530700299074},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":-36215.058010272835},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":-36098.124931907951},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":-35199.690280988449},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":-35476.128334431029},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":-35750.754754678041},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":-35634.985662523468},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":-34747.750988163789},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":-35020.308948952843},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":-35291.073310075284},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":-35176.456617470409},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":-34681.424873793454},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":-34569.026923531499},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":-34835.967669600381},{"$f":"SUMIFS(Cálculos!$I354:$QJ354, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":-34235.78634771402}]
[null,null,"Receitas Totais",null,null,null,50186763.391077392,{"$f":"+H9+H10+H11","v":0},{"$f":"+I9+I10+I11","v":0},0,0,0,0,0,0,434917.23833742563,674532.65004009393,737015.35160058876,386919.11282790359,435263.63930282166,676715.71792932204,734297.49409666471,383749.93727806036,431791.29776720452,676417.26828073396,727837.78603725031,379795.90499388293,427999.12752612232,671854.45028722938,720512.32139764959,375881.23230853194,423468.7242585186,665917.92936263885,713206.0574203243,372005.52742499905,419278.93576437794,659875.35640284303,705972.5221407942,368168.40244633832,414974.1520164489,653654.44351156673,698810.99159623706,364369.47333684401,410712.21935044724,647015.15980154811,691720.74903037073,360608.35988361487,406334.89992592827,640441.965471823,684701.08482171502,356884.68565850036,402315.20530122565,633934.20264928637,677751.29641256994,353198.07798042597,398179.28350930545,627491.22000949539,670870.68823870167,349548.16787809471,394084.53189780028,621112.37271148257,664058.57165972702,345934.59005305788,389873.17697174143,614797.02233321639,657314.26489019173,342356.98284315492,386016.9040152278,608544.53680770588,650637.09293133393,338814.9881863168,382043.22030182165,{"$f":"+BU9+BU10+BU11","v":602354.29035974084},644026.38750352757,335308.25158472918,378109.09180334094,596225.66344326094,637481.48697939876,331836.42206935352,374057.19115560572,590158.04267934943,631001.73631760629,328399.15216479986,370357.92939368746,584150.8207948436,624586.4869972833,324996.09785455017,366540.11971337959,578203.39656155591,618235.09695312986,321626.91854652856,362760.3136320847,572315.17473610106,611946.93051115272,318291.27703901206,358861.61241622601,566485.5660003213,605721.35832504474,314988.83948688308,355313.20283628179,560713.98690230504,599557.75731319597,311719.2753682161,351645.15278341074,554999.8597979917,593455.51059633424,308482.25745119818,348013.61557823035,549342.61279335991,587414.00743578491,305277.46176137787,344262.10430405289,543741.67968718905,581432.64317234524,299868.04105439724]
[null,null,{"$f":"Cálculos!C356","v":"Menos: Custos Operacionais"},null,{"$f":"Cálculos!E356","v":"EUR"},null,-18691139.296015643,{"$f":"SUMIFS(Cálculos!$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$4)","v":-150719.54118381103},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":-165261.84941786437},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":-157510.70904907427},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":-150508.78427362058},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":-158910.75254159552},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":-163966.49971412553},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":-165344.84083747238},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":-158333.8897011003},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":-159752.00687282163},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":-164871.23188309223},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":-166126.34783822254},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":-159165.51021735521},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":-160609.63215898693},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":-165713.44421420907},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":-167288.30723641746},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":-160395.6854546351},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":-162077.53510189644},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":-166926.51920397885},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":-168098.98736513255},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":-161274.97676522605},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":-162747.7592754818},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":-167786.3932882511},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":-168935.04220301012},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":-162178.95980912101},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":-163666.90728257806},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":-168667.21871248042},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":-169797.05527417385},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":-163108.22490898595},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":-164612.04340336425},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":-169564.80781238628},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":-170685.62519696273},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":-164063.37741402761},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":-165807.33675833273},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":-170489.47806925065},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":-171601.36605624846},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":-165045.03807298417},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":-166582.77476288404},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":-171441.86030984527},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":-172544.90778511093},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":-166053.84341646807},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":-167609.65726151713},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":-172422.60159152094},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":-173516.89655610506},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":-167090.44614889292},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":-168665.10318712029},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":-173432.36560339393},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":-174517.99518235883},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":-168155.51555022545},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":-169973.35617037822},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":-174471.83307760773},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":-175548.88352874722},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":-169249.73788780649},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":-170864.44395507153},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":-175541.7022109211},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":-176610.25893339363},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":-170373.81683849331},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":-172009.7620957226},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":-176642.68909688096},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":-177702.83663975669},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":-171528.47392138073},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":-173186.49113604511},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":-177775.52816884354},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":-178827.35023956627},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":-172714.44894136535},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":-174618.95562363986},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":-178940.97265411471},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":-179984.55212687986},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":-173932.50044382375},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":-175637.23161146464},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":-180139.7950394878},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":-181175.2139635366},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":-175183.40618068192},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":-176912.81641149826},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":-181372.78754846181},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":-182400.12715629328},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":-176467.96358816125},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":-178222.95980835316},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":-182640.76263043348},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":-183660.10334593451},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":-177786.99027649168},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":-179792.07439047875},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":-183944.55346216066},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":-184955.97490865513},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":-179141.32453189188},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":-180950.29318048371},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":-185285.01446180418},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":-186288.595470022},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":-180531.82583112241},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":-182369.22207557023},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":-186663.02181586187},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":-187658.84043182872},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":-181959.375368926},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":-183826.18847501418},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":-188079.47401931678},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":-189067.60751216527},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":-183424.87659867713},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":-185545.7009216669},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":-189535.29242932962},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":-190515.81729903276},{"$f":"SUMIFS(Cálculos!$I356:$QJ356, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":-1595857.8196566738}]
[null,null,{"$f":"Cálculos!C357","v":"EBITDA"},null,null,null,31495624.09506179,{"$f":"SUM(H12:H13)","v":0},0,0,0,0,0,0,0,284197.6971536146,509270.80062222958,579504.64255151455,236410.32855428301,276352.88676122611,512749.21821519651,568952.65325919236,225416.04757696006,272039.29089438287,511546.03639764176,561711.43819902779,220630.39477652771,267389.49536713539,506141.00607302028,553224.01416123216,215485.54685389684,261391.18915662216,498991.41015866003,545107.07005519175,210730.550659773,256531.17648889613,492088.9631145919,537037.47993778414,205989.44263721732,{"$f":"SUM(AN12:AN13)","v":251307.24473387084},484987.22479908634,529013.93632206321,201261.24842785805,246100.17594708299,477450.35198916181,521035.123833408,196544.98246958727,240527.56316759554,469952.48740257235,513099.71876546659,191839.64758551618,235732.43053834161,462492.34233944106,505206.388627459,187144.2345639579,230569.62624778831,455068.61841797445,497353.79168259661,182457.72172920179,225419.42871067999,447680.00710808864,489540.57647736819,177779.07450283243,219899.82080136321,440325.18925560865,481765.38136144448,173107.24495534843,215152.46006015627,433002.83459678479,474026.8339979403,168441.17134782349,{"$f":"SUM(BT12:BT13)","v":210033.45820609905},425711.60126285988,466323.55086377088,163779.77766334845,204922.60066729583,418450.13527441741,458654.13673983247,159121.97312798817,199438.23553196585,411217.07002523472,451017.18419072643,154466.65172097611,194720.69778222282,404011.02575535583,443411.27303374669,149812.69167386825,189627.30330188133,396830.6090130941,435834.96979683661,145158.95495836731,184537.35382373154,389674.41210566758,428286.82716521819,140504.28676252038,179069.53802574726,382541.01253816066,420765.38341638958,135847.5149549912,174362.90965579808,375428.97244050086,413269.16184317396,131187.44953709369,{"$f":"SUM(CZ12:CZ13)","v":169275.93070784051},368336.83798212983,405796.67016450549,126522.88208227218,164187.42710321618,361263.13877404312,398346.39992361964,121852.58516270074,158716.40338238599,354206.38725785946,390916.82587331248,-1295989.7786022765]
[]
[null,null,{"$f":"Cálculos!C359","v":"Menos: Depreciações e Amortizações"},null,{"$f":"Cálculos!E359","v":"EUR"},null,{"$f":"SUM(H16:FC16)","v":-14937688.522896325},{"$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$4)","v":-291375.35941253096},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":-291375.35941253096},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":-291375.35941253096},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":-291375.35941253096},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":-291375.35941253096},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":-291375.35941253096},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":-291375.35941253096},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":-291375.35941253096},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":-291375.35941253096},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":-291375.35941253096},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":-291375.35941253096},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":-291375.35941253096},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":-291375.35941253096},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":-291375.35941253096},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":-291375.35941253096},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":-291375.35941253096},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":-291375.35941253096},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":-291375.35941253096},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":-291375.35941253096},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":-291375.35941253096},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":-285850.3594125309},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":-285850.3594125309},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":-285850.3594125309},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":-285850.3594125309},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":-285850.3594125309},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":-285850.3594125309},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":-285850.3594125309},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":-285850.3594125309},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":-160120.90703157859},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":-160120.90703157859},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":-160120.90703157859},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":-160120.90703157859},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":-160120.90703157859},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":-160120.90703157859},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":-160120.90703157859},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":-160120.90703157859},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":-160120.90703157859},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":-160120.90703157859},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":-160010.90703157859},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":-160010.90703157859},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":-105640.03712742857},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":-105640.03712742857},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":-105640.03712742857},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":-105640.03712742857},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":-105640.03712742857},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":-105640.03712742857},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":-105640.03712742857},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":-105640.03712742857},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":-105640.03712742857},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":-105640.03712742857},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":-76887.608556000007},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":-76887.608556000007},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":-76887.608556000007},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":-76887.608556000007},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":-76887.608556000007},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":-76887.608556000007},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":-76887.608556000007},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":-76887.608556000007},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":-76887.608556000007},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":-76887.608556000007},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":-76887.608556000007},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":-76887.608556000007},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":-76887.608556000007},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":-76887.608556000007},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":-76887.608556000007},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":-76887.608556000007},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":-76887.608556000007},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":-76887.608556000007},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":-76887.608556000007},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":-76887.608556000007},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":-76933.167752408364},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":-76933.167752408364},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":-76933.167752408364},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":-76933.167752408364},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":-76933.167752408364},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":-76933.167752408364},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":-76933.167752408364},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":-76933.167752408364},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":-76933.167752408364},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":-76933.167752408364},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":-76933.167752408364},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":-76933.167752408364},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":-76933.167752408364},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":-76933.167752408364},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":-76933.167752408364},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":-76933.167752408364},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":-76933.167752408364},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":-76933.167752408364},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":-76933.167752408364},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":-76933.167752408364},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":-76933.167752408364},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":-76933.167752408364},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":-76933.167752408364},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":-76933.167752408364},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":-76933.167752408364},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":-76933.167752408364},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":-76933.167752408364},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":-76933.167752408364},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":-76933.167752408364},{"$f":"SUMIFS(Cálculos!$I359:$QJ359, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":-76933.167752408364}]
[null,null,{"$f":"Cálculos!C360","v":"EBIT"},null,{"$f":"Cálculos!E360","v":"EUR"},null,{"$f":"SUM(H17:FC17)","v":16557935.572165431},{"$f":"H14+H16","v":0},{"$f":"I14+I16","v":0},0,0,0,0,0,0,-7177.6622589163599,217895.44120969862,288129.28313898359,-54965.030858247948,-15022.472651304852,221373.85880266555,277577.2938466614,-65959.311835570901,-19336.068518148095,220170.6769851108,270336.07878649683,-70744.964636003249,-23985.864045395574,214765.64666048932,261848.6547487012,-75889.812558634119,-29984.170255908801,207616.05074612907,253731.71064266079,-80644.808752757963,-29319.182923634769,206238.60370206099,251187.12052525324,-79860.916775313584,-34543.114678660058,199136.86538655544,243163.5769095323,-84589.11098467285,85979.268915504392,317329.44495758321,360914.2168018294,36424.075438008673,80406.656136016943,309831.58037099376,352978.811733888,31718.74055393759,75611.523506763013,302371.43530786247,345195.48159588041,27133.327532379306,124929.58912035974,349428.58129054587,391713.75455516804,76817.684601773217,119779.39158325142,342039.96998066007,383900.53934993962,72139.037375403859,114259.78367393464,334685.15212818008,404877.77280544449,96219.636399348426,138264.85150415625,356115.22604078479,397139.2254419403,91553.562791823482,133145.84965009906,{"$f":"BU14+BU16","v":348823.99270685989},389435.94230777089,86892.16910734844,128034.99211129583,341562.52671841742,381766.52818383247,82234.364571988161,122550.62697596585,334329.46146923472,374129.57563472644,77579.043164976101,117833.08922622282,327123.41719935584,366478.10528133833,72879.523921459884,112694.13554947297,319897.44126068574,358901.80204442824,68225.787205958943,107604.18607132317,312741.24435325922,351353.65941280982,63571.119010112016,102136.37027333889,305607.8447857523,343832.21566398122,58914.347202582838,97429.741903389717,298495.8046880925,336335.9940907656,54254.281784685329,92342.762955432147,291403.67022972147,328863.50241209712,49589.714329863811,{"$f":"DD14+DD16","v":87254.259350807813},284329.97102163476,321413.23217121128,44919.417410292372,81783.235629977629,277273.2195054511,313983.65812090412,-1372922.9463546849]
[]
[null,null,{"$f":"Cálculos!C362","v":"Menos: Juros da Dívida Sénior"},null,{"$f":"Cálculos!E362","v":"EUR"},null,{"$f":"SUM(H19:FC19)","v":-4700943.5975814266},{"$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$4)","v":-111817.18304723667},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":-111700.37581306871},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":-110745.5643205032},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":-109777.56390496797},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":-108796.19238632545},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":-107801.26506796243},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":-106792.59470202978},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":-105769.99145420193},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":-104733.26286794947},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":-103682.21382831849},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":-102616.64652520927},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":-101536.36041614815},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":-100441.15218854467},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":-99330.815721427818},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":-98205.142046653447},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":-97063.919309575955},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":-95906.932729176726},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":-94733.964557641768},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":-93544.794039381057},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":-92339.197369481699},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":-91116.947651587383},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":-89877.814855195815},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":-88621.565772366448},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":-87347.963973830148},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":-86056.769764492579},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":-84747.740138323017},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":-83420.628732619953},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":-82075.185781645065},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":-80711.158069616562},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":-79328.288883053494},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":-77926.317962461486},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":-76504.981453351284},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":-75064.011856580692},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":-73603.13797801052},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":-72122.084877465182},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":-70620.573816988224},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":-69098.322208383193},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":-67555.043560029764},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":-65990.447422965284},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":-64404.239336221624},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":-62796.120771406728},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":-61165.789076521003},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":-59512.937418997251},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":-57837.254727954132},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":-56138.425635651787},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":-54416.130418138826},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":-52670.044935079466},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":-50899.84056874954},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":-49105.184162189718},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":-47285.737956504607},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":-45441.159527295633},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":-43571.101720215891},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":-41675.212585634836},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":-39753.135312400453},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":-37804.508160686484},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":-35828.964393912116},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":-33826.132209721152},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":-31795.634670007952},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":-29737.089629976643},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":-27650.109666220545},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":-25534.302003808087},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":-23389.268442361565},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":-21214.605281114837},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":-19009.903242935772},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":-16774.747397299307},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":-14508.717082196425},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":-12211.385824964522},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":-9882.3212620241502},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":-7521.0850575071099},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":-5127.2328207605142},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":-2700.3140227113458},{"$f":"SUMIFS(Cálculos!$I362:$QJ362, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":-630.84520548569844},{"$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":-5079271.6929439344},{"$f":"SUMIFS(Cálculos!$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$4)","v":-122643.2975},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":-122736.1647036066},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":-121822.8518324653},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":-121303.04914106303},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":-120767.4959083086},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":-120215.71487704849},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":-119647.21432876015},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":-119061.48764535814},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":-118458.01285772234},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":-117836.25218054641},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":-117195.65153309135},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":-116535.64004541776},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":-115855.62954965618},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":-115155.01405586254},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":-114433.16921199145},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":-113689.45174750623},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":-112923.19890012962},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":-112133.72782522466},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":-111320.33498727903},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":-110482.29553295078},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":-109618.86264511694},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":-108729.26687734884},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":-107812.71546822161},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":-106868.3916348464},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":-105895.45384499608},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":-104893.03506717553},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":-103860.24199796822},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":-102796.15426597086},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":-101699.82361160626},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":-100570.27304208375},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":-99406.495960754168},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":-98207.455270083185},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":-96972.082447444191},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":-95699.276592906404},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":-94387.903448170284},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":-93036.794385775516},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":-91644.745367681113},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":-90210.515872289427},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":-88732.827788957904},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":-87210.364279013331},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":-85641.768602253927},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":-84025.642907893023},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":-82360.546988867296},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":-80644.996998399176},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":-78877.464127669897},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":-77056.373243424619},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":-75180.101484295854},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":-73246.976814593712},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":-71255.276534274934},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":-69203.225743762217},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":-67088.995762246166},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":-64910.7024980602},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":-62666.404769676141},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":-60354.102575824305},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":-57971.735313196579},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":-55517.179940143964},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":-52988.249084732481},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":-50382.689095471171},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":-47698.178032975266},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":-44932.32360077466},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":-42082.661013423945},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":-39146.650800013922},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":-36121.676541127359},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":-33005.042537222267},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":-29793.971406364857},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":-26485.601609171339},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":-23076.984898753049},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":-19565.083693392386},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":-15946.768369608082},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":-12218.814473197794},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":-8377.8998457723756},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":-4420.601664221339},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":-343.39339047112458},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":3857.3583711819942},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":8185.397111964965},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":12644.579754632399},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":17238.8800905553},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":21972.392320957002},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":26849.334705452104},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":31874.053321139792},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":37051.025935601436},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":42384.865997253881},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":47880.326746614446},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":53542.305452141401},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":59375.847774424517},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":65386.152262615142},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":71578.574987102416},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":77958.634312564405},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":84532.015815647203},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":91304.577351654909},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":98282.354274765195},{"$f":"SUMIFS(Cálculos!$I363:$QJ363, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":33886.049063473729},{"$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":6777720.2816400714},{"$f":"H17+SUM(H19:H21)","v":0},{"$f":"I17+SUM(I19:I21)","v":0},0,0,0,0,0,0,-241638.14280615305,-16541.099306976685,55560.866986015113,-286045.64390427899,-244586.1609459389,-6643.1211423453642,51137.484815871459,-290790.79093513096,-242527.34424381988,-1347.7890237540996,50523.780728196201,-288816.96509756916,-240282.64578359644,279.81688319897512,49210.343490056286,-286643.18361571629,-238814.30188521516,748.35836326263961,48866.581616000709,-283466.30165519041,-230054.99322033909,7631.5219695163541,54752.839284665184,-274077.27238399012,-226495.33828814872,9496.0901810568757,55882.70617894415,-269460.45103228878,-96431.712765718432,137430.88303244597,183581.40287861374,-138288.36128542581,-91629.438168007939,140529.16580007685,186468.82340825253,-131938.62764882614,-85131.544069301308,144605.87587554328,190472.20638395724,-124481.27608285565,-23508.300253300928,204237.14930613185,249840.2701473035,-61664.567124580091,-15236.498180070252,210567.46631909662,256050.3929305643,-52007.780007939393,-6100.6770225300133,218196.18842791326,292347.61751590268,-12262.167818927657,33923.23414884528,256007.98815256002,301362.98196805723,207.41845776740229,46331.468355645426,{"$f":"BU17+SUM(BU19:BU21)","v":266645.66894138081},312000.674644819,14309.735840353227,60418.029094063793,279026.60747604194,324430.24636159028,30219.418791830118,75981.908172301686,293335.14277786697,338841.20491100888,48131.638209559562,94365.235799107628,309777.36990539753,355399.8914128546,67828.077051752844,112350.74215900183,323754.79963186773,367087.19915639318,80870.366960591346,124843.06616187847,334713.63667421619,378202.99411826191,95445.172331251815,139187.39620894034,347992.71078300616,391712.54241059569,112456.65265472424,156805.58967781422,363881.95695070765,407914.56907786801,132212.91609724972,176874.77877107935,382708.24758137634,427145.8566868623,83475.763393337547,{"$f":"DD17+SUM(DD19:DD21)","v":87254.259350807813},284329.97102163476,321413.23217121128,44919.417410292372,81783.235629977629,277273.2195054511,313983.65812090412,-1372922.9463546849]
[]
[null,null,{"$f":"Cálculos!C367","v":"Menos: Impostos"},null,{"$f":"Cálculos!E367","v":"EUR"},null,{"$f":"SUM(H24:FC24)","v":-1001128.5012465568},{"$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$4)","v":-11970.752123057919},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":-22292.655572387644},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":-58817.365693843625},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":-66123.577744443319},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":-18992.891727489463},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":-25596.329252413416},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":-61048.250144120349},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":-68393.181857555377},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":-21478.192378568969},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":-28928.813798448089},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":-63717.643500294173},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":-71115.122337657114},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":-24797.244636913259},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":-32300.437566116634},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":-66880.46032624651},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":-74345.978655968152},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":-19448.807385253243},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":-14404.785900913794},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":-50352.909864209934},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":-56582.897737338804},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":-13168.597803291388},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":-13288.397372624586},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":-49167.375609491108},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":-55334.729296887213},{"$f":"SUMIFS(Cálculos!$I367:$QJ367, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":-12581.102961022689}]
[null,null,{"$f":"Cálculos!C368","v":"Mais: Variação do Ativo por Impostos Diferidos"},null,{"$f":"Cálculos!E368","v":"EUR"},null,{"$f":"SUM(H25:FC25)","v":240646.68321603446},{"$f":"SUMIFS(Cálculos!$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$4)","v":56769.726947545721},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":18953.423639684108},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":6840.2933024615195},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":64230.187132030842},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":57264.993995029741},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":17290.56330802606},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":7583.4215070456557},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":65027.371833214042},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":56919.112789073726},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":16400.947512102721},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":7686.5237937750644},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":64695.769092503644},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":56542.003447756171},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":16127.509719734546},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":7907.1812497826177},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":64330.57380355231},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":56295.32167282817},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":16048.794751083828},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":7964.9332446239423},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":63796.857634183951},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":55751.957817128976},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":15820.623265233357},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":7904.2419562883442},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":63147.70071662229},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":55153.935788520961},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":15507.375805694377},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":7714.4243180493359},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":62372.074729536427},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":54425.794700752827},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":15136.87860666099},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":7383.5912725047674},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":61457.711652063765},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":53619.012568337144},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":14616.367101699114},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":6898.5046235255431},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":60390.956401114818},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":52527.366359754466},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":13931.479809020879},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":6244.4162836072501},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":59156.601338031702},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":-13798.131794853136},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":-52059.367320838151},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":-59720.69162215502},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":-7387.8789604785852},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":-15187.794543156167},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":-53122.860579016153},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":-60763.992249742849},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":-9010.2191960744094},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":-16722.612497622846},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":-54404.485893297475},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":-62031.517980079516},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":-10857.074043828179},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":-18616.221574414056},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":-55926.460247038165},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":-63546.099208041793},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":-12951.964538312866},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":-20700.804921156378},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":-57713.590619559982},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":-65333.23157773749},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":-15321.153858587379},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":-23067.347125210799},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":-59793.588293383131},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":-67421.399626155151},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":-17993.980594435474},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":-25682.07881035452},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":-62197.422224089736},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":-69842.440662457491},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":-21003.233456613962},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":-28770.47785165807},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":-64959.716381514765},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":-72610.175652266975},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":-24287.22169585331},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":-28331.48609434333},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":-56976.281070729077},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":-64256.124190849354},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":-4200.9442588967286},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":-1266.45427538324},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":0},{"$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$4)","v":372.62804326386197},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":-372.62804326386197},{"$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$4)","v":2839.4044025972248},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":-2839.4044025972248},{"$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$4)","v":3036.6609457869599},{"$f":"SUMIFS(Cálculos!$I368:$QJ368, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":-3036.6609457869599},{"$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$4)","v":240646.68321603446}]
[null,null,{"$f":"Cálculos!C369","v":"Resultado Líquido / (Prejuízo)"},null,{"$f":"Cálculos!E369","v":"EUR"},null,{"$f":"SUM(H26:FC26)","v":6017238.4636095492},{"$f":"H22+SUM(H24:H25)","v":0},{"$f":"I22+SUM(I24:I25)","v":0},0,0,0,0,0,0,-184868.41585860733,2412.3243327074233,62401.160288476633,-221815.45677224814,-187321.16695090916,10647.442165680695,58720.906322917115,-225763.41910191692,-185608.23145474616,15053.158488348621,58210.304521971266,-224121.19600506552,-183740.64233584027,16407.326602933521,57117.524739838904,-222312.60981216398,-182518.98021238699,16797.153114346467,56831.514860624651,-219669.44402100646,-174303.03540321012,23452.145234749711,62657.081240953528,-210929.57166736783,-171341.40249962776,25003.465986751253,63597.130496993486,-207088.37630275235,-42005.918064965605,152567.76163910696,190964.9941511185,-76830.649633362045,-38010.425599670794,155145.53290177597,193367.32803177807,-71547.671247711318,-32604.177709546842,158537.35568456416,196716.62266756449,-65324.674744823948,-37306.432048154064,152177.7819852937,190119.57852514848,-69052.446085058677,-30424.292723226419,157444.60574008047,195286.40068082145,-61017.999204013802,-22823.289520152859,163791.70253461579,230316.09953582316,-23119.241862755836,15307.012574431224,200081.52790552186,237816.88276001543,-12744.546080545464,25630.663434489048,{"$f":"BU22+SUM(BU24:BU25)","v":208932.07832182082},246667.44306708151,-1011.4180182341515,37350.681968852994,219233.01918265881,257008.84673543513,12225.438197394644,50299.829361947166,231137.72055377724,268998.76424855139,27128.4047529456,65594.757947449558,244817.65352388276,282789.7157605876,43540.855355899534,84019.256064658504,266778.51856113866,302831.07496554381,64698.670578636695,101283.95631410758,275896.27098037256,312079.41637381859,76824.908647026212,113218.43891326306,286944.46063888579,323319.36055304029,90978.460276155267,127876.77587936613,300164.31345041347,336799.44674021087,107415.67146033645,144574.34120496272,315827.78725512984,352799.87803089415,66866.360410681533,{"$f":"DD22+SUM(DD24:DD25)","v":70010.069047296798},233977.06115742482,264830.33443387249,34787.480552787943,65458.177311566084,228105.84389595999,258648.92882401691,-1144857.3660996731]
[]
["·","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:$QJ374)","v":4441742.8604671163},{"$f":"LOOKUP(I$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":23571.544327099808},{"$f":"LOOKUP(J$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":462.35525990393944},{"$f":"LOOKUP(K$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":25703.124164428446},{"$f":"LOOKUP(L$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":42945.995354286075},{"$f":"LOOKUP(M$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":47736.784729032719},{"$f":"LOOKUP(N$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":53216.053100972611},{"$f":"LOOKUP(O$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":503085.77016087901},{"$f":"LOOKUP(P$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":300824.3104854495},{"$f":"LOOKUP(Q$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":291772.86005957442},{"$f":"LOOKUP(R$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":544327.65250979748},{"$f":"LOOKUP(S$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":720342.14506584569},{"$f":"LOOKUP(T$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":581784.48853895173},{"$f":"LOOKUP(U$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":618645.63552963815},{"$f":"LOOKUP(V$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":861634.57672117057},{"$f":"LOOKUP(W$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1026627.575885821},{"$f":"LOOKUP(X$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":884051.15345076146},{"$f":"LOOKUP(Y$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":920676.20600490202},{"$f":"LOOKUP(Z$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1157989.1060183954},{"$f":"LOOKUP(AA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1315691.8100844095},{"$f":"LOOKUP(AB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1168773.7571630024},{"$f":"LOOKUP(AC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1200569.3544105715},{"$f":"LOOKUP(AD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1431049.202364011},{"$f":"LOOKUP(AE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1581050.0621361563},{"$f":"LOOKUP(AF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1429214.8927674787},{"$f":"LOOKUP(AG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1455085.9463899764},{"$f":"LOOKUP(AH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1677655.5659934252},{"$f":"LOOKUP(AI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1820369.8862931877},{"$f":"LOOKUP(AJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1664449.7273877433},{"$f":"LOOKUP(AK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1685104.1321445818},{"$f":"LOOKUP(AL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1899631.3970664204},{"$f":"LOOKUP(AM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2035098.265790784},{"$f":"LOOKUP(AN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1874878.3015907432},{"$f":"LOOKUP(AO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1889943.2836410445},{"$f":"LOOKUP(AP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2096473.9692734319},{"$f":"LOOKUP(AQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2224731.2491155383},{"$f":"LOOKUP(AR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2060219.2629735435},{"$f":"LOOKUP(AS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2069244.6337890849},{"$f":"LOOKUP(AT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2267823.2028482622},{"$f":"LOOKUP(AU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2388907.522590667},{"$f":"LOOKUP(AV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2219886.7955530379},{"$f":"LOOKUP(AW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2222738.8478874373},{"$f":"LOOKUP(AX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2413408.442055135},{"$f":"LOOKUP(AY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2527355.187427158},{"$f":"LOOKUP(AZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2354278.6833302462},{"$f":"LOOKUP(BA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2351296.0034624087},{"$f":"LOOKUP(BB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2534098.4345748192},{"$f":"LOOKUP(BC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2640941.7386652743},{"$f":"LOOKUP(BD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2463590.7950657331},{"$f":"LOOKUP(BE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2454637.3839119836},{"$f":"LOOKUP(BF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2629613.1246874253},{"$f":"LOOKUP(BG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2729385.8579037562},{"$f":"LOOKUP(BH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2547764.3703179923},{"$f":"LOOKUP(BI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2532860.8769744104},{"$f":"LOOKUP(BJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2700049.0512705324},{"$f":"LOOKUP(BK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2792782.8108351501},{"$f":"LOOKUP(BL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2606670.1113382052},{"$f":"LOOKUP(BM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2585678.6460458781},{"$f":"LOOKUP(BN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2745117.0186370327},{"$f":"LOOKUP(BO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2830842.1176113905},{"$f":"LOOKUP(BP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2640687.1939897109},{"$f":"LOOKUP(BQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2613940.7702915967},{"$f":"LOOKUP(BR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2765665.7361567318},{"$f":"LOOKUP(BS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2844411.1919834157},{"$f":"LOOKUP(BT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2649991.3231595336},{"$f":"LOOKUP(BU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2617349.6628271611},{"$f":"LOOKUP(BV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2761396.2359383209},{"$f":"LOOKUP(BW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2833189.758491179},{"$f":"LOOKUP(BX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2634504.7327398416},{"$f":"LOOKUP(BY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2595983.7069574804},{"$f":"LOOKUP(BZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2732385.5085587404},{"$f":"LOOKUP(CA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2797253.4876907901},{"$f":"LOOKUP(CB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2594078.4618106545},{"$f":"LOOKUP(CC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2549535.7798628719},{"$f":"LOOKUP(CD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2678325.0262292456},{"$f":"LOOKUP(CE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2736292.5188078335},{"$f":"LOOKUP(CF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2529072.2697622962},{"$f":"LOOKUP(CG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2521389.3112598998},{"$f":"LOOKUP(CH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2992144.7075407291},{"$f":"LOOKUP(CI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":3224059.3353655823},{"$f":"LOOKUP(CJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":739431.22531317885},{"$f":"LOOKUP(CK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":864178.88571773504},{"$f":"LOOKUP(CL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1158657.8975684962},{"$f":"LOOKUP(CM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1378114.112493823},{"$f":"LOOKUP(CN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1333333.8702590668},{"$f":"LOOKUP(CO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1415588.3266330329},{"$f":"LOOKUP(CP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1637355.9175441358},{"$f":"LOOKUP(CQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1801850.4873249996},{"$f":"LOOKUP(CR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1750020.3822808012},{"$f":"LOOKUP(CS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":1823983.6814100468},{"$f":"LOOKUP(CT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2036049.423670182},{"$f":"LOOKUP(CU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2191299.0697067962},{"$f":"LOOKUP(CV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2132446.6372829182},{"$f":"LOOKUP(CW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2197884.5961134364},{"$f":"LOOKUP(CX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2399830.0099367639},{"$f":"LOOKUP(CY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2545397.34906168},{"$f":"LOOKUP(CZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2478825.9433051515},{"$f":"LOOKUP(DA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2535171.2129470282},{"$f":"LOOKUP(DB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":2726520.8685146235},{"$f":"LOOKUP(DC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":6423378.3805420147},{"$f":"LOOKUP(DD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":6505662.1900982596},{"$f":"LOOKUP(DE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":6710742.2564577376},{"$f":"LOOKUP(DF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":7050615.8221980343},{"$f":"LOOKUP(DG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":7336258.0505304765},{"$f":"LOOKUP(DH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":7414339.076634693},{"$f":"LOOKUP(DI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":7614897.3823096156},{"$f":"LOOKUP(DJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":7948608.3554225964},{"$f":"LOOKUP(DK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I374:$QJ374)","v":6817699.2619202584}]
[null,null,{"$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:$QJ375)","v":180823.91140645416},{"$f":"LOOKUP(P$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(Q$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(R$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(S$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(T$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(U$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(V$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(W$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(X$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(Y$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(Z$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(AA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(AB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(AC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(AD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(AE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(AF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(AG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(AH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(AI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(AJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(AK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(AL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(AM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(AN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(AO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(AP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(AQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(AR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(AS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(AT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(AU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(AV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(AW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(AX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(AY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(AZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(BA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(BB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(BC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(BD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(BE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(BF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(BG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(BH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(BI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(BJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(BK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(BL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(BM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(BN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(BO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(BP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(BQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(BR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(BS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(BT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(BU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(BV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(BW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(BX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(BY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(BZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(CA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(CB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(CC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(CD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(CE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(CF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":361647.82281290833},{"$f":"LOOKUP(CG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":319093.71053609229},{"$f":"LOOKUP(CH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I375:$QJ375)","v":138269.79912963809},{"$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:$QJ377)","v":105388.29510798398},{"$f":"LOOKUP(I$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":622597.80844800011},{"$f":"LOOKUP(J$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":141391.30808638714},{"$f":"LOOKUP(K$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":141391.3080863872},{"$f":"LOOKUP(L$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":406684.58133438719},{"$f":"LOOKUP(M$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":202854.90808638721},{"$f":"LOOKUP(N$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":297398.29513302725},{"$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:$QJ377)","v":310587.09043969924},{"$f":"LOOKUP(Q$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":467819.39257185208},{"$f":"LOOKUP(R$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":474967.84125719161},{"$f":"LOOKUP(S$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":215562.27583947481},{"$f":"LOOKUP(T$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":310795.21383707097},{"$f":"LOOKUP(U$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":466881.88364562922},{"$f":"LOOKUP(V$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":473044.19429733744},{"$f":"LOOKUP(W$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":213665.84129369518},{"$f":"LOOKUP(X$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":308607.0442357494},{"$f":"LOOKUP(Y$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":463726.62666329881},{"$f":"LOOKUP(Z$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":468323.76343288145},{"$f":"LOOKUP(AA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":211450.05272744334},{"$f":"LOOKUP(AB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":306086.26290431211},{"$f":"LOOKUP(AC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":460630.27031381166},{"$f":"LOOKUP(AD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":463573.03510565264},{"$f":"LOOKUP(AE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":209256.32077145268},{"$f":"LOOKUP(AF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":302814.59276768495},{"$f":"LOOKUP(AG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":456133.54788789543},{"$f":"LOOKUP(AH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":458869.59692368691},{"$f":"LOOKUP(AI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":207084.42586774562},{"$f":"LOOKUP(AJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":299871.00760519109},{"$f":"LOOKUP(AK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":451504.16454699298},{"$f":"LOOKUP(AL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":454212.97814698674},{"$f":"LOOKUP(AM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":204934.15064388906},{"$f":"LOOKUP(AN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":296800.02211488201},{"$f":"LOOKUP(AO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":446920.8634477153},{"$f":"LOOKUP(AP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":449602.71272143925},{"$f":"LOOKUP(AQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":202805.27989123907},{"$f":"LOOKUP(AR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":293759.60611622402},{"$f":"LOOKUP(AS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":442383.18587389274},{"$f":"LOOKUP(AT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":445038.33923217142},{"$f":"LOOKUP(AU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":200697.60054340222},{"$f":"LOOKUP(AV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":290591.64402333018},{"$f":"LOOKUP(AW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":437890.6776755515},{"$f":"LOOKUP(AX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":440519.40085736895},{"$f":"LOOKUP(AY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":198610.90165491006},{"$f":"LOOKUP(AZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":287769.26843213313},{"$f":"LOOKUP(BA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":433442.8892234597},{"$f":"LOOKUP(BB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":436045.4453225563},{"$f":"LOOKUP(BC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":196544.97438010725},{"$f":"LOOKUP(BD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":284818.74720835511},{"$f":"LOOKUP(BE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":429039.37536412728},{"$f":"LOOKUP(BF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":431616.02485533047},{"$f":"LOOKUP(BG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":194499.61195224966},{"$f":"LOOKUP(BH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":281897.59633953351},{"$f":"LOOKUP(BI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":424679.69537525228},{"$f":"LOOKUP(BJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":427230.69614054693},{"$f":"LOOKUP(BK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":192474.60966280985},{"$f":"LOOKUP(BL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":278848.15978962806},{"$f":"LOOKUP(BM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":420363.41292161215},{"$f":"LOOKUP(BN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":422889.02027595037},{"$f":"LOOKUP(BO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":190469.76484098964},{"$f":"LOOKUP(BP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":276142.23913244647},{"$f":"LOOKUP(BQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":416090.09601139394},{"$f":"LOOKUP(BR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":418590.56272824737},{"$f":"LOOKUP(BS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":188484.87683343512},{"$f":"LOOKUP(BT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":273307.45677367679},{"$f":"LOOKUP(BU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":411859.31695295719},{"$f":"LOOKUP(BV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":414334.89328961627},{"$f":"LOOKUP(BW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":186519.74698415498},{"$f":"LOOKUP(BX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":270500.89267120394},{"$f":"LOOKUP(BY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":407670.65231203043},{"$f":"LOOKUP(BZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":410121.58603465103},{"$f":"LOOKUP(CA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":184574.17861463799},{"$f":"LOOKUP(CB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":267565.33231226465},{"$f":"LOOKUP(CC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":403523.6828693304},{"$f":"LOOKUP(CD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":405950.21927773126},{"$f":"LOOKUP(CE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":182647.97700416818},{"$f":"LOOKUP(CF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":264971.29845999007},{"$f":"LOOKUP(CG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":399417.99357860675},{"$f":"LOOKUP(CH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":401820.37553081999},{"$f":"LOOKUP(CI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":180740.94937033742},{"$f":"LOOKUP(CJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":262247.71492606046},{"$f":"LOOKUP(CK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":395353.17352510092},{"$f":"LOOKUP(CL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":397731.64146167878},{"$f":"LOOKUP(CM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":178852.90484975019},{"$f":"LOOKUP(CN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":259551.24274266156},{"$f":"LOOKUP(CO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":391328.81588442047},{"$f":"LOOKUP(CP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":393683.60785249918},{"$f":"LOOKUP(CQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":176983.65447892097},{"$f":"LOOKUP(CR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":256725.09160085744},{"$f":"LOOKUP(CS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":387344.5178818226},{"$f":"LOOKUP(CT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":389675.86955894704},{"$f":"LOOKUP(CU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":175133.01117536207},{"$f":"LOOKUP(CV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":254238.55561647608},{"$f":"LOOKUP(CW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":383399.88075190247},{"$f":"LOOKUP(CX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":385708.02546961454},{"$f":"LOOKUP(CY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":173300.78971886073},{"$f":"LOOKUP(CZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":251621.80895747995},{"$f":"LOOKUP(DA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":379494.50969868351},{"$f":"LOOKUP(DB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":381779.67846587382},{"$f":"LOOKUP(DC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":171486.80673293964},{"$f":"LOOKUP(DD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":249031.11016337865},{"$f":"LOOKUP(DE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":375628.01385610405},{"$f":"LOOKUP(DF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":377890.43538213312},{"$f":"LOOKUP(DG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":169690.88066650531},{"$f":"LOOKUP(DH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":246310.07648899718},{"$f":"LOOKUP(DI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":371800.00624889787},{"$f":"LOOKUP(DJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":374039.90696648625},{"$f":"LOOKUP(DK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I377:$QJ377)","v":165676.30528083388}]
[null,null,{"$f":"Cálculos!C378","v":"Total do Ativo Corrente"},null,{"$f":"Cálculos!E378","v":"EUR"},null,null,{"$f":"SUM(H31:H34)","v":4547131.1555751003},{"$f":"SUM(I31:I34)","v":646169.35277509992},141853.66334629108,167094.43225081565,449630.57668867323,250591.69281541993,350614.34823399986,683909.68156733317,973059.22373805707,1121240.0754443349,1380943.3165798974,1297552.2437182288,1254227.525188931,1447175.3419881756,1696326.5938314162,1601941.2399924246,1554306.0204994192,1746050.6554811092,1987960.6922641853,1888789.6856247613,1836507.8428802229,2022847.4475372916,2256270.0602825722,2151954.2057205173,2093677.308348072,2272867.31709078,2498172.9857300203,2389102.1349738417,2325968.5578058427,2498256.119504483,2715492.1980263153,2601680.239247581,2533326.146518534,2698511.9699016679,2907724.5048077796,2789184.3518196857,2715626.6919026757,2873275.6424758858,3074509.3648933419,2951252.9459469775,2872126.2623892762,3022277.3483758969,3215575.6657254123,3087613.9118949762,3003695.7745752875,3146386.7154987766,3331791.7027102839,3199134.5358582898,3110057.3650869965,3245324.582089019,3422876.9723556642,3285533.2926689144,3191309.7894704342,3319188.3951625712,3488927.5702239876,3346905.2433108683,3247166.0939407414,3367689.8817803985,3529653.8617258915,3382959.7052652887,3278477.2559350654,3391678.6891158987,3545904.1216978878,3394543.8916297592,3284946.6027461188,{"$f":"SUM(BU31:BU34)","v":3390856.8025930268},3537378.9520408455,3381357.3282882422,3266653.4482239541,3365302.1820824193,3504154.9174062996,3343475.4891183362,3223291.6169358273,3314707.2855451107,3445923.0683198851,3280588.31862491,3155691.3910351945,3239901.0153745986,3532234.8822011868,3404800.2847359199,1001678.9402392393,1259532.059242836,1556389.539030175,1556967.0173435733,1592885.1130017284,1806917.1425174533,2031039.5253966351,1978834.1418039207,2006745.4738816586,2211328.1992918695,2425725.2932291292,2366432.0808821581,2386685.1928993943,2581284.4768653391,2785538.0354063786,2718698.1387805408,2730447.7522626314,2914665.7226457116,3108300.5469804974,6594865.1872749543,{"$f":"SUM(DD31:DD34)","v":6754693.3002616381},7086370.2703138413,7428506.2575801676,7505948.931196982,7660649.1531236898,7986697.3885585135,8322648.2623890825,6983375.5672010919]
[]
[null,"Ativo não corrente"]
[null,null,{"$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:$QJ381)","v":1524118.8444248999},{"$f":"LOOKUP(I$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":5700080.6472249003},{"$f":"LOOKUP(J$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":6879396.3366537085},{"$f":"LOOKUP(K$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":8079155.5677491836},{"$f":"LOOKUP(L$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":10995369.423311327},{"$f":"LOOKUP(M$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":13144408.307184581},{"$f":"LOOKUP(N$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":15244385.651766},{"$f":"LOOKUP(O$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":15506090.318432668},{"$f":"LOOKUP(P$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":15214714.959020138},{"$f":"LOOKUP(Q$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":14923339.599607605},{"$f":"LOOKUP(R$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":14631964.240195075},{"$f":"LOOKUP(S$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":14340588.880782545},{"$f":"LOOKUP(T$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":14049213.521370014},{"$f":"LOOKUP(U$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":13757838.161957482},{"$f":"LOOKUP(V$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":13466462.802544951},{"$f":"LOOKUP(W$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":13175087.443132421},{"$f":"LOOKUP(X$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":12883712.083719891},{"$f":"LOOKUP(Y$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":12592336.724307358},{"$f":"LOOKUP(Z$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":12300961.364894828},{"$f":"LOOKUP(AA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":12009586.005482297},{"$f":"LOOKUP(AB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":11718210.646069765},{"$f":"LOOKUP(AC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":11426835.286657235},{"$f":"LOOKUP(AD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":11135459.927244704},{"$f":"LOOKUP(AE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":10844084.567832172},{"$f":"LOOKUP(AF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":10552709.20841964},{"$f":"LOOKUP(AG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":10261333.849007107},{"$f":"LOOKUP(AH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":9969958.489594575},{"$f":"LOOKUP(AI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":9678583.1301820427},{"$f":"LOOKUP(AJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":9392732.7707695104},{"$f":"LOOKUP(AK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":9106882.4113569781},{"$f":"LOOKUP(AL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":8821032.0519444477},{"$f":"LOOKUP(AM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":8535181.6925319172},{"$f":"LOOKUP(AN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":8249331.3331193849},{"$f":"LOOKUP(AO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":7963480.9737068536},{"$f":"LOOKUP(AP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":7677630.6142943222},{"$f":"LOOKUP(AQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":7391780.2548817908},{"$f":"LOOKUP(AR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":7231659.347850211},{"$f":"LOOKUP(AS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":7071538.440818632},{"$f":"LOOKUP(AT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":6911417.5337870549},{"$f":"LOOKUP(AU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":6751296.6267554779},{"$f":"LOOKUP(AV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":6591175.7197239008},{"$f":"LOOKUP(AW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":6431054.8126923237},{"$f":"LOOKUP(AX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":6270933.9056607466},{"$f":"LOOKUP(AY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":6110812.9986291695},{"$f":"LOOKUP(AZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":5950692.0915975925},{"$f":"LOOKUP(BA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":5790571.1845660154},{"$f":"LOOKUP(BB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":5630560.2775344364},{"$f":"LOOKUP(BC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":5470549.3705028575},{"$f":"LOOKUP(BD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":5364909.3333754279},{"$f":"LOOKUP(BE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":5259269.2962479983},{"$f":"LOOKUP(BF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":5153629.2591205686},{"$f":"LOOKUP(BG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":5047989.221993139},{"$f":"LOOKUP(BH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4942349.1848657094},{"$f":"LOOKUP(BI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4836709.1477382798},{"$f":"LOOKUP(BJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4731069.1106108502},{"$f":"LOOKUP(BK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4625429.0734834205},{"$f":"LOOKUP(BL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4519789.0363559909},{"$f":"LOOKUP(BM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4414148.9992285613},{"$f":"LOOKUP(BN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4337261.3906725626},{"$f":"LOOKUP(BO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4260373.782116564},{"$f":"LOOKUP(BP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4183486.1735605653},{"$f":"LOOKUP(BQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4106598.5650045667},{"$f":"LOOKUP(BR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4029710.956448568},{"$f":"LOOKUP(BS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3952823.3478925694},{"$f":"LOOKUP(BT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3875935.7393365707},{"$f":"LOOKUP(BU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3799048.1307805721},{"$f":"LOOKUP(BV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3722160.5222245734},{"$f":"LOOKUP(BW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3645272.9136685748},{"$f":"LOOKUP(BX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3568385.3051125761},{"$f":"LOOKUP(BY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3491497.6965565775},{"$f":"LOOKUP(BZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3414610.0880005788},{"$f":"LOOKUP(CA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3337722.4794445802},{"$f":"LOOKUP(CB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3260834.8708885815},{"$f":"LOOKUP(CC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3183947.2623325828},{"$f":"LOOKUP(CD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3107059.6537765842},{"$f":"LOOKUP(CE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3030172.0452205855},{"$f":"LOOKUP(CF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":2953284.4366645869},{"$f":"LOOKUP(CG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":2876396.8281085882},{"$f":"LOOKUP(CH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":2807241.6201766003},{"$f":"LOOKUP(CI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":2730308.4524241947},{"$f":"LOOKUP(CJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":5107334.8129059654},{"$f":"LOOKUP(CK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":5030401.6451535597},{"$f":"LOOKUP(CL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4953468.4774011541},{"$f":"LOOKUP(CM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4876535.3096487485},{"$f":"LOOKUP(CN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4799602.1418963429},{"$f":"LOOKUP(CO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4722668.9741439372},{"$f":"LOOKUP(CP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4645735.8063915316},{"$f":"LOOKUP(CQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4568802.638639126},{"$f":"LOOKUP(CR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4491869.4708867203},{"$f":"LOOKUP(CS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4414936.3031343147},{"$f":"LOOKUP(CT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4338003.1353819091},{"$f":"LOOKUP(CU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4261069.9676295035},{"$f":"LOOKUP(CV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4184136.7998770978},{"$f":"LOOKUP(CW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4107203.6321246922},{"$f":"LOOKUP(CX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":4030270.4643722866},{"$f":"LOOKUP(CY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3953337.2966198809},{"$f":"LOOKUP(CZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3876404.1288674753},{"$f":"LOOKUP(DA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3799470.9611150697},{"$f":"LOOKUP(DB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3722537.7933626641},{"$f":"LOOKUP(DC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3645604.6256102584},{"$f":"LOOKUP(DD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3568671.4578578528},{"$f":"LOOKUP(DE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3491738.2901054472},{"$f":"LOOKUP(DF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3414805.1223530415},{"$f":"LOOKUP(DG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3337871.9546006359},{"$f":"LOOKUP(DH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3260938.7868482303},{"$f":"LOOKUP(DI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3184005.6190958247},{"$f":"LOOKUP(DJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3107072.451343419},{"$f":"LOOKUP(DK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I381:$QJ381)","v":3030139.2835910134}]
[null,null,{"$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:$QJ383)","v":56769.726947545721},{"$f":"LOOKUP(Q$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":75723.150587229829},{"$f":"LOOKUP(R$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":82563.443889691349},{"$f":"LOOKUP(S$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":146793.63102172219},{"$f":"LOOKUP(T$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":204058.62501675193},{"$f":"LOOKUP(U$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":221349.18832477799},{"$f":"LOOKUP(V$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":228932.60983182365},{"$f":"LOOKUP(W$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":293959.98166503769},{"$f":"LOOKUP(X$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":350879.09445411141},{"$f":"LOOKUP(Y$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":367280.04196621414},{"$f":"LOOKUP(Z$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":374966.5657599892},{"$f":"LOOKUP(AA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":439662.33485249284},{"$f":"LOOKUP(AB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":496204.33830024902},{"$f":"LOOKUP(AC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":512331.84801998356},{"$f":"LOOKUP(AD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":520239.02926976618},{"$f":"LOOKUP(AE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":584569.60307331849},{"$f":"LOOKUP(AF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":640864.92474614666},{"$f":"LOOKUP(AG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":656913.71949723049},{"$f":"LOOKUP(AH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":664878.65274185443},{"$f":"LOOKUP(AI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":728675.51037603838},{"$f":"LOOKUP(AJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":784427.46819316735},{"$f":"LOOKUP(AK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":800248.09145840071},{"$f":"LOOKUP(AL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":808152.33341468906},{"$f":"LOOKUP(AM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":871300.03413131135},{"$f":"LOOKUP(AN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":926453.96991983231},{"$f":"LOOKUP(AO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":941961.34572552668},{"$f":"LOOKUP(AP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":949675.77004357602},{"$f":"LOOKUP(AQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1012047.8447731124},{"$f":"LOOKUP(AR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1066473.6394738653},{"$f":"LOOKUP(AS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1081610.5180805263},{"$f":"LOOKUP(AT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1088994.109353031},{"$f":"LOOKUP(AU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1150451.8210050948},{"$f":"LOOKUP(AV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1204070.8335734319},{"$f":"LOOKUP(AW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1218687.2006751311},{"$f":"LOOKUP(AX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1225585.7052986566},{"$f":"LOOKUP(AY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1285976.6616997714},{"$f":"LOOKUP(AZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1338504.0280595259},{"$f":"LOOKUP(BA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1352435.5078685468},{"$f":"LOOKUP(BB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1358679.924152154},{"$f":"LOOKUP(BC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1417836.5254901857},{"$f":"LOOKUP(BD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1404038.3936953326},{"$f":"LOOKUP(BE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1351979.0263744944},{"$f":"LOOKUP(BF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1292258.3347523394},{"$f":"LOOKUP(BG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1284870.4557918608},{"$f":"LOOKUP(BH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1269682.6612487047},{"$f":"LOOKUP(BI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1216559.8006696885},{"$f":"LOOKUP(BJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1155795.8084199456},{"$f":"LOOKUP(BK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1146785.5892238712},{"$f":"LOOKUP(BL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1130062.9767262484},{"$f":"LOOKUP(BM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1075658.4908329509},{"$f":"LOOKUP(BN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1013626.9728528714},{"$f":"LOOKUP(BO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1002769.8988090432},{"$f":"LOOKUP(BP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":984153.67723462917},{"$f":"LOOKUP(BQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":928227.216987591},{"$f":"LOOKUP(BR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":864681.11777954921},{"$f":"LOOKUP(BS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":851729.15324123634},{"$f":"LOOKUP(BT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":831028.34832007997},{"$f":"LOOKUP(BU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":773314.75770051999},{"$f":"LOOKUP(BV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":707981.5261227825},{"$f":"LOOKUP(BW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":692660.37226419512},{"$f":"LOOKUP(BX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":669593.02513898432},{"$f":"LOOKUP(BY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":609799.43684560119},{"$f":"LOOKUP(BZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":542378.03721944604},{"$f":"LOOKUP(CA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":524384.05662501056},{"$f":"LOOKUP(CB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":498701.97781465604},{"$f":"LOOKUP(CC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":436504.55559056631},{"$f":"LOOKUP(CD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":366662.11492810881},{"$f":"LOOKUP(CE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":345658.88147149485},{"$f":"LOOKUP(CF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":316888.40361983678},{"$f":"LOOKUP(CG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":251928.68723832202},{"$f":"LOOKUP(CH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":179318.51158605504},{"$f":"LOOKUP(CI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":155031.28989020173},{"$f":"LOOKUP(CJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":126699.8037958584},{"$f":"LOOKUP(CK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":69723.522725129325},{"$f":"LOOKUP(CL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":5467.3985342799688},{"$f":"LOOKUP(CM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":1266.45427538324},{"$f":"LOOKUP(CN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I383:$QJ383)","v":0},{"$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:$QJ383)","v":372.62804326386197},{"$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:$QJ383)","v":2839.4044025972248},{"$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:$QJ383)","v":3036.6609457869599},{"$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:$QJ383)","v":240646.68321603446}]
[null,null,{"$f":"Cálculos!C384","v":"Total do Ativo Não Corrente"},null,{"$f":"Cálculos!E384","v":"EUR"},null,null,{"$f":"SUM(H38:H40)","v":1524118.8444248999},{"$f":"SUM(I38:I40)","v":5700080.6472249003},6879396.3366537085,8079155.5677491836,10995369.423311327,13144408.307184581,15244385.651766,15506090.318432668,15271484.685967684,14999062.750194835,14714527.684084766,14487382.511804266,14253272.146386767,13979187.350282259,13695395.412376774,13469047.424797459,13234591.178174002,12959616.766273573,12675927.930654816,12449248.34033479,12214414.984370014,11939167.134677218,11655698.95651447,11428654.170905489,11193574.133165786,10918247.568504337,10634837.14233643,10407258.640558081,10177160.238962678,9907130.5028153788,9629184.3853591364,9406481.7266632281,9175785.3030392174,8905442.3194323797,8627306.3843378983,8403828.0996549036,8298132.9873240758,8153148.9588991581,8000411.643140086,7901748.4477605727,7795246.5532973325,7649742.0133674545,7496519.6109594032,7396789.6603289414,7289196.1196571179,7143006.6924345624,6989240.2016865909,6888385.8959930427,6768947.72707076,6611248.3226224929,6445887.5938729085,6332859.6777849998,6212031.8461144138,6053268.9484079685,5886864.9190307958,5772214.6627072915,5649852.0130822398,5489807.4900615122,5350888.3635254344,5263143.6809256077,5167639.8507951945,5034825.7819921579,4894392.0742281172,4804552.5011338061,4706964.0876566507,{"$f":"SUM(BU38:BU40)","v":4572362.8884810917},4430142.0483473558,4337933.28593277,4237978.3302515605,4101297.1334021785,3956988.125220025,3862106.5360695906,3759536.8487032377,3620451.8179231491,3473721.7687046928,3375830.9266920802,3270172.8402844239,3128325.5153469103,2986560.1317626555,2885339.7423143964,5234034.6167018237,5100125.1678786892,4958935.8759354344,4877801.7639241321,4799602.1418963429,4722668.9741439372,4645735.8063915316,4569175.2666823901,4491869.4708867203,4414936.3031343147,4338003.1353819091,4261069.9676295035,4184136.7998770978,4107203.6321246922,4030270.4643722866,3953337.2966198809,3876404.1288674753,3799470.9611150697,3722537.7933626641,3648444.0300128558,{"$f":"SUM(DD38:DD40)","v":3568671.4578578528},3491738.2901054472,3414805.1223530415,3340908.615546423,3260938.7868482303,3184005.6190958247,3107072.451343419,3270785.9668070478]
[]
[null,"Ativo Total",null,null,{"$f":"Cálculos!E386","v":"EUR"},null,null,{"$f":"H35+H41","v":6071250},{"$f":"I35+I41","v":6346250},7021250,8246249.9999999991,11445000,13395000,15595000,16190000.000000002,16244543.909705741,16120302.82563917,16095471.000664663,15784934.755522495,15507499.671575697,15426362.692270435,15391722.006208191,15070988.664789883,14788897.198673422,14705667.421754682,14663888.622919001,14338038.025959551,14050922.827250237,13962014.58221451,13911969.016797043,13580608.376626007,13287251.441513859,13191114.885595117,13133010.12806645,12796360.775531922,12503128.79676852,12405386.622319862,12344676.583385453,12008161.965910809,11709111.449557751,11603954.289334048,11535030.889145678,11193012.451474588,11013759.679226752,11026424.601375043,11074921.008033428,10853001.393707551,10667372.81568661,10672019.361743351,10712095.276684815,10484403.572223917,10292891.894232405,10289393.407933339,10321031.904396875,10087520.431851333,9879005.0921577569,9856572.904711511,9868764.5662285723,9618392.9704539143,9403341.635584848,9372457.3435705397,9375792.4892547838,9119119.9060181603,8897018.1070229821,8857497.3718419112,8880542.2252513263,8646103.3861908969,8446117.10673026,8426504.4711080566,8440296.195926005,8199096.3927635653,7991910.6904027695,{"$f":"BU35+BU41","v":7963219.691074118},7967521.0003882013,7719290.6142210122,7504631.7784755146,7466599.3154845983,7461143.042626325,7205582.0251879264,6982828.465639065,6935159.1034682598,6919644.8370245779,6656419.2453169897,6425864.2313196184,6368226.5307215089,6518795.0139638428,6290140.0270503163,6235713.5569410631,6359657.2271215254,6515325.4149656091,6434768.7812677054,6392487.2548980713,6529586.1166613903,6676775.3317881664,6548009.4084863104,6498614.9447683785,6626264.5024261847,6763728.4286110383,6627502.0485116616,6570821.9927764926,6688488.1089900313,6815808.4997786656,6672035.4354004217,6606851.8811301067,6714136.6837607808,6830838.3403431615,10243309.217287811,{"$f":"DD35+DD41","v":10323364.75811949},10578108.560419288,10843311.379933208,10846857.546743404,10921587.93997192,11170703.007654339,11429720.713732501,10254161.53400814]
[]
[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:$QJ389)","v":4951.8450171093737},{"$f":"LOOKUP(Q$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":4951.8450171093737},{"$f":"LOOKUP(R$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":4951.8450171093737},{"$f":"LOOKUP(S$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":4951.8450171093737},{"$f":"LOOKUP(T$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5075.6411425371098},{"$f":"LOOKUP(U$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5075.6411425371098},{"$f":"LOOKUP(V$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5075.6411425371098},{"$f":"LOOKUP(W$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5075.6411425371098},{"$f":"LOOKUP(X$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5202.5321711005363},{"$f":"LOOKUP(Y$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5202.5321711005363},{"$f":"LOOKUP(Z$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5202.5321711005363},{"$f":"LOOKUP(AA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5202.5321711005363},{"$f":"LOOKUP(AB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5332.5954753780479},{"$f":"LOOKUP(AC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5332.5954753780479},{"$f":"LOOKUP(AD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5332.5954753780479},{"$f":"LOOKUP(AE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5332.5954753780479},{"$f":"LOOKUP(AF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5465.9103622624989},{"$f":"LOOKUP(AG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5465.9103622624989},{"$f":"LOOKUP(AH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5465.9103622624989},{"$f":"LOOKUP(AI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5465.9103622624989},{"$f":"LOOKUP(AJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5602.5581213190626},{"$f":"LOOKUP(AK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5602.5581213190626},{"$f":"LOOKUP(AL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5602.5581213190626},{"$f":"LOOKUP(AM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5602.5581213190626},{"$f":"LOOKUP(AN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5742.622074352038},{"$f":"LOOKUP(AO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5742.622074352038},{"$f":"LOOKUP(AP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5742.622074352038},{"$f":"LOOKUP(AQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5742.622074352038},{"$f":"LOOKUP(AR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5886.1876262108417},{"$f":"LOOKUP(AS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5886.1876262108417},{"$f":"LOOKUP(AT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5886.1876262108417},{"$f":"LOOKUP(AU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":5886.1876262108417},{"$f":"LOOKUP(AV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6033.3423168661111},{"$f":"LOOKUP(AW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6033.3423168661111},{"$f":"LOOKUP(AX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6033.3423168661111},{"$f":"LOOKUP(AY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6033.3423168661111},{"$f":"LOOKUP(AZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6184.1758747877611},{"$f":"LOOKUP(BA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6184.1758747877611},{"$f":"LOOKUP(BB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6184.1758747877611},{"$f":"LOOKUP(BC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6184.1758747877611},{"$f":"LOOKUP(BD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6338.7802716574506},{"$f":"LOOKUP(BE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6338.7802716574506},{"$f":"LOOKUP(BF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6338.7802716574506},{"$f":"LOOKUP(BG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6338.7802716574506},{"$f":"LOOKUP(BH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6497.2497784488869},{"$f":"LOOKUP(BI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6497.2497784488869},{"$f":"LOOKUP(BJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6497.2497784488869},{"$f":"LOOKUP(BK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6497.2497784488869},{"$f":"LOOKUP(BL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6659.6810229101093},{"$f":"LOOKUP(BM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6659.6810229101093},{"$f":"LOOKUP(BN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6659.6810229101093},{"$f":"LOOKUP(BO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6659.6810229101093},{"$f":"LOOKUP(BP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6826.1730484828568},{"$f":"LOOKUP(BQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6826.1730484828568},{"$f":"LOOKUP(BR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6826.1730484828568},{"$f":"LOOKUP(BS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6826.1730484828568},{"$f":"LOOKUP(BT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6996.8273746949289},{"$f":"LOOKUP(BU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6996.8273746949289},{"$f":"LOOKUP(BV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6996.8273746949289},{"$f":"LOOKUP(BW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":6996.8273746949289},{"$f":"LOOKUP(BX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7171.7480590623036},{"$f":"LOOKUP(BY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7171.7480590623036},{"$f":"LOOKUP(BZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7171.7480590623036},{"$f":"LOOKUP(CA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7171.7480590623036},{"$f":"LOOKUP(CB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7351.0417605388593},{"$f":"LOOKUP(CC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7351.0417605388593},{"$f":"LOOKUP(CD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7351.0417605388593},{"$f":"LOOKUP(CE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7351.0417605388593},{"$f":"LOOKUP(CF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7534.8178045523291},{"$f":"LOOKUP(CG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7534.8178045523291},{"$f":"LOOKUP(CH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7534.8178045523291},{"$f":"LOOKUP(CI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7534.8178045523291},{"$f":"LOOKUP(CJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7723.1882496661365},{"$f":"LOOKUP(CK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7723.1882496661365},{"$f":"LOOKUP(CL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":7723.1882496661365},{"$f":"LOOKUP(CM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":14089.953737252701},{"$f":"LOOKUP(CN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":13380.697366821307},{"$f":"LOOKUP(CO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":27117.707697675243},{"$f":"LOOKUP(CP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":31341.627923748136},{"$f":"LOOKUP(CQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":15090.6491166169},{"$f":"LOOKUP(CR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":14365.060937394774},{"$f":"LOOKUP(CS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":28063.583741305512},{"$f":"LOOKUP(CT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":32282.812225270238},{"$f":"LOOKUP(CU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":16232.705767486779},{"$f":"LOOKUP(CV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":15622.588664768029},{"$f":"LOOKUP(CW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":29160.528714210843},{"$f":"LOOKUP(CX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":33379.849632024314},{"$f":"LOOKUP(CY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":17533.497004364872},{"$f":"LOOKUP(CZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":16979.61347938648},{"$f":"LOOKUP(DA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":30426.970989815902},{"$f":"LOOKUP(DB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":34651.72172449535},{"$f":"LOOKUP(DC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":13029.327772231474},{"$f":"LOOKUP(DD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":12122.109639759296},{"$f":"LOOKUP(DE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":25058.2752798486},{"$f":"LOOKUP(DF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":28854.118559562154},{"$f":"LOOKUP(DG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":12972.712036433793},{"$f":"LOOKUP(DH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":11629.779233227124},{"$f":"LOOKUP(DI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":24885.756309700842},{"$f":"LOOKUP(DJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":28643.814650405347},{"$f":"LOOKUP(DK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I389:$QJ389)","v":12921.115369289342}]
[null,null,{"$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:$QJ390)","v":122643.2975},{"$f":"LOOKUP(Q$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":81034.731728606595},{"$f":"LOOKUP(R$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":80696.717585524209},{"$f":"LOOKUP(S$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":80348.461275892274},{"$f":"LOOKUP(T$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":79989.652451822185},{"$f":"LOOKUP(U$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":79619.97136157396},{"$f":"LOOKUP(V$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":79239.088564610109},{"$f":"LOOKUP(W$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":78846.664638015471},{"$f":"LOOKUP(X$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":78442.349874021049},{"$f":"LOOKUP(Y$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":78025.78396836287},{"$f":"LOOKUP(Z$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":77596.595699197351},{"$f":"LOOKUP(AA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":77154.402596287808},{"$f":"LOOKUP(AB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":76698.810600167039},{"$f":"LOOKUP(AC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":76229.413710971799},{"$f":"LOOKUP(AD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":75745.793626637053},{"$f":"LOOKUP(AE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":75247.519370126887},{"$f":"LOOKUP(AF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":74734.146905370202},{"$f":"LOOKUP(AG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":74205.218741558929},{"$f":"LOOKUP(AH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":73660.263525456001},{"$f":"LOOKUP(AI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":73098.795621349942},{"$f":"LOOKUP(AJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":72520.314678281575},{"$f":"LOOKUP(AK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":71924.305184157274},{"$f":"LOOKUP(AL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":71310.236006351523},{"$f":"LOOKUP(AM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":70677.559918389088},{"$f":"LOOKUP(AN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":70025.713112285288},{"$f":"LOOKUP(AO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":69354.11469610974},{"$f":"LOOKUP(AP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":68662.166176325656},{"$f":"LOOKUP(AQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":67949.250924443593},{"$f":"LOOKUP(AR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":67214.733627514273},{"$f":"LOOKUP(AS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":66457.959721970663},{"$f":"LOOKUP(AT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":65678.254810315208},{"$f":"LOOKUP(AU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":64874.924060131671},{"$f":"LOOKUP(AV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":64047.251584886821},{"$f":"LOOKUP(AW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":63194.499805969572},{"$f":"LOOKUP(AX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":62315.908795399358},{"$f":"LOOKUP(AY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":61410.695598617851},{"$f":"LOOKUP(AZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":60478.053536760679},{"$f":"LOOKUP(BA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":59517.151487787167},{"$f":"LOOKUP(BB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":58527.133145827705},{"$f":"LOOKUP(BC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":57507.116258088528},{"$f":"LOOKUP(BD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":56456.191838633968},{"$f":"LOOKUP(BE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":55373.423358345506},{"$f":"LOOKUP(BF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":54257.845910335833},{"$f":"LOOKUP(BG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":53108.46535007401},{"$f":"LOOKUP(BH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":51924.257409455706},{"$f":"LOOKUP(BI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":50704.166784028726},{"$f":"LOOKUP(BJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":49447.106192560677},{"$f":"LOOKUP(BK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":48151.955408110553},{"$f":"LOOKUP(BL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":46817.560259740814},{"$f":"LOOKUP(BM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":45442.731603980312},{"$f":"LOOKUP(BN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":44026.244265121626},{"$f":"LOOKUP(BO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":42566.835943408179},{"$f":"LOOKUP(BP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":41063.206090138483},{"$f":"LOOKUP(BQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":39514.014748684873},{"$f":"LOOKUP(BR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":37917.881360393876},{"$f":"LOOKUP(BS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":36273.383534304267},{"$f":"LOOKUP(BT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":34579.055779586321},{"$f":"LOOKUP(BU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":32833.388199572662},{"$f":"LOOKUP(BV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":31034.825146217016},{"$f":"LOOKUP(BW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":29181.763833781635},{"$f":"LOOKUP(BX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":27272.552910518152},{"$f":"LOOKUP(BY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":25305.490987068864},{"$f":"LOOKUP(BZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":23278.825120277135},{"$f":"LOOKUP(CA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":21190.749251055749},{"$f":"LOOKUP(CB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":19039.402594921092},{"$f":"LOOKUP(CC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":16822.867983758893},{"$f":"LOOKUP(CD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":14539.170157343873},{"$f":"LOOKUP(CE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":12186.274003090652},{"$f":"LOOKUP(CF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":9762.0827424674007},{"$f":"LOOKUP(CG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":7264.4360624560049},{"$f":"LOOKUP(CH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":4691.1081903935838},{"$f":"LOOKUP(CI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":2039.805910479799},{"$f":"LOOKUP(CJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-691.83347981765291},{"$f":"LOOKUP(CK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-3506.2442752805082},{"$f":"LOOKUP(CL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-6405.9345322566833},{"$f":"LOOKUP(CM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-9393.4883037094933},{"$f":"LOOKUP(CN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-12471.567941991096},{"$f":"LOOKUP(CO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-15642.916471392269},{"$f":"LOOKUP(CP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-18910.360032582823},{"$f":"LOOKUP(CQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-22276.81040112102},{"$f":"LOOKUP(CR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-25745.26758227629},{"$f":"LOOKUP(CS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-29318.822484477743},{"$f":"LOOKUP(CT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-33000.659673770802},{"$f":"LOOKUP(CU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-36794.060211736629},{"$f":"LOOKUP(CV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-40702.404579403359},{"$f":"LOOKUP(CW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-44729.17568975476},{"$f":"LOOKUP(CX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-48877.961991520919},{"$f":"LOOKUP(CY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-53152.460667016894},{"$f":"LOOKUP(CZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-57556.48092687907},{"$f":"LOOKUP(DA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-62093.947404635335},{"$f":"LOOKUP(DB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I390:$QJ390)","v":-66768.903654134105},{"$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:$QJ391)","v":111817.18304723667},{"$f":"LOOKUP(Q$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":74085.797057435528},{"$f":"LOOKUP(R$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":73447.801769673039},{"$f":"LOOKUP(S$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":72800.993778281772},{"$f":"LOOKUP(T$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":72145.251352354389},{"$f":"LOOKUP(U$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":71480.451079500286},{"$f":"LOOKUP(V$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":70806.467842619066},{"$f":"LOOKUP(W$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":70123.174796353152},{"$f":"LOOKUP(X$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":69430.443343215185},{"$f":"LOOKUP(Y$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":68728.143109385681},{"$f":"LOOKUP(Z$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":68016.141920176262},{"$f":"LOOKUP(AA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":67294.305775154164},{"$f":"LOOKUP(AB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":66562.49882292292},{"$f":"LOOKUP(AC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":65820.583335554824},{"$f":"LOOKUP(AD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":65068.419682670152},{"$f":"LOOKUP(AE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":64305.866305158415},{"$f":"LOOKUP(AF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":63532.779688536553},{"$f":"LOOKUP(AG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":62749.014335939122},{"$f":"LOOKUP(AH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":61954.422740735456},{"$f":"LOOKUP(AI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":61148.855358768524},{"$f":"LOOKUP(AJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":60332.160580210329},{"$f":"LOOKUP(AK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":59504.184701028556},{"$f":"LOOKUP(AL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":58664.771894059129},{"$f":"LOOKUP(AM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":57813.76417967907},{"$f":"LOOKUP(AN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":56951.00139607436},{"$f":"LOOKUP(AO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":56076.321169097122},{"$f":"LOOKUP(AP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":55189.558881706325},{"$f":"LOOKUP(AQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":54290.547642986494},{"$f":"LOOKUP(AR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":53379.11825673838},{"$f":"LOOKUP(AS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":52455.099189635817},{"$f":"LOOKUP(AT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":51518.31653894273},{"$f":"LOOKUP(AU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":50568.593999784163},{"$f":"LOOKUP(AV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":49605.752831965285},{"$f":"LOOKUP(AW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":48629.611826332024},{"$f":"LOOKUP(AX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":47639.987270667058},{"$f":"LOOKUP(AY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":46636.692915114632},{"$f":"LOOKUP(AZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":45619.539937127993},{"$f":"LOOKUP(BA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":44588.336905932381},{"$f":"LOOKUP(BB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":43542.889746497356},{"$f":"LOOKUP(BC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":42483.001703011338},{"$f":"LOOKUP(BD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":41408.473301851685},{"$f":"LOOKUP(BE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":40319.102314043259},{"$f":"LOOKUP(BF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":39214.683717198364},{"$f":"LOOKUP(BG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":38095.009656931092},{"$f":"LOOKUP(BH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":36959.869407738537},{"$f":"LOOKUP(BI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":35809.049333341754},{"$f":"LOOKUP(BJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":34642.332846478843},{"$f":"LOOKUP(BK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":33459.500368142712},{"$f":"LOOKUP(BL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":32260.329286255699},{"$f":"LOOKUP(BM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":31044.593913773468},{"$f":"LOOKUP(BN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":29812.065446210097},{"$f":"LOOKUP(BO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":28562.5119185765},{"$f":"LOOKUP(BP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":27295.698161724038},{"$f":"LOOKUP(BQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":26011.385758085074},{"$f":"LOOKUP(BR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":24709.33299680219},{"$f":"LOOKUP(BS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":23389.294828237584},{"$f":"LOOKUP(BT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":22051.022817854107},{"$f":"LOOKUP(BU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":20694.26509945927},{"$f":"LOOKUP(BV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":19318.766327803336},{"$f":"LOOKUP(BW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":17924.267630522758},{"$f":"LOOKUP(BX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":16510.506559419708},{"$f":"LOOKUP(BY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":15077.217041068649},{"$f":"LOOKUP(BZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":13624.129326740675},{"$f":"LOOKUP(CA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":12150.969941636084},{"$f":"LOOKUP(CB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":10657.461633415744},{"$f":"LOOKUP(CC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":9143.3233200214891},{"$f":"LOOKUP(CD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":7608.2700367757661},{"$f":"LOOKUP(CE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":6052.0128827505559},{"$f":"LOOKUP(CF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":4474.2589663954859},{"$f":"LOOKUP(CG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":2874.7113504148983},{"$f":"LOOKUP(CH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I391:$QJ391)","v":1253.0689958834928},{"$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:$QJ392)","v":13360.143786740187},{"$f":"LOOKUP(CO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":21775.606569284821},{"$f":"LOOKUP(CP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":18488.3098111164},{"$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:$QJ392)","v":14141.201493124077},{"$f":"LOOKUP(CS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":22510.13171488131},{"$f":"LOOKUP(CT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":19293.285618839604},{"$f":"LOOKUP(CU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":658.34716272789228},{"$f":"LOOKUP(CV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":15064.970434830162},{"$f":"LOOKUP(CW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":23392.475420622985},{"$f":"LOOKUP(CX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":20250.163547830343},{"$f":"LOOKUP(CY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":1843.9046589690261},{"$f":"LOOKUP(CZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":16149.398533811789},{"$f":"LOOKUP(DA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":24441.123760077175},{"$f":"LOOKUP(DB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":21377.995861143721},{"$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:$QJ392)","v":10952.689916852727},{"$f":"LOOKUP(DE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":18783.265419133739},{"$f":"LOOKUP(DF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":15359.907219465658},{"$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:$QJ392)","v":10615.148720154466},{"$f":"LOOKUP(DI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":18368.395430136141},{"$f":"LOOKUP(DJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I392:$QJ392)","v":14979.114343575358},{"$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:$QJ393)","v":32737.931068447404},{"$f":"LOOKUP(O$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":50064.11562724995},{"$f":"LOOKUP(P$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":67915.300904368793},{"$f":"LOOKUP(Q$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":70386.087912072049},{"$f":"LOOKUP(R$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":72518.856761895731},{"$f":"LOOKUP(S$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":74716.25064063794},{"$f":"LOOKUP(T$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":76980.227751299884},{"$f":"LOOKUP(U$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":79312.805632392032},{"$f":"LOOKUP(V$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":81716.062955859146},{"$f":"LOOKUP(W$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":84192.141379484616},{"$f":"LOOKUP(X$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":86743.247455424396},{"$f":"LOOKUP(Y$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":89371.654596571185},{"$f":"LOOKUP(Z$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":92079.705102501874},{"$f":"LOOKUP(AA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":94869.812246812799},{"$f":"LOOKUP(AB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":97744.46242770346},{"$f":"LOOKUP(AC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":100706.21738372531},{"$f":"LOOKUP(AD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":103757.71647666956},{"$f":"LOOKUP(AE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":106901.67904362912},{"$f":"LOOKUP(AF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":110140.90682033011},{"$f":"LOOKUP(AG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":113478.28643789292},{"$f":"LOOKUP(AH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":116916.79199524752},{"$f":"LOOKUP(AI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":120459.48770949552},{"$f":"LOOKUP(AJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":124109.53064658094},{"$f":"LOOKUP(AK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":127870.173534703},{"$f":"LOOKUP(AL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":131744.76766297803},{"$f":"LOOKUP(AM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":135736.76586793398},{"$f":"LOOKUP(AN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":139849.72561049828},{"$f":"LOOKUP(AO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":144087.31214622199},{"$f":"LOOKUP(AP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":148453.30179156468},{"$f":"LOOKUP(AQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":152951.58528915085},{"$f":"LOOKUP(AR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":157586.17127499741},{"$f":"LOOKUP(AS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":162361.18985080108},{"$f":"LOOKUP(AT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":167280.89626447021},{"$f":"LOOKUP(AU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":172349.67470217991},{"$f":"LOOKUP(AV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":177572.04219533066},{"$f":"LOOKUP(AW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":182952.65264589142},{"$f":"LOOKUP(AX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":188496.3009737145},{"$f":"LOOKUP(AY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":194207.927389519},{"$f":"LOOKUP(AZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":200092.62179734884},{"$f":"LOOKUP(BA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":206155.62833043031},{"$f":"LOOKUP(BB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":212402.35002447068},{"$f":"LOOKUP(BC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":218838.35363256215},{"$f":"LOOKUP(BD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":225469.37458598247},{"$f":"LOOKUP(BE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":232301.32210531231},{"$f":"LOOKUP(BF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":239340.28446642542},{"$f":"LOOKUP(BG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":246592.53442604258},{"$f":"LOOKUP(BH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":254064.53481168611},{"$f":"LOOKUP(BI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":261762.94428101502},{"$f":"LOOKUP(BJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":269694.62325567403},{"$f":"LOOKUP(BK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":277866.64003494428},{"$f":"LOOKUP(BL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":286286.27709464304},{"$f":"LOOKUP(BM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":294961.03757688787},{"$f":"LOOKUP(BN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":303898.65197650518},{"$f":"LOOKUP(BO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":313107.08503004524},{"$f":"LOOKUP(BP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":322594.54281354067},{"$f":"LOOKUP(BQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":332369.4800553337},{"$f":"LOOKUP(BR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":342440.6076704904},{"$f":"LOOKUP(BS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":352816.9005235139},{"$f":"LOOKUP(BT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":363507.60542627692},{"$f":"LOOKUP(BU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":374522.24937829853},{"$f":"LOOKUP(BV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":385870.64805671037},{"$f":"LOOKUP(BW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":397562.91456347675},{"$f":"LOOKUP(BX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":409609.46843766468},{"$f":"LOOKUP(BY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":422021.04494079435},{"$f":"LOOKUP(BZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":434808.7046235454},{"$f":"LOOKUP(CA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":447983.84318234347},{"$f":"LOOKUP(CB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":461558.20161461161},{"$f":"LOOKUP(CC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":475543.87668173591},{"$f":"LOOKUP(CD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":489953.33168906922},{"$f":"LOOKUP(CE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":504799.40759257972},{"$f":"LOOKUP(CF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":485675.75833171146},{"$f":"LOOKUP(CG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":361414.72947542311},{"$f":"LOOKUP(CH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":233388.46718376037},{"$f":"LOOKUP(CI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":101482.88111839796},{"$f":"LOOKUP(CJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-34419.576110330992},{"$f":"LOOKUP(CK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-174440.01369554765},{"$f":"LOOKUP(CL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-318703.21056003397},{"$f":"LOOKUP(CM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-467337.7265527111},{"$f":"LOOKUP(CN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-620476.01701448229},{"$f":"LOOKUP(CO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-778254.55081553571},{"$f":"LOOKUP(CP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-940813.93196929479},{"$f":"LOOKUP(CQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-1108299.024931394},{"$f":"LOOKUP(CR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-1280859.0836953376},{"$f":"LOOKUP(CS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-1458647.8847998877},{"$f":"LOOKUP(CT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-1641823.8643667065},{"$f":"LOOKUP(CU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-1830550.2592903795},{"$f":"LOOKUP(CV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-2024995.2527066348},{"$f":"LOOKUP(CW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-2225332.123868396},{"$f":"LOOKUP(CX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-2431739.4025632297},{"$f":"LOOKUP(CY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-2644401.0282097962},{"$f":"LOOKUP(CZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-2863506.5137750786},{"$f":"LOOKUP(DA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-3089251.1146584749},{"$f":"LOOKUP(DB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I393:$QJ393)","v":-3321836.0026932387},{"$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:$QJ394)","v":275000},{"$f":"LOOKUP(J$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":950000},{"$f":"LOOKUP(K$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":2175000},{"$f":"LOOKUP(L$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":3350000},{"$f":"LOOKUP(M$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":31392.149603584316},{"$f":"LOOKUP(N$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":100832.50140177281},{"$f":"LOOKUP(O$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":171232.04091186775},{"$f":"LOOKUP(P$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":242604.0175060691},{"$f":"LOOKUP(Q$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":283569.71396812244},{"$f":"LOOKUP(R$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":287486.6956374771},{"$f":"LOOKUP(S$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":291457.78303336847},{"$f":"LOOKUP(T$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":295483.72352453385},{"$f":"LOOKUP(U$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":299565.27480320237},{"$f":"LOOKUP(V$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":303703.2050276947},{"$f":"LOOKUP(W$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":307898.29296699225},{"$f":"LOOKUP(X$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":312151.32814730378},{"$f":"LOOKUP(Y$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":316463.11100065592},{"$f":"LOOKUP(Z$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":320834.45301553648},{"$f":"LOOKUP(AA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":325266.17688961903},{"$f":"LOOKUP(AB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":329759.11668459635},{"$f":"LOOKUP(AC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":334314.11798315303},{"$f":"LOOKUP(AD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":338932.03804810648},{"$f":"LOOKUP(AE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":343613.7459837455},{"$f":"LOOKUP(AF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":348360.1228993985},{"$f":"LOOKUP(AG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":353172.06207526015},{"$f":"LOOKUP(AH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":358050.46913050895},{"$f":"LOOKUP(AI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":362996.26219374739},{"$f":"LOOKUP(AJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":368010.37207579566},{"$f":"LOOKUP(AK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":373093.74244487303},{"$f":"LOOKUP(AL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":378247.33000419813},{"$f":"LOOKUP(AM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":383472.10467204347},{"$f":"LOOKUP(AN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":388769.04976427613},{"$f":"LOOKUP(AO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":394139.16217942029},{"$f":"LOOKUP(AP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":399583.45258627646},{"$f":"LOOKUP(AQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":405102.94561413146},{"$f":"LOOKUP(AR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":410698.68004559656},{"$f":"LOOKUP(AS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":416371.70901210885},{"$f":"LOOKUP(AT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":422123.10019213328},{"$f":"LOOKUP(AU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":427953.93601210252},{"$f":"LOOKUP(AV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":433865.31385013228},{"$f":"LOOKUP(AW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":439858.34624255064},{"$f":"LOOKUP(AX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":445934.16109328048},{"$f":"LOOKUP(AY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":452093.90188611351},{"$f":"LOOKUP(AZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":458338.72789991694},{"$f":"LOOKUP(BA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":464669.81442681287},{"$f":"LOOKUP(BB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":471088.35299337108},{"$f":"LOOKUP(BC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":477595.55158485728},{"$f":"LOOKUP(BD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":484192.63487257931},{"$f":"LOOKUP(BE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":490880.84444437316},{"$f":"LOOKUP(BF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":497661.43903827295},{"$f":"LOOKUP(BG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":504535.69477940863},{"$f":"LOOKUP(BH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":511504.90542017634},{"$f":"LOOKUP(BI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":518570.38258372503},{"$f":"LOOKUP(BJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":525733.45601080847},{"$f":"LOOKUP(BK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":532995.47381004458},{"$f":"LOOKUP(BL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":540357.80271163397},{"$f":"LOOKUP(BM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":547821.8283245815},{"$f":"LOOKUP(BN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":555388.95539747109},{"$f":"LOOKUP(BO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":563060.60808284383},{"$f":"LOOKUP(BP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":570838.23020522646},{"$f":"LOOKUP(BQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":578723.28553286311},{"$f":"LOOKUP(BR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":586717.25805319997},{"$f":"LOOKUP(BS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":594821.6522521755},{"$f":"LOOKUP(BT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":603037.99339736905},{"$f":"LOOKUP(BU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":611367.82782505918},{"$f":"LOOKUP(BV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":619812.72323124891},{"$f":"LOOKUP(BW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":628374.26896670973},{"$f":"LOOKUP(BX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":637054.07633610116},{"$f":"LOOKUP(BY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":645853.77890122321},{"$f":"LOOKUP(BZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":654775.03278845572},{"$f":"LOOKUP(CA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":663819.51700044668},{"$f":"LOOKUP(CB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":672988.93373210425},{"$f":"LOOKUP(CC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":682285.00869095372},{"$f":"LOOKUP(CD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":691709.49142192118},{"$f":"LOOKUP(CE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":658710.04335978534},{"$f":"LOOKUP(CF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":486984.97092719335},{"$f":"LOOKUP(CG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":312887.83995748032},{"$f":"LOOKUP(CH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I394:$QJ394)","v":136385.8849282689},{"$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},{"$f":"SUM(I46:I51)","v":275000},950000,2175000,3350000,31392.149603584316,133570.4324702202,221296.15653911768,549931.64397478395,514028.17568334599,519101.91677167942,524275.33374528983,529674.49622254737,535054.14401920571,540540.46553332009,546135.91492338257,551969.90099106496,557791.22484607622,563729.42790851253,569787.22967897437,576097.48401076777,582402.92788878304,588836.56330946134,595401.40617803799,602233.86667589785,609070.49195291358,616047.85775421048,623169.31124562386,630574.93610218761,637994.96398608084,645569.66368890589,653302.75275936467,661338.11195748614,669399.53226520121,677631.1015102251,686036.95154506445,694764.89083105745,703532.14540072728,712486.75543207233,721633.31640040909,731123.70277918119,740668.4528376098,750419.70044992748,760382.56010623113,770713.11904594221,781115.10702575045,791744.90178495459,802608.19905330706,813865.45487070479,825213.47249373165,836813.03340388997,848670.48448411375,860950.81682750559,873343.79276055936,886014.76808397088,898970.81939969095,912381.65037518367,925929.87244213326,939785.59810821805,953956.72199778387,968617.85031911253,983444.33914344967,998611.25312936935,1014127.4041867141,1030172.5047957813,{"$f":"SUM(BU46:BU51)","v":1046414.5578770846},1063033.7901366744,1080040.0423691859,1097618.3523027659,1115429.2799292174,1133658.4399180813,1152316.8274345442,1171595.0413355916,1191146.1184370089,1211161.3050656489,1189098.7795987451,994431.88877232,691976.53465032671,383253.34710285871,111057.50483343008,-27388.221340482509,-170223.06972116203,-317385.95684262452,-462641.2611191679,-606206.74380291183,-745004.15301996795,-909894.35426701303,-1115485.1862158983,-1278098.0888470951,-1437392.9918281785,-1623248.4261963675,-1850453.2665719015,-2035010.0981864401,-2217508.2954233168,-2426987.3513748958,-2678176.087213479,-2887933.9826887595,-3096476.967313217,-3332575.1887617335,13029.327772231474,{"$f":"SUM(DD46:DD51)","v":23074.799556612023},43841.540698982339,44214.025779027812,12972.712036433793,22244.92795338159,43254.151739836983,43622.928993980706,12921.115369289342]
[]
[null,"Passivo não Corrente"]
[null,null,{"$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:$QJ398)","v":2023750},{"$f":"LOOKUP(I$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2023750},{"$f":"LOOKUP(J$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2023750},{"$f":"LOOKUP(K$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2023750},{"$f":"LOOKUP(L$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":4047500},{"$f":"LOOKUP(M$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":4047500},{"$f":"LOOKUP(N$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":4014762.0689315526},{"$f":"LOOKUP(O$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3997435.8843727498},{"$f":"LOOKUP(P$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3979584.699095631},{"$f":"LOOKUP(Q$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3961192.6050534304},{"$f":"LOOKUP(R$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3942243.212169657},{"$f":"LOOKUP(S$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3922719.6337321121},{"$f":"LOOKUP(T$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3902604.4713443313},{"$f":"LOOKUP(U$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3881879.7994210385},{"$f":"LOOKUP(V$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3860527.1492137979},{"$f":"LOOKUP(W$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3838527.4923526277},{"$f":"LOOKUP(X$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3815861.2238889067},{"$f":"LOOKUP(Y$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3792508.1448244671},{"$f":"LOOKUP(Z$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3768447.444111296},{"$f":"LOOKUP(AA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3743657.6801058147},{"$f":"LOOKUP(AB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3718116.7614612035},{"$f":"LOOKUP(AC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3691801.9274407425},{"$f":"LOOKUP(AD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3664689.7276346269},{"$f":"LOOKUP(AE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3636756.001062186},{"$f":"LOOKUP(AF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3607975.8546408736},{"$f":"LOOKUP(AG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3578323.6410028497},{"$f":"LOOKUP(AH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3547772.9356393795},{"$f":"LOOKUP(AI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3516296.5133526907},{"$f":"LOOKUP(AJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3483866.3239942933},{"$f":"LOOKUP(AK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3450453.4674681467},{"$f":"LOOKUP(AL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3416028.1679764017},{"$f":"LOOKUP(AM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3380559.7474847566},{"$f":"LOOKUP(AN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3344016.5983837945},{"$f":"LOOKUP(AO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3306366.155321924},{"$f":"LOOKUP(AP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3267574.8661848363},{"$f":"LOOKUP(AQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3227608.1621956052},{"$f":"LOOKUP(AR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3186430.4271087968},{"$f":"LOOKUP(AS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3144004.9654711229},{"$f":"LOOKUP(AT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3100293.9699203661},{"$f":"LOOKUP(AU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3055258.4874934251},{"$f":"LOOKUP(AV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":3008858.3849134659},{"$f":"LOOKUP(AW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2961052.3128252313},{"$f":"LOOKUP(AX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2911797.6689466517},{"$f":"LOOKUP(AY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2861050.5601039068},{"$f":"LOOKUP(AZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2808765.7631161176},{"$f":"LOOKUP(BA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2754896.6844948013},{"$f":"LOOKUP(BB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2699395.3189221811},{"$f":"LOOKUP(BC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2642212.2064713445},{"$f":"LOOKUP(BD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2583296.3885301352},{"$f":"LOOKUP(BE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2522595.3623894891},{"$f":"LOOKUP(BF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2460055.0344557553},{"$f":"LOOKUP(BG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2395619.6720453016},{"$f":"LOOKUP(BH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2329231.8537184484},{"$f":"LOOKUP(BI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2260832.4181084735},{"$f":"LOOKUP(BJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2190360.411200081},{"$f":"LOOKUP(BK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2117753.0320103569},{"$f":"LOOKUP(BL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":2042945.5766238053},{"$f":"LOOKUP(BM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":1965871.3805315858},{"$f":"LOOKUP(BN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":1886461.7592235757},{"$f":"LOOKUP(BO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":1804645.9469803115},{"$f":"LOOKUP(BP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":1720351.0338102644},{"$f":"LOOKUP(BQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":1633501.9004762517},{"$f":"LOOKUP(BR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":1544021.1515530853},{"$f":"LOOKUP(BS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":1451829.046456798},{"$f":"LOOKUP(BT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":1356843.4283839879},{"$f":"LOOKUP(BU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":1258979.6510979533},{"$f":"LOOKUP(BV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":1158150.5034963749},{"$f":"LOOKUP(BW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":1054266.1318933209},{"$f":"LOOKUP(BX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":947233.95994632295},{"$f":"LOOKUP(BY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":836958.60615715897},{"$f":"LOOKUP(BZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":723341.79887282953},{"$f":"LOOKUP(CA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":606282.28871097742},{"$f":"LOOKUP(CB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":485675.75833171135},{"$f":"LOOKUP(CC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":361414.72947542305},{"$f":"LOOKUP(CD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":233388.46718376031},{"$f":"LOOKUP(CE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I398:$QJ398)","v":101482.88111839793},{"$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:$QJ399)","v":5268607.8503964152},{"$f":"LOOKUP(N$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":7399167.4985982273},{"$f":"LOOKUP(O$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":7923767.9590881318},{"$f":"LOOKUP(P$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":7852395.9824939305},{"$f":"LOOKUP(Q$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":7780038.1364282928},{"$f":"LOOKUP(R$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":7706680.8029607497},{"$f":"LOOKUP(S$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":7632310.1760547636},{"$f":"LOOKUP(T$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":7556912.2589693964},{"$f":"LOOKUP(U$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":7480472.8616250902},{"$f":"LOOKUP(V$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":7402977.5979330549},{"$f":"LOOKUP(W$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":7324411.883087771},{"$f":"LOOKUP(X$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":7244760.930822093},{"$f":"LOOKUP(Y$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":7164009.750624435},{"$f":"LOOKUP(Z$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":7082143.1449175198},{"$f":"LOOKUP(AA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":6999145.7061981531},{"$f":"LOOKUP(AB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":6915001.8141374979},{"$f":"LOOKUP(AC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":6829695.6326412829},{"$f":"LOOKUP(AD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":6743211.1068694135},{"$f":"LOOKUP(AE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":6655531.9602144072},{"$f":"LOOKUP(AF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":6566641.6912380997},{"$f":"LOOKUP(AG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":6476523.5705660228},{"$f":"LOOKUP(AH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":6385160.6377389049},{"$f":"LOOKUP(AI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":6292535.6980206603},{"$f":"LOOKUP(AJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":6198631.3191623036},{"$f":"LOOKUP(AK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":6103429.8281211499},{"$f":"LOOKUP(AL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":6006913.3077347064},{"$f":"LOOKUP(AM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":5909063.5933486177},{"$f":"LOOKUP(AN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":5809862.269398028},{"$f":"LOOKUP(AO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":5709290.6659417301},{"$f":"LOOKUP(AP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":5607329.8551484309},{"$f":"LOOKUP(AQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":5503960.6477344865},{"$f":"LOOKUP(AR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":5399163.5893524317},{"$f":"LOOKUP(AS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":5292918.9569296213},{"$f":"LOOKUP(AT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":5185206.7549562976},{"$f":"LOOKUP(AU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":5076006.7117223842},{"$f":"LOOKUP(AV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":4965298.2755022999},{"$f":"LOOKUP(AW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":4853060.6106870705},{"$f":"LOOKUP(AX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":4739272.5938630169},{"$f":"LOOKUP(AY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":4623912.8098362703},{"$f":"LOOKUP(AZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":4506959.5476023834},{"$f":"LOOKUP(BA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":4388390.7962602582},{"$f":"LOOKUP(BB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":4268184.2408696469},{"$f":"LOOKUP(BC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":4146317.2582514137},{"$f":"LOOKUP(BD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":4022766.9127298039},{"$f":"LOOKUP(BE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":3897509.951815886},{"$f":"LOOKUP(BF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":3770522.8018313739},{"$f":"LOOKUP(BG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":3641781.5634720055},{"$f":"LOOKUP(BH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":3511262.0073096282},{"$f":"LOOKUP(BI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":3378939.5692321612},{"$f":"LOOKUP(BJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":3244789.3458205657},{"$f":"LOOKUP(BK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":3108786.089661961},{"$f":"LOOKUP(BL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":2970904.2045979942},{"$f":"LOOKUP(BM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":2831117.7409075792},{"$f":"LOOKUP(BN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":2689400.3904230949},{"$f":"LOOKUP(BO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":2545725.481579117},{"$f":"LOOKUP(BP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":2400065.974392768},{"$f":"LOOKUP(BQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":2252394.4553747168},{"$f":"LOOKUP(BR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":2102683.132369895},{"$f":"LOOKUP(BS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":1950903.8293269421},{"$f":"LOOKUP(BT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":1797027.9809953989},{"$f":"LOOKUP(BU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":1641026.6275496576},{"$f":"LOOKUP(BV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":1482870.409138646},{"$f":"LOOKUP(BW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":1322529.5603602321},{"$f":"LOOKUP(BX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":1159973.9046592978},{"$f":"LOOKUP(BY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":995172.84864843416},{"$f":"LOOKUP(BZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":828095.37635019026},{"$f":"LOOKUP(CA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":658710.04335978546},{"$f":"LOOKUP(CB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":486984.9709271933},{"$f":"LOOKUP(CC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":312887.83995748032},{"$f":"LOOKUP(CD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I399:$QJ399)","v":136385.88492826896},{"$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":2023750},{"$f":"SUM(I55:I56)","v":2023750},2023750,2023750,4047500,9316107.8503964152,11413929.567529779,11921203.843460882,11831980.681589562,11741230.741481723,11648924.015130406,11555029.809786875,11459516.730313728,11362352.661046129,11263504.747146852,11162939.375440398,11060622.154711001,10956517.895448903,10850590.589028817,10742803.386303969,10633118.575598702,10521497.560082026,10407900.83450404,10292287.961276593,10174617.545878973,10054847.211568873,9932933.5733782835,9808832.2113733515,9682497.6431565974,9553883.2955892961,9422941.4757111073,9289623.3408333734,9153878.8677818216,9015656.8212636542,8874904.7213332672,8731568.8099300917,8585594.016461229,8436923.9224007446,8285500.7248766636,8131265.1992158089,7974156.6604157658,7814112.9235123023,7651070.2628096687,7484963.3699401766,7315725.310718501,7143287.480755059,6967579.5597918276,6788529.4647227582,6606063.3012599386,6420105.3142053746,6230577.8362871297,6037401.2355173072,5840493.8610280771,5639771.9873406347,5435149.7570206467,5226539.1216723174,5013849.7812217996,4796989.1214391645,4575862.1496466706,4350371.4285594281,4120417.0082030324,3885896.3558509685,3646704.2839229805,3402732.8757837401,3153871.4093793868,{"$f":"SUM(BU55:BU56)","v":2900006.2786476109},2641020.9126350209,2376795.6922535533,2107207.8646056205,1832131.454805593,1551437.1752230199,1264992.3320707628,972660.7292589047,674302.56943290331,369774.35211202927,101482.88111839793,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Passivo total",null,null,{"$f":"Cálculos!E402","v":"EUR"},null,null,{"$f":"H52+H57","v":2023750},{"$f":"I52+I57","v":2298750},2973750,4198750,7397500,9347500,11547500,12142500,12381912.325564347,12255258.917165069,12168025.931902086,12079305.143532164,11989191.226536276,11897406.805065334,11804045.212680172,11709075.290363781,11612592.055702066,11514309.120294979,11414320.016937329,11312590.615982942,11209216.059609469,11103900.487970809,10996737.397813501,10887689.367454631,10776851.412554871,10663917.703521786,10548981.431132494,10432001.522618975,10313072.579258785,10191878.259575376,10068511.139400013,9942926.0935927387,9815216.9797393084,9685056.3535288554,9552535.822843492,9417605.761475157,9280358.9072922859,9140456.0678014718,8997987.4803087357,8852898.5156162176,8705280.3631949462,8554781.376349913,8401489.9632595964,8245345.9300464075,8086438.4297644431,7924402.587780809,7759324.4615767822,7591137.6637760652,7419928.7561306432,7245318.786699106,7067390.8696910199,6886071.7200014209,6701444.6778555829,6513115.780101194,6321164.5251046177,6125509.9410720086,5926231.4315969832,5722918.9938812982,5515647.7477548886,5304328.1505572116,5089034.8585221451,4869340.694994418,4645315.5370523501,4416860.2799704541,4184043.9141751681,{"$f":"BU52+BU57","v":3946420.8365246956},3704054.7027716953,3456835.7346227393,3204826.2169083864,2947560.7347348104,2685095.6151411012,2417309.1595053067,2144255.7705944963,1865448.6878699122,1580935.6571776781,1290581.660717143,994431.88877232,691976.53465032671,383253.34710285871,111057.50483343008,-27388.221340482509,-170223.06972116203,-317385.95684262452,-462641.2611191679,-606206.74380291183,-745004.15301996795,-909894.35426701303,-1115485.1862158983,-1278098.0888470951,-1437392.9918281785,-1623248.4261963675,-1850453.2665719015,-2035010.0981864401,-2217508.2954233168,-2426987.3513748958,-2678176.087213479,-2887933.9826887595,-3096476.967313217,-3332575.1887617335,13029.327772231474,{"$f":"DD52+DD57","v":23074.799556612023},43841.540698982339,44214.025779027812,12972.712036433793,22244.92795338159,43254.151739836983,43622.928993980706,12921.115369289342]
[]
[null,"Capital Próprio"]
[null,null,{"$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:$QJ405)","v":4047500},{"$f":"LOOKUP(I$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(J$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(K$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(L$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(M$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(N$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(O$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(P$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(Q$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(R$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(S$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(T$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(U$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(V$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(W$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(X$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(Y$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(Z$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(AA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(AB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(AC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(AD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(AE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(AF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(AG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(AH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(AI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(AJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(AK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(AL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(AM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(AN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(AO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(AP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(AQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(AR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(AS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(AT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(AU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(AV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(AW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(AX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(AY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(AZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(BA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(BB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(BC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(BD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(BE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(BF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(BG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(BH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(BI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(BJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(BK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(BL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(BM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(BN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(BO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(BP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(BQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(BR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(BS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(BT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(BU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(BV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(BW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(BX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(BY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(BZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(CA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(CB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(CC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(CD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(CE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(CF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(CG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(CH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(CI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(CJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(CK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(CL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(CM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(CN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(CO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(CP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(CQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(CR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(CS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(CT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(CU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(CV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(CW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(CX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(CY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(CZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(DA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(DB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(DC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(DD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(DE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(DF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(DG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(DH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(DI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(DJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500},{"$f":"LOOKUP(DK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I405:$QJ405)","v":4047500}]
[null,null,{"$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:$QJ406)","v":-184869},{"$f":"LOOKUP(Q$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-182457},{"$f":"LOOKUP(R$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-120055},{"$f":"LOOKUP(S$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-341871},{"$f":"LOOKUP(T$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-529192},{"$f":"LOOKUP(U$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-518544},{"$f":"LOOKUP(V$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-459823},{"$f":"LOOKUP(W$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-685586},{"$f":"LOOKUP(X$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-871194},{"$f":"LOOKUP(Y$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-856141},{"$f":"LOOKUP(Z$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-797930},{"$f":"LOOKUP(AA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1022051},{"$f":"LOOKUP(AB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1205791},{"$f":"LOOKUP(AC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1189384},{"$f":"LOOKUP(AD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1132266},{"$f":"LOOKUP(AE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1354579},{"$f":"LOOKUP(AF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1537098},{"$f":"LOOKUP(AG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1520301},{"$f":"LOOKUP(AH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1463470},{"$f":"LOOKUP(AI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1683139},{"$f":"LOOKUP(AJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1857443},{"$f":"LOOKUP(AK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1833991},{"$f":"LOOKUP(AL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1771335},{"$f":"LOOKUP(AM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1982264},{"$f":"LOOKUP(AN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-2153606},{"$f":"LOOKUP(AO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-2128602},{"$f":"LOOKUP(AP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-2065006},{"$f":"LOOKUP(AQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-2272095},{"$f":"LOOKUP(AR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-2314100},{"$f":"LOOKUP(AS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-2161532},{"$f":"LOOKUP(AT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1970566},{"$f":"LOOKUP(AU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-2047397},{"$f":"LOOKUP(AV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-2085407},{"$f":"LOOKUP(AW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1930262},{"$f":"LOOKUP(AX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1736894},{"$f":"LOOKUP(AY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1808441},{"$f":"LOOKUP(AZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1841045},{"$f":"LOOKUP(BA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1682508},{"$f":"LOOKUP(BB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1485792},{"$f":"LOOKUP(BC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1551116},{"$f":"LOOKUP(BD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1588422},{"$f":"LOOKUP(BE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1436244},{"$f":"LOOKUP(BF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1246124},{"$f":"LOOKUP(BG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1315176},{"$f":"LOOKUP(BH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1345600},{"$f":"LOOKUP(BI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1188156},{"$f":"LOOKUP(BJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-992869},{"$f":"LOOKUP(BK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1053887},{"$f":"LOOKUP(BL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-1076711},{"$f":"LOOKUP(BM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-912920},{"$f":"LOOKUP(BN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-682603},{"$f":"LOOKUP(BO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-705722},{"$f":"LOOKUP(BP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-690415},{"$f":"LOOKUP(BQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-490334},{"$f":"LOOKUP(BR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-252517},{"$f":"LOOKUP(BS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-265262},{"$f":"LOOKUP(BT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-239631},{"$f":"LOOKUP(BU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":-30700},{"$f":"LOOKUP(BV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":215968},{"$f":"LOOKUP(BW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":214956},{"$f":"LOOKUP(BX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":252307},{"$f":"LOOKUP(BY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":471540},{"$f":"LOOKUP(BZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":728549},{"$f":"LOOKUP(CA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":740774},{"$f":"LOOKUP(CB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":791074},{"$f":"LOOKUP(CC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":1022212},{"$f":"LOOKUP(CD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":1291211},{"$f":"LOOKUP(CE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":1318339},{"$f":"LOOKUP(CF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":1383934},{"$f":"LOOKUP(CG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":1628752},{"$f":"LOOKUP(CH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":1911542},{"$f":"LOOKUP(CI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":1955083},{"$f":"LOOKUP(CJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":2039102},{"$f":"LOOKUP(CK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":2305880},{"$f":"LOOKUP(CL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":2608711},{"$f":"LOOKUP(CM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":2673410},{"$f":"LOOKUP(CN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":2774694},{"$f":"LOOKUP(CO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":3050590},{"$f":"LOOKUP(CP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":3362669},{"$f":"LOOKUP(CQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":3439494},{"$f":"LOOKUP(CR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":3552713},{"$f":"LOOKUP(CS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":3839657},{"$f":"LOOKUP(CT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":4162976},{"$f":"LOOKUP(CU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":4253954},{"$f":"LOOKUP(CV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":4381831},{"$f":"LOOKUP(CW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":4681996},{"$f":"LOOKUP(CX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":5018796},{"$f":"LOOKUP(CY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":5126212},{"$f":"LOOKUP(CZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":5270786},{"$f":"LOOKUP(DA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":5586614},{"$f":"LOOKUP(DB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":5939414},{"$f":"LOOKUP(DC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":6006280},{"$f":"LOOKUP(DD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":6076290},{"$f":"LOOKUP(DE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":6310267},{"$f":"LOOKUP(DF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":6575097},{"$f":"LOOKUP(DG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":6609884},{"$f":"LOOKUP(DH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":6675342},{"$f":"LOOKUP(DI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":6903448},{"$f":"LOOKUP(DJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":7162097},{"$f":"LOOKUP(DK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I406:$QJ406)","v":6017239}]
[null,null,{"$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:$QJ407)","v":0},{"$f":"LOOKUP(I$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":0},{"$f":"LOOKUP(J$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":0},{"$f":"LOOKUP(K$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-9.3132257461547852E-10},{"$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:$QJ407)","v":0},{"$f":"LOOKUP(O$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":1.862645149230957E-9},{"$f":"LOOKUP(P$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":0.58414139412343502},{"$f":"LOOKUP(Q$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":0.90847410075366497},{"$f":"LOOKUP(R$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":6.8762576207518578E-2},{"$f":"LOOKUP(S$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":0.61199033074080944},{"$f":"LOOKUP(T$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":0.44503942131996155},{"$f":"LOOKUP(U$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-0.1127948984503746},{"$f":"LOOKUP(V$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-0.20647198148071766},{"$f":"LOOKUP(W$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-0.6255738977342844},{"$f":"LOOKUP(X$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-0.85702864453196526},{"$f":"LOOKUP(Y$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-0.69854029640555382},{"$f":"LOOKUP(Z$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-1.3940183278173208},{"$f":"LOOKUP(AA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-1.5900233909487724},{"$f":"LOOKUP(AB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-2.2323592323809862},{"$f":"LOOKUP(AC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-1.9057562984526157},{"$f":"LOOKUP(AD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-2.3810164574533701},{"$f":"LOOKUP(AE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-1.9908286239951849},{"$f":"LOOKUP(AF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-1.9710410125553608},{"$f":"LOOKUP(AG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-1.8179266694933176},{"$f":"LOOKUP(AH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-1.3030660431832075},{"$f":"LOOKUP(AI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-1.7470870539546013},{"$f":"LOOKUP(AJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-0.78249026462435722},{"$f":"LOOKUP(AK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-0.63725551404058933},{"$f":"LOOKUP(AL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":0.44398543983697891},{"$f":"LOOKUP(AM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-0.12768192961812019},{"$f":"LOOKUP(AN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":0.46981844305992126},{"$f":"LOOKUP(AO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-6.4194807782769203E-2},{"$f":"LOOKUP(AP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":1.0663021858781576},{"$f":"LOOKUP(AQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":1.6899994313716888},{"$f":"LOOKUP(AR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":0.77193446643650532},{"$f":"LOOKUP(AS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":0.53357357159256935},{"$f":"LOOKUP(AT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-0.47227530740201473},{"$f":"LOOKUP(AU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-0.12190866656601429},{"$f":"LOOKUP(AV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-0.54750833660364151},{"$f":"LOOKUP(AW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-1.460656151175499E-2},{"$f":"LOOKUP(AX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-0.68657478131353855},{"$f":"LOOKUP(AY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-1.3578224908560514},{"$f":"LOOKUP(AZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-1.5355320377275348},{"$f":"LOOKUP(BA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-1.1798474695533514},{"$f":"LOOKUP(BB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-0.55717990733683109},{"$f":"LOOKUP(BC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-1.2319247322157025},{"$f":"LOOKUP(BD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-1.6639728862792253},{"$f":"LOOKUP(BE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-1.881987594999373},{"$f":"LOOKUP(BF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-2.3034624475985765},{"$f":"LOOKUP(BG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-2.7495475066825747},{"$f":"LOOKUP(BH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-3.0422707349061966},{"$f":"LOOKUP(BI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-2.4365306543186307},{"$f":"LOOKUP(BJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-3.0358498338609934},{"$f":"LOOKUP(BK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-3.0350538482889533},{"$f":"LOOKUP(BL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-2.3245740011334419},{"$f":"LOOKUP(BM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-1.6220393870025873},{"$f":"LOOKUP(BN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-2.522503562271595},{"$f":"LOOKUP(BO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-2.7643663147464395},{"$f":"LOOKUP(BP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-2.7517918851226568},{"$f":"LOOKUP(BQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-2.2238863613456488},{"$f":"LOOKUP(BR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-2.3411263450980186},{"$f":"LOOKUP(BS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-1.8872068887576461},{"$f":"LOOKUP(BT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-2.2237723986618221},{"$f":"LOOKUP(BU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-1.1454505776055157},{"$f":"LOOKUP(BV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-1.7023834940046072},{"$f":"LOOKUP(BW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-1.1204017270356417},{"$f":"LOOKUP(BX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-1.4384328722953796},{"$f":"LOOKUP(BY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-1.4192502126097679},{"$f":"LOOKUP(BZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-1.5725147761404514},{"$f":"LOOKUP(CA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-1.1343173803761601},{"$f":"LOOKUP(CB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-1.3049554312601686},{"$f":"LOOKUP(CC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-1.5844016522169113},{"$f":"LOOKUP(CD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-1.8201531004160643},{"$f":"LOOKUP(CE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-1.4154001530259848},{"$f":"LOOKUP(CF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-1.6574527015909553},{"$f":"LOOKUP(CG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":-2.0039288178086281},{"$f":"LOOKUP(CH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":176499.66686098371},{"$f":"LOOKUP(CI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":176499.52221688628},{"$f":"LOOKUP(CJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":176499.77828154527},{"$f":"LOOKUP(CK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":176500.29684268776},{"$f":"LOOKUP(CL$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":176500.37180823367},{"$f":"LOOKUP(CM$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":176500.04238687363},{"$f":"LOOKUP(CN$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":176499.99870098289},{"$f":"LOOKUP(CO$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":176500.26968135871},{"$f":"LOOKUP(CP$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":176500.68605517969},{"$f":"LOOKUP(CQ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":176500.59470220841},{"$f":"LOOKUP(CR$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":176500.03361547366},{"$f":"LOOKUP(CS$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":176500.4942543637},{"$f":"LOOKUP(CT$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":176500.85480740573},{"$f":"LOOKUP(CU$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":176501.31508356333},{"$f":"LOOKUP(CV$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":176501.09096293338},{"$f":"LOOKUP(CW$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":176500.40441334806},{"$f":"LOOKUP(CX$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":176499.85115356185},{"$f":"LOOKUP(CY$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":176499.52261390164},{"$f":"LOOKUP(CZ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":176499.86381886527},{"$f":"LOOKUP(DA$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":176499.65107399784},{"$f":"LOOKUP(DB$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":176499.52910489589},{"$f":"LOOKUP(DC$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":176499.88951557875},{"$f":"LOOKUP(DD$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":176499.95856287889},{"$f":"LOOKUP(DE$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":176500.01972030476},{"$f":"LOOKUP(DF$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":176500.35415418074},{"$f":"LOOKUP(DG$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":176500.83470696956},{"$f":"LOOKUP(DH$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":176501.01201853901},{"$f":"LOOKUP(DI$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":176500.85591450147},{"$f":"LOOKUP(DJ$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":176500.78473852016},{"$f":"LOOKUP(DK$5, Cálculos!$I$4:$QJ$4, Cálculos!$I407:$QJ407)","v":176501.41863884963}]
[null,null,{"$f":"Cálculos!C408","v":"Total do Capital Próprio"},null,{"$f":"Cálculos!E408","v":"EUR"},null,null,{"$f":"SUM(H62:H64)","v":4047500},{"$f":"SUM(I62:I64)","v":4047500},4047500,4047499.9999999991,4047500,4047500,4047500,4047500.0000000019,3862631.5841413941,3865043.9084741008,3927445.0687625762,3705629.6119903307,3518308.4450394213,3528955.8872051015,3587676.7935280185,3361913.3744261023,3176305.1429713555,3191358.3014597036,3249568.6059816722,3025447.4099766091,2841706.7676407676,2858114.0942437015,2915231.6189835425,2692919.009171376,2510400.0289589874,2527197.1820733305,2584028.6969339568,2364359.252912946,2190056.2175097354,2213508.362744486,2276165.4439854398,2065235.8723180704,1893894.4698184431,1918897.9358051922,1982495.0663021859,1775406.6899994314,1733400.7719344664,1885968.5335735716,2076933.5277246926,2000102.8780913334,1962092.4524916634,2117237.9853934385,2310605.3134252187,2239057.6421775091,2206453.4644679623,2364990.8201525304,2561707.4428200927,2496382.7680752678,2459076.3360271137,2611254.118012405,2801373.6965375524,2732321.2504524933,2701896.9577292651,2859341.5634693457,3054627.9641501661,2993609.9649461517,2970786.6754259989,3134578.377960613,3364894.4774964377,3341775.2356336853,3357082.2482081149,3557163.7761136387,3794980.6588736549,3782236.1127931112,3807866.7762276013,{"$f":"SUM(BU62:BU64)","v":4016798.8545494224},4263466.297616506,4262454.879598273,4299805.5615671277,4519038.5807497874,4776047.4274852239,4788272.8656826196,4838572.6950445687,5069710.4155983478,5338709.1798468996,5365837.584599847,5431432.3425472984,5676249.9960711822,6135541.6668609837,6179082.5222168863,6263101.7782815453,6529880.2968426878,6832711.3718082337,6897410.0423868736,6998693.9987009829,7274590.2696813587,7586669.6860551797,7663494.5947022084,7776713.0336154737,8063657.4942543637,8386976.8548074057,8477955.3150835633,8605832.0909629334,8905996.4044133481,9242795.8511535618,9350211.5226139016,9494785.8638188653,9810613.6510739978,10163413.529104896,10230279.889515579,10300289.958562879,10534267.019720305,10799097.354154181,10833884.83470697,10899343.012018539,11127448.855914501,11386097.78473852,10241240.41863885]
[]
[null,"Passivo Total e Capital Próprio",null,null,{"$f":"Cálculos!E410","v":"EUR"},null,null,{"$f":"H59+H65","v":6071250},{"$f":"I59+I65","v":6346250},{"$f":"J59+J65","v":7021250},{"$f":"K59+K65","v":8246249.9999999991},{"$f":"L59+L65","v":11445000},13395000,15595000,16190000.000000002,16244543.909705741,16120302.82563917,16095471.000664663,15784934.755522495,15507499.671575697,15426362.692270435,15391722.006208191,15070988.664789883,14788897.198673422,14705667.421754682,14663888.622919001,14338038.025959551,14050922.827250237,13962014.58221451,13911969.016797043,13580608.376626007,13287251.441513859,13191114.885595117,13133010.12806645,12796360.775531922,12503128.79676852,12405386.622319862,12344676.583385453,12008161.965910809,11709111.449557751,11603954.289334048,11535030.889145678,11193012.451474588,11013759.679226752,11026424.601375043,11074921.008033428,10853001.393707551,10667372.81568661,10672019.361743351,10712095.276684815,10484403.572223917,10292891.894232405,10289393.407933339,10321031.904396875,10087520.431851333,9879005.0921577569,9856572.904711511,9868764.5662285723,9618392.9704539143,9403341.635584848,9372457.3435705397,9375792.4892547838,9119119.9060181603,8897018.1070229821,8857497.3718419112,8880542.2252513263,8646103.3861908969,8446117.10673026,8426504.4711080566,8440296.195926005,8199096.3927635653,7991910.6904027695,7963219.691074118,7967521.0003882013,7719290.6142210122,{"$f":"BX59+BX65","v":7504631.7784755137},7466599.3154845983,7461143.042626325,7205582.0251879264,6982828.465639065,6935159.1034682598,6919644.8370245779,6656419.2453169897,6425864.2313196184,6368226.5307215089,6518795.0139638428,6290140.0270503163,6235713.5569410631,6359657.2271215254,6515325.4149656091,6434768.7812677054,6392487.2548980713,6529586.1166613903,6676775.3317881664,6548009.4084863104,6498614.9447683785,6626264.5024261847,6763728.4286110383,6627502.0485116616,6570821.9927764935,6688488.1089900313,6815808.4997786656,6672035.4354004227,6606851.8811301058,6714136.6837607808,6830838.3403431624,10243309.217287811,{"$f":"DD59+DD65","v":10323364.75811949},10578108.560419288,10843311.379933208,10846857.546743404,10921587.93997192,11170703.007654339,11429720.713732501,10254161.53400814]
[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,{"$f":"SUM(H74:FC74)","v":6017238.4636095483},{"$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$4)","v":-184868.41585860733},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":2412.324332707336},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":62401.1602884764},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":-221815.45677224806},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":-187321.16695090913},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":10647.442165680593},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":58720.90632291713},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":-225763.41910191701},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":-185608.23145474616},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":15053.158488348621},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":58210.304521971149},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":-224121.19600506543},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":-183740.64233584021},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":16407.326602933637},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":57117.524739838816},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":-222312.60981216392},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":-182518.98021238699},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":16797.153114346394},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":56831.514860624768},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":-219669.44402100652},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":-174303.03540321015},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":23452.145234749827},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":62657.081240953397},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":-210929.57166736788},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":-171341.40249962779},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":25003.465986751093},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":63597.130496993486},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":-207088.37630275235},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":-42005.918064965597},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":152567.76163910705},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":190964.99415111871},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":-76830.64963336206},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":-38010.425599670772},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":155145.53290177602},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":193367.32803177796},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":-71547.671247711347},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":-32604.177709546835},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":158537.35568456419},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":196716.62266756446},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":-65324.674744823904},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":-37306.432048154005},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":152177.78198529378},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":190119.57852514839},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":-69052.446085058647},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":-30424.292723226354},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":157444.60574008047},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":195286.40068082148},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":-61017.999204013751},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":-22823.289520152881},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":163791.70253461582},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":230316.09953582307},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":-23119.241862755815},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":15307.012574431254},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":200081.52790552191},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":237816.88276001535},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":-12744.5460805455},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":25630.663434489074},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":208932.07832182082},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":246667.44306708148},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":-1011.4180182341443},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":37350.681968852943},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":219233.0191826587},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":257008.84673543507},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":12225.438197394633},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":50299.829361947217},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":231137.72055377727},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":268998.76424855145},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":27128.404752945564},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":65594.757947449529},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":244817.65352388273},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":282789.71576058766},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":43540.855355899577},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":84019.25606465849},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":266778.51856113866},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":302831.07496554381},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":64698.670578636695},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":101283.95631410758},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":275896.27098037256},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":312079.41637381865},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":76824.908647026154},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":113218.43891326306},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":286944.46063888585},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":323319.36055304029},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":90978.460276155209},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":127876.77587936609},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":300164.31345041341},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":336799.44674021081},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":107415.67146033645},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":144574.34120496269},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":315827.78725512978},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":352799.87803089409},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":66866.360410681562},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":70010.069047296798},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":233977.06115742476},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":264830.33443387243},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":34787.48055278798},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":65458.177311566076},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":228105.84389596008},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":258648.928824017},{"$f":"SUMIFS(Cálculos!$I417:$QJ417, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":-1144857.3660996731}]
[null,null,{"$f":"Cálculos!C418","v":"Menos: Variação do Fundo de Maneio"},null,{"$f":"Cálculos!E418","v":"EUR"},null,-152755.1899115445,{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":-105388.29510798398},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":-517209.51334001613},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":481206.500361613},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":-5.8207660913467407E-11},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":-265293.27324799995},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":203829.67324799998},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":-94543.38704664004},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":297398.29513302725},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":-305635.24542258988},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":-157232.30213215284},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":-7148.4486853395356},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":259405.56541771683},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":-95109.141872168431},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":-156086.66980855825},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":-6162.3106517082197},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":259378.35300364226},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":-94814.31191349079},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":-155119.58242754941},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":-4597.1367695826339},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":256873.71070543808},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":-94506.146872591256},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":-154544.00740949955},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":-2942.7647918409784},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":254316.71433419996},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":-93424.957109347801},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":-153318.95512021048},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":-2736.0490357914823},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":251785.17105594129},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":-92649.93397838893},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":-151633.15694180189},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":-2708.8135999937658},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":249278.82750309771},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":-91725.807517959969},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":-150120.84133283328},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":-2681.8492737239576},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":246797.43283020015},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":-90810.760673126118},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":-148623.57975766872},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":-2655.1533582786797},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":244340.73868876917},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":-89746.888789272693},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":-147299.03365222132},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":-2628.7231818174478},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":241908.49920245892},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":-89007.533219301462},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":-145673.62079132651},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":-2602.5560990966624},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":239500.47094244909},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":-88119.168431378173},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":-144220.62815577217},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":-2576.6494912031922},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":237116.41290308081},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":-87239.51488049241},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":-142782.09903571877},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":-2551.0007652946515},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":234756.08647773709},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":-86211.118882356997},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":-141515.25313198409},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":-2525.6073543382226},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":232419.25543496074},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":-85505.982265884086},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":-139947.85687894747},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":-2500.4667168534361},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":230105.68589481225},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":-84651.925614029606},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":-138551.8601792804},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":-2475.5763366590836},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":227815.1463054613},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":-83806.225002681604},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":-137169.75964082649},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":-2450.9337226205971},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":225547.40742001307},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":-82811.859996150131},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":-135958.35055706571},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":-2426.5364084008615},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":223302.24227356305},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":-82139.545411808416},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":-134446.69511861668},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":-2402.3819522132399},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":221079.42616048257},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":-81318.395110609243},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":-133105.45859904046},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":-2378.4679365778575},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":225245.50209951517},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":-68047.450476602593},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":-109625.10002836032},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":-1418.1685001742444},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":181960.66475533057},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":-66325.823808034504},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":-108551.97325529717},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":-1328.9692892014282},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":179857.81346968978},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":-65309.038271730504},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":-107295.88010019076},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":-1231.13567269122},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":178154.62423423305},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":-64569.408888754842},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":-106133.61800450878},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":-1123.5459314442705},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":167292.48191952656},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":-67498.831646058446},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":-105830.16255035507},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":-1889.9364459835924},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":176958.24097303377},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":-67346.979905544082},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":-104480.70597344532},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":-1871.1234634446446},{"$f":"SUMIFS(Cálculos!$I418:$QJ418, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":177661.788060961}]
[null,null,{"$f":"Cálculos!C419","v":"Menos: Variação do Ativo por Impostos Diferidos"},null,{"$f":"Cálculos!E419","v":"EUR"},null,-240646.68321603446,{"$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$4)","v":-56769.726947545721},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":-18953.423639684108},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":-6840.2933024615195},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":-64230.187132030842},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":-57264.993995029741},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":-17290.56330802606},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":-7583.4215070456557},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":-65027.371833214042},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":-56919.112789073726},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":-16400.947512102721},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":-7686.5237937750644},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":-64695.769092503644},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":-56542.003447756171},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":-16127.509719734546},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":-7907.1812497826177},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":-64330.57380355231},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":-56295.32167282817},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":-16048.794751083828},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":-7964.9332446239423},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":-63796.857634183951},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":-55751.957817128976},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":-15820.623265233357},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":-7904.2419562883442},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":-63147.70071662229},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":-55153.935788520961},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":-15507.375805694377},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":-7714.4243180493359},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":-62372.074729536427},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":-54425.794700752827},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":-15136.87860666099},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":-7383.5912725047674},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":-61457.711652063765},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":-53619.012568337144},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":-14616.367101699114},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":-6898.5046235255431},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":-60390.956401114818},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":-52527.366359754466},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":-13931.479809020879},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":-6244.4162836072501},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":-59156.601338031702},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":13798.131794853136},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":52059.367320838151},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":59720.69162215502},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":7387.8789604785852},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":15187.794543156167},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":53122.860579016153},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":60763.992249742849},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":9010.2191960744094},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":16722.612497622846},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":54404.485893297475},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":62031.517980079516},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":10857.074043828179},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":18616.221574414056},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":55926.460247038165},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":63546.099208041793},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":12951.964538312866},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":20700.804921156378},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":57713.590619559982},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":65333.23157773749},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":15321.153858587379},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":23067.347125210799},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":59793.588293383131},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":67421.399626155151},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":17993.980594435474},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":25682.07881035452},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":62197.422224089736},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":69842.440662457491},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":21003.233456613962},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":28770.47785165807},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":64959.716381514765},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":72610.175652266975},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":24287.22169585331},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":28331.48609434333},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":56976.281070729077},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":64256.124190849354},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":4200.9442588967286},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":1266.45427538324},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":0},{"$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$4)","v":-372.62804326386197},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":372.62804326386197},{"$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$4)","v":-2839.4044025972248},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":2839.4044025972248},{"$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$4)","v":-3036.6609457869599},{"$f":"SUMIFS(Cálculos!$I419:$QJ419, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":3036.6609457869599},{"$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$4)","v":-240646.68321603446}]
[null,null,{"$f":"Cálculos!C420","v":"Mais: Depreciações"},null,{"$f":"Cálculos!E420","v":"EUR"},null,14937688.522896325,{"$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$4)","v":291375.35941253096},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":291375.35941253096},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":291375.35941253096},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":291375.35941253096},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":291375.35941253096},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":291375.35941253096},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":291375.35941253096},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":291375.35941253096},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":291375.35941253096},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":291375.35941253096},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":291375.35941253096},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":291375.35941253096},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":291375.35941253096},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":291375.35941253096},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":291375.35941253096},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":291375.35941253096},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":291375.35941253096},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":291375.35941253096},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":291375.35941253096},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":291375.35941253096},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":285850.3594125309},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":285850.3594125309},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":285850.3594125309},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":285850.3594125309},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":285850.3594125309},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":285850.3594125309},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":285850.3594125309},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":285850.3594125309},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":160120.90703157859},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":160120.90703157859},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":160120.90703157859},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":160120.90703157859},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":160120.90703157859},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":160120.90703157859},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":160120.90703157859},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":160120.90703157859},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":160120.90703157859},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":160120.90703157859},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":160010.90703157859},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":160010.90703157859},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":105640.03712742857},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":105640.03712742857},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":105640.03712742857},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":105640.03712742857},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":105640.03712742857},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":105640.03712742857},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":105640.03712742857},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":105640.03712742857},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":105640.03712742857},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":105640.03712742857},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":76887.608556000007},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":76887.608556000007},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":76887.608556000007},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":76887.608556000007},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":76887.608556000007},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":76887.608556000007},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":76887.608556000007},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":76887.608556000007},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":76887.608556000007},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":76887.608556000007},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":76887.608556000007},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":76887.608556000007},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":76887.608556000007},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":76887.608556000007},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":76887.608556000007},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":76887.608556000007},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":76887.608556000007},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":76887.608556000007},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":76887.608556000007},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":76887.608556000007},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":76933.167752408364},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":76933.167752408364},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":76933.167752408364},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":76933.167752408364},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":76933.167752408364},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":76933.167752408364},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":76933.167752408364},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":76933.167752408364},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":76933.167752408364},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":76933.167752408364},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":76933.167752408364},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":76933.167752408364},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":76933.167752408364},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":76933.167752408364},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":76933.167752408364},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":76933.167752408364},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":76933.167752408364},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":76933.167752408364},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":76933.167752408364},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":76933.167752408364},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":76933.167752408364},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":76933.167752408364},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":76933.167752408364},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":76933.167752408364},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":76933.167752408364},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":76933.167752408364},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":76933.167752408364},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":76933.167752408364},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":76933.167752408364},{"$f":"SUMIFS(Cálculos!$I420:$QJ420, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":76933.167752408364}]
[null,null,{"$f":"Cálculos!C421","v":"Mais: Juros da Dívida Sénior"},null,{"$f":"Cálculos!E421","v":"EUR"},null,4700943.5975814266,{"$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$4)","v":111817.18304723667},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":111700.37581306871},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":110745.5643205032},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":109777.56390496797},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":108796.19238632545},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":107801.26506796243},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":106792.59470202978},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":105769.99145420193},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":104733.26286794947},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":103682.21382831849},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":102616.64652520927},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":101536.36041614815},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":100441.15218854467},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":99330.815721427818},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":98205.142046653447},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":97063.919309575955},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":95906.932729176726},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":94733.964557641768},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":93544.794039381057},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":92339.197369481699},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":91116.947651587383},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":89877.814855195815},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":88621.565772366448},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":87347.963973830148},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":86056.769764492579},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":84747.740138323017},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":83420.628732619953},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":82075.185781645065},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":80711.158069616562},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":79328.288883053494},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":77926.317962461486},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":76504.981453351284},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":75064.011856580692},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":73603.13797801052},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":72122.084877465182},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":70620.573816988224},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":69098.322208383193},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":67555.043560029764},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":65990.447422965284},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":64404.239336221624},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":62796.120771406728},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":61165.789076521003},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":59512.937418997251},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":57837.254727954132},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":56138.425635651787},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":54416.130418138826},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":52670.044935079466},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":50899.84056874954},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":49105.184162189718},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":47285.737956504607},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":45441.159527295633},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":43571.101720215891},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":41675.212585634836},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":39753.135312400453},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":37804.508160686484},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":35828.964393912116},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":33826.132209721152},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":31795.634670007952},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":29737.089629976643},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":27650.109666220545},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":25534.302003808087},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":23389.268442361565},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":21214.605281114837},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":19009.903242935772},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":16774.747397299307},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":14508.717082196425},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":12211.385824964522},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":9882.3212620241502},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":7521.0850575071099},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":5127.2328207605142},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":2700.3140227113458},{"$f":"SUMIFS(Cálculos!$I421:$QJ421, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":630.84520548569844},{"$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,{"$f":"Cálculos!E422","v":"EUR"},null,5079271.6929439344,{"$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$4)","v":122643.2975},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":122736.1647036066},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":121822.8518324653},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":121303.04914106303},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":120767.4959083086},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":120215.71487704849},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":119647.21432876015},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":119061.48764535814},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":118458.01285772234},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":117836.25218054641},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":117195.65153309135},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":116535.64004541776},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":115855.62954965618},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":115155.01405586254},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":114433.16921199145},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":113689.45174750623},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":112923.19890012962},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":112133.72782522466},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":111320.33498727903},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":110482.29553295078},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":109618.86264511694},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":108729.26687734884},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":107812.71546822161},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":106868.3916348464},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":105895.45384499608},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":104893.03506717553},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":103860.24199796822},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":102796.15426597086},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":101699.82361160626},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":100570.27304208375},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":99406.495960754168},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":98207.455270083185},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":96972.082447444191},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":95699.276592906404},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":94387.903448170284},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":93036.794385775516},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":91644.745367681113},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":90210.515872289427},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":88732.827788957904},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":87210.364279013331},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":85641.768602253927},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":84025.642907893023},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":82360.546988867296},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":80644.996998399176},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":78877.464127669897},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":77056.373243424619},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":75180.101484295854},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":73246.976814593712},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":71255.276534274934},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":69203.225743762217},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":67088.995762246166},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":64910.7024980602},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":62666.404769676141},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":60354.102575824305},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":57971.735313196579},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":55517.179940143964},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":52988.249084732481},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":50382.689095471171},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":47698.178032975266},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":44932.32360077466},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":42082.661013423945},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":39146.650800013922},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":36121.676541127359},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":33005.042537222267},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":29793.971406364857},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":26485.601609171339},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":23076.984898753049},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":19565.083693392386},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":15946.768369608082},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":12218.814473197794},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":8377.8998457723756},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":4420.601664221339},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":343.39339047112458},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":-3857.3583711819942},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":-8185.397111964965},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":-12644.579754632399},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":-17238.8800905553},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":-21972.392320957002},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":-26849.334705452104},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":-31874.053321139792},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":-37051.025935601436},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":-42384.865997253881},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":-47880.326746614446},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":-53542.305452141401},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":-59375.847774424517},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":-65386.152262615142},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":-71578.574987102416},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":-77958.634312564405},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":-84532.015815647203},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":-91304.577351654909},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":-98282.354274765195},{"$f":"SUMIFS(Cálculos!$I422:$QJ422, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":-33886.049063473729},{"$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,{"$f":"Cálculos!E424","v":"EUR"},null,30341740.403903678,{"$f":"SUM(H74:H80)","v":-105388.29510798398},-517209.51334001613,481206.500361613,-5.8207660913467407E-11,-265293.27324799995,203829.67324799998,-94543.38704664004,297398.29513302725,-21437.548268975355,352038.49849007663,572356.19386617478,495815.89397199987,181243.74488905771,356662.54840663815,562790.34260748408,484794.40058060223,177224.97898089205,356426.45397009235,557114.30142944504,477504.10548196587,172883.34849454416,351596.99866352085,550281.24936939112,469802.26118809689,167966.23204727436,345672.45503844949,542371.02101940045,462515.72171571426,163881.24251050715,340455.80617279012,534328.6663377902,455268.270140315,{"$f":"SUM(AN74:AN80)","v":159581.43721591085},334866.38346625288,526332.08704833919,448058.68125805818,155289.41527395687,328826.77223149315,518379.97047512949,440885.72115835641,150780.67437832287,322653.45375035109,510470.99558364903,433748.1467879751,146724.89731904014,316818.72154811455,502603.83252836234,426644.70550640707,142450.45781641017,310847.99026220234,494777.1421913933,419574.13463228266,138179.91383018764,304897.90807236987,486989.57571207359,412535.16098056955,133688.70191900618,298809.93612362456,479239.77400710608,405526.50039030914,129646.4777942722,293054.97771783738,471526.36728108674,398546.85724263568,{"$f":"SUM(BT74:BT80)","v":125381.53259206949},287159.74108357949,463847.97452711174,391594.92396880977,121116.37566461418,281280.3756335908,456203.20301721181,384669.38054800121,116626.37553581577,275258.71946816903,448590.64778232563,377768.8939945391,112581.15237041438,269564.33063673915,441008.89108153351,370892.11783435079,108308.90819127207,263725.15041405364,433456.50186025875,358433.70493482461,94197.247774741292,221231.9463834636,360745.08092060068,303472.05979036144,87147.384965299338,212940.78913874316,351043.23226963275,294227.13604611193,80125.057585619434,204415.44884001586,340922.90383282554,284544.82913441345,{"$f":"SUM(CZ74:CZ80)","v":72406.084252969013},{"$f":"SUM(DA74:DA80)","v":195322.75965137445},{"$f":"SUM(DB74:DB80)","v":330327.145577093},{"$f":"SUM(DC74:DC80)","v":274366.55661654554},{"$f":"SUM(DD74:DD80)","v":82283.809556243941},205080.06635947805,339873.5657402972,285642.22833244316,78081.026104217322,200558.30567492312,333710.97311298072,-1130909.093502338]
[]
[null,"Atividades de Investimento"]
[null,null,{"$f":"Cálculos!C429","v":"Fluxos de Caixa de Investimento"},null,{"$f":"Cálculos!E429","v":"EUR"},null,{"$f":"SUM(H84:FC84)","v":-17967827.806487262},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":-1524118.8444248999},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":-4175961.8028000006},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":-1179315.6894288089},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":-1199759.2310954756},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":-2916213.8555621421},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":-2149038.8838732531},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":-2099977.3445814205},{"$f":"SUMIFS(Cálculos!$I429:$QJ429, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":-261704.66666666669},{"$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":-17967827.806487262},{"$f":"SUM(H84)","v":-1524118.8444248999},{"$f":"SUM(I84)","v":-4175961.8028000006},-1179315.6894288089,-1199759.2310954756,-2916213.8555621421,-2149038.8838732531,-2099977.3445814205,-261704.66666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-7777.9598204181602,0,-2453959.5282341777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(H88:FC88)","v":4047500},{"$f":"SUMIFS(Cálculos!$I432:$QJ432, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":4047500},{"$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,{"$f":"Cálculos!E433","v":"EUR"},null,4047500,{"$f":"SUMIFS(Cálculos!$I433:$QJ433, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":2023750},{"$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$4)","v":2023750},{"$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,{"$f":"Cálculos!E434","v":"EUR"},null,8095000,{"$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$4)","v":275000},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":675000},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":1225000},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":1175000},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":1950000},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":2200000},{"$f":"SUMIFS(Cálculos!$I434:$QJ434, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":595000},{"$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,{"$f":"Cálculos!E436","v":"EUR"},null,-4047500,{"$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$4)","v":-15921.307034497557},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":-16816.624033949847},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":-17326.184558802546},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":-17851.185277118842},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":-18392.094042200813},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":-18949.392883773529},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":-19523.578437544755},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":-20115.162387780787},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":-20724.671923292961},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":-21352.650207240644},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":-21999.656861170224},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":-22666.268463720568},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":-23353.079064439749},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":-24060.700713171333},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":-24789.764005481149},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":-25540.918644611229},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":-26314.834020461596},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":-27112.19980611559},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":-27933.726572440704},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":-28780.146421312224},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":-29652.213638024405},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":-30550.705363470188},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":-31476.422286688699},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":-32430.189358397649},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":-33412.856526146468},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":-34425.299491745231},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":-35468.420491644618},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":-36543.149100961949},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":-37650.443061870174},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":-38791.289137087922},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":-39966.703989230809},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":-41177.73508680849},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":-42425.46163767387},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":-43710.995550757041},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":-45035.482426940522},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":-46400.102579959246},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":-47806.072088234578},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":-49254.643878580173},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":-50747.10884274503},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":-52284.796987789043},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":-53869.078621316046},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":-55501.365572620562},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":-57183.112450836532},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":-58915.81794120933},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":-60701.026140645918},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":-62540.327933733628},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":-64435.362410453701},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":-66387.818326852866},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":-68399.435609974826},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":-70472.006908392679},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":-72607.379189723884},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":-74807.455386551694},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":-77074.196092219616},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":-79409.621308009955},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":-81815.812243263965},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":-84294.913170047104},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":-86849.133334012702},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":-89480.748923166626},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":-92192.105096287487},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":-94985.618072810103},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":-97863.777286034325},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":-100829.14760157844},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":-103884.37160305388},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":-107032.17194699802},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":-110275.353789164},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":-113616.80728432946},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":-117059.51016185193},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":-120606.53037926619},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":-124261.02885628834},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":-128026.26229166273},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":-131905.58606536241},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":-135902.45722872895},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":-140020.43758521666},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":-144263.19686448632},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":-148634.51599267713},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":-153138.29046177122},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":-157778.53380105336},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":-162559.38115375908},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":-167485.09296209912},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":-172560.0587639437},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":-177788.80110454996},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":-183175.97956681892},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":-188726.3949236731},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":-194444.99341625534},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":-200336.87116176129},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":-206407.2786948338},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":-212661.62564656595},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":-219105.48556528255},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":-225744.60088339617},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":-232584.88803476398},{"$f":"SUMIFS(Cálculos!$I436:$QJ436, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":3321836.0026932387},{"$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,{"$f":"Cálculos!E438","v":"EUR"},null,-7918498.0449707927,{"$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$4)","v":-31392.149603584316},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":-69440.351798188494},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":-70399.539510094924},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":-71371.976594201333},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":-72357.846065637641},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":-73357.333467543154},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":-74370.626905986326},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":-75397.917085366731},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":-76439.39734430617},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":-77495.263692035456},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":-78565.714845283917},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":-79650.952265678265},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":-80751.18019765825},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":-81866.605706916045},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":-82997.438719366473},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":-84143.892060655577},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":-85306.181496214951},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":-86484.525771869448},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":-87679.146655005519},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":-88890.26897630858},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":-90118.120672076577},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":-91362.932827118289},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":-92624.939718243957},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":-93904.378858356868},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":-95201.491041153902},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":-96516.520386443415},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":-97849.714386089268},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":-99201.323950589489},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":-100571.60345629811},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":-101960.81079329959},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":-103369.2074139443},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":-104797.05838205459},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":-106244.63242281039},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":-107712.20197332402},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":-109200.04323391351},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":-110708.43622008433},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":-112237.6648152288},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":-113788.01682405385},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":-115359.78402674652},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":-116953.26223388778},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":-118568.75134212473},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":-120206.55539061202},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":-121866.98261823275},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":-123550.34552160982},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":-125256.96091391856},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":-126987.14998451178},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":-128741.23835936849},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":-130519.55616237744},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":-132322.43807746732},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":-134150.22341159516},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":-136003.25615860469},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":-137881.88506396685},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":-139786.46369041473},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":-141717.35048448481},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":-143674.90884397744},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":-145659.50718634954},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":-147671.51901805139},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":-149711.32300482158},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":-151779.30304295305},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":-153875.84833154303},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":-156001.35344574152},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":-158156.21841101136},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":-160340.84877841381},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":-162555.65570093453},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":-164801.05601086348},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":-167077.47229824393},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":-169385.3329904048},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":-171725.07243259199},{"$f":"SUMIFS(Cálculos!$I438:$QJ438, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":-174097.13096971306},{"$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$4)","v":-136385.8849282689},{"$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,{"$f":"Cálculos!E439","v":"EUR"},null,-4700943.5975814248,{"$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$4)","v":-149431.76180286985},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":-111383.55960826567},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":-110424.37189635924},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":-109451.93481225283},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":-108466.06534081652},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":-107466.57793891101},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":-106453.28450046784},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":-105425.99432108743},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":-104384.51406214799},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":-103328.64771441871},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":-102258.19656117025},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":-101172.9591407759},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":-100072.73120879591},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":-98957.305699538119},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":-97826.472687087691},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":-96680.019345798588},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":-95517.729910239213},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":-94339.385634584716},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":-93144.764751448645},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":-91933.642430145585},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":-90705.790734377588},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":-89460.978579335875},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":-88198.971688210208},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":-86919.532548097297},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":-85622.420365300262},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":-84307.391020010749},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":-82974.197020364896},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":-81622.587455864676},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":-80252.307950156057},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":-78863.100613154573},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":-77454.703992509865},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":-76026.853024399577},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":-74579.278983643773},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":-73111.709433130149},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":-71623.86817254065},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":-70115.475186369833},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":-68586.246591225368},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":-67035.894582400317},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":-65464.127379707636},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":-63870.64917256638},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":-62255.160064329437},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":-60617.356015842146},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":-58956.928788221405},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":-57273.565884844342},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":-55566.950492535609},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":-53836.761421942385},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":-52082.673047085671},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":-50304.355244076723},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":-48501.473328986831},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":-46673.687994858999},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":-44820.655247849485},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":-42942.026342487297},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":-41037.447716039416},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":-39106.560921969372},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":-37149.002562476715},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":-35164.404220104625},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":-33152.39238840279},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":-31112.588401632576},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":-29044.60836350112},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":-26948.063074911137},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":-24822.557960712627},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":-22667.692995442809},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":-20483.062628040363},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":-18268.255705519645},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":-16022.855395590679},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":-13746.439108210245},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":-11438.57841604936},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":-9098.838973862179},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":-6726.7804367411009},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":-4321.9563772427518},{"$f":"SUMIFS(Cálculos!$I439:$QJ439, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":-1883.9142013691912},{"$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,{"$f":"Cálculos!E440","v":"EUR"},null,-5079271.6929439306,{"$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$4)","v":-164344.73047499999},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":-122160.86597554768},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":-121651.30545069498},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":-121126.30473237869},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":-120585.39596729672},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":-120028.097125724},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":-119453.91157195278},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":-118862.32762171674},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":-118252.81808620457},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":-117624.83980225689},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":-116977.83314832731},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":-116311.22154577696},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":-115624.41094505778},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":-114916.7892963262},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":-114187.72600401638},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":-113436.5713648863},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":-112662.65598903593},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":-111865.29020338194},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":-111043.76343705683},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":-110197.34358818531},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":-109325.27637147313},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":-108426.78464602734},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":-107501.06772280883},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":-106547.30065109988},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":-105564.63348335106},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":-104552.1905177523},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":-103509.06951785291},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":-102434.34090853558},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":-101327.04694762736},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":-100186.20087240961},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":-99010.786020266722},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":-97799.754922689041},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":-96552.028371823661},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":-95266.49445874049},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":-93942.007582557009},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":-92577.387429538285},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":-91171.417921262953},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":-89722.846130917358},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":-88230.381166752501},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":-86692.693021708488},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":-85108.411388181485},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":-83476.124436876969},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":-81794.377558660999},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":-80061.672068288201},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":-78276.463868851613},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":-76437.162075763903},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":-74542.12759904383},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":-72589.671682644665},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":-70578.054399522705},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":-68505.483101104852},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":-66370.110819773647},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":-64170.034622945837},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":-61903.293917277915},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":-59567.868701487576},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":-57161.677766233573},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":-54682.576839450427},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":-52128.356675484829},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":-49496.741086330905},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":-46785.384913210044},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":-43991.871936687428},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":-41113.712723463206},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":-38148.342407919088},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":-35093.118406443653},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":-31945.318062499515},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":-28702.13622033353},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":-25360.682725168073},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":-21917.979847645605},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":-18370.959630231337},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":-14716.461153209189},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":-10951.227717834796},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":-7071.9039441351233},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":-3075.0327807685762},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":1042.9475757191394},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":5285.7068549887899},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":9657.0259831795902},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":14160.800452273699},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":18801.043791555829},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":23581.89114426155},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":28507.602952601599},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":33582.568754446169},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":38811.311095052428},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":44198.489557321394},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":49748.904914175575},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":55467.503406757794},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":61359.381152263741},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":67429.788685336272},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":73684.135637068423},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":80127.995555785019},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":86767.110873898637},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":93607.398025266433},{"$f":"SUMIFS(Cálculos!$I440:$QJ440, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":100654.95271760784},{"$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$4)","v":-180823.91140645416},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":-180823.91140645416},{"$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$4)","v":42554.112276816042},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":180823.91140645419},{"$f":"SUMIFS(Cálculos!$I442:$QJ442, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":138269.79912963809},{"$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,{"$f":"Cálculos!E446","v":"EUR"},null,-5556213.3354961453,{"$f":"SUM(H88:H101)","v":6071250},275000,675000,1225000,3198750,1950000,2200000,414176.08859354584,-180823.91140645416,-361089.94891595171,-319801.40141595172,-319801.40141595167,-319801.40141595167,-319801.40141595172,-319801.40141595172,-319801.40141595167,-319801.40141595167,-319801.40141595172,-319801.40141595172,-319801.40141595167,-319801.40141595167,-319801.40141595167,-319801.40141595167,-319801.40141595167,-319801.40141595167,-319801.40141595167,-319801.40141595167,-319801.40141595167,-319801.40141595172,-319801.40141595167,-319801.40141595167,-319801.40141595167,{"$f":"SUM(AN88:AN101)","v":-319801.40141595167},-319801.40141595167,-319801.40141595172,-319801.40141595167,-319801.40141595167,-319801.40141595167,-319801.40141595172,-319801.40141595167,-319801.40141595167,-319801.40141595167,-319801.40141595167,-319801.40141595167,-319801.40141595172,-319801.40141595172,-319801.40141595172,-319801.40141595167,-319801.40141595167,-319801.40141595172,-319801.40141595167,-319801.40141595172,-319801.40141595167,-319801.40141595167,-319801.40141595172,-319801.40141595167,-319801.40141595167,-319801.40141595172,-319801.40141595167,-319801.40141595167,-319801.40141595167,-319801.40141595167,-319801.40141595167,-319801.40141595167,{"$f":"SUM(BT88:BT101)","v":-319801.40141595167},-319801.40141595167,-319801.40141595167,-319801.40141595172,-319801.40141595172,-319801.40141595167,-319801.40141595167,-319801.40141595178,-319801.40141595172,-319801.40141595167,-319801.40141595172,-319801.40141595172,-319801.40141595167,-277247.28913913562,37524.465019713913,-138977.49000949753,-138977.49000949753,-138977.4900094975,-138977.49000949753,-138977.49000949753,-138977.49000949753,-138977.49000949753,-138977.49000949753,-138977.49000949753,-138977.49000949753,-138977.49000949753,-138977.49000949753,-138977.49000949753,-138977.49000949756,-138977.49000949756,-138977.49000949753,-138977.49000949753,{"$f":"SUM(CZ88:CZ101)","v":-138977.49000949753},-138977.49000949753,-138977.49000949756,3422490.9554108465,0,0,0,0,0,0,0,0]
[]
[null,"Variação Líquida de Caixa",null,null,{"$f":"Cálculos!E448","v":"EUR"},null,{"$f":"SUM(H104:FC104)","v":6817699.261920264},{"$f":"H81+H85+H102","v":4441742.8604671163},-4418171.3161400165,-23109.189067195868,25240.76890452439,17242.871189857833,4790.7893747468479,5479.2683719396591,449869.7170599064,-202261.45967542951,-9051.4504258750821,252554.79245022306,176014.49255604821,-138557.65652689396,36861.146990686422,242988.94119153236,164992.99916465057,-142576.42243505962,36625.052554140624,237312.90001349332,157702.70406601421,-146918.05292140751,31795.597247569181,230479.84795343946,150000.85977214522,-151835.16936867731,25871.053622497828,222569.61960344878,142714.32029976259,-155920.15890544458,20654.404756838456,214527.26492183853,135466.86872436333,{"$f":"AN81+AN85+AN102","v":-160219.96420004082},15064.982050301216,206530.68563238747,128257.27984210651,-164511.9861419948,9025.3708155414788,198578.56905917777,121084.31974240474,-169020.72703762879,2852.0523343994282,190669.59416769736,113946.74537202343,-173076.50409691158,-2982.6798678371706,182802.43111241062,106843.30409045541,-177350.9435995415,-8953.4111537493882,174975.74077544163,99772.733216330933,-181621.48758576403,-14903.493343581795,167188.17429612187,92733.759564617882,-186112.69949694548,-20991.465292327164,159438.37259115442,85725.098974357476,-190154.92362167948,-26746.423698114289,151724.96586513508,78745.455826684018,{"$f":"BT81+BT85+BT102","v":-194419.86882388219},-32641.660332372179,144046.57311116008,71793.522552858049,-198685.02575133753,-38521.02578236087,136401.80160126014,64867.979132049426,-203175.02588013595,-44542.681947782636,128789.2463663739,57967.492578587378,-207220.24904553729,-7682.9585023964755,470755.39628082927,231914.62782485326,-2484628.1100524031,124747.66040455614,294479.01185076125,219456.21492532708,-44780.242234756239,82254.456373966066,221767.59091110315,164494.56978086391,-51830.105044198193,73963.299129245628,212065.74226013522,155249.6460366144,-58852.432423878126,65437.958830518299,201945.41382332801,145567.33912491592,{"$f":"CZ81+CZ85+CZ102","v":-66571.405756528518},56345.269641876919,191349.65556759544,3696857.5120273922,82283.809556243941,205080.06635947805,339873.5657402972,285642.22833244316,78081.026104217322,200558.30567492312,333710.97311298072,-1130909.093502338]
[]
[null,"Posição de Caixa"]
[null,null,{"$f":"Cálculos!C451","v":"Início do Período"},null,{"$f":"Cálculos!E451","v":"EUR"},null,null,{"$f":"G108","v":0},{"$f":"H108","v":4441742.8604671163},23571.544327099808,462.35525990393944,25703.124164428329,42945.995354286162,47736.78472903301,53216.053100972669,503085.77016087907,300824.31048544956,291772.86005957448,544327.6525097976,720342.14506584581,581784.48853895185,618645.63552963827,861634.57672117068,1026627.5758858213,884051.15345076169,920676.20600490225,1157989.1060183956,1315691.8100844098,1168773.7571630022,1200569.3544105713,1431049.2023640107,1581050.062136156,1429214.8927674787,1455085.9463899764,1677655.5659934252,1820369.8862931877,1664449.7273877431,1685104.1321445815,1899631.3970664199,2035098.2657907833,1874878.3015907425,1889943.2836410438,2096473.9692734312,2224731.2491155379,2060219.262973543,2069244.6337890844,2267823.2028482622,2388907.522590667,2219886.7955530384,2222738.8478874378,2413408.442055135,2527355.1874271585,2354278.6833302467,2351296.0034624096,2534098.4345748201,2640941.7386652753,2463590.7950657336,2454637.383911984,2629613.1246874258,2729385.8579037567,2547764.3703179928,2532860.8769744108,2700049.0512705329,2792782.810835151,2606670.1113382056,2585678.6460458785,2745117.0186370332,2830842.1176113905,2640687.1939897109,2613940.7702915967,2765665.7361567318,2844411.1919834157,{"$f":"BT108","v":2649991.3231595336},2617349.6628271611,2761396.2359383213,2833189.7584911794,2634504.732739842,2595983.7069574813,2732385.5085587413,2797253.4876907906,2594078.4618106545,2549535.7798628719,2678325.0262292456,2736292.5188078331,2529072.2697622958,2521389.3112598993,2992144.7075407286,3224059.3353655818,739431.22531317873,864178.88571773493,1158657.8975684962,1378114.1124938233,1333333.870259067,1415588.3266330331,1637355.9175441363,1801850.4873250001,1750020.3822808019,1823983.6814100475,2036049.4236701827,2191299.0697067971,2132446.6372829191,2197884.5961134373,2399830.0099367653,2545397.3490616814,2478825.9433051529,2535171.2129470296,2726520.8685146249,{"$f":"DC108","v":6423378.3805420175},6505662.1900982615,6710742.2564577395,7050615.8221980371,7336258.0505304802,7414339.0766346976,7614897.3823096212,7948608.355422602]
[null,null,{"$f":"Cálculos!C452","v":"Fim do Período"},null,{"$f":"Cálculos!E452","v":"EUR"},null,0,{"$f":"H104+H107","v":4441742.8604671163},{"$f":"I104+I107","v":23571.544327099808},462.35525990393944,25703.124164428329,42945.995354286162,47736.78472903301,53216.053100972669,503085.77016087907,300824.31048544956,291772.86005957448,544327.6525097976,720342.14506584581,581784.48853895185,618645.63552963827,861634.57672117068,1026627.5758858213,884051.15345076169,920676.20600490225,1157989.1060183956,1315691.8100844098,1168773.7571630022,1200569.3544105713,1431049.2023640107,1581050.062136156,1429214.8927674787,1455085.9463899764,1677655.5659934252,1820369.8862931877,1664449.7273877431,1685104.1321445815,1899631.3970664199,2035098.2657907833,1874878.3015907425,1889943.2836410438,2096473.9692734312,2224731.2491155379,2060219.262973543,2069244.6337890844,2267823.2028482622,2388907.522590667,2219886.7955530384,2222738.8478874378,2413408.442055135,2527355.1874271585,2354278.6833302467,2351296.0034624096,2534098.4345748201,2640941.7386652753,2463590.7950657336,2454637.383911984,2629613.1246874258,2729385.8579037567,2547764.3703179928,2532860.8769744108,2700049.0512705329,2792782.810835151,2606670.1113382056,2585678.6460458785,2745117.0186370332,2830842.1176113905,2640687.1939897109,2613940.7702915967,2765665.7361567318,2844411.1919834157,2649991.3231595336,{"$f":"BU104+BU107","v":2617349.6628271611},2761396.2359383213,2833189.7584911794,2634504.732739842,2595983.7069574813,2732385.5085587413,2797253.4876907906,2594078.4618106545,2549535.7798628719,2678325.0262292456,2736292.5188078331,2529072.2697622958,2521389.3112598993,2992144.7075407286,3224059.3353655818,739431.22531317873,864178.88571773493,1158657.8975684962,1378114.1124938233,1333333.870259067,1415588.3266330331,1637355.9175441363,1801850.4873250001,1750020.3822808019,1823983.6814100475,2036049.4236701827,2191299.0697067971,2132446.6372829191,2197884.5961134373,2399830.0099367653,2545397.3490616814,2478825.9433051529,2535171.2129470296,2726520.8685146249,6423378.3805420175,{"$f":"DD104+DD107","v":6505662.1900982615},6710742.2564577395,7050615.8221980371,7336258.0505304802,7414339.0766346976,7614897.3823096212,7948608.355422602,6817699.261920264]
[]
["·","Cascata de Caixa",null,null,"Unidade"]
[]
[" ",null,{"$f":"Cálculos!C458","v":"Fluxos Operacionais"},null,{"$f":"Cálculos!E458","v":"EUR"},null,{"$f":"SUM(H112:FC112)","v":30341740.403903678},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":-105388.29510798398},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":-517209.51334001613},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":481206.500361613},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":-5.8207660913467407E-11},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":-265293.27324799995},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":203829.67324799998},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":-94543.38704664004},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":297398.29513302725},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":-21437.548268975312},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, Q$3, Cálculos!$I$10:$QJ$10, Q$4)","v":352038.49849007663},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":572356.19386617478},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":495815.89397199987},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":181243.74488905768},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":356662.54840663815},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":562790.3426074842},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":484794.40058060223},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":177224.97898089205},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":356426.45397009235},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":557114.30142944516},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":477504.10548196582},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":172883.34849454422},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":351596.99866352091},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":550281.24936939112},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":469802.26118809689},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":167966.23204727436},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":345672.45503844949},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":542371.02101940033},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":462515.72171571426},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":163881.2425105072},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":340455.80617279012},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":534328.6663377902},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":455268.27014031506},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":159581.43721591088},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":334866.38346625294},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":526332.08704833931},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":448058.68125805823},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":155289.41527395687},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":328826.77223149315},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":518379.97047512943},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":440885.72115835641},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":150780.67437832284},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":322653.45375035109},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":510470.99558364903},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":433748.14678797504},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":146724.89731904012},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":316818.72154811455},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":502603.83252836234},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":426644.70550640707},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":142450.45781641017},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":310847.99026220234},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":494777.14219139336},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":419574.13463228266},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":138179.91383018764},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":304897.90807236987},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":486989.57571207359},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":412535.16098056955},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":133688.70191900618},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":298809.93612362462},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":479239.7740071062},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":405526.50039030914},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":129646.4777942722},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":293054.97771783738},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":471526.3672810868},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":398546.85724263574},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":125381.53259206949},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":287159.7410835796},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":463847.97452711174},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":391594.92396880977},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":121116.37566461418},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":281280.37563359085},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":456203.20301721175},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":384669.38054800121},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":116626.37553581578},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":275258.71946816903},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":448590.64778232563},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":377768.89399453916},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":112581.15237041439},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":269564.33063673915},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":441008.89108153339},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":370892.11783435085},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":108308.90819127207},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":263725.1504140537},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":433456.50186025864},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":358433.70493482449},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":94197.247774741278},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":221231.94638346363},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":360745.08092060068},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":303472.05979036144},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":87147.384965299338},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":212940.78913874319},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":351043.23226963275},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":294227.13604611193},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":80125.057585619434},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":204415.44884001586},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":340922.90383282548},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":284544.82913441345},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":72406.084252969013},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":195322.75965137442},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":330327.145577093},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":274366.55661654554},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, DD$3, Cálculos!$I$10:$QJ$10, DD$4)","v":82283.809556243941},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, DE$3, Cálculos!$I$10:$QJ$10, DE$4)","v":205080.06635947805},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, DF$3, Cálculos!$I$10:$QJ$10, DF$4)","v":339873.5657402972},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, DG$3, Cálculos!$I$10:$QJ$10, DG$4)","v":285642.22833244316},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, DH$3, Cálculos!$I$10:$QJ$10, DH$4)","v":78081.026104217322},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, DI$3, Cálculos!$I$10:$QJ$10, DI$4)","v":200558.30567492315},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, DJ$3, Cálculos!$I$10:$QJ$10, DJ$4)","v":333710.97311298072},{"$f":"SUMIFS(Cálculos!$I458:$QJ458, Cálculos!$I$8:$QJ$8, DK$3, Cálculos!$I$10:$QJ$10, DK$4)","v":-1130909.0935023383}]
[" ",null,{"$f":"Cálculos!C459","v":"Entrada de Capital Próprio"},null,{"$f":"Cálculos!E459","v":"EUR"},null,{"$f":"SUM(H113:FC113)","v":4047500},{"$f":"SUMIFS(Cálculos!$I459:$QJ459, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":4047500},{"$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},{"$f":"SUM(G112:G114)","v":34389240.403903678},{"$f":"SUM(H112:H114)","v":3942111.704892016},{"$f":"SUM(I112:I114)","v":-517209.51334001613},481206.500361613,-5.8207660913467407E-11,-265293.27324799995,203829.67324799998,-94543.38704664004,297398.29513302725,-21437.548268975312,352038.49849007663,572356.19386617478,495815.89397199987,181243.74488905768,356662.54840663815,562790.3426074842,484794.40058060223,177224.97898089205,356426.45397009235,557114.30142944516,477504.10548196582,172883.34849454422,351596.99866352091,550281.24936939112,469802.26118809689,167966.23204727436,345672.45503844949,542371.02101940033,462515.72171571426,163881.2425105072,340455.80617279012,534328.6663377902,455268.27014031506,159581.43721591088,334866.38346625294,526332.08704833931,448058.68125805823,155289.41527395687,328826.77223149315,518379.97047512943,440885.72115835641,150780.67437832284,322653.45375035109,510470.99558364903,433748.14678797504,146724.89731904012,316818.72154811455,502603.83252836234,426644.70550640707,142450.45781641017,310847.99026220234,494777.14219139336,419574.13463228266,138179.91383018764,304897.90807236987,486989.57571207359,412535.16098056955,133688.70191900618,298809.93612362462,479239.7740071062,405526.50039030914,129646.4777942722,293054.97771783738,471526.3672810868,398546.85724263574,125381.53259206949,{"$f":"SUM(BU112:BU114)","v":287159.7410835796},463847.97452711174,391594.92396880977,121116.37566461418,281280.37563359085,456203.20301721175,384669.38054800121,116626.37553581578,275258.71946816903,448590.64778232563,377768.89399453916,112581.15237041439,269564.33063673915,441008.89108153339,370892.11783435085,108308.90819127207,263725.1504140537,433456.50186025864,358433.70493482449,94197.247774741278,221231.94638346363,360745.08092060068,303472.05979036144,87147.384965299338,212940.78913874319,351043.23226963275,294227.13604611193,80125.057585619434,204415.44884001586,340922.90383282548,284544.82913441345,72406.084252969013,195322.75965137442,330327.145577093,274366.55661654554,82283.809556243941,205080.06635947805,339873.5657402972,285642.22833244316,78081.026104217322,200558.30567492315,333710.97311298072,-1130909.0935023383]
[" ",null,{"$f":"Cálculos!C462","v":"Menos: Juros da Dívida Sénior"},null,{"$f":"Cálculos!E462","v":"EUR"},null,{"$f":"SUM(H116:FC116)","v":-4700943.5975814248},{"$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$4)","v":-149431.76180286985},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":-111383.55960826567},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":-110424.37189635924},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":-109451.93481225283},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":-108466.06534081652},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":-107466.57793891101},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":-106453.28450046784},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":-105425.99432108743},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":-104384.51406214799},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":-103328.64771441871},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":-102258.19656117025},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":-101172.9591407759},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":-100072.73120879591},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":-98957.305699538119},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":-97826.472687087691},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":-96680.019345798588},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":-95517.729910239213},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":-94339.385634584716},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":-93144.764751448645},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":-91933.642430145585},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":-90705.790734377588},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":-89460.978579335875},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":-88198.971688210208},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":-86919.532548097297},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":-85622.420365300262},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":-84307.391020010749},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":-82974.197020364896},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":-81622.587455864676},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":-80252.307950156057},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":-78863.100613154573},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":-77454.703992509865},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":-76026.853024399577},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":-74579.278983643773},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":-73111.709433130149},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":-71623.86817254065},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":-70115.475186369833},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":-68586.246591225368},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":-67035.894582400317},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":-65464.127379707636},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":-63870.64917256638},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":-62255.160064329437},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":-60617.356015842146},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":-58956.928788221405},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":-57273.565884844342},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":-55566.950492535609},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":-53836.761421942385},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":-52082.673047085671},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":-50304.355244076723},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":-48501.473328986831},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":-46673.687994858999},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":-44820.655247849485},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":-42942.026342487297},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":-41037.447716039416},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":-39106.560921969372},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":-37149.002562476715},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":-35164.404220104625},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":-33152.39238840279},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":-31112.588401632576},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":-29044.60836350112},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":-26948.063074911137},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":-24822.557960712627},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":-22667.692995442809},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":-20483.062628040363},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":-18268.255705519645},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":-16022.855395590679},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":-13746.439108210245},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":-11438.57841604936},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":-9098.838973862179},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":-6726.7804367411009},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":-4321.9563772427518},{"$f":"SUMIFS(Cálculos!$I462:$QJ462, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":-1883.9142013691912},{"$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,{"$f":"Cálculos!E463","v":"EUR"},null,8095000,{"$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$4)","v":275000},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":675000},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":1225000},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":1175000},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":1950000},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":2200000},{"$f":"SUMIFS(Cálculos!$I463:$QJ463, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":595000},{"$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,{"$f":"Cálculos!E464","v":"EUR"},null,-7918498.0449707927,{"$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$4)","v":-31392.149603584316},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":-69440.351798188494},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":-70399.539510094924},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":-71371.976594201333},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":-72357.846065637641},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":-73357.333467543154},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":-74370.626905986326},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":-75397.917085366731},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":-76439.39734430617},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":-77495.263692035456},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":-78565.714845283917},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":-79650.952265678265},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":-80751.18019765825},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":-81866.605706916045},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":-82997.438719366473},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":-84143.892060655577},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":-85306.181496214951},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":-86484.525771869448},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":-87679.146655005519},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":-88890.26897630858},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":-90118.120672076577},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":-91362.932827118289},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":-92624.939718243957},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":-93904.378858356868},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":-95201.491041153902},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":-96516.520386443415},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":-97849.714386089268},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":-99201.323950589489},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":-100571.60345629811},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":-101960.81079329959},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":-103369.2074139443},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":-104797.05838205459},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":-106244.63242281039},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":-107712.20197332402},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":-109200.04323391351},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":-110708.43622008433},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":-112237.6648152288},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":-113788.01682405385},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":-115359.78402674652},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":-116953.26223388778},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":-118568.75134212473},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":-120206.55539061202},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":-121866.98261823275},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":-123550.34552160982},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":-125256.96091391856},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":-126987.14998451178},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":-128741.23835936849},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":-130519.55616237744},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":-132322.43807746732},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":-134150.22341159516},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":-136003.25615860469},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":-137881.88506396685},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":-139786.46369041473},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":-141717.35048448481},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":-143674.90884397744},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":-145659.50718634954},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":-147671.51901805139},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":-149711.32300482158},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":-151779.30304295305},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":-153875.84833154303},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":-156001.35344574152},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":-158156.21841101136},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":-160340.84877841381},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":-162555.65570093453},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":-164801.05601086348},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":-167077.47229824393},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":-169385.3329904048},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":-171725.07243259199},{"$f":"SUMIFS(Cálculos!$I464:$QJ464, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":-174097.13096971306},{"$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$4)","v":-136385.8849282689},{"$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,{"$f":"Cálculos!E465","v":"EUR"},null,29864798.761351459,{"$f":"SUM(H115:H118)","v":3942111.704892016},-242209.51334001613,1156206.500361613,1225000,909706.72675200005,2153829.673248,2105456.6129533602,892398.29513302725,-21437.548268975312,171214.58708362246,391532.28245972062,314991.98256554571,419.8334826035134,175838.63700018398,381966.43120103003,303970.48917414807,-3598.9324255621177,175602.54256363818,376290.39002299099,296680.19407551165,-7940.5629119099467,170773.08725706674,369457.33796293696,288978.34978164278,-12857.679359179805,164848.54363199533,361547.10961294617,281691.81030926009,-16942.668895946961,159631.89476633596,353504.75493133604,274444.35873386089,{"$f":"SUM(AN115:AN118)","v":-21242.474190543289},154042.47205979878,345508.17564188514,267234.76985160413,-25534.496132497297,148002.86082503898,337556.05906867527,260061.80975190224,-30043.23702813132,141829.54234389693,329647.08417719486,252924.23538152091,-34099.014087414049,135994.81014166039,321779.92112190818,245820.79409995291,-38373.453590043995,130024.07885574816,313953.23078493925,238750.22322582852,-42643.997576266527,124073.99666591571,306165.66430561943,231711.24957411541,-47135.209487447981,117986.02471717045,298415.86260065204,224702.58898385498,-51177.433612181951,112231.06631138321,290702.45587463264,217722.94583618158,{"$f":"SUM(BT115:BT118)","v":-55442.378814384676},106335.82967712544,283024.06312065758,210771.01256235558,-59707.535741839994,100456.46422713669,275379.29161075759,203845.46914154702,-64197.535870638385,94434.808061714866,267766.73637587146,196944.982588085,-68242.759036039773,88740.419230285013,436686.93470429064,232622.31870471273,108308.90819127207,263725.1504140537,433456.50186025864,358433.70493482449,94197.247774741278,221231.94638346363,360745.08092060068,303472.05979036144,87147.384965299338,212940.78913874319,351043.23226963275,294227.13604611193,80125.057585619434,204415.44884001586,340922.90383282548,284544.82913441345,{"$f":"SUM(CZ115:CZ118)","v":72406.084252969013},195322.75965137442,330327.145577093,274366.55661654554,82283.809556243941,205080.06635947805,339873.5657402972,285642.22833244316,78081.026104217322,200558.30567492315,333710.97311298072,-1130909.0935023383]
[" ",null,{"$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$4)","v":-180823.91140645416},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, P$3, Cálculos!$I$10:$QJ$10, P$4)","v":-180823.91140645416},{"$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$4)","v":42554.112276816042},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":180823.91140645419},{"$f":"SUMIFS(Cálculos!$I466:$QJ466, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":138269.79912963809},{"$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,{"$f":"Cálculos!E468","v":"EUR"},null,29864798.761351459,{"$f":"SUM(H119:H121)","v":3942111.704892016},-242209.51334001613,1156206.500361613,1225000,909706.72675200005,2153829.673248,2105456.6129533602,711574.38372657308,-202261.45967542948,171214.58708362246,391532.28245972062,314991.98256554571,419.8334826035134,175838.63700018398,381966.43120103003,303970.48917414807,-3598.9324255621177,175602.54256363818,376290.39002299099,296680.19407551165,-7940.5629119099467,170773.08725706674,369457.33796293696,288978.34978164278,-12857.679359179805,164848.54363199533,361547.10961294617,281691.81030926009,-16942.668895946961,159631.89476633596,353504.75493133604,274444.35873386089,{"$f":"SUM(AN119:AN121)","v":-21242.474190543289},154042.47205979878,345508.17564188514,267234.76985160413,-25534.496132497297,148002.86082503898,337556.05906867527,260061.80975190224,-30043.23702813132,141829.54234389693,329647.08417719486,252924.23538152091,-34099.014087414049,135994.81014166039,321779.92112190818,245820.79409995291,-38373.453590043995,130024.07885574816,313953.23078493925,238750.22322582852,-42643.997576266527,124073.99666591571,306165.66430561943,231711.24957411541,-47135.209487447981,117986.02471717045,298415.86260065204,224702.58898385498,-51177.433612181951,112231.06631138321,290702.45587463264,217722.94583618158,{"$f":"SUM(BT119:BT121)","v":-55442.378814384676},106335.82967712544,283024.06312065758,210771.01256235558,-59707.535741839994,100456.46422713669,275379.29161075759,203845.46914154702,-64197.535870638385,94434.808061714866,267766.73637587146,196944.982588085,-68242.759036039773,131294.53150710106,617510.84611074487,370892.11783435079,108308.90819127207,263725.1504140537,433456.50186025864,358433.70493482449,94197.247774741278,221231.94638346363,360745.08092060068,303472.05979036144,87147.384965299338,212940.78913874319,351043.23226963275,294227.13604611193,80125.057585619434,204415.44884001586,340922.90383282548,284544.82913441345,{"$f":"SUM(CZ119:CZ121)","v":72406.084252969013},195322.75965137442,330327.145577093,274366.55661654554,82283.809556243941,205080.06635947805,339873.5657402972,285642.22833244316,78081.026104217322,200558.30567492315,333710.97311298072,-1130909.0935023383]
[null,null,{"$f":"Cálculos!C469","v":"Menos: Juros da Dívida Subordinada"},null,{"$f":"Cálculos!E469","v":"EUR"},null,-5079271.6929439306,{"$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$4)","v":-164344.73047499999},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":-122160.86597554768},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":-121651.30545069498},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":-121126.30473237869},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":-120585.39596729672},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":-120028.097125724},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":-119453.91157195278},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":-118862.32762171674},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":-118252.81808620457},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":-117624.83980225689},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":-116977.83314832731},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":-116311.22154577696},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":-115624.41094505778},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":-114916.7892963262},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":-114187.72600401638},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":-113436.5713648863},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":-112662.65598903593},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":-111865.29020338194},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":-111043.76343705683},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":-110197.34358818531},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":-109325.27637147313},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":-108426.78464602734},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":-107501.06772280883},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":-106547.30065109988},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":-105564.63348335106},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":-104552.1905177523},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":-103509.06951785291},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":-102434.34090853558},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":-101327.04694762736},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":-100186.20087240961},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":-99010.786020266722},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":-97799.754922689041},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":-96552.028371823661},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":-95266.49445874049},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":-93942.007582557009},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":-92577.387429538285},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":-91171.417921262953},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":-89722.846130917358},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":-88230.381166752501},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":-86692.693021708488},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":-85108.411388181485},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":-83476.124436876969},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":-81794.377558660999},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":-80061.672068288201},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":-78276.463868851613},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":-76437.162075763903},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":-74542.12759904383},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":-72589.671682644665},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":-70578.054399522705},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":-68505.483101104852},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":-66370.110819773647},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":-64170.034622945837},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":-61903.293917277915},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":-59567.868701487576},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":-57161.677766233573},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":-54682.576839450427},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":-52128.356675484829},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":-49496.741086330905},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":-46785.384913210044},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":-43991.871936687428},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":-41113.712723463206},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":-38148.342407919088},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":-35093.118406443653},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":-31945.318062499515},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":-28702.13622033353},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":-25360.682725168073},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":-21917.979847645605},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":-18370.959630231337},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":-14716.461153209189},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":-10951.227717834796},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":-7071.9039441351233},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":-3075.0327807685762},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":1042.9475757191394},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":5285.7068549887899},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":9657.0259831795902},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":14160.800452273699},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":18801.043791555829},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":23581.89114426155},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":28507.602952601599},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":33582.568754446169},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":38811.311095052428},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":44198.489557321394},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":49748.904914175575},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":55467.503406757794},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":61359.381152263741},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":67429.788685336272},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":73684.135637068423},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":80127.995555785019},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":86767.110873898637},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":93607.398025266433},{"$f":"SUMIFS(Cálculos!$I469:$QJ469, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":100654.95271760784},{"$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,{"$f":"Cálculos!E470","v":"EUR"},null,4047500,{"$f":"SUMIFS(Cálculos!$I470:$QJ470, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":2023750},{"$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$4)","v":2023750},{"$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,{"$f":"Cálculos!E471","v":"EUR"},null,-4047500,{"$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$4)","v":-15921.307034497557},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, R$3, Cálculos!$I$10:$QJ$10, R$4)","v":-16816.624033949847},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, S$3, Cálculos!$I$10:$QJ$10, S$4)","v":-17326.184558802546},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, T$3, Cálculos!$I$10:$QJ$10, T$4)","v":-17851.185277118842},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, U$3, Cálculos!$I$10:$QJ$10, U$4)","v":-18392.094042200813},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, V$3, Cálculos!$I$10:$QJ$10, V$4)","v":-18949.392883773529},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, W$3, Cálculos!$I$10:$QJ$10, W$4)","v":-19523.578437544755},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, X$3, Cálculos!$I$10:$QJ$10, X$4)","v":-20115.162387780787},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, Y$3, Cálculos!$I$10:$QJ$10, Y$4)","v":-20724.671923292961},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, Z$3, Cálculos!$I$10:$QJ$10, Z$4)","v":-21352.650207240644},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AA$3, Cálculos!$I$10:$QJ$10, AA$4)","v":-21999.656861170224},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AB$3, Cálculos!$I$10:$QJ$10, AB$4)","v":-22666.268463720568},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AC$3, Cálculos!$I$10:$QJ$10, AC$4)","v":-23353.079064439749},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AD$3, Cálculos!$I$10:$QJ$10, AD$4)","v":-24060.700713171333},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AE$3, Cálculos!$I$10:$QJ$10, AE$4)","v":-24789.764005481149},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AF$3, Cálculos!$I$10:$QJ$10, AF$4)","v":-25540.918644611229},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AG$3, Cálculos!$I$10:$QJ$10, AG$4)","v":-26314.834020461596},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AH$3, Cálculos!$I$10:$QJ$10, AH$4)","v":-27112.19980611559},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AI$3, Cálculos!$I$10:$QJ$10, AI$4)","v":-27933.726572440704},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AJ$3, Cálculos!$I$10:$QJ$10, AJ$4)","v":-28780.146421312224},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AK$3, Cálculos!$I$10:$QJ$10, AK$4)","v":-29652.213638024405},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AL$3, Cálculos!$I$10:$QJ$10, AL$4)","v":-30550.705363470188},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AM$3, Cálculos!$I$10:$QJ$10, AM$4)","v":-31476.422286688699},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AN$3, Cálculos!$I$10:$QJ$10, AN$4)","v":-32430.189358397649},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AO$3, Cálculos!$I$10:$QJ$10, AO$4)","v":-33412.856526146468},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AP$3, Cálculos!$I$10:$QJ$10, AP$4)","v":-34425.299491745231},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AQ$3, Cálculos!$I$10:$QJ$10, AQ$4)","v":-35468.420491644618},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AR$3, Cálculos!$I$10:$QJ$10, AR$4)","v":-36543.149100961949},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AS$3, Cálculos!$I$10:$QJ$10, AS$4)","v":-37650.443061870174},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AT$3, Cálculos!$I$10:$QJ$10, AT$4)","v":-38791.289137087922},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AU$3, Cálculos!$I$10:$QJ$10, AU$4)","v":-39966.703989230809},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AV$3, Cálculos!$I$10:$QJ$10, AV$4)","v":-41177.73508680849},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AW$3, Cálculos!$I$10:$QJ$10, AW$4)","v":-42425.46163767387},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AX$3, Cálculos!$I$10:$QJ$10, AX$4)","v":-43710.995550757041},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AY$3, Cálculos!$I$10:$QJ$10, AY$4)","v":-45035.482426940522},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, AZ$3, Cálculos!$I$10:$QJ$10, AZ$4)","v":-46400.102579959246},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BA$3, Cálculos!$I$10:$QJ$10, BA$4)","v":-47806.072088234578},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BB$3, Cálculos!$I$10:$QJ$10, BB$4)","v":-49254.643878580173},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BC$3, Cálculos!$I$10:$QJ$10, BC$4)","v":-50747.10884274503},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BD$3, Cálculos!$I$10:$QJ$10, BD$4)","v":-52284.796987789043},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BE$3, Cálculos!$I$10:$QJ$10, BE$4)","v":-53869.078621316046},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BF$3, Cálculos!$I$10:$QJ$10, BF$4)","v":-55501.365572620562},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BG$3, Cálculos!$I$10:$QJ$10, BG$4)","v":-57183.112450836532},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BH$3, Cálculos!$I$10:$QJ$10, BH$4)","v":-58915.81794120933},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BI$3, Cálculos!$I$10:$QJ$10, BI$4)","v":-60701.026140645918},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BJ$3, Cálculos!$I$10:$QJ$10, BJ$4)","v":-62540.327933733628},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BK$3, Cálculos!$I$10:$QJ$10, BK$4)","v":-64435.362410453701},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BL$3, Cálculos!$I$10:$QJ$10, BL$4)","v":-66387.818326852866},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BM$3, Cálculos!$I$10:$QJ$10, BM$4)","v":-68399.435609974826},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BN$3, Cálculos!$I$10:$QJ$10, BN$4)","v":-70472.006908392679},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BO$3, Cálculos!$I$10:$QJ$10, BO$4)","v":-72607.379189723884},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BP$3, Cálculos!$I$10:$QJ$10, BP$4)","v":-74807.455386551694},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BQ$3, Cálculos!$I$10:$QJ$10, BQ$4)","v":-77074.196092219616},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BR$3, Cálculos!$I$10:$QJ$10, BR$4)","v":-79409.621308009955},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BS$3, Cálculos!$I$10:$QJ$10, BS$4)","v":-81815.812243263965},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BT$3, Cálculos!$I$10:$QJ$10, BT$4)","v":-84294.913170047104},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BU$3, Cálculos!$I$10:$QJ$10, BU$4)","v":-86849.133334012702},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BV$3, Cálculos!$I$10:$QJ$10, BV$4)","v":-89480.748923166626},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BW$3, Cálculos!$I$10:$QJ$10, BW$4)","v":-92192.105096287487},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BX$3, Cálculos!$I$10:$QJ$10, BX$4)","v":-94985.618072810103},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BY$3, Cálculos!$I$10:$QJ$10, BY$4)","v":-97863.777286034325},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, BZ$3, Cálculos!$I$10:$QJ$10, BZ$4)","v":-100829.14760157844},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CA$3, Cálculos!$I$10:$QJ$10, CA$4)","v":-103884.37160305388},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CB$3, Cálculos!$I$10:$QJ$10, CB$4)","v":-107032.17194699802},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CC$3, Cálculos!$I$10:$QJ$10, CC$4)","v":-110275.353789164},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CD$3, Cálculos!$I$10:$QJ$10, CD$4)","v":-113616.80728432946},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CE$3, Cálculos!$I$10:$QJ$10, CE$4)","v":-117059.51016185193},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CF$3, Cálculos!$I$10:$QJ$10, CF$4)","v":-120606.53037926619},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CG$3, Cálculos!$I$10:$QJ$10, CG$4)","v":-124261.02885628834},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CH$3, Cálculos!$I$10:$QJ$10, CH$4)","v":-128026.26229166273},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CI$3, Cálculos!$I$10:$QJ$10, CI$4)","v":-131905.58606536241},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CJ$3, Cálculos!$I$10:$QJ$10, CJ$4)","v":-135902.45722872895},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CK$3, Cálculos!$I$10:$QJ$10, CK$4)","v":-140020.43758521666},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CL$3, Cálculos!$I$10:$QJ$10, CL$4)","v":-144263.19686448632},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CM$3, Cálculos!$I$10:$QJ$10, CM$4)","v":-148634.51599267713},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CN$3, Cálculos!$I$10:$QJ$10, CN$4)","v":-153138.29046177122},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CO$3, Cálculos!$I$10:$QJ$10, CO$4)","v":-157778.53380105336},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CP$3, Cálculos!$I$10:$QJ$10, CP$4)","v":-162559.38115375908},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CQ$3, Cálculos!$I$10:$QJ$10, CQ$4)","v":-167485.09296209912},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CR$3, Cálculos!$I$10:$QJ$10, CR$4)","v":-172560.0587639437},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CS$3, Cálculos!$I$10:$QJ$10, CS$4)","v":-177788.80110454996},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CT$3, Cálculos!$I$10:$QJ$10, CT$4)","v":-183175.97956681892},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CU$3, Cálculos!$I$10:$QJ$10, CU$4)","v":-188726.3949236731},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CV$3, Cálculos!$I$10:$QJ$10, CV$4)","v":-194444.99341625534},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CW$3, Cálculos!$I$10:$QJ$10, CW$4)","v":-200336.87116176129},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CX$3, Cálculos!$I$10:$QJ$10, CX$4)","v":-206407.2786948338},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CY$3, Cálculos!$I$10:$QJ$10, CY$4)","v":-212661.62564656595},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, CZ$3, Cálculos!$I$10:$QJ$10, CZ$4)","v":-219105.48556528255},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, DA$3, Cálculos!$I$10:$QJ$10, DA$4)","v":-225744.60088339617},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, DB$3, Cálculos!$I$10:$QJ$10, DB$4)","v":-232584.88803476398},{"$f":"SUMIFS(Cálculos!$I471:$QJ471, Cálculos!$I$8:$QJ$8, DC$3, Cálculos!$I$10:$QJ$10, DC$4)","v":3321836.0026932387},{"$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,{"$f":"Cálculos!E472","v":"EUR"},null,-17967827.806487262,{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, H$3, Cálculos!$I$10:$QJ$10, H$4)","v":-1524118.8444248999},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, I$3, Cálculos!$I$10:$QJ$10, I$4)","v":-4175961.8028000006},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, J$3, Cálculos!$I$10:$QJ$10, J$4)","v":-1179315.6894288089},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, K$3, Cálculos!$I$10:$QJ$10, K$4)","v":-1199759.2310954756},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, L$3, Cálculos!$I$10:$QJ$10, L$4)","v":-2916213.8555621421},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, M$3, Cálculos!$I$10:$QJ$10, M$4)","v":-2149038.8838732531},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, N$3, Cálculos!$I$10:$QJ$10, N$4)","v":-2099977.3445814205},{"$f":"SUMIFS(Cálculos!$I472:$QJ472, Cálculos!$I$8:$QJ$8, O$3, Cálculos!$I$10:$QJ$10, O$4)","v":-261704.66666666669},{"$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,{"$f":"Cálculos!E473","v":"EUR"},null,6817699.261920264,{"$f":"SUM(H122:H126)","v":4441742.8604671163},{"$f":"SUM(I122:I126)","v":-4418171.3161400165},-23109.189067195868,25240.76890452439,17242.871189857833,4790.7893747468479,5479.2683719396591,449869.7170599064,-202261.45967542948,-9051.4504258750821,252554.79245022306,176014.49255604818,-138557.65652689402,36861.146990686451,242988.94119153247,164992.99916465054,-142576.42243505965,36625.052554140653,237312.90001349343,157702.70406601412,-146918.05292140748,31795.597247569211,230479.84795343943,150000.85977214525,-151835.16936867734,25871.053622497799,222569.61960344863,142714.32029976256,-155920.15890544449,20654.404756838427,214527.2649218385,135466.86872436336,-160219.96420004082,15064.982050301245,206530.68563238758,128257.2798421066,-164511.98614199483,9025.3708155414497,198578.56905917771,121084.31974240472,-169020.72703762885,2852.0523343993991,190669.59416769733,113946.74537202338,-173076.50409691158,-2982.6798678371415,182802.43111241062,106843.30409045539,-177350.94359954153,-8953.4111537493736,174975.74077544172,99772.733216330977,-181621.48758576406,-14903.493343581824,167188.17429612187,92733.759564617882,-186112.69949694551,-20991.465292327077,159438.3725911545,85725.098974357461,-190154.92362167948,-26746.423698114319,151724.96586513511,78745.455826684047,-194419.86882388219,{"$f":"SUM(BU122:BU126)","v":-32641.660332372092},144046.57311116005,71793.522552858063,-198685.02575133753,-38521.025782360841,136401.80160126006,64867.979132049484,-203175.02588013592,-44542.681947782665,128789.24636637393,57967.492578587451,-207220.24904553729,-7682.9585023964755,470755.39628082921,231914.62782485326,-2484628.1100524031,124747.6604045562,294479.01185076108,219456.21492532693,-44780.242234756239,82254.456373966095,221767.59091110318,164494.56978086394,-51830.105044198193,73963.299129245657,212065.74226013524,155249.6460366144,-58852.432423878112,65437.958830518299,201945.41382332792,145567.33912491592,-66571.405756528518,56345.269641876861,191349.65556759544,3696857.5120273922,82283.809556243941,205080.06635947805,339873.5657402972,285642.22833244316,78081.026104217322,200558.30567492315,333710.97311298072,-1130909.0935023383]
[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,6817699.261920264,{"$f":"SUM(H127:H128)","v":4441742.8604671163},-4418171.3161400165,-23109.189067195868,25240.76890452439,17242.871189857833,4790.7893747468479,5479.2683719396591,449869.7170599064,-202261.45967542948,-9051.4504258750821,252554.79245022306,176014.49255604818,-138557.65652689402,36861.146990686451,242988.94119153247,164992.99916465054,-142576.42243505965,36625.052554140653,237312.90001349343,157702.70406601412,-146918.05292140748,31795.597247569211,230479.84795343943,150000.85977214525,-151835.16936867734,25871.053622497799,222569.61960344863,142714.32029976256,-155920.15890544449,20654.404756838427,214527.2649218385,135466.86872436336,{"$f":"SUM(AN127:AN128)","v":-160219.96420004082},15064.982050301245,206530.68563238758,128257.2798421066,-164511.98614199483,9025.3708155414497,198578.56905917771,121084.31974240472,-169020.72703762885,2852.0523343993991,190669.59416769733,113946.74537202338,-173076.50409691158,-2982.6798678371415,182802.43111241062,106843.30409045539,-177350.94359954153,-8953.4111537493736,174975.74077544172,99772.733216330977,-181621.48758576406,-14903.493343581824,167188.17429612187,92733.759564617882,-186112.69949694551,-20991.465292327077,159438.3725911545,85725.098974357461,-190154.92362167948,-26746.423698114319,151724.96586513511,78745.455826684047,{"$f":"SUM(BT127:BT128)","v":-194419.86882388219},-32641.660332372092,144046.57311116005,71793.522552858063,-198685.02575133753,-38521.025782360841,136401.80160126006,64867.979132049484,-203175.02588013592,-44542.681947782665,128789.24636637393,57967.492578587451,-207220.24904553729,-7682.9585023964755,470755.39628082921,231914.62782485326,-2484628.1100524031,124747.6604045562,294479.01185076108,219456.21492532693,-44780.242234756239,82254.456373966095,221767.59091110318,164494.56978086394,-51830.105044198193,73963.299129245657,212065.74226013524,155249.6460366144,-58852.432423878112,65437.958830518299,201945.41382332792,145567.33912491592,{"$f":"SUM(CZ127:CZ128)","v":-66571.405756528518},56345.269641876861,191349.65556759544,3696857.5120273922,82283.809556243941,205080.06635947805,339873.5657402972,285642.22833244316,78081.026104217322,200558.30567492315,333710.97311298072,-1130909.0935023383]
[]
[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":4441742.8604671163},23571.544327099808,462.35525990393944,25703.124164428329,42945.995354286162,47736.78472903301,53216.053100972669,503085.77016087907,300824.31048544962,291772.86005957454,544327.6525097976,720342.14506584581,581784.48853895185,618645.63552963827,861634.57672117068,1026627.5758858213,884051.15345076157,920676.20600490225,1157989.1060183956,1315691.8100844098,1168773.7571630024,1200569.3544105715,1431049.202364011,1581050.0621361563,1429214.8927674789,1455085.9463899767,1677655.5659934252,1820369.8862931877,1664449.7273877433,1685104.1321445818,1899631.3970664202,2035098.2657907836,1874878.3015907428,1889943.2836410441,2096473.9692734317,2224731.2491155383,2060219.2629735435,2069244.6337890849,2267823.2028482626,2388907.5225906675,2219886.7955530388,2222738.8478874383,2413408.4420551355,2527355.1874271589,2354278.6833302472,2351296.0034624101,2534098.4345748206,2640941.7386652757,2463590.7950657341,2454637.3839119845,2629613.1246874263,2729385.8579037571,2547764.3703179932,2532860.8769744113,2700049.0512705334,2792782.810835151,2606670.1113382056,2585678.6460458785,2745117.0186370332,2830842.1176113905,2640687.1939897109,2613940.7702915967,2765665.7361567318,2844411.1919834157,{"$f":"BT132","v":2649991.3231595336},2617349.6628271616,2761396.2359383218,2833189.7584911799,2634504.7327398425,2595983.7069574818,2732385.5085587418,2797253.4876907915,2594078.4618106554,2549535.7798628728,2678325.0262292465,2736292.518807834,2529072.2697622967,2521389.3112599002,2992144.7075407295,3224059.3353655827,739431.22531317966,864178.88571773586,1158657.8975684969,1378114.1124938237,1333333.8702590675,1415588.3266330336,1637355.9175441368,1801850.4873250006,1750020.3822808024,1823983.6814100479,2036049.4236701832,2191299.0697067976,2132446.6372829196,2197884.5961134378,2399830.0099367658,2545397.3490616819,2478825.9433051534,2535171.2129470301,2726520.8685146254,{"$f":"DC132","v":6423378.3805420175},6505662.1900982615,6710742.2564577395,7050615.8221980371,7336258.0505304802,7414339.0766346976,7614897.3823096212,7948608.355422602]
[null,null,{"$f":"Cálculos!C478","v":"Saldo Final de Caixa"},null,{"$f":"Cálculos!E478","v":"EUR"},null,0,{"$f":"H129+H131","v":4441742.8604671163},23571.544327099808,462.35525990393944,25703.124164428329,42945.995354286162,47736.78472903301,53216.053100972669,503085.77016087907,300824.31048544962,291772.86005957454,544327.6525097976,720342.14506584581,581784.48853895185,618645.63552963827,861634.57672117068,1026627.5758858213,884051.15345076157,920676.20600490225,1157989.1060183956,1315691.8100844098,1168773.7571630024,1200569.3544105715,1431049.202364011,1581050.0621361563,1429214.8927674789,1455085.9463899767,1677655.5659934252,1820369.8862931877,1664449.7273877433,1685104.1321445818,1899631.3970664202,2035098.2657907836,{"$f":"AN129+AN131","v":1874878.3015907428},1889943.2836410441,2096473.9692734317,2224731.2491155383,2060219.2629735435,2069244.6337890849,2267823.2028482626,2388907.5225906675,2219886.7955530388,2222738.8478874383,2413408.4420551355,2527355.1874271589,2354278.6833302472,2351296.0034624101,2534098.4345748206,2640941.7386652757,2463590.7950657341,2454637.3839119845,2629613.1246874263,2729385.8579037571,2547764.3703179932,2532860.8769744113,2700049.0512705334,2792782.810835151,2606670.1113382056,2585678.6460458785,2745117.0186370332,2830842.1176113905,2640687.1939897109,2613940.7702915967,2765665.7361567318,2844411.1919834157,{"$f":"BT129+BT131","v":2649991.3231595336},2617349.6628271616,2761396.2359383218,2833189.7584911799,2634504.7327398425,2595983.7069574818,2732385.5085587418,2797253.4876907915,2594078.4618106554,2549535.7798628728,2678325.0262292465,2736292.518807834,2529072.2697622967,2521389.3112599002,2992144.7075407295,3224059.3353655827,739431.22531317966,864178.88571773586,1158657.8975684969,1378114.1124938237,1333333.8702590675,1415588.3266330336,1637355.9175441368,1801850.4873250006,1750020.3822808024,1823983.6814100479,2036049.4236701832,2191299.0697067976,2132446.6372829196,2197884.5961134378,2399830.0099367658,2545397.3490616819,{"$f":"CZ129+CZ131","v":2478825.9433051534},{"$f":"DA129+DA131","v":2535171.2129470301},{"$f":"DB129+DB131","v":2726520.8685146254},{"$f":"DC129+DC131","v":6423378.3805420175},{"$f":"DD129+DD131","v":6505662.1900982615},6710742.2564577395,7050615.8221980371,7336258.0505304802,7414339.0766346976,7614897.3823096212,7948608.355422602,6817699.261920264]
[]
[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$6&\" - Inputs\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (São Miguel Poente) - Inputs"}]
[]
[]
[null,null,"Geral"]
[]
[null,null,"Nome do Projeto","Força Açoreana, S.A.:  Azores PV & BESS (São Miguel Poente)"]
[null,null,"Localização","Lagoa, São Miguel, Açores, Portugal"]
[]
[null,null,null,null,"Variáveis de Input Principais"]
[null,null,"Capacidade de Produção","MWp",{"$f":"E31","v":14.112}]
[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",{"$f":"EDATE(E22, E21*12)-1","v":"2052-12-31"}]
[null,null,"Custo de Desmantelamento por Watt",null,0.1]
[]
[null,null,"Produção e Armazenamento de Eletricidade"]
[]
[null,null,"Painéis e Terreno"]
[null,null,"Parcelas de Terreno",null,1]
[null,null,"Hectares",null,14]
[null,null,"Capacidade (MW DC)",null,{"$f":"E33*E36/1000000","v":14.112}]
[null,null,"Capacidade (MW AC)",null,12]
[null,null,"Número de Painéis em Produção","#",20160]
[null,null,"Reserva para Reparações","%",5.0000000000000001E-3]
[null,null,"Total de Painéis","#",{"$f":"E33*(1+E34)","v":20260.8}]
[null,null,"Capacidade por Painel","W",700]
[null,null,"Dimensão do Painel","m2",{"$f":"3.102666","v":3.1026660000000001}]
[null,null,"Degradação Anual dos Painéis","%",0.01]
[]
[null,null,"Fator de Produção",null,814.1,"Fator utilizado para converter a irradiação em produção horária\n"]
[null,null,"Produção Anual","GWh",{"$f":"'Previsão de Produção'!G19/1000000","v":17.247660320987642},"Relatório 16 - P90"]
[]
[null,null,"Outras Fontes de Produção Fotovoltaica","MW",38]
[]
[null,null,"Produção Mínima de Turbinas a Combustíveis Fósseis","Noite",{"$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",{"$f":"4073*3","v":12219}]
[null,null,"Degradação Anual das Baterias","%",0.01]
[null,null,"Utilização do Armazenamento"]
[null,null,"Mínimo",null,0.3]
[null,null,"Máximo",null,0.95]
[null,null,"Utilização no Ano 1",null,0.67649999999999999,{"$f":"Cálculos!G225/1000000","v":1.3850453601972632}]
[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,{"$f":"1-((1-E63)*(1-E65)*(1-E64))","v":7.2194375000000033E-2}]
[]
[null,null,"Eletricidade Comprada e Vendida"]
[]
[null,null,"Crescimento Anual Projetado da Procura"]
[null,null,"2024 a 2028","%",2.3E-2]
[null,null,"2028+","%",1.7500000000000002E-2]
[null,null,"Procura da Estação de Aterragem da Google","kW",4000]
[]
[null,null,"Eletricidade Vendida"]
[null,null,"Armazenamento (Preço PPA)","EUR / kWh",0.13417000000000001,{"$f":"Cálculos!H557","v":134.16650644736995}]
[null,null,"Produção Vendida Diretamente (Preço PPA)","EUR / kWh",{"$f":"E76","v":0.13417000000000001}]
[null,null,"Atualização Anual do PPA","%",0]
[]
[null,null,"Eletricidade Comprada"]
[null,null,"Taxa de Autoconsumo","kw/h",{"$f":"ROUND(E54/2*0.0125+45,0)","v":121}]
[null,null,"Custo Médio Ponderado","EUR/kwh",0.1171]
[null,null,"Aumento Anual do Custo de Carregamento Noturno","%",{"$f":"E78","v":0}]
[]
[null,null,"Investimento em Capital (CapEx)"]
[null,null,"Contingência (incluindo provisão para aumento de tarifas)","%",0.1]
[null,null,"Comissão do Promotor (cêntimos por watt)","EUR",0.15]
[null,null,"Taxa de Inflação dos Custos Operacionais",null,1.7500000000000002E-2]
[null,null,"Custos de Transporte: Materiais exceto BESS",null,7.0000000000000007E-2]
[null,null,"Custos de Transporte: BESS",null,0.08]
[null,null,"Comissão do Fornecedor EPC: Materiais, Armazenagem, Transporte e Logística",null,0.1]
[null,null,"Comissão do Fornecedor EPC: Mão de Obra",null,0.15]
[null,null,"Comissão do Integrador de Sistemas (% da comissão EPC)",null,0.1]
[null,null,null,null,null,null,"Despesa Mensal durante a Fase de Construção (%)"]
[null,null,"Detalhe de CapEx",null,null,null,"Total",1,{"$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,{"$f":"Capex!F9","v":1244375},null,{"$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,{"$f":"Capex!F32","v":2179234.796166},null,{"$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,{"$f":"Capex!F42","v":2170073.5056000003},null,{"$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,{"$f":"Capex!F44","v":1494884.1600000001},null,{"$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":100000},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":563583.25},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":11985665.651766002},null,{"$f":"SUM(H112:AE112)","v":11985665.651766002},{"$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+$E105*H105","v":376885.21942489996},{"$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+$E105*I105","v":0},0,0,0,4173027.9278000006,501961.05851330666,190867.30851330666,190867.30851330666,501961.05851330666,190867.30851330666,190867.30851330666,2251439.84964664,203169.39184664001,87169.391846640006,1093504.39184664,87169.391846640006,87169.391846640006,1128695.6878658102,76273.217865810002,653770.43884979992,0,0,0]
[]
[null,null,"Outros Custos Amortizáveis",null,null,null,"Total",1,{"$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":121425},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":2116800},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,{"$f":"Cálculos!H71","v":241283},null,1.0000000000000002,{"$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":1015916.6666666666},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":3520424.6666666665},null,{"$f":"SUM(H122:AE122)","v":3520424.6666666656},{"$f":"+$E115*H115+$E117*H117+$E118*H118+$E120*H120+$E121*H121+H119*$E119+$E116*H116","v":720469.42592592596},{"$f":"+$E115*I115+$E117*I117+$E118*I118+$E120*I120+$E121*I121+I119*$E119+$E116*I116","v":135994.42592592593},135994.42592592593,148494.42592592593,135994.42592592593,135994.42592592593,148494.42592592593,135994.42592592593,135994.42592592593,135994.42592592593,135994.42592592593,135994.42592592593,135994.42592592593,135994.42592592593,135994.42592592593,135994.42592592593,135994.42592592593,599044.42592592596,0,0,0,0,0,0]
[]
[null,null,"Total de Custos Depreciáveis e Amortizáveis",null,{"$f":"E112+E122","v":15506090.318432668},null,{"$f":"G112+G122","v":15506090.318432668},1097354.645350826,135994.42592592593,135994.42592592593,148494.42592592593,135994.42592592593,4309022.353725927,650455.48443923262,326861.73443923262,326861.73443923262,637955.48443923262,326861.73443923262,326861.73443923262,2387434.2755725658,339163.81777256593,223163.81777256593,1229498.8177725659,223163.81777256593,686213.81777256599,1128695.6878658102,76273.217865810002,653770.43884979992,0,0,0]
[]
[null,null,"Custos de Capital Não Amortizáveis",null," "]
[null,null,"Reserva do Serviço da Dívida",null,{"$f":"Capex!F116","v":361647.82281290833},null,{"$f":"SUM(H127:AE127)","v":1},1]
[null,null,"Fundo de Maneio",null,{"$f":"Capex!F118","v":322261.87},null,{"$f":"SUM(H128:AE128)","v":1},1]
[]
[null,null,"Total de Custos de Capital Não Amortizáveis",null,{"$f":"SUM(E126:E129)","v":683909.69281290832},null,{"$f":"SUM(H130:AE130)","v":683909.69281290832},{"$f":"$E127*H127+$E128*H128","v":683909.69281290832},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,{"$f":"E124+E130","v":16190000.011245577},null,{"$f":"SUM(H132:AE132)","v":16190000.011245575},{"$f":"H124+H130","v":1781264.3381637344},135994.42592592593,135994.42592592593,148494.42592592593,135994.42592592593,4309022.353725927,650455.48443923262,326861.73443923262,326861.73443923262,637955.48443923262,326861.73443923262,326861.73443923262,2387434.2755725658,339163.81777256593,223163.81777256593,1229498.8177725659,223163.81777256593,686213.81777256599,1128695.6878658102,76273.217865810002,653770.43884979992,0,0,0]
[]
[]
[null,null,"Contas de Reserva"]
[]
[null,null,"Fundo de Maneio"]
[null,null,"Prazo de Contas a Receber","meses",2]
[null,null,"Prazo de Contas a Pagar","meses",2]
[]
[null,null,"Fundo de Maneio Pré-Financiado","EUR",322261.87,{"$f":"E141/Capex!F120","v":1.9904995044852183E-2}]
[null,null,"Conta de Reserva do Serviço da Dívida (DSRA)","EUR",{"$f":"F200*-1*2","v":361647.82281290833}]
[]
[null,null,"Conta de Reserva de Manutenção (MMRA)"]
[null,null,"Financiamento Inicial da MMRA","EUR",0]
[null,null,"Financiamento Anual da MMRA","EUR",{"$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,{"$f":"Capex!F93","v":11985665.651766002}]
[null,null,"Total de Dívida e Subsídio",null,{"$f":"E165+E173+G179","v":16190000.01}]
[null,null,"Custos Totais do Projeto",null,{"$f":"Capex!F120-Capex!F116","v":15828352.188432667}]
[null,null,"Capital Total Necessário Durante a Fase de Construção",null,{"$f":"Capex!F120","v":16190000.011245577}]
[null,null,"Total de Fontes de Capital",null,{"$f":"F179+E165+F165+G165+G179","v":16190000.01}]
[null,null,"Fundo de Maneio Líquido Necessário",null,{"$f":"ROUND(E157-E158,2)","v":0}]
[]
[null,null,"Financiamento da EU",null,"Sim"]
[]
[null,null,"Capital Próprio",null,"Financiamento em Capital Próprio da EU","Investidores de Capital Próprio"]
[null,null,"Taxa de Subsídio da EU",null,0,"Desenvolvimento","Fase de Construção"]
[null,null,"Contribuição Total de Capital Próprio","EUR",0.01,0,{"$f":"G179","v":4047500}]
[null,null,"Comissão de Sucesso","%",0.01,0,0]
[null,null,"Rentabilidade Alvo",null,null,null,0.12]
[null,null,"Rentabilidade Projetada"]
[null,null,"Resultados Transitados Positivos Necessários para Dividendos?","A/N","No","No","No"]
[null,null,"Participação no Capital"]
[]
[null,null,"Dívida"]
[null,null,"Contribuição Total da Dívida","EUR",{"$f":"E179+G179","v":12142500},null,null,null,null,{"$f":"J172/(E10*1000000)","v":0}]
[null,null,"Alavancagem sobre o CapEx",null,{"$f":"E179/Capex!F93","v":0.67539010641492903},{"$f":"Resumo!H19","v":8.7499999999999994E-2}]
[null,null,"Alavancagem do Projeto",null,{"$f":"F179/E156","v":0.51142405119819179}]
[null,null,"Rácio de Cobertura da Vida do Empréstimo (LLCR)","Rácio"]
[null,null,null,null,"Empréstimo de Construção","Empréstimo Operacional","Dívida Subordinada"]
[]
[null,null,"Montante do Empréstimo",null,8095000,{"$f":"E179","v":8095000},{"$f":"0.5*E179","v":4047500}]
[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},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":-180823.91140645416},{"$f":"PMT(G189/4,G199,G179)","v":-138977.49000949753}]
[null,null,null,null,null,null,{"$f":"G179*G189/12","v":40475}]
[null,null,null,null,"Total"]
[null,null,null,null,"Data de Início","Data de Início","Data de Início","Data de Início"]
[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",{"$f":"G206","v":-833864.94005698524},{"$f":"G206+H206","v":-833864.94005698524},{"$f":"G200*G205","v":-833864.94005698524},{"$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,"Percentagem"]
[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,"Período Final"]
[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$6&\" - Resumo Financeiro\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (São Miguel Poente) - Resumo Financeiro"}]
[]
[]
[null,"Origens e Aplicações",null,null,null,null,"Informação Principal do Projeto",null,null,"Resumo Financeiro",{"$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$10","v":14.112},null,"Demonstração de Resultados"]
[null,"Origens","Euros","%",null,null,"Produção Anual (GWh)",{"$f":"'Previsão de Produção'!N17/1000000","v":17.247660320987642},null,"Eletricidade Injetada na Rede (kWh)",null,null,{"$f":"DFA!I8*DFA!I13/(DFA!I13-DFA!I12)","v":17410787.781647936},{"$f":"DFA!J8*DFA!J13/(DFA!J13-DFA!J12)","v":17597253.587267801},{"$f":"DFA!K8*DFA!K13/(DFA!K13-DFA!K12)","v":17633186.643397994},{"$f":"DFA!L8*DFA!L13/(DFA!L13-DFA!L12)","v":17613597.307595536},{"$f":"DFA!M8*DFA!M13/(DFA!M13-DFA!M12)","v":17482884.308151104},{"$f":"DFA!N8*DFA!N13/(DFA!N13-DFA!N12)","v":17338493.940442868},{"$f":"DFA!O8*DFA!O13/(DFA!O13-DFA!O12)","v":17185011.574113496},{"$f":"DFA!P8*DFA!P13/(DFA!P13-DFA!P12)","v":17006912.818795849},{"$f":"DFA!Q8*DFA!Q13/(DFA!Q13-DFA!Q12)","v":16832890.982523371},{"$f":"DFA!R8*DFA!R13/(DFA!R13-DFA!R12)","v":16656016.202694654},{"$f":"DFA!S8*DFA!S13/(DFA!S13-DFA!S12)","v":16483183.222692845},{"$f":"DFA!T8*DFA!T13/(DFA!T13-DFA!T12)","v":16312070.672942463},{"$f":"DFA!U8*DFA!U13/(DFA!U13-DFA!U12)","v":16144799.17597061},{"$f":"DFA!V8*DFA!V13/(DFA!V13-DFA!V12)","v":15974938.531997574},{"$f":"DFA!W8*DFA!W13/(DFA!W13-DFA!W12)","v":15808885.199191742},{"$f":"DFA!X8*DFA!X13/(DFA!X13-DFA!X12)","v":15644484.810037674},{"$f":"DFA!Y8*DFA!Y13/(DFA!Y13-DFA!Y12)","v":15483698.859623134},{"$f":"DFA!Z8*DFA!Z13/(DFA!Z13-DFA!Z12)","v":15320577.210925061},{"$f":"DFA!AA8*DFA!AA13/(DFA!AA13-DFA!AA12)","v":15161037.582923293},{"$f":"DFA!AB8*DFA!AB13/(DFA!AB13-DFA!AB12)","v":15003086.059242316},{"$f":"DFA!AC8*DFA!AC13/(DFA!AC13-DFA!AC12)","v":14848531.249556225},{"$f":"DFA!AD8*DFA!AD13/(DFA!AD13-DFA!AD12)","v":14691884.248377157},{"$f":"DFA!AE8*DFA!AE13/(DFA!AE13-DFA!AE12)","v":14538602.814798802},{"$f":"DFA!AF8*DFA!AF13/(DFA!AF13-DFA!AF12)","v":14386847.189635651},{"$f":"DFA!AG8*DFA!AG13/(DFA!AG13-DFA!AG12)","v":14217982.216834044},{"$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":4047500},{"$f":"C7/$C$10","v":0.25},null,null,"Capacidade de Produção (MW)",12,null,"Tarifa Média do PPA",null,null,{"$f":"DFA!I9","v":0.13417000000000001},{"$f":"DFA!J9","v":0.13417000000000001},{"$f":"DFA!K9","v":0.13417000000000001},{"$f":"DFA!L9","v":0.13417000000000001},{"$f":"DFA!M9","v":0.13417000000000004},{"$f":"DFA!N9","v":0.13417000000000001},{"$f":"DFA!O9","v":0.13416999999999998},{"$f":"DFA!P9","v":0.13417000000000004},{"$f":"DFA!Q9","v":0.13416999999999998},{"$f":"DFA!R9","v":0.13416999999999998},{"$f":"DFA!S9","v":0.13416999999999998},{"$f":"DFA!T9","v":0.13417000000000001},{"$f":"DFA!U9","v":0.13417000000000004},{"$f":"DFA!V9","v":0.13417000000000004},{"$f":"DFA!W9","v":0.13416999999999998},{"$f":"DFA!X9","v":0.13417000000000001},{"$f":"DFA!Y9","v":0.13416999999999998},{"$f":"DFA!Z9","v":0.13417000000000001},{"$f":"DFA!AA9","v":0.13417000000000004},{"$f":"DFA!AB9","v":0.13417000000000004},{"$f":"DFA!AC9","v":0.13417000000000004},{"$f":"DFA!AD9","v":0.13417000000000001},{"$f":"DFA!AE9","v":0.13417000000000001},{"$f":"DFA!AF9","v":0.13417000000000001},{"$f":"DFA!AG9","v":0.13417000000000001},{"$f":"DFA!AH9","v":0},{"$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":8095000},{"$f":"C8/$C$10","v":0.5},null,null,"Percentagem da Procura Total",{"$f":"'Previsão de Demanda'!E12","v":3.1258202205437076E-2},null,"Receitas de Geração de Eletricidade",{"$f":"DFA!G10","v":0},{"$f":"DFA!H10","v":0},{"$f":"DFA!I10","v":2150173.8606860368},{"$f":"DFA!J10","v":2180272.2960062283},{"$f":"DFA!K10","v":2191094.7946116854},{"$f":"DFA!L10","v":2192117.4668777594},{"$f":"DFA!M10","v":2176726.8936560662},{"$f":"DFA!N10","v":2160310.9692904307},{"$f":"DFA!O10","v":2142073.4247679547},{"$f":"DFA!P10","v":2120278.713937128},{"$f":"DFA!Q10","v":2098571.0774999559},{"$f":"DFA!R10","v":2077337.9855429197},{"$f":"DFA!S10","v":2056187.6702897262},{"$f":"DFA!T10","v":2035247.8914873214},{"$f":"DFA!U10","v":2014386.6768340312},{"$f":"DFA!V10","v":1993991.5811298087},{"$f":"DFA!W10","v":1973670.9204685725},{"$f":"DFA!X10","v":1953552.5376326127},{"$f":"DFA!Y10","v":1933504.5425290375},{"$f":"DFA!Z10","v":1913914.571348255},{"$f":"DFA!AA10","v":1894391.0207644526},{"$f":"DFA!AB10","v":1875061.8133380695},{"$f":"DFA!AC10","v":1855795.1379602293},{"$f":"DFA!AD10","v":1836978.7090191252},{"$f":"DFA!AE10","v":1818221.0006083245},{"$f":"DFA!AF10","v":1799650.0119369924},{"$f":"DFA!AG10","v":1779101.1444601407},{"$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",{"$f":"Cálculos!H96","v":4047500},{"$f":"C9/$C$10","v":0.25},null,null,"Número de Hectares",{"$f":"Entradas!E30","v":14},null,"Receitas de Armazenamento",null,null,{"$f":"DFA!I11","v":185831.53597766688},{"$f":"DFA!J11","v":180751.21779749275},{"$f":"DFA!K11","v":174749.85733302368},{"$f":"DFA!L11","v":171098.88388233382},{"$f":"DFA!M11","v":168951.69396856811},{"$f":"DFA!N11","v":165994.76269878916},{"$f":"DFA!O11","v":163639.57813085298},{"$f":"DFA!P11","v":161538.7789607119},{"$f":"DFA!Q11","v":159897.90562520453},{"$f":"DFA!R11","v":157399.70837262177},{"$f":"DFA!S11","v":155361.02269897267},{"$f":"DFA!T11","v":153342.63070136891},{"$f":"DFA!U11","v":151761.02860594587},{"$f":"DFA!V11","v":149365.92170830641},{"$f":"DFA!W11","v":147407.20670698315},{"$f":"DFA!X11","v":145467.98933014213},{"$f":"DFA!Y11","v":143943.33346659836},{"$f":"DFA!Z11","v":141647.27304156084},{"$f":"DFA!AA11","v":139765.39173636609},{"$f":"DFA!AB11","v":137902.24323047281},{"$f":"DFA!AC11","v":136432.29979272981},{"$f":"DFA!AD11","v":134231.40058563842},{"$f":"DFA!AE11","v":132423.33905323115},{"$f":"DFA!AF11","v":130633.27549642301},{"$f":"DFA!AG11","v":128525.52957248308},{"$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",{"$f":"SUM(C7:C9)","v":16190000},{"$f":"C10/$C$10","v":1},null,null,"Número de Painéis Solares",{"$f":"Entradas!E33","v":20160},null,"Receitas Totais",{"$f":"K8","v":0},{"$f":"L8","v":0},{"$f":"DFA!I13","v":2336005.3966637035},{"$f":"DFA!J13","v":2361023.5138037209},{"$f":"DFA!K13","v":2365844.651944709},{"$f":"DFA!L13","v":2363216.3507600934},{"$f":"DFA!M13","v":2345678.5876246342},{"$f":"DFA!N13","v":2326305.7319892198},{"$f":"DFA!O13","v":2305713.0028988076},{"$f":"DFA!P13","v":2281817.4928978398},{"$f":"DFA!Q13","v":2258468.9831251604},{"$f":"DFA!R13","v":2234737.6939155413},{"$f":"DFA!S13","v":2211548.6929886988},{"$f":"DFA!T13","v":2188590.5221886905},{"$f":"DFA!U13","v":2166147.7054399773},{"$f":"DFA!V13","v":2143357.5028381152},{"$f":"DFA!W13","v":2121078.1271755556},{"$f":"DFA!X13","v":2099020.5269627548},{"$f":"DFA!Y13","v":2077447.8759956358},{"$f":"DFA!Z13","v":2055561.8443898158},{"$f":"DFA!AA13","v":2034156.4125008187},{"$f":"DFA!AB13","v":2012964.0565685423},{"$f":"DFA!AC13","v":1992227.4377529591},{"$f":"DFA!AD13","v":1971210.1096047636},{"$f":"DFA!AE13","v":1950644.3396615556},{"$f":"DFA!AF13","v":1930283.2874334154},{"$f":"DFA!AG13","v":1907626.6740326239},{"$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},{"$f":"DFA!I15","v":-624000.8839243704},{"$f":"DFA!J15","v":-646555.98279429367},{"$f":"DFA!K15","v":-649915.09681149165},{"$f":"DFA!L15","v":-654007.06906424859},{"$f":"DFA!M15","v":-658378.01843623386},{"$f":"DFA!N15","v":-661648.15457586397},{"$f":"DFA!O15","v":-665239.4061782182},{"$f":"DFA!P15","v":-668925.85382674087},{"$f":"DFA!Q15","v":-672943.21895681601},{"$f":"DFA!R15","v":-676623.3862743082},{"$f":"DFA!S15","v":-680639.60155803605},{"$f":"DFA!T15","v":-684770.97952309856},{"$f":"DFA!U15","v":-689243.81066453957},{"$f":"DFA!V15","v":-693390.22193787969},{"$f":"DFA!W15","v":-697883.76175374095},{"$f":"DFA!X15","v":-702503.8184858202},{"$f":"DFA!Y15","v":-707476.98084845825},{"$f":"DFA!Z15","v":-712135.64679517085},{"$f":"DFA!AA15","v":-717153.69470441469},{"$f":"DFA!AB15","v":-722310.81606121291},{"$f":"DFA!AC15","v":-727833.92729318643},{"$f":"DFA!AD15","v":-733055.72894343245},{"$f":"DFA!AE15","v":-738650.45969218679},{"$f":"DFA!AF15","v":-744398.14660517324},{"$f":"DFA!AG15","v":-2161454.630306703},{"$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":1609383.4688816413},{"$f":"DFA!J16","v":1583470.8058125749},{"$f":"DFA!K16","v":1565927.1602675803},{"$f":"DFA!L16","v":1542240.0624552846},{"$f":"DFA!M16","v":1516220.2200302468},{"$f":"DFA!N16","v":1491647.0621784893},{"$f":"DFA!O16","v":1466569.6542828782},{"$f":"DFA!P16","v":1441130.6342392405},{"$f":"DFA!Q16","v":1415419.4169211504},{"$f":"DFA!R16","v":1390575.3960691993},{"$f":"DFA!S16","v":1365449.7580775609},{"$f":"DFA!T16","v":1340419.0867989694},{"$f":"DFA!U16","v":1315097.6363737653},{"$f":"DFA!V16","v":1290623.3000027051},{"$f":"DFA!W16","v":1265848.387996078},{"$f":"DFA!X16","v":1241148.8458095337},{"$f":"DFA!Y16","v":1216139.141468903},{"$f":"DFA!Z16","v":1191955.6882451938},{"$f":"DFA!AA16","v":1167451.8370701792},{"$f":"DFA!AB16","v":1143002.879857138},{"$f":"DFA!AC16","v":1118223.4489352885},{"$f":"DFA!AD16","v":1094248.4934765664},{"$f":"DFA!AE16","v":1069932.3209367478},{"$f":"DFA!AF16","v":1045649.5509635798},{"$f":"DFA!AG16","v":-392150.1620887185},{"$f":"DFA!AH16","v":0},{"$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"},{"$f":"Cálculos!H47","v":1244375},{"$f":"C14/C$39","v":7.6860716438274052E-2},{"$f":"C14/(Entradas!$E$10*1000000)","v":8.8178500566893428E-2},null,"Autonomia de Armazenamento em Minutos (Ano 25)",{"$f":"'Previsão de Produção'!N31","v":23.82705},null,"Margem de EBITDA (%)",{"$f":"IFERROR(K13/K8, \"-     \")","v":"-     "},{"$f":"IFERROR(L13/L8, \"-     \")","v":"-     "},{"$f":"IFERROR(M13/M10, \"-     \")","v":0.68894681115898626},0.67067134086332258,0.66188925759787243,0.65260214620605772,0.64638873715672041,0.64120852288103358,0.63605906391604905,0.63157138497042897,0.6267163408029458,0.62225441484934929,0.61741790375516659,0.61245768598983474,0.60711355604748529,0.60215027044892566,0.59679479590018292,0.59129905108905911,0.58540055590374673,0.57986856075304338,0.57392432061549215,0.56782080938175872,0.56129306711915228,0.55511509815458893,0.54850199966354973,0.5417078196609777,-0.20556965753667797,{"$f":"IFERROR(AL13/AL10, \"-     \")","v":"-     "},"-     ","-     ","-     ","-     ","-     ",{"$f":"IFERROR(AR13/AR10, \"-     \")","v":"-     "},"-     ","-     ","-     ",{"$f":"IFERROR(AV13/AV10, \"-     \")","v":"-     "}]
[null,{"$f":"Cálculos!C48","v":"Mão de Obra e Engenharia"},{"$f":"Cálculos!H48","v":2179234.7961660004},0.13460375507426212,{"$f":"C15/(Entradas!$E$10*1000000)","v":0.15442423442219391},null,null,null,null,"Resultado Líquido",{"$f":"DFA!G28","v":0},{"$f":"DFA!H28","v":0},{"$f":"DFA!I28","v":-341870.38800967182},{"$f":"DFA!J28","v":-343716.23756422848},{"$f":"DFA!K28","v":-336465.96444949153},{"$f":"DFA!L28","v":-332528.40080523182},{"$f":"DFA!M28","v":-328559.75625842263},{"$f":"DFA!N28","v":-299123.38059487508},{"$f":"DFA!O28","v":-289829.18231863587},{"$f":"DFA!P28","v":224696.18809189822},{"$f":"DFA!Q28","v":238954.76408617175},{"$f":"DFA!R28","v":257325.12589775759},{"$f":"DFA!S28","v":235938.48237722926},{"$f":"DFA!T28","v":261288.71449366183},{"$f":"DFA!U28","v":348165.27068753069},{"$f":"DFA!V28","v":440460.87715942319},{"$f":"DFA!W28","v":480218.76680515683},{"$f":"DFA!X28","v":525817.9860843413},{"$f":"DFA!Y28","v":577564.7189172213},{"$f":"DFA!Z28","v":636742.98258781969},{"$f":"DFA!AA28","v":718327.52016997756},{"$f":"DFA!AB28","v":766084.55231532536},{"$f":"DFA!AC28","v":814460.7203813442},{"$f":"DFA!AD28","v":872256.20753032668},{"$f":"DFA!AE28","v":880068.36690166802},{"$f":"DFA!AF28","v":603604.9451913822},{"$f":"DFA!AG28","v":-592644.41606813006},{"$f":"DFA!AH28","v":0},{"$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"},{"$f":"Cálculos!H50","v":2170073.5056000003},0.13403789401437102,{"$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":-0.146348286908041},-0.1455793369082061,-0.14221811401391832,-0.14071009651667271,-0.14007023724044848,-0.12858300458173019,-0.12570045879702046,9.847246275886018E-2,0.10580387238947939,0.11514779859773683,0.10668473324834676,0.11938675227029731,0.16073016157354472,0.2055004247197163,0.22640314878199227,0.2505063572890307,0.27801646702708155,0.30976590868606724,0.35313288386061537,0.3805753758073821,0.40881914632195687,0.44249783586246821,0.45116803151022566,0.3127027774218365,-0.31067106794816957,{"$f":"IFERROR(AL15/AL10, \"-     \")","v":"-     "},"-     ","-     ","-     ","-     ","-     ",{"$f":"IFERROR(AR15/AR10, \"-     \")","v":"-     "},"-     ","-     ","-     ",{"$f":"IFERROR(AV15/AV10, \"-     \")","v":"-     "}]
[null,{"$f":"Cálculos!C51","v":"Estruturas para Painéis PV"},{"$f":"Cálculos!H51","v":1494884.1600000001},9.2333796106340543E-2,{"$f":"C17/(Entradas!$E$10*1000000)","v":0.10593000000000001}]
[null,{"$f":"Cálculos!C54","v":"Inversores e Transformadores"},{"$f":"Cálculos!H54","v":2012670.0000000002},0.12431562684385419,{"$f":"C18/(Entradas!$E$10*1000000)","v":0.14262117346938777},null,"Custo de Capital e LCOE",null,null,"Balanço Patrimonial"]
[null,{"$f":"Cálculos!C55","v":"Baterias"},{"$f":"Cálculos!H55","v":2104844.9400000004},0.13000895234947343,{"$f":"C19/(Entradas!$E$10*1000000)","v":0.14915284438775514},null,"Custo Médio Ponderado de Capital (WACC) Nominal Pré-Fiscal ",{"$f":"D7*Entradas!G167+D8*Entradas!F189+D9*Entradas!G189","v":8.7499999999999994E-2},null,"Ativo Total",{"$f":"DFA!G45","v":8246249.9999999991},{"$f":"DFA!H45","v":16190000.000000002},{"$f":"DFA!I45","v":15821662.788433686},{"$f":"DFA!J45","v":15070988.664789883},{"$f":"DFA!K45","v":14338038.025959551},{"$f":"DFA!L45","v":13580608.376626007},{"$f":"DFA!M45","v":12840408.352815149},{"$f":"DFA!N45","v":12008161.965910809},{"$f":"DFA!O45","v":11193012.451474588},{"$f":"DFA!P45","v":10853001.393707551},{"$f":"DFA!Q45","v":10490645.249574089},{"$f":"DFA!R45","v":10087520.431851333},{"$f":"DFA!S45","v":9618392.9704539143},{"$f":"DFA!T45","v":9119119.9060181603},{"$f":"DFA!U45","v":8653173.6696619838},{"$f":"DFA!V45","v":8199096.3927635653},{"$f":"DFA!W45","v":7719290.6142210122},{"$f":"DFA!X45","v":7205582.0251879264},{"$f":"DFA!Y45","v":6671732.5932004433},{"$f":"DFA!Z45","v":6290140.0270503163},{"$f":"DFA!AA45","v":6434768.7812677054},{"$f":"DFA!AB45","v":6548009.4084863104},{"$f":"DFA!AC45","v":6659903.0973058594},{"$f":"DFA!AD45","v":6672035.4354004217},{"$f":"DFA!AE45","v":10243309.217287811},{"$f":"DFA!AF45","v":10846857.546743404},{"$f":"DFA!AG45","v":11459682.012577053},{"$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":563583.25},3.481057749280636E-2,{"$f":"C20/(Entradas!$E$10*1000000)","v":3.9936454790249432E-2},null,"Custo Médio Ponderado de Capital (WACC) Real Pré-Impostos",{"$f":"H19-Entradas!E88","v":6.9999999999999993E-2},null,"Ativo Corrente",{"$f":"DFA!G37","v":167094.43225081565},{"$f":"DFA!H37","v":683909.68156733317},{"$f":"DFA!I37","v":1266570.9388957252},{"$f":"DFA!J37","v":1601941.2399924246},{"$f":"DFA!K37","v":1888789.6856247613},{"$f":"DFA!L37","v":2151954.2057205173},{"$f":"DFA!M37","v":2365003.6729526464},{"$f":"DFA!N37","v":2601680.239247581},{"$f":"DFA!O37","v":2789184.3518196857},{"$f":"DFA!P37","v":2951252.9459469775},{"$f":"DFA!Q37","v":3068007.1450224733},{"$f":"DFA!R37","v":3199134.5358582898},{"$f":"DFA!S37","v":3285533.2926689144},{"$f":"DFA!T37","v":3346905.2433108683},{"$f":"DFA!U37","v":3367862.6147329393},{"$f":"DFA!V37","v":3394543.8916297592},{"$f":"DFA!W37","v":3381357.3282882422},{"$f":"DFA!X37","v":3343475.4891183362},{"$f":"DFA!Y37","v":3270038.3381559835},{"$f":"DFA!Z37","v":3404800.2847359199},{"$f":"DFA!AA37","v":1556967.0173435733},{"$f":"DFA!AB37","v":1978834.1418039207},{"$f":"DFA!AC37","v":2373188.7404255541},{"$f":"DFA!AD37","v":2718698.1387805408},{"$f":"DFA!AE37","v":6594865.1872749543},{"$f":"DFA!AF37","v":7505948.931196982},{"$f":"DFA!AG37","v":8403898.3397352379},{"$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",{"$f":"Cálculos!H59+Cálculos!H60","v":61000},3.7677578726145393E-3,{"$f":"C21/(Entradas!$E$10*1000000)","v":4.3225623582766439E-3},null,"LCOE",{"$f":"Cálculos!H557","v":134.16650644736995},null,"Caixa Não Restrita",{"$f":"DFA!G33","v":25703.124164428446},{"$f":"DFA!H33","v":503085.77016087901},{"$f":"DFA!I33","v":598256.05158299929},{"$f":"DFA!J33","v":1026627.575885821},{"$f":"DFA!K33","v":1315691.8100844095},{"$f":"DFA!L33","v":1581050.0621361563},{"$f":"DFA!M33","v":1708342.4852590626},{"$f":"DFA!N33","v":2035098.265790784},{"$f":"DFA!O33","v":2224731.2491155383},{"$f":"DFA!P33","v":2388907.522590667},{"$f":"DFA!Q33","v":2423268.6333460724},{"$f":"DFA!R33","v":2640941.7386652743},{"$f":"DFA!S33","v":2729385.8579037562},{"$f":"DFA!T33","v":2792782.8108351501},{"$f":"DFA!U33","v":2734579.0932360562},{"$f":"DFA!V33","v":2844411.1919834157},{"$f":"DFA!W33","v":2833189.758491179},{"$f":"DFA!X33","v":2797253.4876907901},{"$f":"DFA!Y33","v":2647760.4667181754},{"$f":"DFA!Z33","v":3224059.3353655823},{"$f":"DFA!AA33","v":1378114.112493823},{"$f":"DFA!AB33","v":1801850.4873249996},{"$f":"DFA!AC33","v":2123132.6278167139},{"$f":"DFA!AD33","v":2545397.34906168},{"$f":"DFA!AE33","v":6423378.3805420147},{"$f":"DFA!AF33","v":7336258.0505304765},{"$f":"DFA!AG33","v":8164001.3837660849},{"$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":100000},6.1766522501877693E-3,{"$f":"C22/(Entradas!$E$10*1000000)","v":7.0861678004535151E-3},null,null,null,null,"Contas a Receber",{"$f":"DFA!G36","v":141391.3080863872},{"$f":"DFA!H36","v":0},{"$f":"DFA!I36","v":306667.06449981761},{"$f":"DFA!J36","v":213665.84129369518},{"$f":"DFA!K36","v":211450.05272744334},{"$f":"DFA!L36","v":209256.32077145268},{"$f":"DFA!M36","v":295013.36488067545},{"$f":"DFA!N36","v":204934.15064388906},{"$f":"DFA!O36","v":202805.27989123907},{"$f":"DFA!P36","v":200697.60054340222},{"$f":"DFA!Q36","v":283090.68886349234},{"$f":"DFA!R36","v":196544.97438010725},{"$f":"DFA!S36","v":194499.61195224966},{"$f":"DFA!T36","v":192474.60966280985},{"$f":"DFA!U36","v":271635.6986839748},{"$f":"DFA!V36","v":188484.87683343512},{"$f":"DFA!W36","v":186519.74698415498},{"$f":"DFA!X36","v":184574.17861463799},{"$f":"DFA!Y36","v":260630.04862489991},{"$f":"DFA!Z36","v":180740.94937033742},{"$f":"DFA!AA36","v":178852.90484975019},{"$f":"DFA!AB36","v":176983.65447892097},{"$f":"DFA!AC36","v":250056.11260884002},{"$f":"DFA!AD36","v":173300.78971886073},{"$f":"DFA!AE36","v":171486.80673293964},{"$f":"DFA!AF36","v":169690.88066650531},{"$f":"DFA!AG36","v":239896.95596915233},{"$f":"DFA!AH36","v":0},{"$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"},{"$f":"Cálculos!H61","v":55000.000000000007},3.3971587376032735E-3,{"$f":"C23/(Entradas!$E$10*1000000)","v":3.8973922902494338E-3},null,"Outras Métricas Principais",null,null,"Ativo Não Corrente",{"$f":"DFA!G43","v":8079155.5677491836},{"$f":"DFA!H43","v":15506090.318432668},{"$f":"DFA!I43","v":14555091.849537961},{"$f":"DFA!J43","v":13469047.424797459},{"$f":"DFA!K43","v":12449248.34033479},{"$f":"DFA!L43","v":11428654.170905489},{"$f":"DFA!M43","v":10475404.679862503},{"$f":"DFA!N43","v":9406481.7266632281},{"$f":"DFA!O43","v":8403828.0996549036},{"$f":"DFA!P43","v":7901748.4477605727},{"$f":"DFA!Q43","v":7422638.1045516161},{"$f":"DFA!R43","v":6888385.8959930427},{"$f":"DFA!S43","v":6332859.6777849998},{"$f":"DFA!T43","v":5772214.6627072915},{"$f":"DFA!U43","v":5285311.054929045},{"$f":"DFA!V43","v":4804552.5011338061},{"$f":"DFA!W43","v":4337933.28593277},{"$f":"DFA!X43","v":3862106.5360695906},{"$f":"DFA!Y43","v":3401694.2550444598},{"$f":"DFA!Z43","v":2885339.7423143964},{"$f":"DFA!AA43","v":4877801.7639241321},{"$f":"DFA!AB43","v":4569175.2666823901},{"$f":"DFA!AC43","v":4286714.3568803053},{"$f":"DFA!AD43","v":3953337.2966198809},{"$f":"DFA!AE43","v":3648444.0300128558},{"$f":"DFA!AF43","v":3340908.615546423},{"$f":"DFA!AG43","v":3055783.6728418153},{"$f":"DFA!AH43","v":0},{"$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":11985665.651766002},{"$f":"SUM(D14:D23)","v":0.74031288717978727},{"$f":"C24/(Entradas!$E$10*1000000)","v":0.8493243800854593},null,"Duração do Projeto (em anos)",{"$f":"Entradas!E21","v":25}]
[null,null,null,null,null,null,"Emprego (Período de Construção)",{"$f":"MAX('Tabalhadores de Construção'!J87:AY87)","v":24.56},null,"Passivo Total",{"$f":"DFA!G61","v":4198750},{"$f":"DFA!H61","v":12142500},{"$f":"DFA!I61","v":12002447.317134205},{"$f":"DFA!J61","v":11709075.290363781},{"$f":"DFA!K61","v":11312590.615982942},{"$f":"DFA!L61","v":10887689.367454631},{"$f":"DFA!M61","v":10364625.953133795},{"$f":"DFA!N61","v":9942926.0935927387},{"$f":"DFA!O61","v":9417605.761475157},{"$f":"DFA!P61","v":8852898.5156162176},{"$f":"DFA!Q61","v":8191116.1571696699},{"$f":"DFA!R61","v":7591137.6637760652},{"$f":"DFA!S61","v":6886071.7200014209},{"$f":"DFA!T61","v":6125509.9410720086},{"$f":"DFA!U61","v":5268624.9359262818},{"$f":"DFA!V61","v":4416860.2799704541},{"$f":"DFA!W61","v":3456835.7346227393},{"$f":"DFA!X61","v":2417309.1595053067},{"$f":"DFA!Y61","v":1281425.284417144},{"$f":"DFA!Z61","v":111057.50483343008},{"$f":"DFA!AA61","v":-462641.2611191679},{"$f":"DFA!AB61","v":-1115485.1862158983},{"$f":"DFA!AC61","v":-1819921.7420126367},{"$f":"DFA!AD61","v":-2678176.087213479},{"$f":"DFA!AE61","v":13029.327772231474},{"$f":"DFA!AF61","v":12972.712036433793},{"$f":"DFA!AG61","v":21537.633541779651},{"$f":"DFA!AH61","v":0},{"$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":2175000},{"$f":"DFA!H54","v":221296.15653911768},{"$f":"DFA!I54","v":447417.50734733057},{"$f":"DFA!J54","v":546135.91492338257},{"$f":"DFA!K54","v":569787.22967897437},{"$f":"DFA!L54","v":595401.40617803799},{"$f":"DFA!M54","v":555793.74176044331},{"$f":"DFA!N54","v":653302.75275936467},{"$f":"DFA!O54","v":686036.95154506445},{"$f":"DFA!P54","v":721633.31640040909},{"$f":"DFA!Q54","v":706152.78722949373},{"$f":"DFA!R54","v":802608.19905330706},{"$f":"DFA!S54","v":848670.48448411375},{"$f":"DFA!T54","v":898970.81939969095},{"$f":"DFA!U54","v":918253.50736685342},{"$f":"DFA!V54","v":1014127.4041867141},{"$f":"DFA!W54","v":1080040.0423691859},{"$f":"DFA!X54","v":1152316.8274345442},{"$f":"DFA!Y54","v":1179942.4032987461},{"$f":"DFA!Z54","v":111057.50483343008},{"$f":"DFA!AA54","v":-462641.2611191679},{"$f":"DFA!AB54","v":-1115485.1862158983},{"$f":"DFA!AC54","v":-1819921.7420126367},{"$f":"DFA!AD54","v":-2678176.087213479},{"$f":"DFA!AE54","v":13029.327772231474},{"$f":"DFA!AF54","v":12972.712036433793},{"$f":"DFA!AG54","v":21537.633541779651},{"$f":"DFA!AH54","v":0},{"$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"},{"$f":"Cálculos!H69","v":2116800},{"$f":"C27/C$39","v":0.13074737483197471},{"$f":"C27/(Entradas!$E$10*1000000)","v":0.15},null,null,null,null,"Passivo Não Corrente",{"$f":"DFA!G59","v":2023750},{"$f":"DFA!H59","v":11921203.843460882},{"$f":"DFA!I59","v":11555029.809786875},{"$f":"DFA!J59","v":11162939.375440398},{"$f":"DFA!K59","v":10742803.386303969},{"$f":"DFA!L59","v":10292287.961276593},{"$f":"DFA!M59","v":9808832.2113733515},{"$f":"DFA!N59","v":9289623.3408333734},{"$f":"DFA!O59","v":8731568.8099300917},{"$f":"DFA!P59","v":8131265.1992158089},{"$f":"DFA!Q59","v":7484963.3699401766},{"$f":"DFA!R59","v":6788529.4647227582},{"$f":"DFA!S59","v":6037401.2355173072},{"$f":"DFA!T59","v":5226539.1216723174},{"$f":"DFA!U59","v":4350371.4285594281},{"$f":"DFA!V59","v":3402732.8757837401},{"$f":"DFA!W59","v":2376795.6922535533},{"$f":"DFA!X59","v":1264992.3320707628},{"$f":"DFA!Y59","v":101482.88111839793},{"$f":"DFA!Z59","v":0},{"$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"},{"$f":"Cálculos!H72","v":1015916.6666666666},6.2749639651699246E-2,{"$f":"C28/(Entradas!$E$10*1000000)","v":7.1989559712774001E-2},null,"Datas Principais"]
[null,{"$f":"Cálculos!C71","v":"Custos Operacionais Durante a Construção"},{"$f":"Capex!F111","v":241283},1.4903211848820555E-2,{"$f":"C29/(Entradas!$E$10*1000000)","v":1.7097718253968254E-2},null,{"$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":4047499.9999999991},{"$f":"DFA!H67","v":4047500.0000000019},{"$f":"DFA!I67","v":3819215.4712994806},{"$f":"DFA!J67","v":3361913.3744261023},{"$f":"DFA!K67","v":3025447.4099766091},{"$f":"DFA!L67","v":2692919.009171376},{"$f":"DFA!M67","v":2475782.3996813539},{"$f":"DFA!N67","v":2065235.8723180704},{"$f":"DFA!O67","v":1775406.6899994314},{"$f":"DFA!P67","v":2000102.8780913334},{"$f":"DFA!Q67","v":2299529.0924044196},{"$f":"DFA!R67","v":2496382.7680752678},{"$f":"DFA!S67","v":2732321.2504524933},{"$f":"DFA!T67","v":2993609.9649461517},{"$f":"DFA!U67","v":3384548.733735702},{"$f":"DFA!V67","v":3782236.1127931112},{"$f":"DFA!W67","v":4262454.879598273},{"$f":"DFA!X67","v":4788272.8656826196},{"$f":"DFA!Y67","v":5390307.3087832993},{"$f":"DFA!Z67","v":6179082.5222168863},{"$f":"DFA!AA67","v":6897410.0423868736},{"$f":"DFA!AB67","v":7663494.5947022084},{"$f":"DFA!AC67","v":8479824.8393184952},{"$f":"DFA!AD67","v":9350211.5226139016},{"$f":"DFA!AE67","v":10230279.889515579},{"$f":"DFA!AF67","v":10833884.83470697},{"$f":"DFA!AG67","v":11438144.379035274},{"$f":"DFA!AH67","v":0},{"$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"},{"$f":"Cálculos!H66","v":121425},7.4999999947904985E-3,{"$f":"C30/(Entradas!$E$10*1000000)","v":8.6043792517006799E-3},null,{"$f":"Entradas!$C$182","v":"Data do Primeiro Desembolso"},{"$f":"Entradas!$E$182","v":"2026-01-01"}]
[null,{"$f":"Cálculos!C67","v":"Honorários Legais"},{"$f":"Cálculos!H67","v":25000},1.5441630625469423E-3,{"$f":"C31/(Entradas!$E$10*1000000)","v":1.7715419501133788E-3},null,{"$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":3520424.6666666665},0.21744438938983193,{"$f":"SUM(E27:E31)","v":0.24946319916855633},null,{"$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":-141391.3080863872},{"$f":"DFA!H83","v":141391.30808638723},{"$f":"DFA!I83","v":1398773.0380592761},{"$f":"DFA!J83","v":1585491.0364837823},{"$f":"DFA!K83","v":1568269.8398623953},{"$f":"DFA!L83","v":1544563.8577155531},{"$f":"DFA!M83","v":1518525.4298208384},{"$f":"DFA!N83","v":1493933.9851614027},{"$f":"DFA!O83","v":1468838.5889885614},{"$f":"DFA!P83","v":1443381.8791389361},{"$f":"DFA!Q83","v":1417653.2705002979},{"$f":"DFA!R83","v":1392792.1569019242},{"$f":"DFA!S83","v":1367649.7249022885},{"$f":"DFA!T83","v":1342602.5585952008},{"$f":"DFA!U83","v":1317264.9124400462},{"$f":"DFA!V83","v":1292774.6800358319},{"$f":"DFA!W83","v":1267984.1721715706},{"$f":"DFA!X83","v":1243269.334863418},{"$f":"DFA!Y83","v":1218244.6367808501},{"$f":"DFA!Z83","v":1194046.4919230379},{"$f":"DFA!AA83","v":1163924.265400409},{"$f":"DFA!AB83","v":979646.33486916719},{"$f":"DFA!AC83","v":945358.54241978726},{"$f":"DFA!AD83","v":910008.2393928743},{"$f":"DFA!AE83","v":872422.54609798198},{"$f":"DFA!AF83","v":912879.66998846224},{"$f":"DFA!AG83","v":-518558.78861021716},{"$f":"DFA!AH83","v":0},{"$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":-8079155.5677491836},{"$f":"DFA!H87","v":-7426934.7506834809},{"$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":8246250},{"$f":"DFA!H104","v":7762926.0885935463},{"$f":"DFA!I104","v":-1181516.6631543091},{"$f":"DFA!J104","v":-1279205.6056638067},{"$f":"DFA!K104","v":-1279205.6056638069},{"$f":"DFA!L104","v":-1279205.6056638067},{"$f":"DFA!M104","v":-1279205.6056638069},{"$f":"DFA!N104","v":-1279205.6056638067},{"$f":"DFA!O104","v":-1279205.6056638067},{"$f":"DFA!P104","v":-1279205.6056638069},{"$f":"DFA!Q104","v":-1279205.6056638067},{"$f":"DFA!R104","v":-1279205.6056638067},{"$f":"DFA!S104","v":-1279205.6056638067},{"$f":"DFA!T104","v":-1279205.6056638067},{"$f":"DFA!U104","v":-1279205.6056638067},{"$f":"DFA!V104","v":-1279205.6056638067},{"$f":"DFA!W104","v":-1279205.6056638067},{"$f":"DFA!X104","v":-1279205.6056638069},{"$f":"DFA!Y104","v":-1279205.6056638067},{"$f":"DFA!Z104","v":-698501.71554487105},{"$f":"DFA!AA104","v":-555909.96003799012},{"$f":"DFA!AB104","v":-555909.96003799012},{"$f":"DFA!AC104","v":-555909.96003799012},{"$f":"DFA!AD104","v":-555909.96003799012},{"$f":"DFA!AE104","v":3005558.4853823539},{"$f":"DFA!AF104","v":0},{"$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"},{"$f":"Cálculos!H79","v":322261.87},{"$f":"C35/C$39","v":1.9904995044852183E-2},{"$f":"C35/(Entradas!$E$10*1000000)","v":2.2836016865079366E-2},null,null,null,null,"Variação Líquida de Caixa",{"$f":"DFA!G106","v":25703.124164429493},{"$f":"DFA!H106","v":477382.64599645231},{"$f":"DFA!I106","v":217256.37490496691},{"$f":"DFA!J106","v":306285.43081997568},{"$f":"DFA!K106","v":289064.23419858841},{"$f":"DFA!L106","v":265358.25205174647},{"$f":"DFA!M106","v":239319.82415703149},{"$f":"DFA!N106","v":214728.37949759606},{"$f":"DFA!O106","v":189632.98332475475},{"$f":"DFA!P106","v":164176.27347512916},{"$f":"DFA!Q106","v":138447.66483649123},{"$f":"DFA!R106","v":113586.55123811751},{"$f":"DFA!S106","v":88444.119238481857},{"$f":"DFA!T106","v":63396.952931394102},{"$f":"DFA!U106","v":38059.306776239537},{"$f":"DFA!V106","v":13569.074372025207},{"$f":"DFA!W106","v":-11221.433492236072},{"$f":"DFA!X106","v":-35936.270800388884},{"$f":"DFA!Y106","v":-60960.968882956542},{"$f":"DFA!Z106","v":487766.81655774871},{"$f":"DFA!AA106","v":-1845945.222871759},{"$f":"DFA!AB106","v":423736.37483117706},{"$f":"DFA!AC106","v":389448.58238179714},{"$f":"DFA!AD106","v":354098.27935488417},{"$f":"DFA!AE106","v":3877981.0314803356},{"$f":"DFA!AF106","v":912879.66998846224},{"$f":"DFA!AG106","v":-518558.78861021716},{"$f":"DFA!AH106","v":0},{"$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"},{"$f":"Cálculos!H80","v":361647.82281290833},{"$f":"C36/C$39","v":2.2337728385528579E-2},{"$f":"C36/(Entradas!$E$10*1000000)","v":2.5626971571209491E-2}]
[null,"Total de Custos do Projeto Não Amortizáveis",{"$f":"SUM(C35:C36)","v":683909.69281290832},{"$f":"C37/C$39","v":4.2242723430380762E-2},{"$f":"SUM(E35:E36)","v":4.8462988436288858E-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,{"$f":"DFA!J116","v":1585491.0364837826},{"$f":"DFA!K116","v":1568269.8398623951},{"$f":"DFA!L116","v":1544563.8577155529},{"$f":"DFA!M116","v":1518525.4298208386},{"$f":"DFA!N116","v":1493933.9851614025},{"$f":"DFA!O116","v":1468838.5889885612},{"$f":"DFA!P116","v":1443381.8791389358},{"$f":"DFA!Q116","v":1417653.2705002981},{"$f":"DFA!R116","v":1392792.1569019242},{"$f":"DFA!S116","v":1367649.7249022885},{"$f":"DFA!T116","v":1342602.5585952005},{"$f":"DFA!U116","v":1317264.9124400462},{"$f":"DFA!V116","v":1292774.6800358323},{"$f":"DFA!W116","v":1267984.1721715706},{"$f":"DFA!X116","v":1243269.334863418},{"$f":"DFA!Y116","v":1218244.6367808497},{"$f":"DFA!Z116","v":1194046.4919230377},{"$f":"DFA!AA116","v":1163924.265400409},{"$f":"DFA!AB116","v":979646.33486916707},{"$f":"DFA!AC116","v":945358.54241978726},{"$f":"DFA!AD116","v":910008.2393928743},{"$f":"DFA!AE116","v":872422.54609798198},{"$f":"DFA!AF116","v":912879.66998846235},{"$f":"DFA!AG116","v":-518558.78861021716},{"$f":"DFA!AH116","v":0},{"$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":16190000.011245577},{"$f":"D24+D32+D37","v":0.99999999999999989},{"$f":"C39/(Entradas!$E$10*1000000)","v":1.1472505676903044},null,null,null,null,"Serviço Total da Dívida",{"$f":"SUM(K40:K41)","v":-4350000},0,0,723295.64562581666,723295.64562581666,723295.64562581666,723295.64562581666,723295.64562581666,723295.64562581666,723295.64562581666,723295.64562581666,723295.64562581666,723295.64562581666,723295.64562581666,723295.64562581666,723295.64562581666,723295.64562581666,723295.64562581666,723295.64562581666,504239.57831978914,0,{"$f":"SUM(AF40:AF41)","v":0},0,0,0,0,0,{"$f":"SUM(AL40:AL41)","v":0},0,0,0,0,0,{"$f":"SUM(AR40:AR41)","v":0},0,0,0,{"$f":"SUM(AV40:AV41)","v":0}]
[null,null,null,null,null,null,null,null,null,"Juros",{"$f":"DFA!G118*-1","v":-2175000},{"$f":"DFA!H117*-1","v":0},0,{"$f":"DFA!J117*-1","v":431837.86259244819},{"$f":"DFA!K117*-1","v":415397.35265882441},{"$f":"DFA!L117*-1","v":398029.46873619768},{"$f":"DFA!M117*-1","v":379681.89964207116},{"$f":"DFA!N117*-1","v":360299.38343206927},{"$f":"DFA!O117*-1","v":339823.54095377319},{"$f":"DFA!P117*-1","v":318192.7000116852},{"$f":"DFA!Q117*-1","v":295341.70961371413},{"$f":"DFA!R117*-1","v":271201.74373970315},{"$f":"DFA!S117*-1","v":245700.09404095937},{"$f":"DFA!T117*-1","v":218759.950846408},{"$f":"DFA!U117*-1","v":190300.17181577202},{"$f":"DFA!V117*-1","v":160235.0375429728},{"$f":"DFA!W117*-1","v":128473.9933736411},{"$f":"DFA!X117*-1","v":94921.376659106943},{"$f":"DFA!Y117*-1","v":59476.128625369922},{"$f":"DFA!Z117*-1","v":22031.489989215224},{"$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":-2175000},{"$f":"DFA!H119*-1","v":0},0,{"$f":"DFA!J119*-1","v":291457.78303336847},{"$f":"DFA!K119*-1","v":307898.29296699225},{"$f":"DFA!L119*-1","v":325266.17688961903},{"$f":"DFA!M119*-1","v":343613.7459837455},{"$f":"DFA!N119*-1","v":362996.26219374739},{"$f":"DFA!O119*-1","v":383472.10467204347},{"$f":"DFA!P119*-1","v":405102.94561413146},{"$f":"DFA!Q119*-1","v":427953.93601210252},{"$f":"DFA!R119*-1","v":452093.90188611351},{"$f":"DFA!S119*-1","v":477595.55158485728},{"$f":"DFA!T119*-1","v":504535.69477940863},{"$f":"DFA!U119*-1","v":532995.47381004458},{"$f":"DFA!V119*-1","v":563060.60808284383},{"$f":"DFA!W119*-1","v":594821.6522521755},{"$f":"DFA!X119*-1","v":628374.26896670973},{"$f":"DFA!Y119*-1","v":663819.51700044668},{"$f":"DFA!Z119*-1","v":482208.08833057393},{"$f":"DFA!AA119*-1","v":0},{"$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",{"$f":"IFERROR(K38/K39,\"-     \")","v":0},"-     ","-     ",2.1920373032412894,2.1682279567789764,2.1354530019037385,2.0994532996351247,2.0654541392528456,2.0307582354068767,1.9955627935380136,1.9599914351395036,1.9256194411302441,1.8908585074073794,1.8562292842694239,1.8211984551632547,1.7873392268486363,1.7530648495394623,1.7188950913532803,1.6842969318953782,2.3680142203470043,"-     ",{"$f":"IFERROR(AF38/AF39,\"-     \")","v":"-     "},"-     ","-     ","-     ","-     ","-     ",{"$f":"IFERROR(AL38/AL39,\"-     \")","v":"-     "},"-     ","-     ","-     ","-     ","-     ",{"$f":"IFERROR(AR38/AR39,\"-     \")","v":"-     "},"-     ","-     ","-     ",{"$f":"IFERROR(AV38/AV39,\"-     \")","v":"-     "}]
[]
[null,null,null,null,null,null,null,null,null,"Rácio de Liquidez Corrente",null,null,null,{"$f":"IFERROR(N20/N26, \"-     \")","v":2.9332281511227127},3.3149035065052797,3.6142914400122126,4.2551822650281004,3.9823500333632835,4.0656474050530349,4.0896849949613889,4.3446789427248929,3.985923068854436,3.8713886634882919,3.7230410276785664,3.6676828214797523,3.3472558552463485,3.1307703378023515,2.9015244848607038,2.7713542025559805,30.657993710939387,-3.3653872842580879,{"$f":"IFERROR(AF20/AF26, \"-     \")","v":-1.7739672084008513},-1.3040059281895626,-1.0151304657526172,506.15544428394418,578.59520122828314,390.19599453361417,{"$f":"IFERROR(AL20/AL26, \"-     \")","v":"-     "},"-     ","-     ","-     ","-     ","-     ",{"$f":"IFERROR(AR20/AR26, \"-     \")","v":"-     "},"-     ","-     ","-     ",{"$f":"IFERROR(AV20/AV26, \"-     \")","v":"-     "}]
[null,null,null,null,null,null,null,null,null,"EBITDA / Juros",null,null,{"$f":"IFERROR(M13/M40, \"-     \")","v":"-     "},3.666817903151288,3.7697090514529905,3.8746881414386842,3.9933961072666313,4.14002113456218,4.3156799854615668,4.5291128117845476,4.7924806109249447,5.1274574303764817,5.5573839456892271,6.1273513804182631,6.910648707384774,8.0545635947854279,9.8529543198257201,13.075546199323432,20.447516837034868,54.102363881365974,"-     ","-     ","-     ","-     ","-     ","-     ","-     ",{"$f":"IFERROR(AL13/AL40, \"-     \")","v":"-     "},"-     ","-     ","-     ","-     ","-     ",{"$f":"IFERROR(AR13/AR40, \"-     \")","v":"-     "},"-     ","-     ","-     ",{"$f":"IFERROR(AV13/AV40, \"-     \")","v":"-     "}]
[" "]
[]
[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":557,"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$6&\" - Cálculos\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (São Miguel Poente) - Cálculos"}]
[]
[null,null,"Início do Período",null,null,null,null,null,{"$f":"Entradas!E16","v":"2026-01-01"},{"$f":"I4+1","v":"2026-02-01"},"2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01",{"$f":"AW4+1","v":"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","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",{"$f":"DI4+1","v":"2034-10-01"},"2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01",{"$f":"FU4+1","v":"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","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",{"$f":"IG4+1","v":"2045-06-01"},"2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01",{"$f":"KP4+1","v":"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","2052-10-01","2052-11-01","2052-12-01"]
[null,null,"Fim do Período",null,null,null,null,null,{"$f":"EOMONTH(I3, 0)","v":"2026-01-31"},"2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30",{"$f":"EOMONTH(AW3, 0)","v":"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","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",{"$f":"EOMONTH(DI3, 0)","v":"2034-09-30"},"2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31",{"$f":"EOMONTH(FU3, 0)","v":"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","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",{"$f":"EOMONTH(IG3, 0)","v":"2045-05-31"},"2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30",{"$f":"EOMONTH(KQ3, 0)","v":"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"]
["·","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,{"$f":"YEAR(AW4)","v":2029},2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,{"$f":"YEAR(DI4)","v":2034},2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,{"$f":"YEAR(FU4)","v":2040},2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,{"$f":"YEAR(IG4)","v":2045},2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050,2050,2050,{"$f":"YEAR(KQ4)","v":2050},2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052]
[null,null,"Dias do Período",null,null,null,null,null,{"$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,{"$f":"_xlfn.DAYS(AW4,AW3)+1","v":31},30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,{"$f":"_xlfn.DAYS(DI4,DI3)+1","v":30},31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,{"$f":"_xlfn.DAYS(FU4,FU3)+1","v":31},29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,{"$f":"_xlfn.DAYS(IG4,IG3)+1","v":31},30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,{"$f":"_xlfn.DAYS(KQ4,KQ3)+1","v":31},31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31]
[null,null,"Trimestre",null,null,null,null,null,{"$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,{"$f":"ROUNDUP(MONTH(AW3)/3,0)","v":2},2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,{"$f":"ROUNDUP(MONTH(DI3)/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,{"$f":"ROUNDUP(MONTH(FU3)/3,0)","v":1},1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,{"$f":"ROUNDUP(MONTH(IG3)/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,{"$f":"ROUNDUP(MONTH(KQ3)/3,0)","v":3},3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4]
[]
[null,"Construção"]
[null,null,"Indicador de Operação",null,null,null,null,null,{"$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$33/12)","v":0.99916666666666665},{"$f":"AS33*(1-$H$33/12)","v":0.99833402777777769},{"$f":"AT33*(1-$H$33/12)","v":0.99750208275462948},{"$f":"AU33*(1-$H$33/12)","v":0.99667083101900056},{"$f":"AV33*(1-$H$33/12)","v":0.99584027199315139},{"$f":"AW33*(1-$H$33/12)","v":0.99501040509982375},{"$f":"AX33*(1-$H$33/12)","v":0.99418122976224055},{"$f":"AY33*(1-$H$33/12)","v":0.99335274540410534},{"$f":"AZ33*(1-$H$33/12)","v":0.99252495144960196},{"$f":"BA33*(1-$H$33/12)","v":0.99169784732339394},{"$f":"BB33*(1-$H$33/12)","v":0.99087143245062448},{"$f":"BC33*(1-$H$33/12)","v":0.99004570625691557},{"$f":"BD33*(1-$H$33/12)","v":0.98922066816836807},0.9883963176115611,0.98757265401355143,0.98674967680187342,0.9859273854045385,0.98510577925003473,0.98428485776732633,0.98346462038585358,0.98264506653553207,0.98182619564675244,0.98100800715038017,0.9801905004777548,0.97937367506068995,0.97855753033147275,0.97774206572286315,0.97692728066809409,0.97611317460087066,0.97529974695536992,0.97448699716624043,0.97367492466860184,0.97286352889804462,0.97205280929062954,0.97124276528288733,0.97043339631181824,0.96962470181489169,0.96881668123004594,0.96800933399568756,0.96720265955069118,0.96639665733439895,0.9655913267866203,0.96478666734763141,0.96398267845817498,0.96317935955945977,0.96237671009316017,0.96157472950141587,0.96077341722683129,0.95997277271247561,0.95917279540188183,0.95837348473904693,0.95757484016843109,0.95677686113495741,0.95597954708401156,{"$f":"CT33*(1-$H$33/12)","v":0.95518289746144158},0.95438691171355705,0.95359158928712906,0.95279692962938978,0.95200293218803189,0.9512095964112085,0.95041692174753245,0.94962490764607621,0.94883355355637111,0.94804285892840745,0.94725282321263371,0.94646344585995645,0.94567472632173977,0.94488666404980493,0.94409925849643006,0.94331250911434972,0.94252641535675441,0.9417409766772904,0.94095619253005935,0.94017206236961759,0.93938858565097627,0.93860576182960043,0.93782359036140905,0.93704207070277457,0.93626120231052223,0.93548098464193008,0.93470141715472843,0.93392249930709947,0.93314423055767692,0.93236661036554547,0.93158963819024088,0.93081331349174901,0.93003763573050591,0.92926260436739716,0.92848821886375765,0.92771447868137114,0.92694138328247,0.92616893212973461,0.9253971246862932,0.92462596041572132,0.92385543878204157,0.92308555924972313,0.92231632128368168,0.92154772434927856,0.92077976791232086,0.92001245143906052,0.91924577439619459,0.91847973625086443,0.91771433647065537,0.91694957452359649,0.9161854498781602,0.91542196200326176,0.91465911036825898,0.91389689444295208,0.91313531369758294,0.91237436760283497,0.91161405562983255,0.91085437725014096,0.91009533193576586,0.90933691915915271,0.90857913839318671,0.90782198911119238,0.907065470786933,0.9063095828946105,{"$f":"FF33*(1-$H$33/12)","v":0.905554324908865},0.9047996963047743,0.90404569655785361,0.90329232514405533,0.90253958153976865,0.90178746522181885,0.90103597566746729,0.900285112354411,0.89953487476078231,0.89878526236514833,0.8980362746465107,0.89728791108430528,0.89654017115840168,0.89579305434910295,0.89504656013714534,0.89430068800369766,0.89355543743036125,0.89281080789916922,0.89206679889258655,0.89132340989350933,0.89058064038526474,0.88983848985161029,0.88909695777673392,0.88835604364525333,0.88761574694221557,0.88687606715309708,0.88613700376380278,0.88539855626066621,0.88466072413044894,0.88392350686034027,0.88318690393795662,0.88245091485134164,0.88171553908896549,0.8809807761397247,0.88024662549294153,0.87951308663836403,0.87878015906616536,0.87804784226694355,0.87731613573172107,0.87658503895194462,0.87585455141948465,0.87512467262663507,0.87439540206611288,0.87366673923105775,0.87293868361503191,0.87221123471201933,0.87148439201642591,0.87075815502307885,0.87003252322722624,0.86930749612453684,0.86858307321109973,0.86785925398342378,0.86713603793843763,0.86641342457348891,0.86569141338634437,0.86497000387518908,0.86424919553862645,0.86352898787567756,0.86280938038578114,0.86209037256879295,0.86137196392498561,0.86065415395504807,0.85993694216008554,0.85922032804161874,{"$f":"HR33*(1-$H$33/12)","v":0.85850431110158409},0.85778889084233279,0.85707406676663078,0.85635983837765861,0.85564620517901058,0.85493316667469477,0.85422072236913249,0.85350887176715817,0.85279761437401891,0.85208694969537391,0.85137687723729438,0.85066739650626333,0.84995850700917475,0.84925020825333375,0.8485424997464559,0.84783538099666722,0.84712885151250328,0.84642291080290954,0.84571755837724039,0.84501279374525928,0.84430861641713817,0.84360502590345721,0.84290202171520434,0.84219960336377497,0.84149777036097184,0.84079652221900436,0.84009585845048851,0.83939577856844638,0.83869628208630598,0.83799736851790074,0.83729903737746914,0.83660128817965451,0.83590412043950479,0.8352075336724718,0.83451152739441137,0.83381610112158266,0.83312125437064799,0.83242698665867243,0.83173329750312353,0.83104018642187094,0.83034765293318602,0.82965569655574167,0.82896431680861182,0.8282735132112713,0.82758328528359526,0.8268936325458589,0.82620455451873731,0.82551605072330503,0.82482812068103561,0.82414076391380142,0.82345397994387326,0.82276776829392007,0.82208212848700846,0.82139706004660262,0.82071256249656377,0.82002863536115,0.81934527816501568,0.81866249043321149,0.81798027169118381,0.8172986214647745,0.81661753928022052,0.81593702466415363,0.81525707714360018,0.81457769624598053,{"$f":"KD33*(1-$H$33/12)","v":0.81389888149910883},0.81322063243119291,0.81254294857083353,0.81186582944702446,0.81118927458915191,0.81051328352699425,0.80983785579072176,0.80916299091089616,0.80848868841847044,0.80781494784478836,0.80714176872158439,0.80646915058098301,0.80579709295549884,0.80512559537803596,0.80445465738188759,0.80378427850073597,0.80311445826865202,0.8024451962200948,0.8017764918899114,0.80110834481333648,0.80044075452599206,0.79977372056388707,0.79910724246341713,0.79844131976136423,0.79777595199489637,0.79711113870156725,0.79644687941931591,0.79578317368646645,0.79512002104172774,0.79445742102419292,0.79379537317333937,0.79313387702902827,0.79247293213150405,0.7918125380213944,0.79115269423970991,0.79049340032784343,0.78983465582757018,0.78917646028104715,0.78851881323081296,0.78786171421978723,0.78720516279127073,0.78654915848894469]
[null,null,"Fator de Capacidade da Bateria",null,null,"Primeiro Ano","Crescimento Anual",{"$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":0.67649999999999999},{"$f":"Entradas!E60","v":0},null,1,1,1,1,1,null,{"$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!$E59","v":0.67649999999999999},{"$f":"Entradas!$E59","v":0.67649999999999999},{"$f":"Entradas!$E59","v":0.67649999999999999},{"$f":"Entradas!$E59","v":0.67649999999999999},{"$f":"Entradas!$E59","v":0.67649999999999999},{"$f":"Entradas!$E59","v":0.67649999999999999},{"$f":"Entradas!$E59","v":0.67649999999999999},{"$f":"Entradas!$E59","v":0.67649999999999999},{"$f":"Entradas!$E59","v":0.67649999999999999},{"$f":"Entradas!$E59","v":0.67649999999999999},{"$f":"Entradas!$E59","v":0.67649999999999999},{"$f":"Entradas!$E59","v":0.67649999999999999},{"$f":"IF(AG35+$G35>1,1,AG35+$G35)","v":0.67649999999999999},{"$f":"IF(AH35+$G35>1,1,AH35+$G35)","v":0.67649999999999999},0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,{"$f":"IF(CT35+$G35>1,1,CT35+$G35)","v":0.67649999999999999},0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,{"$f":"IF(FF35+$G35>1,1,FF35+$G35)","v":0.67649999999999999},0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,{"$f":"IF(HR35+$G35>1,1,HR35+$G35)","v":0.67649999999999999},0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,{"$f":"IF(KD35+$G35>1,1,KD35+$G35)","v":0.67649999999999999},0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999,0.67649999999999999]
[null,null,"Capacidade Útil da Bateria",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":5372.9997749999993},{"$f":"AH36*AH35","v":5368.522275187499},5364.048506624842,5359.5784662026545,5355.1121508141523,5350.6495573551401,5346.1906827240109,5341.7355238217406,5337.2840775518889,5332.836340820596,5328.3923105365793,5323.9519836111322,5319.5153569581225,5315.0824274939905,5310.6531921377455,5306.2276478109634,5301.8057914377878,5297.3876199449223,5292.9731302616356,5288.5623193197507,5284.1551840536513,5279.7517214002728,5275.3519282991056,5270.9558016921901,5266.5633385241126,5262.1745357420086,5257.7893902955575,5253.4078991369779,5249.0300592210306,5244.6558675050128,5240.2853209487585,5235.9184165146344,5231.5551511675385,5227.195521874899,5222.8395256066697,5218.48715933533,5214.1384200358843,5209.7933046858534,5205.4518102652819,5201.1139337567283,5196.7796721452642,5192.4490224184765,5188.1219815664617,5183.7985465818228,5179.4787144596703,5175.1624821976202,5170.8498467957888,5166.5408052567918,5162.2353545857441,5157.933491790257,5153.6352138804305,5149.3405178688645,5145.0494007706402,5140.7618596033317,5136.477891386995,5132.1974931441728,5127.920661899886,5123.6473946816359,5119.3776885194011,5115.111540445635,5110.848947495263,5106.5899067056835,5102.3344151167621,5098.0824697708313,5093.8340677126889,{"$f":"CT36*CT35","v":5089.589205989595},5085.3478816512697,5081.1100917498934,5076.8758333401011,5072.6451034789843,5068.417899226085,5064.1942176433968,5059.974055795361,5055.7574107488645,5051.5442795732406,5047.334659340263,5043.1285471241463,5038.9259400015417,5034.7268350515415,5030.5312293556644,5026.3391199978678,5022.1505040645361,5017.9653786444824,5013.7837408289452,5009.6055877115878,5005.4309163884946,5001.259723958171,4997.092007521539,4992.9277641819381,4988.7669910451195,4984.6096852192486,4980.4558438148988,4976.3054639450529,4972.1585427250993,4968.0150772728284,4963.8750647084344,4959.7385021545106,4955.6053867360488,4951.4757155804346,4947.3494858174518,4943.2266945792699,4939.107339000454,4934.991416217953,4930.8789233711041,4926.7698576016292,4922.6642160536276,4918.5619958735824,4914.4631942103551,4910.3678082151791,4906.2758350416661,4902.1872718457989,4898.1021157859268,4894.020364022771,4889.9420137194193,4885.8670620413195,4881.7955061562852,4877.7273432344882,4873.6625704484595,4869.6011849730849,4865.5431839856074,4861.4885646656203,4857.4373241950643,4853.3894597582348,4849.34496854177,4845.3038477346527,4841.2660945282059,4837.2317061160993,4833.200679694336,4829.1730124612568,{"$f":"FF36*FF35","v":4825.1487016175388},4821.1277443661911,4817.110137912553,4813.095879464292,4809.0849662314049,4805.0773954262122,4801.0731642633573,4797.0722699598036,4793.0747097348367,4789.0804808100575,4785.0895804093825,4781.1020057590404,4777.1177540875751,4773.1368226258355,4769.1592086069804,4765.1849092664743,4761.2139218420853,4757.2462435738835,4753.2818717042383,4749.3208034778181,4745.3630361415862,4741.4085669448023,4737.4573931390141,4733.5095119780653,4729.5649207180832,4725.623616617484,4721.6855969369699,4717.750858939522,4713.8193998904053,4709.8912170571639,4705.9663077096166,4702.0446691198576,4698.1262985622579,4694.2111933134556,4690.2993506523617,4686.3907678601508,4682.4854422202679,4678.583371018417,4674.6845515425684,4670.7889810829483,4666.8966569320464,4663.0075763846035,4659.1217367376157,4655.2391352903351,4651.3597693442598,4647.4836362031392,4643.61073317297,4639.7410575619924,4635.8746066806907,4632.0113778417899,4628.1513683602543,4624.2945755532874,4620.4409967403262,4616.5906292430427,4612.7434703853405,4608.8995174933525,4605.0587678954407,4601.2212189221955,4597.3868679064271,4593.5557121831716,4589.7277490896859,4585.9029759654441,4582.0813901521396,4578.2629889936798,{"$f":"HR36*HR35","v":4574.4477698361843},4570.6357300279878,4566.8268669196314,4563.0211778638641,4559.2186602156444,4555.4193113321317,4551.6231285726872,4547.8301092988768,4544.040250874461,4540.2535506653985,4536.4700060398436,4532.6896143681433,4528.9123730228366,4525.1382793786515,4521.3673308125026,4517.5995247034916,4513.834858432906,4510.0733293842113,4506.3149349430578,4502.559672497272,4498.807539436858,4495.0585331539933,4491.3126510430311,4487.5698905004947,4483.8302489250773,4480.0937237176404,4476.3603122812083,4472.6300120209744,4468.9028203442895,4465.1787346606698,4461.4577523817852,4457.7398709214676,4454.0250876956989,4450.313400122619,4446.6048056225172,4442.899301617832,4439.1968855331497,4435.4975547952054,4431.8013068328764,4428.1081390771824,4424.4180489612845,4420.7310339204832,4417.0470913922172,4413.3662188160561,4409.6884136337094,4406.0136732890151,4402.341995227941,4398.6733768985841,4395.0078157511689,4391.3453092380423,4387.6858548136779,4384.0294499346655,4380.3760920597206,4376.7257786496702,4373.0785071674627,4369.4342750781561,4365.7930798489242,4362.1549189490497,4358.5197898499255,4354.8876900250507,4351.2586169500291,4347.632568102571,4344.0095409624855,4340.3895330116839,{"$f":"KD36*KD35","v":4336.7725417341744},4333.158564616062,4329.5475991455487,4325.9396428129276,4322.3346931105834,4318.7327475329912,4315.1338035767139,4311.5378587403993,4307.9449105247832,4304.3549564326786,4300.7679939689842,4297.1840206406769,4293.6030339568097,4290.0250314285122,4286.4500105689885,4282.8779688935138,4279.3089039194356,4275.7428131661691,4272.1796941551975,4268.6195444100686,4265.062361456392,4261.5081428218455,4257.9568860361605,4254.4085886311304,4250.8632481406048,4247.3208621004869,4243.7814280487364,4240.244943525362,4236.7114060724243,4233.1808132340302,4229.6531625563348,4226.1284515875386,4222.6066778778822,4219.0878389796508,4215.5719324471675,4212.0589558367956,4208.5489067069311,4205.0417826180083,4201.5375811324939,4198.036299814883,4194.5379362317035,4191.0424879515103,4187.549952544884]
[null,null,"Fator de Procura",null,null,null,null,{"$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,{"$f":"G47+H47","v":1244375},{"$f":"SUM(AG47:QJ47)","v":0},{"$f":"(SUM(I47:AF47))","v":1244375},{"$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":414791.66666666663},{"$f":"IF(P$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), P$14), 0)*Entradas!$E96","v":103697.91666666666},{"$f":"IF(Q$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), Q$14), 0)*Entradas!$E96","v":103697.91666666666},{"$f":"IF(R$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), R$14), 0)*Entradas!$E96","v":414791.66666666663},{"$f":"IF(S$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), S$14), 0)*Entradas!$E96","v":103697.91666666666},{"$f":"IF(T$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), T$14), 0)*Entradas!$E96","v":103697.91666666666},{"$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,{"$f":"G48+H48","v":2179234.7961660004},{"$f":"SUM(AG48:QJ48)","v":0},{"$f":"(SUM(I48:AF48))","v":2179234.7961660004},{"$f":"IF(I$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), I$14), 0)*Entradas!$E97","v":326885.21942489996},{"$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":87169.391846640006},{"$f":"IF(P$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), P$14), 0)*Entradas!$E97","v":87169.391846640006},{"$f":"IF(Q$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), Q$14), 0)*Entradas!$E97","v":87169.391846640006},{"$f":"IF(R$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), R$14), 0)*Entradas!$E97","v":87169.391846640006},{"$f":"IF(S$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), S$14), 0)*Entradas!$E97","v":87169.391846640006},{"$f":"IF(T$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), T$14), 0)*Entradas!$E97","v":87169.391846640006},{"$f":"IF(U$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), U$14), 0)*Entradas!$E97","v":87169.391846640006},{"$f":"IF(V$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), V$14), 0)*Entradas!$E97","v":87169.391846640006},{"$f":"IF(W$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), W$14), 0)*Entradas!$E97","v":87169.391846640006},{"$f":"IF(X$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), X$14), 0)*Entradas!$E97","v":87169.391846640006},{"$f":"IF(Y$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), Y$14), 0)*Entradas!$E97","v":87169.391846640006},{"$f":"IF(Z$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), Z$14), 0)*Entradas!$E97","v":87169.391846640006},{"$f":"IF(AA$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), AA$14), 0)*Entradas!$E97","v":76273.217865810002},{"$f":"IF(AB$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), AB$14), 0)*Entradas!$E97","v":76273.217865810002},{"$f":"IF(AC$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), AC$14), 0)*Entradas!$E97","v":653770.43884979992},{"$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,{"$f":"G50+H50","v":2170073.5056000003},0,2170073.5056000003,{"$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":1085036.7528000001},{"$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":1085036.7528000001},{"$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":1494884.1600000001},0,1494884.1600000001,{"$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":747442.08000000007},{"$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":747442.08000000007},{"$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":563583.25},0,563583.25,{"$f":"IF(I$13<>0, INDEX(Entradas!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), I$14), 0)*Entradas!$E106","v":281791.625},{"$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":281791.625},{"$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,{"$f":"G57+H57","v":100000},{"$f":"SUM(AG57:QJ57)","v":0},{"$f":"(SUM(I57:AF57))","v":100000},{"$f":"Entradas!H105*Entradas!$E105","v":50000},{"$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!$E105","v":50000},{"$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},{"$f":"AB57","v":0},{"$f":"AC57","v":0},{"$f":"AD57","v":0},0]
[null,null,{"$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":14447403.139820598},{"$f":"SUM(AG62:QJ62)","v":2461737.4880545959},{"$f":"SUM(I62:AF62)","v":11985665.651766002},{"$f":"SUM(I47:I61)","v":658676.8444248999},{"$f":"SUM(J47:J61)","v":0},{"$f":"SUM(K47:K61)","v":0},0,0,3891236.3028000006,501961.05851330666,190867.30851330666,190867.30851330666,501961.05851330666,190867.30851330666,190867.30851330666,2251439.84964664,203169.39184664001,87169.391846640006,{"$f":"SUM(X47:X61)","v":1093504.39184664},87169.391846640006,87169.391846640006,1128695.6878658102,76273.217865810002,653770.43884979992,0,0,0,{"$f":"SUM(AG47:AG61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CS47:CS61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FE47:FE61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HQ47:HQ61)","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,{"$f":"SUM(II47:II61)","v":7777.9598204181602},0,0,0,0,0,0,2453959.5282341777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(KC47:KC61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custos de Capital Acumulados",null,null,null,null,null,null,{"$f":"I62","v":658676.8444248999},{"$f":"J62+I63","v":658676.8444248999},658676.8444248999,658676.8444248999,658676.8444248999,4549913.1472249003,5051874.2057382073,5242741.5142515143,5433608.8227648214,5935569.8812781284,6126437.1897914354,6317304.4983047424,8568744.3479513824,8771913.7397980224,8859083.1316446625,{"$f":"X62+W63","v":9952587.5234913025},{"$f":"Y62+X63","v":10039756.915337943},{"$f":"Z62+Y63","v":10126926.307184583},{"$f":"AA62+Z63","v":11255621.995050393},{"$f":"AB62+AA63","v":11331895.212916203},{"$f":"AC62+AB63","v":11985665.651766002},{"$f":"AD62+AC63","v":11985665.651766002},{"$f":"AE62+AD63","v":11985665.651766002},{"$f":"AF62+AE63","v":11985665.651766002},{"$f":"AG62+AF63","v":11985665.651766002},11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,{"$f":"AX62+AW63","v":11985665.651766002},11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,{"$f":"DJ62+DI63","v":11985665.651766002},11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,{"$f":"FV62+FU63","v":11985665.651766002},11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,11985665.651766002,{"$f":"IH62+IG63","v":11985665.651766002},11993443.61158642,11993443.61158642,11993443.61158642,11993443.61158642,11993443.61158642,11993443.61158642,11993443.61158642,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,{"$f":"KQ62+KP63","v":14447403.139820598},14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598,14447403.139820598]
[]
[null,"Custos Amortizáveis do Projeto"]
[null,null,"Comissão do Empréstimo","EUR",null,{"$f":"G66+H66","v":121425},{"$f":"SUM(AG66:QJ66)","v":0},{"$f":"(SUM(I66:AF66))","v":121425},{"$f":"I139","v":121425},{"$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,{"$f":"G69+H69","v":2116800},0,2116800,{"$f":"Entradas!H118*Entradas!$E118","v":529200},{"$f":"Entradas!I118*Entradas!$E118","v":66150},{"$f":"Entradas!J118*Entradas!$E118","v":66150},{"$f":"Entradas!K118*Entradas!$E118","v":66150},{"$f":"Entradas!L118*Entradas!$E118","v":66150},{"$f":"Entradas!M118*Entradas!$E118","v":66150},{"$f":"Entradas!N118*Entradas!$E118","v":66150},{"$f":"Entradas!O118*Entradas!$E118","v":66150},{"$f":"Entradas!P118*Entradas!$E118","v":66150},{"$f":"Entradas!Q118*Entradas!$E118","v":66150},{"$f":"Entradas!R118*Entradas!$E118","v":66150},{"$f":"Entradas!S118*Entradas!$E118","v":66150},{"$f":"Entradas!T118*Entradas!$E118","v":66150},{"$f":"Entradas!U118*Entradas!$E118","v":66150},{"$f":"Entradas!V118*Entradas!$E118","v":66150},{"$f":"Entradas!W118*Entradas!$E118","v":66150},{"$f":"Entradas!X118*Entradas!$E118","v":66150},{"$f":"Entradas!Y118*Entradas!$E118","v":529200},0,{"$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!$E119","v":0},0,{"$f":"AA70","v":0},{"$f":"AB70","v":0},{"$f":"AC70","v":0},{"$f":"AD70","v":0},0]
[null,null,"Custos Operacionais Durante a Construção","EUR",null,241283,0,241283,{"$f":"OpEx!K36+'Massa Salarial'!T50","v":0},{"$f":"OpEx!L36+'Massa Salarial'!U50","v":8521},{"$f":"OpEx!M36+'Massa Salarial'!V50","v":8521},{"$f":"OpEx!N36+'Massa Salarial'!W50","v":8521},{"$f":"OpEx!O36+'Massa Salarial'!X50","v":8521},{"$f":"OpEx!P36+'Massa Salarial'!Y50","v":8521},{"$f":"OpEx!Q36+'Massa Salarial'!Z50","v":8521},{"$f":"OpEx!R36+'Massa Salarial'!AA50","v":8521},{"$f":"OpEx!S36+'Massa Salarial'!AB50","v":8521},{"$f":"OpEx!T36+'Massa Salarial'!AC50","v":11521},{"$f":"OpEx!U36+'Massa Salarial'!AD50","v":11521},{"$f":"OpEx!V36+'Massa Salarial'!AE50","v":11521},{"$f":"OpEx!W36+'Massa Salarial'!AF50","v":11521},{"$f":"OpEx!X36+'Massa Salarial'!AG50","v":11521},{"$f":"OpEx!Y36+'Massa Salarial'!AH50","v":11521},{"$f":"OpEx!Z36+'Massa Salarial'!AI50","v":11521},{"$f":"OpEx!AA36+'Massa Salarial'!AJ50","v":11521},{"$f":"OpEx!AB36+'Massa Salarial'!AK50","v":11521},{"$f":"OpEx!AC36+'Massa Salarial'!AL50","v":11521},{"$f":"OpEx!AD36+'Massa Salarial'!AM50","v":11521},{"$f":"OpEx!AE36+'Massa Salarial'!AN50","v":11521},{"$f":"OpEx!AF36+'Massa Salarial'!AO50","v":11621},{"$f":"OpEx!AG36+'Massa Salarial'!AP50","v":11621},{"$f":"OpEx!AH36+'Massa Salarial'!AQ50","v":11621},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Juros Durante a Construção","EUR",null,1015916.6666666666,0,1015916.6666666666,{"$f":"I140","v":0},{"$f":"J140","v":20237.5},{"$f":"K140","v":20237.5},20237.5,20237.5,20237.5,21634.652777777777,25064.027777777777,24908.333333333332,25064.027777777777,28350,29636.527777777777,31287.708333333332,53782.777777777781,56351.736111111109,56945.833333333328,64480.625,63706.25,64766.666666666672,70954.166666666672,70954.166666666672,74850,75995.833333333343,75995.833333333343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total de Custos de Financiamento Amortizáveis",null,null,null,3520424.6666666665,{"$f":"SUM(AG73:QJ73)","v":0},{"$f":"(SUM(I73:AF73))","v":3520424.6666666665},{"$f":"SUM(I66:I72)","v":675625},94908.5,94908.5,94908.5,94908.5,94908.5,96305.652777777781,99735.027777777781,99579.333333333328,102735.02777777778,106021,107307.52777777778,108958.70833333333,131453.77777777778,134022.73611111112,134616.83333333331,142151.625,604427.25,76287.666666666672,82475.166666666672,82475.166666666672,86471,87616.833333333343,87616.833333333343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"G75+H75","v":17967827.806487262},{"$f":"G62+G73","v":2461737.4880545959},15506090.318432668,1334301.8444248999,94908.5,94908.5,94908.5,94908.5,3986144.8028000006,598266.71129108442,290602.33629108442,290446.64184663998,604696.08629108442,296888.30851330666,298174.83629108442,2360398.5579799735,334623.16962441779,221192.12795775113,1228121.2251799733,229321.01684664001,691596.64184664004,1204983.354532477,158748.38453247666,736245.60551646654,86471,87616.833333333343,87616.833333333343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS62+BS73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":1334301.8444248999},{"$f":"J75+I76","v":1429210.3444248999},1524118.8444248999,1619027.3444248999,1713935.8444248999,5700080.6472249003,6298347.3585159844,6588949.6948070684,6879396.3366537085,7484092.4229447925,7780980.7314580996,8079155.5677491836,10439554.125729157,10774177.295353575,10995369.423311327,{"$f":"X75+W76","v":12223490.648491301},{"$f":"Y75+X76","v":12452811.665337941},{"$f":"Z75+Y76","v":13144408.307184581},{"$f":"AA75+Z76","v":14349391.661717057},{"$f":"AB75+AA76","v":14508140.046249533},{"$f":"AC75+AB76","v":15244385.651766},{"$f":"AD75+AC76","v":15330856.651766},{"$f":"AE75+AD76","v":15418473.485099334},{"$f":"AF75+AE76","v":15506090.318432668},15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,{"$f":"AW75+AV76","v":15506090.318432668},15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,{"$f":"DI75+DH76","v":15506090.318432668},15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,{"$f":"FU75+FT76","v":15506090.318432668},15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,15506090.318432668,{"$f":"IG75+IF76","v":15506090.318432668},15506090.318432668,15513868.278253086,15513868.278253086,15513868.278253086,15513868.278253086,15513868.278253086,15513868.278253086,15513868.278253086,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,{"$f":"KQ75+KP76","v":17967827.806487262},17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262,17967827.806487262]
[]
[null,"Outros Custos de Capital"]
[null,null,"Fundo de Maneio",null,null,{"$f":"G79+H79","v":322261.87},{"$f":"SUM(AG79:QJ79)","v":0},{"$f":"(SUM(I79:AF79))","v":322261.87},{"$f":"Entradas!E141","v":322261.87},null,0,0,null,0,0,null,null,null,null,null,0]
[null,null,"Conta de Reserva do Serviço da Dívida",null,null,{"$f":"G80+H80","v":361647.82281290833},{"$f":"SUM(AG80:QJ80)","v":0},{"$f":"(SUM(I80:AF80))","v":361647.82281290833},0,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"Entradas!E142","v":361647.82281290833},null,null,null,null,null,0]
[null,"Total de Outros Custos de Capital",null,null,null,{"$f":"G81+H81","v":683909.69281290832},0,{"$f":"(SUM(I81:AF81))","v":683909.69281290832},{"$f":"I79+I80","v":322261.87},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,361647.82281290833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW79+AW80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI79+DI80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FU79+FU80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IG79+IG80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ79+KQ80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total de Aplicações de Fundos",null,"EUR",null,{"$f":"G83+H83","v":18651737.499300174},{"$f":"G75","v":2461737.4880545959},{"$f":"(H75+H81)","v":16190000.011245577},{"$f":"I75+I81","v":1656563.7144248998},94908.5,94908.5,94908.5,94908.5,3986144.8028000006,598266.71129108442,290602.33629108442,290446.64184663998,604696.08629108442,296888.30851330666,298174.83629108442,2360398.5579799735,334623.16962441779,221192.12795775113,{"$f":"X75+X81","v":1228121.2251799733},229321.01684664001,1053244.4646595484,1204983.354532477,158748.38453247666,736245.60551646654,86471,87616.833333333343,87616.833333333343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW75+AW81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI75+DI81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FU75+FU81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IG75+IG81","v":0},0,7777.9598204181602,0,0,0,0,0,0,2453959.5282341777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ75+KQ81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Aplicações de Fundos Acumuladas (Fase de Construção)",null,"EUR",null,null,null,{"$f":"AF84","v":16190000.011245577},{"$f":"I83","v":1656563.7144248998},{"$f":"I84+J83","v":1751472.2144248998},1846380.7144248998,1941289.2144248998,2036197.7144248998,6022342.5172249004,{"$f":"N84+O83","v":6620609.2285159845},6911211.5648070686,7201658.2066537086,7806354.2929447927,8103242.6014580997,8401417.4377491847,10761815.995729158,11096439.165353576,11317631.293311328,{"$f":"W84+X83","v":12545752.518491302},{"$f":"X84+Y83","v":12775073.535337942},{"$f":"Y84+Z83","v":13828317.999997489},{"$f":"Z84+AA83","v":15033301.354529966},{"$f":"AA84+AB83","v":15192049.739062442},{"$f":"AB84+AC83","v":15928295.344578909},{"$f":"AC84+AD83","v":16014766.344578909},{"$f":"AD84+AE83","v":16102383.177912243},{"$f":"AE84+AF83","v":16190000.011245577},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Despesa Acumulada do Projeto (Total)",null,null,null,null,null,{"$f":"MAX(I85:IT85)","v":1},{"$f":"I84/$H$83","v":0.10232017994281967},0.10818234794368912,0.11404451594455858,0.11990668394542804,0.1257688519462975,0.37197915460418657,0.40893200888927167,0.42688150463289315,0.44482138367210844,0.48217135809280404,0.50050911648113561,0.51892633921640263,0.66471994986127225,0.68538845939752857,0.69905072794626921,{"$f":"X84/$H$84","v":0.77490750523638174},0.78907186698359322,0.85412711490996529,0.92855474639208346,0.93836008205744537,0.98383541281748688,0.98917642578474674,0.99458821289237331,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CG84/$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":"ES84/$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":"HE84/$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":"JQ84/$H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ84/$H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["·","Origens de Fundos",null,null,"Unidade"]
[]
[null,null,"Capital Próprio",null,"EUR",null,null,{"$f":"SUM(I91:QJ91)","v":4047500},{"$f":"I92","v":4047500},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DJ92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FV92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IH92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KT92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Investimento em Capital Próprio",null,"EUR",null,null,{"$f":"(SUM(I92:Z92))","v":4047500},{"$f":"I105","v":4047500},{"$f":"J105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Dívida",null,null,null,null,{"$f":"SUM(H95:H96)","v":12142500},2023750,0,0,0,0,275000,675000,0,0,700000,200000,325000,2748750,225000,225000,1375000,0,575000,1350000,0,850000,250000,0,345000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW95:AW96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(KQ95:KQ96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   Empréstimo Bancário",null,"EUR",null,null,{"$f":"(SUM(I95:AF95))","v":8095000},{"$f":"I114","v":0},0,0,0,0,275000,675000,0,0,700000,200000,325000,725000,225000,225000,1375000,0,575000,1350000,0,850000,250000,0,345000]
[null,null,"   Dívida Subordinada",null,"EUR",null,null,{"$f":"(SUM(I96:CH96))","v":4047500},{"$f":"I150","v":2023750},0,0,0,0,0,0,0,0,0,0,0,2023750,0,0,0,0,0,0,0,0,{"$f":"AD150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA150","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$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":16190000},{"$f":"I91+I94","v":6071250},{"$f":"J91+J94","v":0},0,0,0,275000,675000,0,0,700000,200000,325000,2748750,225000,225000,1375000,0,575000,1350000,0,850000,250000,0,345000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV91+BV94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":-1.1245576664805412E-2}]
["·","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,{"$f":"BG106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GE106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IQ106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KP106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital Próprio Autorizado",null,"EUR",null,null,{"$f":"SUM(I104:QJ104)","v":4047500},{"$f":"Entradas!$F165+Entradas!$G165","v":4047500},0,0,0,0,{"$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":4047500},{"$f":"I104","v":4047500},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital Próprio Não Utilizado (Fim do Período)",null,"EUR",null,null,null,{"$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,{"$f":"KQ103-KQ105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM($I104:I104)","v":4047500},{"$f":"SUM($I104:J104)","v":4047500},{"$f":"SUM($I104:K104)","v":4047500},{"$f":"SUM($I104:L104)","v":4047500},{"$f":"SUM($I104:M104)","v":4047500},{"$f":"SUM($I104:N104)","v":4047500},{"$f":"SUM($I104:O104)","v":4047500},{"$f":"SUM($I104:P104)","v":4047500},{"$f":"SUM($I104:Q104)","v":4047500},{"$f":"SUM($I104:R104)","v":4047500},{"$f":"SUM($I104:S104)","v":4047500},{"$f":"SUM($I104:T104)","v":4047500},{"$f":"SUM($I104:U104)","v":4047500},{"$f":"SUM($I104:V104)","v":4047500},{"$f":"SUM($I104:W104)","v":4047500},{"$f":"SUM($I104:X104)","v":4047500},{"$f":"SUM($I104:Y104)","v":4047500},{"$f":"SUM($I104:Z104)","v":4047500},{"$f":"SUM($I104:AA104)","v":4047500}]
[null,null,"Necessidade de Financiamento Adicional",null,"EUR",null,null,{"$f":"ROUND(SUM(I108:T108),-3)","v":0}]
[]
["·","Dívida Sénior",null,null,"Unidade"]
[]
[null,"Capital",null,null,null,null,null,null,{"$f":"I374","v":4631559.8604671163},4536651.3604671163,4441742.8604671163,4346834.3604671163,4357314.1555751003,23571.544327099808,19991.063673886354,321447.76646867301,462.35525990393944,15452.499606690486,29416.729817641899,25703.124164428446,53824.190240992582,53085.226007499616,42945.995354286075,14864.067478850397,178280.52927113516,47736.784729032719,12162.12013802625,44064.928833407175,53216.053100972611,35921.141694518446,245702.60349421235,503085.77016087901,274759.64243267081,227667.37584473327,300824.3104854495,11638.487354681944,140537.67780528503,291772.86005957442,143721.95138966857,334105.75504474062,544327.65250979748,429070.45610628079,598256.05158299929,720342.14506584569,483128.30186283524,511292.49231754791,581784.48853895173,334451.61139752454,463732.08429788012,618645.63552963815,467616.36290706799,654816.83771357185,861634.57672117057,742827.11183690734,908428.20253113029,1026627.575885821,788016.82140998915,815121.87453903747,884051.15345076146,635420.48743711622,763176.6925260094,920676.20600490202,767858.99325849721,953170.76789567585,1157989.1060183954,1036364.5762929916,1199517.5213817183,1315691.8100844095,1075417.430723323,1101402.4681870914,1168773.7571630024,918568.24302851071,{"$f":"BU374","v":1044815.3486686544},1200569.3544105715,1045876.6306791353,1229197.8437718379,1431049.202364011,1306467.8575033599,1467016.3107699594,1581050.0621361563,1338992.7972966547,1363509.6071996593,1429214.8927674787,1177155.8122788637,1301167.8700406528,1455085.9463899764,1298019.8337208552,1478682.4924435662,1677655.5659934252,1550259.7184709343,1708342.4852590626,1820369.8862931877,1576660.1477302709,1600280.8645597177,1664449.7273877433,1410982.8723316351,1532878.1046160005,1685104.1321445818,1525535.7315821305,1703519.1054165198,1899631.3970664204,1769437.9151158947,1925068.3914406053,2035098.265790784,1789741.1341061513,1812241.9943554886,1874878.3015907432,1619854.3266628415,1739642.3781161457,1889943.2836410445,1727886.0768377404,1903205.4093163651,2096473.9692734319,1963499.2745135112,2116690.4443381773,2224731.2491155383,1977731.4701219087,1999111.9683501604,2060219.2629735435,1803651.5615870568,1921341.6951786133,2069244.6337890849,1904711.6825256704,2077381.7797710812,2267823.2028482622,2132083.2677605646,2282847.7001309688,2388907.522590667,2140269.5035389876,2160305.298641691,2219886.7955530379,1961620.9177855663,2077222.01146518,2222738.8478874373,2055742.7911106616,2225778.0190477245,{"$f":"EG374","v":2413408.442055135},2274918.7873133132,2423268.6333460724,2527355.187427158,2277082.9930937337,2296220.1013666778,2354278.6833302462,2094633.2795304097,2208153.8227406442,2351296.0034624087,2181849.0541737108,2349263.3355911346,2534098.4345748192,2392874.1262216615,2538821.115944088,2640941.7386652743,2389039.0872957711,2407052.5816184273,2463590.7950657331,2202410.7439413951,2313858.8339815503,2454637.3839119836,2282751.3259041402,2447558.1373622469,2629613.1246874253,2485668.771157044,2629224.2101954534,2729385.8579037562,2475856.117010952,2492744.3196311407,2547764.3703179923,2285052.0197604126,2394435.3579991115,2532860.8769744104,2358547.0614130828,2520759.4299947731,2700049.0512705324,2553398.8002526155,2694573.5663660178,2792782.8108351501,2537628.9928472247,2553166.3628237159,2606670.1113382052,2342270.0989811695,2449595.9869143753,2585678.6460458781,2408947.9878929155,2568578.4877947052,2745117.0186370327,2595774.5537800347,2734579.0932360562,2830842.1176113905,2574066.8753674561,2588698.236871582,2640687.1939897109,2374915.8972788402,2480191.2324300306,2613940.7702915967,2434803.7445668615,2591864.4935267721,2765665.7361567318,2613644.2736068014,2750088.5973966024,2844411.1919834157,{"$f":"GS374","v":2586016.8140729116},2599516.0012740013,2649991.3231595336,2382692.6725166803,2485923.9441758278,2617349.6628271611,2435816.3007055619,2590318.9562645596,2761396.2359383209,2606708.520710675,2740802.2005995386,2833189.758491179,2573178.1644336558,2585542.2494948055,2634504.7327398416,2365679.6613170705,2466872.9461149802,2595983.7069574804,2412063.5916977944,2564019.3472913899,2732385.5085587404,2575043.8107381021,2706795.9751482797,2797253.4876907901,2535626.2229525242,2546628.3853079653,2594078.4618106545,2323570.6030867682,2422731.5604012366,2549535.7798628719,2363238.0425648629,2512657.6234413814,2678325.0262292456,2518341.1369958702,2647760.4667181754,2736292.5188078335,2473050.7496516192,2483134.5380865987,2529072.2697622962,2299749.7990241479,2396883.666214311,2521389.3112598998,2682270.5330613786,2829164.1920233215,2992144.7075407291,3010353.8464249014,3137448.5701554548,3224059.3353655823,3140027.7549364008,695006.15199108096,739431.22531317885,646852.71478938055,741964.30225452199,864178.88571773504,853975.37814283744,998352.89110765711,1158657.8975684962,1174246.9738975668,1299024.8635959905,1378114.112493823,1286102.4356166893,1293890.2322672561,1333333.8702590668,1233764.5280102957,{"$f":"JE374","v":1313498.0702825508},1415588.3266330329,1383830.3925425997,1503925.4473498289,1637355.9175441358,1626909.900175025,1730889.9564291742,1801850.4873249996,1707417.8598403835,1713827.3378353803,1750020.3822808012,1647980.7088199838,1724919.2329143232,1823983.6814100468,1789132.067673906,1905994.5538355869,2036049.423670182,2022260.2271755219,2123132.6278167139,2191299.0697067962,2094308.5518128055,2099123.5438948767,2132446.6372829182,2027980.1112243875,2101984.4039646648,2197884.5961134364,2159799.9818642125,2273290.397584036,2399830.0099367639,2382556.0595673122,2480175.2745305123,2545397.34906168,2445694.3407251094,2448158.7287414582,2478825.9433051515,2371679.8723794874,2442592.3241095208,2535171.2129470282,2493695.4912051107,2603655.3520883173,2726520.8685146235,6267069.6704348959,6361270.6402253201,6423378.3805420147,6465749.1766608153,6468886.7213021908,6505662.1900982596,6541031.6383060496,6615135.9808064355,6710742.2564577376,6811499.0853436328,6924642.2163838092,7050615.8221980343,7172110.9611299122,7270045.0188318221,7336258.0505304765,7377281.1585485479,7379018.2948477073,7414339.076634693,7448728.0191135285,7521167.2195137972,7614897.3823096156,7713723.7624169299,7824813.9860438518,{"$f":"LQ374","v":7948608.3554225964},8067966.6103459597,8164001.3837660849,6817699.2619202584]
[null,null,"Saldo Inicial",null,"EUR",null,null,0,0,{"$f":"I116","v":0},0,0,0,0,275000,950000,950000,950000,1650000,1850000,2175000,2900000,3125000,3350000,4725000,4725000,5300000,{"$f":"AA116","v":6650000},{"$f":"AB116","v":6650000},{"$f":"AC116","v":7500000},{"$f":"AD116","v":7750000},{"$f":"AE116","v":7750000},8095000,8095000,8095000,8095000,8063607.8503964152,8063607.8503964152,8063607.8503964152,7994167.4985982263,7994167.4985982263,7994167.4985982263,7923767.9590881318,7923767.9590881318,7923767.9590881318,7852395.9824939305,7852395.9824939305,7852395.9824939305,7780038.1364282928,7780038.1364282928,7780038.1364282928,7706680.8029607497,7706680.8029607497,7706680.8029607497,7632310.1760547636,7632310.1760547636,7632310.1760547636,7556912.2589693973,7556912.2589693973,7556912.2589693973,7480472.8616250912,7480472.8616250912,7480472.8616250912,7402977.5979330558,7402977.5979330558,7402977.5979330558,7324411.8830877719,7324411.8830877719,7324411.8830877719,7244760.930822094,7244760.930822094,7244760.930822094,7164009.750624436,7164009.750624436,7164009.750624436,7082143.1449175198,7082143.1449175198,7082143.1449175198,6999145.7061981531,6999145.7061981531,6999145.7061981531,6915001.8141374979,6915001.8141374979,6915001.8141374979,6829695.6326412829,6829695.6326412829,6829695.6326412829,6743211.1068694135,6743211.1068694135,6743211.1068694135,6655531.9602144081,6655531.9602144081,6655531.9602144081,6566641.6912380997,6566641.6912380997,{"$f":"CQ116","v":6566641.6912380997},6476523.5705660228,6476523.5705660228,6476523.5705660228,6385160.6377389049,6385160.6377389049,6385160.6377389049,6292535.6980206612,6292535.6980206612,6292535.6980206612,6198631.3191623045,6198631.3191623045,6198631.3191623045,6103429.8281211508,6103429.8281211508,6103429.8281211508,6006913.3077347074,6006913.3077347074,6006913.3077347074,5909063.5933486177,5909063.5933486177,5909063.5933486177,5809862.269398028,5809862.269398028,5809862.269398028,5709290.6659417301,5709290.6659417301,5709290.6659417301,5607329.8551484309,5607329.8551484309,5607329.8551484309,5503960.6477344865,5503960.6477344865,5503960.6477344865,5399163.5893524317,5399163.5893524317,5399163.5893524317,5292918.9569296213,5292918.9569296213,5292918.9569296213,5185206.7549562976,5185206.7549562976,5185206.7549562976,5076006.7117223842,5076006.7117223842,5076006.7117223842,4965298.2755022999,4965298.2755022999,4965298.2755022999,4853060.6106870715,4853060.6106870715,4853060.6106870715,4739272.5938630179,4739272.5938630179,4739272.5938630179,4623912.8098362712,4623912.8098362712,4623912.8098362712,4506959.5476023834,4506959.5476023834,4506959.5476023834,4388390.7962602591,4388390.7962602591,4388390.7962602591,{"$f":"FC116","v":4268184.2408696469},4268184.2408696469,4268184.2408696469,4146317.2582514142,4146317.2582514142,4146317.2582514142,4022766.9127298044,4022766.9127298044,4022766.9127298044,3897509.951815886,3897509.951815886,3897509.951815886,3770522.8018313739,3770522.8018313739,3770522.8018313739,3641781.5634720055,3641781.5634720055,3641781.5634720055,3511262.0073096282,3511262.0073096282,3511262.0073096282,3378939.5692321607,3378939.5692321607,3378939.5692321607,3244789.3458205657,3244789.3458205657,3244789.3458205657,3108786.089661961,3108786.089661961,3108786.089661961,2970904.2045979942,2970904.2045979942,2970904.2045979942,2831117.7409075797,2831117.7409075797,2831117.7409075797,2689400.3904230949,2689400.3904230949,2689400.3904230949,2545725.4815791175,2545725.4815791175,2545725.4815791175,2400065.974392768,2400065.974392768,2400065.974392768,2252394.4553747168,2252394.4553747168,2252394.4553747168,2102683.132369895,2102683.132369895,2102683.132369895,1950903.8293269419,1950903.8293269419,1950903.8293269419,{"$f":"HE116","v":1797027.9809953989},{"$f":"HF116","v":1797027.9809953989},{"$f":"HG116","v":1797027.9809953989},{"$f":"HH116","v":1641026.6275496574},{"$f":"HI116","v":1641026.6275496574},{"$f":"HJ116","v":1641026.6275496574},{"$f":"HK116","v":1482870.409138646},{"$f":"HL116","v":1482870.409138646},{"$f":"HM116","v":1482870.409138646},{"$f":"HN116","v":1322529.5603602321},{"$f":"HO116","v":1322529.5603602321},{"$f":"HP116","v":1322529.5603602321},{"$f":"HQ116","v":1159973.9046592976},{"$f":"HR116","v":1159973.9046592976},{"$f":"HS116","v":1159973.9046592976},{"$f":"HT116","v":995172.84864843404},{"$f":"HU116","v":995172.84864843404},{"$f":"HV116","v":995172.84864843404},{"$f":"HW116","v":828095.37635019014},{"$f":"HX116","v":828095.37635019014},{"$f":"HY116","v":828095.37635019014},{"$f":"HZ116","v":658710.04335978534},{"$f":"IA116","v":658710.04335978534},{"$f":"IB116","v":658710.04335978534},{"$f":"IC116","v":486984.97092719335},{"$f":"ID116","v":486984.97092719335},{"$f":"IE116","v":486984.97092719335},{"$f":"IF116","v":312887.83995748032},{"$f":"IG116","v":312887.83995748032},{"$f":"IH116","v":312887.83995748032},{"$f":"II116","v":136385.8849282689},{"$f":"IJ116","v":136385.8849282689},{"$f":"IK116","v":136385.8849282689}]
[null,null,"Utilização",null,"EUR",null,null,{"$f":"ROUND(SUM(I114:QJ114),0)","v":8095000},{"$f":"I108","v":0},{"$f":"J108","v":0},0,0,0,275000,675000,0,0,700000,200000,325000,725000,225000,225000,1375000,0,575000,1350000,0,850000,250000,0,345000,0,0,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":-8095000},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,{"$f":"AB135*-1","v":0},0,0,0,0,0,0,0,-31392.149603584316,0,0,-69440.351798188494,0,0,-70399.539510094924,0,0,-71371.976594201333,0,0,-72357.846065637641,0,0,-73357.333467543154,0,0,-74370.626905986326,0,0,-75397.917085366731,0,0,-76439.39734430617,0,0,-77495.263692035456,0,0,-78565.714845283917,0,0,-79650.952265678265,0,0,-80751.18019765825,0,0,-81866.605706916045,0,0,-82997.438719366473,0,0,-84143.892060655577,0,0,-85306.181496214951,0,0,-86484.525771869448,0,0,-87679.146655005519,0,{"$f":"CN135*-1","v":0},-88890.26897630858,0,0,-90118.120672076577,0,0,-91362.932827118289,0,0,-92624.939718243957,0,0,-93904.378858356868,0,0,-95201.491041153902,0,0,-96516.520386443415,0,0,-97849.714386089268,0,0,-99201.323950589489,0,0,-100571.60345629811,0,0,-101960.81079329959,0,0,-103369.2074139443,0,0,-104797.05838205459,0,0,-106244.63242281039,0,0,-107712.20197332402,0,0,-109200.04323391351,0,0,-110708.43622008433,0,0,-112237.6648152288,0,0,-113788.01682405385,0,0,-115359.78402674652,0,0,-116953.26223388778,0,0,{"$f":"EZ135*-1","v":-118568.75134212473},0,0,-120206.55539061202,0,0,-121866.98261823275,0,0,-123550.34552160982,0,0,-125256.96091391856,0,0,-126987.14998451178,0,0,-128741.23835936849,0,0,-130519.55616237744,0,0,-132322.43807746732,0,0,-134150.22341159516,0,0,-136003.25615860469,0,0,-137881.88506396685,0,0,-139786.46369041473,0,0,-141717.35048448481,0,0,-143674.90884397744,0,0,-145659.50718634954,0,0,-147671.51901805139,0,0,-149711.32300482158,0,0,-151779.30304295305,0,0,-153875.84833154303,{"$f":"HF135*-1","v":0},0,-156001.35344574152,{"$f":"HI135*-1","v":0},0,-158156.21841101136,{"$f":"HL135*-1","v":0},0,-160340.84877841381,{"$f":"HO135*-1","v":0},0,-162555.65570093453,{"$f":"HR135*-1","v":0},0,-164801.05601086348,{"$f":"HU135*-1","v":0},0,-167077.47229824393,{"$f":"HX135*-1","v":0},0,-169385.3329904048,{"$f":"IA135*-1","v":0},0,-171725.07243259199,{"$f":"ID135*-1","v":0},0,-174097.13096971306,{"$f":"IG135*-1","v":0},0,-176501.95502921141,{"$f":"IJ135*-1","v":0},0,-136385.8849282689]
[null,null,"Saldo Final",null,"EUR",null,null,0,{"$f":"IF(ROUND(SUM(I113:I115), 2)=0,0,SUM(I113:I115))","v":0},0,0,0,0,275000,950000,950000,950000,1650000,1850000,2175000,2900000,3125000,3350000,4725000,4725000,5300000,6650000,{"$f":"IF(ROUND(SUM(AB113:AB115), 2)=0,0,SUM(AB113:AB115))","v":6650000},7500000,7750000,7750000,8095000,8095000,8095000,8095000,8063607.8503964152,8063607.8503964152,8063607.8503964152,7994167.4985982263,7994167.4985982263,7994167.4985982263,7923767.9590881318,7923767.9590881318,7923767.9590881318,7852395.9824939305,7852395.9824939305,7852395.9824939305,7780038.1364282928,7780038.1364282928,7780038.1364282928,7706680.8029607497,7706680.8029607497,7706680.8029607497,7632310.1760547636,7632310.1760547636,7632310.1760547636,7556912.2589693973,7556912.2589693973,7556912.2589693973,7480472.8616250912,7480472.8616250912,7480472.8616250912,7402977.5979330558,7402977.5979330558,7402977.5979330558,7324411.8830877719,7324411.8830877719,7324411.8830877719,7244760.930822094,7244760.930822094,7244760.930822094,7164009.750624436,7164009.750624436,7164009.750624436,7082143.1449175198,7082143.1449175198,7082143.1449175198,6999145.7061981531,6999145.7061981531,6999145.7061981531,6915001.8141374979,6915001.8141374979,6915001.8141374979,6829695.6326412829,6829695.6326412829,6829695.6326412829,6743211.1068694135,6743211.1068694135,6743211.1068694135,6655531.9602144081,6655531.9602144081,{"$f":"IF(ROUND(SUM(CN113:CN115), 2)=0,0,SUM(CN113:CN115))","v":6655531.9602144081},6566641.6912380997,6566641.6912380997,6566641.6912380997,6476523.5705660228,6476523.5705660228,6476523.5705660228,6385160.6377389049,6385160.6377389049,6385160.6377389049,6292535.6980206612,6292535.6980206612,6292535.6980206612,6198631.3191623045,6198631.3191623045,6198631.3191623045,6103429.8281211508,6103429.8281211508,6103429.8281211508,6006913.3077347074,6006913.3077347074,6006913.3077347074,5909063.5933486177,5909063.5933486177,5909063.5933486177,5809862.269398028,5809862.269398028,5809862.269398028,5709290.6659417301,5709290.6659417301,5709290.6659417301,5607329.8551484309,5607329.8551484309,5607329.8551484309,5503960.6477344865,5503960.6477344865,5503960.6477344865,5399163.5893524317,5399163.5893524317,5399163.5893524317,5292918.9569296213,5292918.9569296213,5292918.9569296213,5185206.7549562976,5185206.7549562976,5185206.7549562976,5076006.7117223842,5076006.7117223842,5076006.7117223842,4965298.2755022999,4965298.2755022999,4965298.2755022999,4853060.6106870715,4853060.6106870715,4853060.6106870715,4739272.5938630179,4739272.5938630179,4739272.5938630179,4623912.8098362712,4623912.8098362712,4623912.8098362712,4506959.5476023834,4506959.5476023834,4506959.5476023834,{"$f":"IF(ROUND(SUM(EZ113:EZ115), 2)=0,0,SUM(EZ113:EZ115))","v":4388390.7962602591},4388390.7962602591,4388390.7962602591,4268184.2408696469,4268184.2408696469,4268184.2408696469,4146317.2582514142,4146317.2582514142,4146317.2582514142,4022766.9127298044,4022766.9127298044,4022766.9127298044,3897509.951815886,3897509.951815886,3897509.951815886,3770522.8018313739,3770522.8018313739,3770522.8018313739,3641781.5634720055,3641781.5634720055,3641781.5634720055,3511262.0073096282,3511262.0073096282,3511262.0073096282,3378939.5692321607,3378939.5692321607,3378939.5692321607,3244789.3458205657,3244789.3458205657,3244789.3458205657,3108786.089661961,3108786.089661961,3108786.089661961,2970904.2045979942,2970904.2045979942,2970904.2045979942,2831117.7409075797,2831117.7409075797,2831117.7409075797,2689400.3904230949,2689400.3904230949,2689400.3904230949,2545725.4815791175,2545725.4815791175,2545725.4815791175,2400065.974392768,2400065.974392768,2400065.974392768,2252394.4553747168,2252394.4553747168,2252394.4553747168,2102683.132369895,2102683.132369895,2102683.132369895,1950903.8293269419,1950903.8293269419,1950903.8293269419,1797027.9809953989,{"$f":"IF(ROUND(SUM(HF113:HF115), 2)=0,0,SUM(HF113:HF115))","v":1797027.9809953989},1797027.9809953989,1641026.6275496574,{"$f":"IF(ROUND(SUM(HI113:HI115), 2)=0,0,SUM(HI113:HI115))","v":1641026.6275496574},1641026.6275496574,1482870.409138646,{"$f":"IF(ROUND(SUM(HL113:HL115), 2)=0,0,SUM(HL113:HL115))","v":1482870.409138646},1482870.409138646,1322529.5603602321,{"$f":"IF(ROUND(SUM(HO113:HO115), 2)=0,0,SUM(HO113:HO115))","v":1322529.5603602321},1322529.5603602321,1159973.9046592976,{"$f":"IF(ROUND(SUM(HR113:HR115), 2)=0,0,SUM(HR113:HR115))","v":1159973.9046592976},1159973.9046592976,995172.84864843404,{"$f":"IF(ROUND(SUM(HU113:HU115), 2)=0,0,SUM(HU113:HU115))","v":995172.84864843404},995172.84864843404,828095.37635019014,{"$f":"IF(ROUND(SUM(HX113:HX115), 2)=0,0,SUM(HX113:HX115))","v":828095.37635019014},828095.37635019014,658710.04335978534,{"$f":"IF(ROUND(SUM(IA113:IA115), 2)=0,0,SUM(IA113:IA115))","v":658710.04335978534},658710.04335978534,486984.97092719335,{"$f":"IF(ROUND(SUM(ID113:ID115), 2)=0,0,SUM(ID113:ID115))","v":486984.97092719335},486984.97092719335,312887.83995748032,{"$f":"IF(ROUND(SUM(IG113:IG115), 2)=0,0,SUM(IG113:IG115))","v":312887.83995748032},312887.83995748032,136385.8849282689,{"$f":"IF(ROUND(SUM(IJ113:IJ115), 2)=0,0,SUM(IJ113:IJ115))","v":136385.8849282689},136385.8849282689,0]
[]
[null,null,"Saldo Não Utilizado",null,"EUR",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Parcela Corrente da Dívida",null,"EUR",null,null,null,{"$f":"I116","v":0},0,0,0,0,275000,950000,950000,950000,1650000,1850000,2175000,2900000,3125000,3350000,{"$f":"SUM(Y135:AJ135)","v":31392.149603584316},31392.149603584316,31392.149603584316,100832.50140177281,100832.50140177281,100832.50140177281,171232.04091186775,171232.04091186775,171232.04091186775,242604.0175060691,242604.0175060691,242604.0175060691,283569.71396812244,283569.71396812244,283569.71396812244,287486.6956374771,287486.6956374771,287486.6956374771,291457.78303336847,291457.78303336847,291457.78303336847,295483.72352453385,295483.72352453385,295483.72352453385,299565.27480320237,299565.27480320237,299565.27480320237,303703.2050276947,303703.2050276947,303703.2050276947,307898.29296699225,307898.29296699225,307898.29296699225,312151.32814730378,312151.32814730378,312151.32814730378,316463.11100065592,316463.11100065592,316463.11100065592,320834.45301553648,320834.45301553648,320834.45301553648,325266.17688961903,325266.17688961903,325266.17688961903,329759.11668459635,329759.11668459635,329759.11668459635,334314.11798315303,334314.11798315303,{"$f":"SUM(BW135:CH135)","v":334314.11798315303},338932.03804810648,338932.03804810648,338932.03804810648,343613.7459837455,343613.7459837455,343613.7459837455,348360.1228993985,348360.1228993985,348360.1228993985,353172.06207526015,353172.06207526015,353172.06207526015,358050.46913050895,358050.46913050895,358050.46913050895,362996.26219374739,362996.26219374739,362996.26219374739,368010.37207579566,368010.37207579566,368010.37207579566,373093.74244487303,373093.74244487303,373093.74244487303,378247.33000419813,378247.33000419813,378247.33000419813,383472.10467204347,383472.10467204347,383472.10467204347,388769.04976427613,388769.04976427613,388769.04976427613,394139.16217942029,394139.16217942029,394139.16217942029,399583.45258627646,399583.45258627646,399583.45258627646,405102.94561413146,405102.94561413146,405102.94561413146,410698.68004559656,410698.68004559656,410698.68004559656,416371.70901210885,416371.70901210885,416371.70901210885,422123.10019213328,422123.10019213328,422123.10019213328,427953.93601210252,427953.93601210252,427953.93601210252,433865.31385013228,433865.31385013228,433865.31385013228,439858.34624255064,439858.34624255064,439858.34624255064,445934.16109328048,445934.16109328048,445934.16109328048,{"$f":"SUM(EI135:ET135)","v":452093.90188611351},452093.90188611351,452093.90188611351,458338.72789991694,458338.72789991694,458338.72789991694,464669.81442681287,464669.81442681287,464669.81442681287,471088.35299337108,471088.35299337108,471088.35299337108,477595.55158485728,477595.55158485728,477595.55158485728,484192.63487257931,484192.63487257931,484192.63487257931,490880.84444437316,490880.84444437316,490880.84444437316,497661.43903827295,497661.43903827295,497661.43903827295,504535.69477940863,504535.69477940863,504535.69477940863,511504.90542017634,511504.90542017634,511504.90542017634,518570.38258372503,518570.38258372503,518570.38258372503,525733.45601080847,525733.45601080847,525733.45601080847,532995.47381004458,532995.47381004458,532995.47381004458,540357.80271163397,540357.80271163397,540357.80271163397,547821.8283245815,547821.8283245815,547821.8283245815,555388.95539747109,555388.95539747109,555388.95539747109,563060.60808284383,563060.60808284383,563060.60808284383,570838.23020522646,570838.23020522646,570838.23020522646,578723.28553286311,578723.28553286311,578723.28553286311,586717.25805319997,586717.25805319997,586717.25805319997,594821.6522521755,594821.6522521755,594821.6522521755,603037.99339736905,{"$f":"SUM(GU135:HF135)","v":603037.99339736905},603037.99339736905,611367.82782505918,611367.82782505918,611367.82782505918,619812.72323124891,619812.72323124891,619812.72323124891,628374.26896670973,628374.26896670973,628374.26896670973,637054.07633610116,{"$f":"SUM(HG135:HR135)","v":637054.07633610116},{"$f":"SUM(HH135:HS135)","v":637054.07633610116},{"$f":"SUM(HI135:HT135)","v":645853.77890122321},{"$f":"SUM(HJ135:HU135)","v":645853.77890122321},{"$f":"SUM(HK135:HV135)","v":645853.77890122321},{"$f":"SUM(HL135:HW135)","v":654775.03278845572},{"$f":"SUM(HM135:HX135)","v":654775.03278845572},{"$f":"SUM(HN135:HY135)","v":654775.03278845572},{"$f":"SUM(HO135:HZ135)","v":663819.51700044668},{"$f":"SUM(HP135:IA135)","v":663819.51700044668},{"$f":"SUM(HQ135:IB135)","v":663819.51700044668},{"$f":"SUM(HR135:IC135)","v":672988.93373210425},{"$f":"SUM(HS135:ID135)","v":672988.93373210425},{"$f":"SUM(HT135:IE135)","v":672988.93373210425},{"$f":"SUM(HU135:IF135)","v":682285.00869095372},{"$f":"SUM(HV135:IG135)","v":682285.00869095372},{"$f":"SUM(HW135:IH135)","v":682285.00869095372},{"$f":"SUM(HX135:II135)","v":691709.49142192118},{"$f":"SUM(HY135:IJ135)","v":691709.49142192118},{"$f":"SUM(HZ135:IK135)","v":691709.49142192118},{"$f":"SUM(IA135:IL135)","v":658710.04335978534},{"$f":"SUM(IB135:IM135)","v":658710.04335978534},{"$f":"SUM(IC135:IN135)","v":658710.04335978534},{"$f":"SUM(ID135:IO135)","v":486984.97092719335},{"$f":"SUM(IE135:IP135)","v":486984.97092719335},{"$f":"SUM(IF135:IQ135)","v":486984.97092719335},{"$f":"SUM(IG135:IR135)","v":312887.83995748032},{"$f":"SUM(IH135:IS135)","v":312887.83995748032},{"$f":"SUM(II135:IT135)","v":312887.83995748032},{"$f":"SUM(IJ135:IU135)","v":136385.8849282689},{"$f":"SUM(IK135:IV135)","v":136385.8849282689},{"$f":"SUM(IL135:IW135)","v":136385.8849282689},{"$f":"SUM(IM135:IX135)","v":0}]
[null,null,"Parcela de Longo Prazo",null,"EUR",null,null,null,{"$f":"I116-I119","v":0},{"$f":"J116-J119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4693607.8503964152,4693607.8503964152,5268607.8503964152,6549167.4985982273,6549167.4985982273,7399167.4985982273,7578767.9590881318,7578767.9590881318,7923767.9590881318,7852395.9824939305,7852395.9824939305,7852395.9824939305,7780038.1364282928,7780038.1364282928,7780038.1364282928,7706680.8029607497,7706680.8029607497,7706680.8029607497,7632310.1760547636,7632310.1760547636,7632310.1760547636,7556912.2589693964,7556912.2589693964,7556912.2589693964,7480472.8616250902,7480472.8616250902,7480472.8616250902,7402977.5979330549,7402977.5979330549,7402977.5979330549,7324411.883087771,7324411.883087771,7324411.883087771,7244760.930822093,7244760.930822093,7244760.930822093,7164009.750624435,7164009.750624435,7164009.750624435,7082143.1449175198,7082143.1449175198,7082143.1449175198,6999145.7061981531,6999145.7061981531,6999145.7061981531,6915001.8141374979,6915001.8141374979,6915001.8141374979,6829695.6326412829,6829695.6326412829,{"$f":"BV116-BV119","v":6829695.6326412829},6743211.1068694135,6743211.1068694135,6743211.1068694135,6655531.9602144072,6655531.9602144072,6655531.9602144072,6566641.6912380997,6566641.6912380997,6566641.6912380997,6476523.5705660228,6476523.5705660228,6476523.5705660228,6385160.6377389049,6385160.6377389049,6385160.6377389049,6292535.6980206603,6292535.6980206603,6292535.6980206603,6198631.3191623036,6198631.3191623036,6198631.3191623036,6103429.8281211499,6103429.8281211499,6103429.8281211499,6006913.3077347064,6006913.3077347064,6006913.3077347064,5909063.5933486177,5909063.5933486177,5909063.5933486177,5809862.269398028,5809862.269398028,5809862.269398028,5709290.6659417301,5709290.6659417301,5709290.6659417301,5607329.8551484309,5607329.8551484309,5607329.8551484309,5503960.6477344865,5503960.6477344865,5503960.6477344865,5399163.5893524317,5399163.5893524317,5399163.5893524317,5292918.9569296213,5292918.9569296213,5292918.9569296213,5185206.7549562976,5185206.7549562976,5185206.7549562976,5076006.7117223842,5076006.7117223842,5076006.7117223842,4965298.2755022999,4965298.2755022999,4965298.2755022999,4853060.6106870705,4853060.6106870705,4853060.6106870705,4739272.5938630169,4739272.5938630169,4739272.5938630169,{"$f":"EH116-EH119","v":4623912.8098362703},4623912.8098362703,4623912.8098362703,4506959.5476023834,4506959.5476023834,4506959.5476023834,4388390.7962602582,4388390.7962602582,4388390.7962602582,4268184.2408696469,4268184.2408696469,4268184.2408696469,4146317.2582514137,4146317.2582514137,4146317.2582514137,4022766.9127298039,4022766.9127298039,4022766.9127298039,3897509.951815886,3897509.951815886,3897509.951815886,3770522.8018313739,3770522.8018313739,3770522.8018313739,3641781.5634720055,3641781.5634720055,3641781.5634720055,3511262.0073096282,3511262.0073096282,3511262.0073096282,3378939.5692321612,3378939.5692321612,3378939.5692321612,3244789.3458205657,3244789.3458205657,3244789.3458205657,3108786.089661961,3108786.089661961,3108786.089661961,2970904.2045979942,2970904.2045979942,2970904.2045979942,2831117.7409075792,2831117.7409075792,2831117.7409075792,2689400.3904230949,2689400.3904230949,2689400.3904230949,2545725.481579117,2545725.481579117,2545725.481579117,2400065.974392768,2400065.974392768,2400065.974392768,2252394.4553747168,2252394.4553747168,2252394.4553747168,2102683.132369895,2102683.132369895,2102683.132369895,1950903.8293269421,1950903.8293269421,1950903.8293269421,1797027.9809953989,{"$f":"GT116-GT119","v":1797027.9809953989},1797027.9809953989,1641026.6275496576,1641026.6275496576,1641026.6275496576,1482870.409138646,1482870.409138646,1482870.409138646,1322529.5603602321,1322529.5603602321,1322529.5603602321,1159973.9046592978,{"$f":"HF116-HF119","v":1159973.9046592978},1159973.9046592978,995172.84864843416,{"$f":"HI116-HI119","v":995172.84864843416},995172.84864843416,828095.37635019026,{"$f":"HL116-HL119","v":828095.37635019026},828095.37635019026,658710.04335978546,{"$f":"HO116-HO119","v":658710.04335978546},658710.04335978546,486984.9709271933,{"$f":"HR116-HR119","v":486984.9709271933},486984.9709271933,312887.83995748032,{"$f":"HU116-HU119","v":312887.83995748032},312887.83995748032,136385.88492826896,{"$f":"HX116-HX119","v":136385.88492826896},136385.88492826896,0,{"$f":"IA116-IA119","v":0},0,0,{"$f":"ID116-ID119","v":0},0,0,{"$f":"IG116-IG119","v":0},0,0,{"$f":"IJ116-IJ119","v":0},0,0]
[]
[null,"Juros"]
[null,null,"Taxa Base",null,"%",null,null,null,{"$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,{"$f":"HF125/12","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"HI125/12","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"HL125/12","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"HO125/12","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"HR125/12","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"HU125/12","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"HX125/12","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"IA125/12","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"ID125/12","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"IG125/12","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"IJ125/12","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3]
[null,null,"Pagamento de Juros",null,"EUR",null,null,{"$f":"SUM(I130:QJ130)","v":-4700943.5975814248},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AA129","v":0},0,{"$f":"-AC129","v":0},0,0,0,0,0,0,{"$f":"-AJ129-AJ128","v":-149431.76180286985},0,0,{"$f":"-AM129-AM128","v":-111383.55960826567},0,0,{"$f":"-AP129-AP128","v":-110424.37189635924},0,0,{"$f":"-AS129-AS128","v":-109451.93481225283},0,0,{"$f":"-AV129-AV128","v":-108466.06534081652},0,0,{"$f":"-AY129-AY128","v":-107466.57793891101},0,0,{"$f":"-BB129-BB128","v":-106453.28450046784},0,0,{"$f":"-BE129-BE128","v":-105425.99432108743},0,0,{"$f":"-BH129-BH128","v":-104384.51406214799},0,0,{"$f":"-BK129-BK128","v":-103328.64771441871},0,0,{"$f":"-BN129-BN128","v":-102258.19656117025},0,0,{"$f":"-BQ129-BQ128","v":-101172.9591407759},0,0,{"$f":"-BT129-BT128","v":-100072.73120879591},0,0,{"$f":"-BW129-BW128","v":-98957.305699538119},0,0,{"$f":"-BZ129-BZ128","v":-97826.472687087691},0,0,{"$f":"-CC129-CC128","v":-96680.019345798588},0,0,{"$f":"-CF129-CF128","v":-95517.729910239213},0,0,{"$f":"-CI129-CI128","v":-94339.385634584716},0,0,{"$f":"-CL129-CL128","v":-93144.764751448645},0,0,{"$f":"-CO129-CO128","v":-91933.642430145585},0,0,{"$f":"-CR129-CR128","v":-90705.790734377588},0,0,{"$f":"-CU129-CU128","v":-89460.978579335875},0,0,{"$f":"-CX129-CX128","v":-88198.971688210208},0,0,{"$f":"-DA129-DA128","v":-86919.532548097297},0,0,{"$f":"-DD129-DD128","v":-85622.420365300262},0,0,{"$f":"-DG129-DG128","v":-84307.391020010749},0,0,{"$f":"-DJ129-DJ128","v":-82974.197020364896},0,0,{"$f":"-DM129-DM128","v":-81622.587455864676},0,0,{"$f":"-DP129-DP128","v":-80252.307950156057},0,0,{"$f":"-DS129-DS128","v":-78863.100613154573},0,0,{"$f":"-DV129-DV128","v":-77454.703992509865},0,0,{"$f":"-DY129-DY128","v":-76026.853024399577},0,0,{"$f":"-EB129-EB128","v":-74579.278983643773},0,0,{"$f":"-EE129-EE128","v":-73111.709433130149},0,0,{"$f":"-EH129-EH128","v":-71623.86817254065},0,0,{"$f":"-EK129-EK128","v":-70115.475186369833},0,0,{"$f":"-EN129-EN128","v":-68586.246591225368},0,0,{"$f":"-EQ129-EQ128","v":-67035.894582400317},0,0,{"$f":"-ET129-ET128","v":-65464.127379707636},0,0,{"$f":"-EW129-EW128","v":-63870.64917256638},0,0,{"$f":"-EZ129-EZ128","v":-62255.160064329437},0,0,{"$f":"-FC129-FC128","v":-60617.356015842146},0,0,{"$f":"-FF129-FF128","v":-58956.928788221405},0,0,{"$f":"-FI129-FI128","v":-57273.565884844342},0,0,{"$f":"-FL129-FL128","v":-55566.950492535609},0,0,{"$f":"-FO129-FO128","v":-53836.761421942385},0,0,{"$f":"-FR129-FR128","v":-52082.673047085671},0,0,{"$f":"-FU129-FU128","v":-50304.355244076723},0,0,{"$f":"-FX129-FX128","v":-48501.473328986831},0,0,{"$f":"-GA129-GA128","v":-46673.687994858999},0,0,{"$f":"-GD129-GD128","v":-44820.655247849485},0,0,{"$f":"-GG129-GG128","v":-42942.026342487297},0,0,{"$f":"-GJ129-GJ128","v":-41037.447716039416},0,0,{"$f":"-GM129-GM128","v":-39106.560921969372},0,0,{"$f":"-GP129-GP128","v":-37149.002562476715},0,0,{"$f":"-GS129-GS128","v":-35164.404220104625},0,0,{"$f":"-GV129-GV128","v":-33152.39238840279},0,0,{"$f":"-GY129-GY128","v":-31112.588401632576},0,0,{"$f":"-HB129-HB128","v":-29044.60836350112},0,0,{"$f":"-HE129-HE128","v":-26948.063074911137},0,0,{"$f":"-HH129-HH128","v":-24822.557960712627},0,0,{"$f":"-HK129-HK128","v":-22667.692995442809},0,0,{"$f":"-HN129-HN128","v":-20483.062628040363},0,0,{"$f":"-HQ129-HQ128","v":-18268.255705519645},0,0,{"$f":"-HT129-HT128","v":-16022.855395590679},0,0,{"$f":"-HW129-HW128","v":-13746.439108210245},0,0,{"$f":"-HZ129-HZ128","v":-11438.57841604936},0,0,{"$f":"-IC129-IC128","v":-9098.838973862179},0,0,{"$f":"-IF129-IF128","v":-6726.7804367411009},0,0,{"$f":"-II129-II128","v":-4321.9563772427518},0,0,{"$f":"-IL129-IL128","v":-1883.9142013691912}]
[null,"Serviço da Dívida (Dívida Sénior)"]
[]
[null,null,"Comissão Inicial",null,"EUR",null,null,{"$f":"SUM(I139:QJ139)","v":121425},{"$f":"Entradas!E190*Entradas!E179","v":121425},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Indicadores de Reembolso da Dívida Subordinada"]
[null,null,"Indicador de Reembolso da Dívida Subordinada",null,"Flag",null,null,null,{"$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":2023750},2023750,2023750,2023750,2023750,2023750,2023750,2023750,2023750,2023750,2023750,2023750,4047500,4047500,4047500,4047500,4047500,4047500,4047500,4047500,4047500,4047500,4047500,4047500,4047500,4047500,4047500,4031578.6929655024,4031578.6929655024,4031578.6929655024,4014762.0689315526,4014762.0689315526,4014762.0689315526,3997435.8843727498,3997435.8843727498,3997435.8843727498,3979584.699095631,3979584.699095631,3979584.699095631,3961192.6050534304,3961192.6050534304,3961192.6050534304,3942243.212169657,3942243.212169657,3942243.212169657,3922719.6337321121,3922719.6337321121,3922719.6337321121,3902604.4713443313,3902604.4713443313,3902604.4713443313,3881879.7994210385,3881879.7994210385,3881879.7994210385,3860527.1492137979,3860527.1492137979,3860527.1492137979,3838527.4923526277,3838527.4923526277,3838527.4923526277,3815861.2238889071,3815861.2238889071,3815861.2238889071,3792508.1448244676,{"$f":"BU152","v":3792508.1448244676},3792508.1448244676,3768447.4441112964,3768447.4441112964,3768447.4441112964,3743657.6801058152,3743657.6801058152,3743657.6801058152,3718116.7614612039,3718116.7614612039,3718116.7614612039,3691801.9274407425,3691801.9274407425,3691801.9274407425,3664689.7276346269,3664689.7276346269,3664689.7276346269,3636756.0010621864,3636756.0010621864,3636756.0010621864,3607975.8546408741,3607975.8546408741,3607975.8546408741,3578323.6410028497,3578323.6410028497,3578323.6410028497,3547772.9356393795,3547772.9356393795,3547772.9356393795,3516296.5133526907,3516296.5133526907,3516296.5133526907,3483866.3239942929,3483866.3239942929,3483866.3239942929,3450453.4674681462,3450453.4674681462,3450453.4674681462,3416028.1679764008,3416028.1679764008,3416028.1679764008,3380559.7474847562,3380559.7474847562,3380559.7474847562,3344016.5983837941,3344016.5983837941,3344016.5983837941,3306366.155321924,3306366.155321924,3306366.155321924,3267574.8661848363,3267574.8661848363,3267574.8661848363,3227608.1621956052,3227608.1621956052,3227608.1621956052,3186430.4271087968,3186430.4271087968,3186430.4271087968,3144004.9654711229,3144004.9654711229,3144004.9654711229,3100293.9699203661,3100293.9699203661,{"$f":"EG152","v":3100293.9699203661},3055258.4874934256,3055258.4874934256,3055258.4874934256,3008858.3849134664,3008858.3849134664,3008858.3849134664,2961052.3128252318,2961052.3128252318,2961052.3128252318,2911797.6689466517,2911797.6689466517,2911797.6689466517,2861050.5601039068,2861050.5601039068,2861050.5601039068,2808765.7631161176,2808765.7631161176,2808765.7631161176,2754896.6844948013,2754896.6844948013,2754896.6844948013,2699395.3189221807,2699395.3189221807,2699395.3189221807,2642212.206471344,2642212.206471344,2642212.206471344,2583296.3885301347,2583296.3885301347,2583296.3885301347,2522595.3623894886,2522595.3623894886,2522595.3623894886,2460055.0344557548,2460055.0344557548,2460055.0344557548,2395619.6720453012,2395619.6720453012,2395619.6720453012,2329231.8537184484,2329231.8537184484,2329231.8537184484,2260832.4181084735,2260832.4181084735,2260832.4181084735,2190360.411200081,2190360.411200081,2190360.411200081,2117753.0320103569,2117753.0320103569,2117753.0320103569,2042945.5766238051,2042945.5766238051,2042945.5766238051,1965871.3805315855,1965871.3805315855,1965871.3805315855,1886461.7592235757,1886461.7592235757,1886461.7592235757,1804645.9469803118,1804645.9469803118,1804645.9469803118,{"$f":"GS152","v":1720351.0338102647},1720351.0338102647,1720351.0338102647,1633501.900476252,1633501.900476252,1633501.900476252,1544021.1515530853,1544021.1515530853,1544021.1515530853,1451829.0464567977,1451829.0464567977,1451829.0464567977,1356843.4283839876,1356843.4283839876,1356843.4283839876,1258979.6510979533,1258979.6510979533,1258979.6510979533,1158150.5034963749,1158150.5034963749,1158150.5034963749,1054266.1318933209,1054266.1318933209,1054266.1318933209,947233.95994632295,947233.95994632295,947233.95994632295,836958.60615715897,836958.60615715897,836958.60615715897,723341.79887282953,723341.79887282953,723341.79887282953,606282.28871097765,606282.28871097765,606282.28871097765,485675.75833171146,485675.75833171146,485675.75833171146,361414.72947542311,361414.72947542311,361414.72947542311,233388.46718376037,233388.46718376037,233388.46718376037,101482.88111839796,101482.88111839796,101482.88111839796,-34419.576110330992,-34419.576110330992,-34419.576110330992,-174440.01369554765,-174440.01369554765,-174440.01369554765,-318703.21056003397,-318703.21056003397,-318703.21056003397,-467337.7265527111,-467337.7265527111,-467337.7265527111,-620476.01701448229,-620476.01701448229,-620476.01701448229,-778254.55081553571,{"$f":"JE152","v":-778254.55081553571},-778254.55081553571,-940813.93196929479,-940813.93196929479,-940813.93196929479,-1108299.024931394,-1108299.024931394,-1108299.024931394,-1280859.0836953376,-1280859.0836953376,-1280859.0836953376,-1458647.8847998877,-1458647.8847998877,-1458647.8847998877,-1641823.8643667065,-1641823.8643667065,-1641823.8643667065,-1830550.2592903795,-1830550.2592903795,-1830550.2592903795,-2024995.2527066348,-2024995.2527066348,-2024995.2527066348,-2225332.123868396,-2225332.123868396,-2225332.123868396,-2431739.4025632297,-2431739.4025632297,-2431739.4025632297,-2644401.0282097957,-2644401.0282097957,-2644401.0282097957,-2863506.5137750781,-2863506.5137750781,-2863506.5137750781,-3089251.1146584745,-3089251.1146584745,-3089251.1146584745,-3321836.0026932387,-3321836.0026932387,-3321836.0026932387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ152","v":0},0,0]
[null,null,"Saldo Final",null,"EUR",null,null,0,{"$f":"I148+I150+I151","v":2023750},2023750,2023750,2023750,2023750,2023750,2023750,2023750,2023750,2023750,2023750,2023750,4047500,4047500,4047500,4047500,4047500,4047500,4047500,4047500,4047500,4047500,4047500,4047500,4047500,4047500,4047500,4031578.6929655024,4031578.6929655024,4031578.6929655024,4014762.0689315526,4014762.0689315526,4014762.0689315526,3997435.8843727498,3997435.8843727498,3997435.8843727498,3979584.699095631,3979584.699095631,3979584.699095631,3961192.6050534304,3961192.6050534304,3961192.6050534304,3942243.212169657,3942243.212169657,3942243.212169657,3922719.6337321121,3922719.6337321121,3922719.6337321121,3902604.4713443313,3902604.4713443313,3902604.4713443313,3881879.7994210385,3881879.7994210385,3881879.7994210385,3860527.1492137979,3860527.1492137979,3860527.1492137979,3838527.4923526277,3838527.4923526277,3838527.4923526277,3815861.2238889071,3815861.2238889071,3815861.2238889071,3792508.1448244676,{"$f":"BU148+BU150+BU151","v":3792508.1448244676},3792508.1448244676,3768447.4441112964,3768447.4441112964,3768447.4441112964,3743657.6801058152,3743657.6801058152,3743657.6801058152,3718116.7614612039,3718116.7614612039,3718116.7614612039,3691801.9274407425,3691801.9274407425,3691801.9274407425,3664689.7276346269,3664689.7276346269,3664689.7276346269,3636756.0010621864,3636756.0010621864,3636756.0010621864,3607975.8546408741,3607975.8546408741,3607975.8546408741,3578323.6410028497,3578323.6410028497,3578323.6410028497,3547772.9356393795,3547772.9356393795,3547772.9356393795,3516296.5133526907,3516296.5133526907,3516296.5133526907,3483866.3239942929,3483866.3239942929,3483866.3239942929,3450453.4674681462,3450453.4674681462,3450453.4674681462,3416028.1679764008,3416028.1679764008,3416028.1679764008,3380559.7474847562,3380559.7474847562,3380559.7474847562,3344016.5983837941,3344016.5983837941,3344016.5983837941,3306366.155321924,3306366.155321924,3306366.155321924,3267574.8661848363,3267574.8661848363,3267574.8661848363,3227608.1621956052,3227608.1621956052,3227608.1621956052,3186430.4271087968,3186430.4271087968,3186430.4271087968,3144004.9654711229,3144004.9654711229,3144004.9654711229,3100293.9699203661,3100293.9699203661,{"$f":"EG148+EG150+EG151","v":3100293.9699203661},3055258.4874934256,3055258.4874934256,3055258.4874934256,3008858.3849134664,3008858.3849134664,3008858.3849134664,2961052.3128252318,2961052.3128252318,2961052.3128252318,2911797.6689466517,2911797.6689466517,2911797.6689466517,2861050.5601039068,2861050.5601039068,2861050.5601039068,2808765.7631161176,2808765.7631161176,2808765.7631161176,2754896.6844948013,2754896.6844948013,2754896.6844948013,2699395.3189221807,2699395.3189221807,2699395.3189221807,2642212.206471344,2642212.206471344,2642212.206471344,2583296.3885301347,2583296.3885301347,2583296.3885301347,2522595.3623894886,2522595.3623894886,2522595.3623894886,2460055.0344557548,2460055.0344557548,2460055.0344557548,2395619.6720453012,2395619.6720453012,2395619.6720453012,2329231.8537184484,2329231.8537184484,2329231.8537184484,2260832.4181084735,2260832.4181084735,2260832.4181084735,2190360.411200081,2190360.411200081,2190360.411200081,2117753.0320103569,2117753.0320103569,2117753.0320103569,2042945.5766238051,2042945.5766238051,2042945.5766238051,1965871.3805315855,1965871.3805315855,1965871.3805315855,1886461.7592235757,1886461.7592235757,1886461.7592235757,1804645.9469803118,1804645.9469803118,1804645.9469803118,{"$f":"GS148+GS150+GS151","v":1720351.0338102647},1720351.0338102647,1720351.0338102647,1633501.900476252,1633501.900476252,1633501.900476252,1544021.1515530853,1544021.1515530853,1544021.1515530853,1451829.0464567977,1451829.0464567977,1451829.0464567977,1356843.4283839876,1356843.4283839876,1356843.4283839876,1258979.6510979533,1258979.6510979533,1258979.6510979533,1158150.5034963749,1158150.5034963749,1158150.5034963749,1054266.1318933209,1054266.1318933209,1054266.1318933209,947233.95994632295,947233.95994632295,947233.95994632295,836958.60615715897,836958.60615715897,836958.60615715897,723341.79887282953,723341.79887282953,723341.79887282953,606282.28871097765,606282.28871097765,606282.28871097765,485675.75833171146,485675.75833171146,485675.75833171146,361414.72947542311,361414.72947542311,361414.72947542311,233388.46718376037,233388.46718376037,233388.46718376037,101482.88111839796,101482.88111839796,101482.88111839796,-34419.576110330992,-34419.576110330992,-34419.576110330992,-174440.01369554765,-174440.01369554765,-174440.01369554765,-318703.21056003397,-318703.21056003397,-318703.21056003397,-467337.7265527111,-467337.7265527111,-467337.7265527111,-620476.01701448229,-620476.01701448229,-620476.01701448229,-778254.55081553571,{"$f":"JE148+JE150+JE151","v":-778254.55081553571},-778254.55081553571,-940813.93196929479,-940813.93196929479,-940813.93196929479,-1108299.024931394,-1108299.024931394,-1108299.024931394,-1280859.0836953376,-1280859.0836953376,-1280859.0836953376,-1458647.8847998877,-1458647.8847998877,-1458647.8847998877,-1641823.8643667065,-1641823.8643667065,-1641823.8643667065,-1830550.2592903795,-1830550.2592903795,-1830550.2592903795,-2024995.2527066348,-2024995.2527066348,-2024995.2527066348,-2225332.123868396,-2225332.123868396,-2225332.123868396,-2431739.4025632297,-2431739.4025632297,-2431739.4025632297,-2644401.0282097957,-2644401.0282097957,-2644401.0282097957,-2863506.5137750781,-2863506.5137750781,-2863506.5137750781,-3089251.1146584745,-3089251.1146584745,-3089251.1146584745,-3321836.0026932387,-3321836.0026932387,-3321836.0026932387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ148+LQ150+LQ151","v":0},0,0,0]
[null,null,"Parcela de Longo Prazo da Dívida Subordinada",null,"EUR",null,null,null,{"$f":"I152-I155","v":2023750},2023750,2023750,2023750,2023750,2023750,{"$f":"O152-O155","v":2023750},2023750,2023750,2023750,2023750,2023750,4047500,4047500,4047500,4047500,4047500,4047500,4014762.0689315526,4014762.0689315526,4014762.0689315526,3997435.8843727498,3997435.8843727498,3997435.8843727498,3979584.699095631,3979584.699095631,3979584.699095631,3961192.6050534304,3961192.6050534304,3961192.6050534304,3942243.212169657,3942243.212169657,3942243.212169657,3922719.6337321121,3922719.6337321121,3922719.6337321121,3902604.4713443313,3902604.4713443313,3902604.4713443313,3881879.7994210385,3881879.7994210385,3881879.7994210385,3860527.1492137979,3860527.1492137979,3860527.1492137979,3838527.4923526277,3838527.4923526277,3838527.4923526277,3815861.2238889067,3815861.2238889067,3815861.2238889067,3792508.1448244671,3792508.1448244671,3792508.1448244671,3768447.444111296,3768447.444111296,3768447.444111296,3743657.6801058147,3743657.6801058147,3743657.6801058147,3718116.7614612035,3718116.7614612035,3718116.7614612035,3691801.9274407425,3691801.9274407425,3691801.9274407425,3664689.7276346269,3664689.7276346269,3664689.7276346269,3636756.001062186,{"$f":"CA152-CA155","v":3636756.001062186},3636756.001062186,3607975.8546408736,3607975.8546408736,3607975.8546408736,3578323.6410028497,3578323.6410028497,3578323.6410028497,3547772.9356393795,3547772.9356393795,3547772.9356393795,3516296.5133526907,3516296.5133526907,3516296.5133526907,3483866.3239942933,3483866.3239942933,3483866.3239942933,3450453.4674681467,3450453.4674681467,3450453.4674681467,3416028.1679764017,3416028.1679764017,3416028.1679764017,3380559.7474847566,3380559.7474847566,3380559.7474847566,3344016.5983837945,3344016.5983837945,3344016.5983837945,3306366.155321924,3306366.155321924,3306366.155321924,3267574.8661848363,3267574.8661848363,3267574.8661848363,3227608.1621956052,3227608.1621956052,3227608.1621956052,3186430.4271087968,3186430.4271087968,3186430.4271087968,3144004.9654711229,3144004.9654711229,3144004.9654711229,3100293.9699203661,3100293.9699203661,3100293.9699203661,3055258.4874934251,3055258.4874934251,3055258.4874934251,3008858.3849134659,3008858.3849134659,3008858.3849134659,2961052.3128252313,2961052.3128252313,2961052.3128252313,2911797.6689466517,2911797.6689466517,2911797.6689466517,2861050.5601039068,2861050.5601039068,2861050.5601039068,2808765.7631161176,2808765.7631161176,{"$f":"EM152-EM155","v":2808765.7631161176},2754896.6844948013,2754896.6844948013,2754896.6844948013,2699395.3189221811,2699395.3189221811,2699395.3189221811,2642212.2064713445,2642212.2064713445,2642212.2064713445,2583296.3885301352,2583296.3885301352,2583296.3885301352,2522595.3623894891,2522595.3623894891,2522595.3623894891,2460055.0344557553,2460055.0344557553,2460055.0344557553,2395619.6720453016,2395619.6720453016,2395619.6720453016,2329231.8537184484,2329231.8537184484,2329231.8537184484,2260832.4181084735,2260832.4181084735,2260832.4181084735,2190360.411200081,2190360.411200081,2190360.411200081,2117753.0320103569,2117753.0320103569,2117753.0320103569,2042945.5766238053,2042945.5766238053,2042945.5766238053,1965871.3805315858,1965871.3805315858,1965871.3805315858,1886461.7592235757,1886461.7592235757,1886461.7592235757,1804645.9469803115,1804645.9469803115,1804645.9469803115,1720351.0338102644,1720351.0338102644,1720351.0338102644,1633501.9004762517,1633501.9004762517,1633501.9004762517,1544021.1515530853,1544021.1515530853,1544021.1515530853,1451829.046456798,1451829.046456798,1451829.046456798,1356843.4283839879,1356843.4283839879,1356843.4283839879,1258979.6510979533,1258979.6510979533,1258979.6510979533,{"$f":"GY152-GY155","v":1158150.5034963749},1158150.5034963749,1158150.5034963749,1054266.1318933209,1054266.1318933209,1054266.1318933209,947233.95994632295,947233.95994632295,947233.95994632295,836958.60615715897,836958.60615715897,836958.60615715897,723341.79887282953,723341.79887282953,723341.79887282953,606282.28871097742,606282.28871097742,606282.28871097742,485675.75833171135,485675.75833171135,485675.75833171135,361414.72947542305,361414.72947542305,361414.72947542305,233388.46718376031,233388.46718376031,233388.46718376031,101482.88111839793,101482.88111839793,101482.88111839793,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JK152-JK155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Taxa Anual",null,"%",null,null,null,{"$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,{"$f":"SUM(I163:QJ163)","v":5079271.6929439297},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG160*(AF152+AF165)","v":40475},{"$f":"AH160*(AG152+AG165)","v":40879.75},41288.547500000001,41701.432974999996,40315.786929655027,40718.944798951576,41126.134246941088,40147.620689315525,40549.096896208684,40954.587865170768,39974.358843727496,40374.102432164771,40777.843456486422,39795.846990956314,40193.805460865879,40595.743515474533,39611.926050534305,40008.045311039648,40408.125764150042,39422.432121696569,39816.656442913532,40214.823007342675,39227.196337321126,39619.468300694338,40015.662983701273,39026.044713443313,39416.305160577744,39810.468212183521,38818.797994210385,39206.985974152492,39599.055833894017,38605.271492137981,38991.324207059362,39381.237449129949,38385.274923526275,38769.12767276154,39156.818949489156,38158.612238889073,38540.198361277966,38925.600344890743,37925.08144824468,38304.332262727126,38687.375585354392,37684.474441112965,38061.319185524095,38441.932377379337,37436.576801058152,37810.942569068735,38189.051994759422,37181.167614612037,37552.979290758165,37928.50908366574,36918.019274407423,37287.199467151499,37660.071461823012,36646.897276346273,37013.366249109728,37383.499911600833,36367.560010621863,36731.235610728087,37098.547966835366,36079.758546408739,36440.556131872829,36804.961693191559,35783.236410028498,{"$f":"CT160*(CS152+CS165)","v":36141.068774128784},36502.479461870069,35477.729356393793,35832.50664995773,36190.831716457316,35162.965133526908,35514.59478486218,35869.740732710801,34838.663239942929,35187.049872342359,35538.920371065782,34504.534674681461,34849.580021428279,35198.07582164256,34160.281679764012,34501.884496561644,34846.903341527264,33805.597474847564,34143.653449596037,34485.089984091996,33440.165983837942,33774.567643676324,34112.313320113084,33063.661553219237,33394.298168751433,33728.241150438946,32675.748661848364,33002.506148466848,33332.531209951514,32276.081621956055,32598.842438175612,32924.83086255737,31864.304271087967,32182.94731379885,32504.77678693684,31440.049654711231,31754.450151258341,32071.994652770925,31002.93969920366,31312.969096195699,31626.098787157658,30552.584874934255,30858.110723683596,31166.691830920434,30088.583849134666,30389.469687626013,30693.364384502271,29610.52312825232,29906.628359534843,30205.694643130191,29117.976689466519,29409.156456361186,29703.248020924795,28610.505601039069,28896.610657049459,29185.576763619953,28087.657631161175,28368.534207472789,28652.219549547517,27548.966844948012,27824.456513397494,28102.701078531467,26993.953189221807,27263.892721114025,{"$f":"FF160*(FE152+FE165)","v":27536.531648325166},26422.12206471344,26686.343285360574,26953.206718214184,25832.963885301346,26091.29352415436,26352.206459395904,25225.953623894886,25478.213160133837,25732.995291735173,24600.550344557549,24846.555848003125,25095.021406483156,23956.196720453012,24195.758687657541,24437.716274534119,23292.318537184485,23525.241722556329,23760.494139781891,22608.324181084736,22834.40742289558,23062.75149712454,21903.604112000812,22122.640153120818,22343.866554652024,21177.530320103568,21389.305623304608,21603.198679537654,20429.45576623805,20633.750323900433,20840.087827139436,19658.713805315856,19855.300943369013,20053.853952802703,18864.617592235758,19053.263768158115,19243.796405839697,18046.459469803118,18226.924064501149,18409.19330514616,17203.510338102646,17375.545441483675,17549.300895898512,16335.01900476252,16498.369194810144,16663.352886758246,15440.211515530853,15594.613630686163,15750.559766993025,14518.290464567977,14663.473369213658,14810.108102905795,13568.434283839877,13704.118626678275,13841.159812945058,12589.796510979533,12715.694476089329,12842.851420850224,11581.505034963749,11697.320085313388,11814.293286166521,10542.661318933209,10648.08793212254,10754.568811443767,{"$f":"HR160*(HQ152+HQ165)","v":9472.3395994632301},9567.0629954578617,9662.7336254124402,8369.5860615715901,8453.2819221873051,8537.8147414091782,7233.4179887282953,7305.7521686155778,7378.809690301734,6062.8228871097763,6123.4511159808753,6184.6856271406832,4856.7575833171149,4905.3251591502858,4954.3784107417887,3614.1472947542311,3650.2887677017734,3686.7916553787909,2333.8846718376039,2357.2235185559798,2380.7957537415396,1014.8288111839796,1024.9770992958195,1035.2268702887775,-344.19576110330991,-347.63771871434301,-351.11409590148645,-1744.4001369554765,-1761.8441383250315,-1779.4625797082815,-3187.0321056003399,-3218.9024266563433,-3251.0914509229065,-4673.3772655271114,-4720.1110381823819,-4767.3121485642059,-6204.760170144823,-6266.8077718462719,-6329.4758495647347,-7782.5455081553573,-7860.3709632369109,-7938.9746728692799,{"$f":"JH160*(JG152+JG165)","v":-9408.1393196929475},{"$f":"JI160*(JH152+JH165)","v":-9502.2207128898772},{"$f":"JJ160*(JI152+JI165)","v":-9597.2429200187762},{"$f":"JK160*(JJ152+JJ165)","v":-11082.99024931394},{"$f":"JL160*(JK152+JK165)","v":-11193.82015180708},{"$f":"JM160*(JL152+JL165)","v":-11305.758353325149},{"$f":"JN160*(JM152+JM165)","v":-12808.590836953377},{"$f":"JO160*(JN152+JN165)","v":-12936.676745322911},{"$f":"JP160*(JO152+JO165)","v":-13066.043512776141},{"$f":"JQ160*(JP152+JP165)","v":-14586.478847998877},{"$f":"JR160*(JQ152+JQ165)","v":-14732.343636478865},{"$f":"JS160*(JR152+JR165)","v":-14879.667072843653},{"$f":"JT160*(JS152+JS165)","v":-16418.238643667064},{"$f":"JU160*(JT152+JT165)","v":-16582.421030103735},{"$f":"JV160*(JU152+JU165)","v":-16748.245240404773},{"$f":"JW160*(JV152+JV165)","v":-18305.502592903795},{"$f":"JX160*(JW152+JW165)","v":-18488.557618832834},{"$f":"JY160*(JX152+JX165)","v":-18673.443195021162},{"$f":"JZ160*(JY152+JY165)","v":-20249.952527066347},{"$f":"KA160*(JZ152+JZ165)","v":-20452.452052337012},{"$f":"KB160*(KA152+KA165)","v":-20656.976572860382},{"$f":"KC160*(KB152+KB165)","v":-22253.321238683962},{"$f":"KD160*(KC152+KC165)","v":-22475.854451070802},{"$f":"KE160*(KD152+KD165)","v":-22700.612995581505},{"$f":"KF160*(KE152+KE165)","v":-24317.394025632297},{"$f":"KG160*(KF152+KF165)","v":-24560.567965888618},{"$f":"KH160*(KG152+KG165)","v":-24806.173645547507},{"$f":"KI160*(KH152+KH165)","v":-26444.010282097959},{"$f":"KJ160*(KI152+KI165)","v":-26708.450384918935},{"$f":"KK160*(KJ152+KJ165)","v":-26975.534888768128},{"$f":"KL160*(KK152+KK165)","v":-28635.065137750782},{"$f":"KM160*(KL152+KL165)","v":-28921.415789128292},{"$f":"KN160*(KM152+KM165)","v":-29210.629947019574},{"$f":"KO160*(KN152+KN165)","v":-30892.511146584744},{"$f":"KP160*(KO152+KO165)","v":-31201.436258050591},{"$f":"KQ160*(KP152+KP165)","v":-31513.450620631098},{"$f":"KR160*(KQ152+KQ165)","v":-33218.360026932387},{"$f":"KS160*(KR152+KR165)","v":-33550.54362720171},{"$f":"KT160*(KS152+KS165)","v":-33886.049063473729},{"$f":"KU160*(KT152+KT165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Capital",null,"EUR",null,null,{"$f":"SUM(I169:QJ169)","v":4047500},{"$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":15921.307034497557},0,0,16816.624033949847,0,0,{"$f":"AP170-AP168","v":17326.184558802546},0,0,{"$f":"AS170-AS168","v":17851.185277118842},0,0,{"$f":"AV170-AV168","v":18392.094042200813},0,0,{"$f":"AY170-AY168","v":18949.392883773529},0,0,{"$f":"BB170-BB168","v":19523.578437544755},0,0,{"$f":"BE170-BE168","v":20115.162387780787},0,0,{"$f":"BH170-BH168","v":20724.671923292961},0,0,{"$f":"BK170-BK168","v":21352.650207240644},0,0,{"$f":"BN170-BN168","v":21999.656861170224},0,0,{"$f":"BQ170-BQ168","v":22666.268463720568},0,0,{"$f":"BT170-BT168","v":23353.079064439749},0,0,{"$f":"BW170-BW168","v":24060.700713171333},0,0,{"$f":"BZ170-BZ168","v":24789.764005481149},0,0,{"$f":"CC170-CC168","v":25540.918644611229},0,0,{"$f":"CF170-CF168","v":26314.834020461596},0,0,{"$f":"CI170-CI168","v":27112.19980611559},0,0,{"$f":"CL170-CL168","v":27933.726572440704},0,0,{"$f":"CO170-CO168","v":28780.146421312224},0,0,{"$f":"CR170-CR168","v":29652.213638024405},0,0,{"$f":"CU170-CU168","v":30550.705363470188},0,0,{"$f":"CX170-CX168","v":31476.422286688699},0,0,{"$f":"DA170-DA168","v":32430.189358397649},0,0,{"$f":"DD170-DD168","v":33412.856526146468},0,0,{"$f":"DG170-DG168","v":34425.299491745231},0,0,{"$f":"DJ170-DJ168","v":35468.420491644618},0,0,{"$f":"DM170-DM168","v":36543.149100961949},0,0,{"$f":"DP170-DP168","v":37650.443061870174},0,0,{"$f":"DS170-DS168","v":38791.289137087922},0,0,{"$f":"DV170-DV168","v":39966.703989230809},0,0,{"$f":"DY170-DY168","v":41177.73508680849},0,0,{"$f":"EB170-EB168","v":42425.46163767387},0,0,{"$f":"EE170-EE168","v":43710.995550757041},0,0,{"$f":"EH170-EH168","v":45035.482426940522},0,0,{"$f":"EK170-EK168","v":46400.102579959246},0,0,{"$f":"EN170-EN168","v":47806.072088234578},0,0,{"$f":"EQ170-EQ168","v":49254.643878580173},0,0,{"$f":"ET170-ET168","v":50747.10884274503},0,0,{"$f":"EW170-EW168","v":52284.796987789043},0,0,{"$f":"EZ170-EZ168","v":53869.078621316046},0,0,{"$f":"FC170-FC168","v":55501.365572620562},0,0,{"$f":"FF170-FF168","v":57183.112450836532},0,0,{"$f":"FI170-FI168","v":58915.81794120933},0,0,{"$f":"FL170-FL168","v":60701.026140645918},0,0,{"$f":"FO170-FO168","v":62540.327933733628},0,0,{"$f":"FR170-FR168","v":64435.362410453701},0,0,{"$f":"FU170-FU168","v":66387.818326852866},0,0,{"$f":"FX170-FX168","v":68399.435609974826},0,0,{"$f":"GA170-GA168","v":70472.006908392679},0,0,{"$f":"GD170-GD168","v":72607.379189723884},0,0,{"$f":"GG170-GG168","v":74807.455386551694},0,0,{"$f":"GJ170-GJ168","v":77074.196092219616},0,0,{"$f":"GM170-GM168","v":79409.621308009955},0,0,{"$f":"GP170-GP168","v":81815.812243263965},0,0,{"$f":"GS170-GS168","v":84294.913170047104},0,0,{"$f":"GV170-GV168","v":86849.133334012702},0,0,{"$f":"GY170-GY168","v":89480.748923166626},0,0,{"$f":"HB170-HB168","v":92192.105096287487},0,0,{"$f":"HE170-HE168","v":94985.618072810103},0,0,{"$f":"HH170-HH168","v":97863.777286034325},0,0,{"$f":"HK170-HK168","v":100829.14760157844},0,0,{"$f":"HN170-HN168","v":103884.37160305388},0,0,{"$f":"HQ170-HQ168","v":107032.17194699802},0,0,{"$f":"HT170-HT168","v":110275.353789164},0,0,{"$f":"HW170-HW168","v":113616.80728432946},0,0,{"$f":"HZ170-HZ168","v":117059.51016185193},0,0,{"$f":"IC170-IC168","v":120606.53037926619},0,0,{"$f":"IF170-IF168","v":124261.02885628834},0,0,{"$f":"II170-II168","v":128026.26229166273},0,0,{"$f":"IL170-IL168","v":131905.58606536241},0,0,{"$f":"IO170-IO168","v":135902.45722872895},0,0,{"$f":"IR170-IR168","v":140020.43758521666},0,0,{"$f":"IU170-IU168","v":144263.19686448632},0,0,{"$f":"IX170-IX168","v":148634.51599267713},0,0,{"$f":"JA170-JA168","v":153138.29046177122},0,0,{"$f":"JD170-JD168","v":157778.53380105336},0,0,{"$f":"JG170-JG168","v":162559.38115375908},0,0,{"$f":"JJ170-JJ168","v":167485.09296209912},0,0,{"$f":"JM170-JM168","v":172560.0587639437},0,0,{"$f":"JP170-JP168","v":177788.80110454996},0,0,{"$f":"JS170-JS168","v":183175.97956681892},0,0,{"$f":"JV170-JV168","v":188726.3949236731},0,0,{"$f":"JY170-JY168","v":194444.99341625534},0,0,{"$f":"KB170-KB168","v":200336.87116176129},0,0,{"$f":"KE170-KE168","v":206407.2786948338},0,0,{"$f":"KH170-KH168","v":212661.62564656595},0,0,{"$f":"KK170-KK168","v":219105.48556528255},0,0,{"$f":"KN170-KN168","v":225744.60088339617},0,0,{"$f":"KQ170-KQ168","v":232584.88803476398},0,0,{"$f":"KT170-KT168","v":-3321836.0026932387},{"$f":"KU170-KU168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,180823.91140645416,180823.91140645416,180823.91140645416,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,{"$f":"BY183","v":361647.82281290833},361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,{"$f":"EK183","v":361647.82281290833},361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,{"$f":"GW183","v":361647.82281290833},361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,361647.82281290833,319093.71053609229,319093.71053609229,319093.71053609229,138269.79912963809,138269.79912963809,138269.79912963809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,"Saldo da MMRA (Fim)",null,"EUR",null,null,0,{"$f":"SUM(I188:I191)","v":0},0,0,{"$f":"SUM(L188:L191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW188:AW191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DI188:DI191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FU188:FU191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IG188:IG191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(KQ188:KQ191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Juros sobre Contas de Reserva"]
[null,null,"Taxa de Juro das Contas de Reserva",null,"%",null,null,null,{"$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$24, 0)","v":0}]
[]
[null,null,"Tarifa PPA (Armazenamento)",null,"EUR/kWh",null,null,{"$f":"Entradas!E76","v":0.13417000000000001},{"$f":"$H$207*I$32","v":0.13417000000000001},0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,{"$f":"$H$207*BU$32","v":0.13417000000000001},0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,{"$f":"$H$207*EG$32","v":0.13417000000000001},0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,{"$f":"$H$207*GS$32","v":0.13417000000000001},0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,{"$f":"$H$207*JE$32","v":0.13417000000000001},0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001,0.13417000000000001]
[null,null,"Produção"]
[null,null,"Kwh Vendidos"]
[null,null,"Produção Utilizada",null,null,null,{"$f":"SUM(AG216:AR216)","v":-354288},-8838808,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG222/3","v":-30008},{"$f":"AH222/3","v":-28072},-30008,-29040,-30008,-29040,-30008,-30008,-29040,-30008,-29040,-30008,-30008,-27104,-30008,-29040,-30008,-29040,-30008,-30008,-29040,-30008,-29040,-30008,-30008,-27104,-30008,-29040,-30008,-29040,-30008,-30008,-29040,-30008,-29040,-30008,-30008,-27104,-30008,-29040,-30008,-29040,-30008,-30008,-29040,-30008,-29040,-30008,-30008,-28072,-30008,-29040,-30008,-29040,-30008,-30008,-29040,-30008,-29040,-30008,-30008,-27104,-30008,-29040,-30008,{"$f":"CT222/3","v":-29040},-30008,-30008,-29040,-30008,-29040,-30008,-30008,-27104,-30008,-29040,-30008,-29040,-30008,-30008,-29040,-30008,-29040,-30008,-30008,-27104,-30008,-29040,-30008,-29040,-30008,-30008,-29040,-30008,-29040,-30008,-30008,-28072,-30008,-29040,-30008,-29040,-30008,-30008,-29040,-30008,-29040,-30008,-30008,-27104,-30008,-29040,-30008,-29040,-30008,-30008,-29040,-30008,-29040,-30008,-30008,-27104,-30008,-29040,-30008,-29040,-30008,-30008,-29040,{"$f":"FF222/3","v":-30008},-29040,-30008,-30008,-27104,-30008,-29040,-30008,-29040,-30008,-30008,-29040,-30008,-29040,-30008,-30008,-28072,-30008,-29040,-30008,-29040,-30008,-30008,-29040,-30008,-29040,-30008,-30008,-27104,-30008,-29040,-30008,-29040,-30008,-30008,-29040,-30008,-29040,-30008,-30008,-27104,-30008,-29040,-30008,-29040,-30008,-30008,-29040,-30008,-29040,-30008,-30008,-27104,-30008,-29040,-30008,-29040,-30008,-30008,-29040,-30008,-29040,-30008,-30008,{"$f":"HR222/3","v":-28072},-30008,-29040,-30008,-29040,-30008,-30008,-29040,-30008,-29040,-30008,-30008,-27104,-30008,-29040,-30008,-29040,-30008,-30008,-29040,-30008,-29040,-30008,-30008,-27104,-30008,-29040,-30008,-29040,-30008,-30008,-29040,-30008,-29040,-30008,-30008,-27104,-30008,-29040,-30008,-29040,-30008,-30008,-29040,-30008,-29040,-30008,-30008,-28072,-30008,-29040,-30008,-29040,-30008,-30008,-29040,-30008,-29040,-30008,-30008,-27104,-30008,-29040,-30008,{"$f":"KD222/3","v":-29040},-30008,-30008,-29040,-30008,-29040,-30008,-30008,-27104,-30008,-29040,-30008,-29040,-30008,-30008,-29040,-30008,-29040,-30008,-30008,-27104,-30008,-29040,-30008,-29040,-30008,-30008,-29040,-30008,-29040,-30008,-30008,-28072,-30008,-29040,-30008,-29040,-30008,-30008,-29040,-30008,-29040,-29040]
[null,null,"Produção Armazenada (PV & BESS)",null,null,null,{"$f":"SUM(AG219:AR219)","v":802212.79231342068},1841475.4703527133,{"$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},{"$f":"IF(J215+J216+J217<0,0,IF(J215+J216+J217>J37*(_xlfn.DAYS(J4,J3)+1),J37*(_xlfn.DAYS(J4,J3)+1),J215+J216+J217))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14061.758360771462,38100.92805558478,101705.80948262522,160787.35398607963,133175.92341060564,138895.38435550034,100713.68557255273,47569.517368217465,43230.606008119881,10936.508919747313,9040.5299408100545,3994.7868528061081,0,21404.6698874617,75578.463824760169,159186.82943432889,98599.191840141313,99875.929313560249,56300.604143887991,1885.8393562706187,2643.169993214542,0,0,0,0,0,38490.177624067524,154488.56711004674,53600.535140950466,51166.679701066576,3147.9768811168615,0,0,0,0,0,0,0,1140.4272869662382,112661.04296460468,8284.7351872399449,{"$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":2112.3415720018093},0,0,0,0,0,0,0,0,0,70549.871310684131,0,0,0,0,0,0,0,0,0,0,0,28145.625466922065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH215+EH216+EH217<0,0,IF(EH215+EH216+EH217>EH37*(_xlfn.DAYS(EH4,EH3)+1),EH37*(_xlfn.DAYS(EH4,EH3)+1),EH215+EH216+EH217))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,-1062864,-26696472,{"$f":"Entradas!$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$81*24*(_xlfn.DAYS(T4,T3)+1)*-1*T19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(U4,U3)+1)*-1*U19","v":-90024},{"$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$81*24*(_xlfn.DAYS(AG4,AG3)+1)*-1*AG19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AH4,AH3)+1)*-1*AH19","v":-84216},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AI4,AI3)+1)*-1*AI19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AJ4,AJ3)+1)*-1*AJ19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AK4,AK3)+1)*-1*AK19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AL4,AL3)+1)*-1*AL19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AM4,AM3)+1)*-1*AM19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AN4,AN3)+1)*-1*AN19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AO4,AO3)+1)*-1*AO19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AP4,AP3)+1)*-1*AP19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AQ4,AQ3)+1)*-1*AQ19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AR4,AR3)+1)*-1*AR19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AS4,AS3)+1)*-1*AS19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AT4,AT3)+1)*-1*AT19","v":-81312},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AU4,AU3)+1)*-1*AU19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AV4,AV3)+1)*-1*AV19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AW4,AW3)+1)*-1*AW19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AX4,AX3)+1)*-1*AX19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AY4,AY3)+1)*-1*AY19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(AZ4,AZ3)+1)*-1*AZ19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BA4,BA3)+1)*-1*BA19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BB4,BB3)+1)*-1*BB19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BC4,BC3)+1)*-1*BC19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BD4,BD3)+1)*-1*BD19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BE4,BE3)+1)*-1*BE19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BF4,BF3)+1)*-1*BF19","v":-81312},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BG4,BG3)+1)*-1*BG19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BH4,BH3)+1)*-1*BH19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BI4,BI3)+1)*-1*BI19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BJ4,BJ3)+1)*-1*BJ19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BK4,BK3)+1)*-1*BK19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BL4,BL3)+1)*-1*BL19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BM4,BM3)+1)*-1*BM19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BN4,BN3)+1)*-1*BN19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BO4,BO3)+1)*-1*BO19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BP4,BP3)+1)*-1*BP19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BQ4,BQ3)+1)*-1*BQ19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BR4,BR3)+1)*-1*BR19","v":-81312},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BS4,BS3)+1)*-1*BS19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BT4,BT3)+1)*-1*BT19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BU4,BU3)+1)*-1*BU19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BV4,BV3)+1)*-1*BV19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BW4,BW3)+1)*-1*BW19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BX4,BX3)+1)*-1*BX19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BY4,BY3)+1)*-1*BY19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(BZ4,BZ3)+1)*-1*BZ19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CA4,CA3)+1)*-1*CA19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CB4,CB3)+1)*-1*CB19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CC4,CC3)+1)*-1*CC19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CD4,CD3)+1)*-1*CD19","v":-84216},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CE4,CE3)+1)*-1*CE19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CF4,CF3)+1)*-1*CF19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CG4,CG3)+1)*-1*CG19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CH4,CH3)+1)*-1*CH19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CI4,CI3)+1)*-1*CI19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CJ4,CJ3)+1)*-1*CJ19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CK4,CK3)+1)*-1*CK19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CL4,CL3)+1)*-1*CL19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CM4,CM3)+1)*-1*CM19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CN4,CN3)+1)*-1*CN19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CO4,CO3)+1)*-1*CO19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CP4,CP3)+1)*-1*CP19","v":-81312},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CQ4,CQ3)+1)*-1*CQ19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CR4,CR3)+1)*-1*CR19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CS4,CS3)+1)*-1*CS19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CT4,CT3)+1)*-1*CT19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CU4,CU3)+1)*-1*CU19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CV4,CV3)+1)*-1*CV19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CW4,CW3)+1)*-1*CW19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CX4,CX3)+1)*-1*CX19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CY4,CY3)+1)*-1*CY19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(CZ4,CZ3)+1)*-1*CZ19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DA4,DA3)+1)*-1*DA19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DB4,DB3)+1)*-1*DB19","v":-81312},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DC4,DC3)+1)*-1*DC19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DD4,DD3)+1)*-1*DD19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DE4,DE3)+1)*-1*DE19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DF4,DF3)+1)*-1*DF19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DG4,DG3)+1)*-1*DG19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DH4,DH3)+1)*-1*DH19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DI4,DI3)+1)*-1*DI19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DJ4,DJ3)+1)*-1*DJ19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DK4,DK3)+1)*-1*DK19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DL4,DL3)+1)*-1*DL19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DM4,DM3)+1)*-1*DM19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DN4,DN3)+1)*-1*DN19","v":-81312},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DO4,DO3)+1)*-1*DO19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DP4,DP3)+1)*-1*DP19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DQ4,DQ3)+1)*-1*DQ19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DR4,DR3)+1)*-1*DR19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DS4,DS3)+1)*-1*DS19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DT4,DT3)+1)*-1*DT19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DU4,DU3)+1)*-1*DU19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DV4,DV3)+1)*-1*DV19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DW4,DW3)+1)*-1*DW19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DX4,DX3)+1)*-1*DX19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DY4,DY3)+1)*-1*DY19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(DZ4,DZ3)+1)*-1*DZ19","v":-84216},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EA4,EA3)+1)*-1*EA19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EB4,EB3)+1)*-1*EB19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EC4,EC3)+1)*-1*EC19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(ED4,ED3)+1)*-1*ED19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EE4,EE3)+1)*-1*EE19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EF4,EF3)+1)*-1*EF19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EG4,EG3)+1)*-1*EG19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EH4,EH3)+1)*-1*EH19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EI4,EI3)+1)*-1*EI19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EJ4,EJ3)+1)*-1*EJ19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EK4,EK3)+1)*-1*EK19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EL4,EL3)+1)*-1*EL19","v":-81312},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EM4,EM3)+1)*-1*EM19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EN4,EN3)+1)*-1*EN19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EO4,EO3)+1)*-1*EO19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EP4,EP3)+1)*-1*EP19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EQ4,EQ3)+1)*-1*EQ19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(ER4,ER3)+1)*-1*ER19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(ES4,ES3)+1)*-1*ES19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(ET4,ET3)+1)*-1*ET19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EU4,EU3)+1)*-1*EU19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EV4,EV3)+1)*-1*EV19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EW4,EW3)+1)*-1*EW19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EX4,EX3)+1)*-1*EX19","v":-81312},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EY4,EY3)+1)*-1*EY19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(EZ4,EZ3)+1)*-1*EZ19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FA4,FA3)+1)*-1*FA19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FB4,FB3)+1)*-1*FB19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FC4,FC3)+1)*-1*FC19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FD4,FD3)+1)*-1*FD19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FE4,FE3)+1)*-1*FE19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FF4,FF3)+1)*-1*FF19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FG4,FG3)+1)*-1*FG19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FH4,FH3)+1)*-1*FH19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FI4,FI3)+1)*-1*FI19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FJ4,FJ3)+1)*-1*FJ19","v":-81312},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FK4,FK3)+1)*-1*FK19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FL4,FL3)+1)*-1*FL19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FM4,FM3)+1)*-1*FM19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FN4,FN3)+1)*-1*FN19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FO4,FO3)+1)*-1*FO19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FP4,FP3)+1)*-1*FP19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FQ4,FQ3)+1)*-1*FQ19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FR4,FR3)+1)*-1*FR19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FS4,FS3)+1)*-1*FS19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FT4,FT3)+1)*-1*FT19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FU4,FU3)+1)*-1*FU19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FV4,FV3)+1)*-1*FV19","v":-84216},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FW4,FW3)+1)*-1*FW19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FX4,FX3)+1)*-1*FX19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FY4,FY3)+1)*-1*FY19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(FZ4,FZ3)+1)*-1*FZ19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GA4,GA3)+1)*-1*GA19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GB4,GB3)+1)*-1*GB19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GC4,GC3)+1)*-1*GC19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GD4,GD3)+1)*-1*GD19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GE4,GE3)+1)*-1*GE19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GF4,GF3)+1)*-1*GF19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GG4,GG3)+1)*-1*GG19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GH4,GH3)+1)*-1*GH19","v":-81312},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GI4,GI3)+1)*-1*GI19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GJ4,GJ3)+1)*-1*GJ19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GK4,GK3)+1)*-1*GK19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GL4,GL3)+1)*-1*GL19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GM4,GM3)+1)*-1*GM19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GN4,GN3)+1)*-1*GN19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GO4,GO3)+1)*-1*GO19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GP4,GP3)+1)*-1*GP19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GQ4,GQ3)+1)*-1*GQ19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GR4,GR3)+1)*-1*GR19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GS4,GS3)+1)*-1*GS19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GT4,GT3)+1)*-1*GT19","v":-81312},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GU4,GU3)+1)*-1*GU19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GV4,GV3)+1)*-1*GV19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GW4,GW3)+1)*-1*GW19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GX4,GX3)+1)*-1*GX19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GY4,GY3)+1)*-1*GY19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(GZ4,GZ3)+1)*-1*GZ19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HA4,HA3)+1)*-1*HA19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HB4,HB3)+1)*-1*HB19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HC4,HC3)+1)*-1*HC19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HD4,HD3)+1)*-1*HD19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HE4,HE3)+1)*-1*HE19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HF4,HF3)+1)*-1*HF19","v":-81312},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HG4,HG3)+1)*-1*HG19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HH4,HH3)+1)*-1*HH19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HI4,HI3)+1)*-1*HI19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HJ4,HJ3)+1)*-1*HJ19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HK4,HK3)+1)*-1*HK19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HL4,HL3)+1)*-1*HL19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HM4,HM3)+1)*-1*HM19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HN4,HN3)+1)*-1*HN19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HO4,HO3)+1)*-1*HO19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HP4,HP3)+1)*-1*HP19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HQ4,HQ3)+1)*-1*HQ19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HR4,HR3)+1)*-1*HR19","v":-84216},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HS4,HS3)+1)*-1*HS19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HT4,HT3)+1)*-1*HT19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HU4,HU3)+1)*-1*HU19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HV4,HV3)+1)*-1*HV19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HW4,HW3)+1)*-1*HW19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HX4,HX3)+1)*-1*HX19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HY4,HY3)+1)*-1*HY19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(HZ4,HZ3)+1)*-1*HZ19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IA4,IA3)+1)*-1*IA19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IB4,IB3)+1)*-1*IB19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IC4,IC3)+1)*-1*IC19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(ID4,ID3)+1)*-1*ID19","v":-81312},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IE4,IE3)+1)*-1*IE19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IF4,IF3)+1)*-1*IF19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IG4,IG3)+1)*-1*IG19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IH4,IH3)+1)*-1*IH19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(II4,II3)+1)*-1*II19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IJ4,IJ3)+1)*-1*IJ19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IK4,IK3)+1)*-1*IK19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IL4,IL3)+1)*-1*IL19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IM4,IM3)+1)*-1*IM19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IN4,IN3)+1)*-1*IN19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IO4,IO3)+1)*-1*IO19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IP4,IP3)+1)*-1*IP19","v":-81312},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IQ4,IQ3)+1)*-1*IQ19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IR4,IR3)+1)*-1*IR19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IS4,IS3)+1)*-1*IS19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IT4,IT3)+1)*-1*IT19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IU4,IU3)+1)*-1*IU19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IV4,IV3)+1)*-1*IV19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IW4,IW3)+1)*-1*IW19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IX4,IX3)+1)*-1*IX19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IY4,IY3)+1)*-1*IY19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(IZ4,IZ3)+1)*-1*IZ19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JA4,JA3)+1)*-1*JA19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JB4,JB3)+1)*-1*JB19","v":-81312},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JC4,JC3)+1)*-1*JC19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JD4,JD3)+1)*-1*JD19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JE4,JE3)+1)*-1*JE19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JF4,JF3)+1)*-1*JF19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JG4,JG3)+1)*-1*JG19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JH4,JH3)+1)*-1*JH19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JI4,JI3)+1)*-1*JI19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JJ4,JJ3)+1)*-1*JJ19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JK4,JK3)+1)*-1*JK19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JL4,JL3)+1)*-1*JL19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JM4,JM3)+1)*-1*JM19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JN4,JN3)+1)*-1*JN19","v":-84216},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JO4,JO3)+1)*-1*JO19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JP4,JP3)+1)*-1*JP19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JQ4,JQ3)+1)*-1*JQ19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JR4,JR3)+1)*-1*JR19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JS4,JS3)+1)*-1*JS19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JT4,JT3)+1)*-1*JT19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JU4,JU3)+1)*-1*JU19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JV4,JV3)+1)*-1*JV19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JW4,JW3)+1)*-1*JW19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JX4,JX3)+1)*-1*JX19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JY4,JY3)+1)*-1*JY19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(JZ4,JZ3)+1)*-1*JZ19","v":-81312},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KA4,KA3)+1)*-1*KA19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KB4,KB3)+1)*-1*KB19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KC4,KC3)+1)*-1*KC19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KD4,KD3)+1)*-1*KD19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KE4,KE3)+1)*-1*KE19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KF4,KF3)+1)*-1*KF19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KG4,KG3)+1)*-1*KG19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KH4,KH3)+1)*-1*KH19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KI4,KI3)+1)*-1*KI19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KJ4,KJ3)+1)*-1*KJ19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KK4,KK3)+1)*-1*KK19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KL4,KL3)+1)*-1*KL19","v":-81312},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KM4,KM3)+1)*-1*KM19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KN4,KN3)+1)*-1*KN19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KO4,KO3)+1)*-1*KO19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KP4,KP3)+1)*-1*KP19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KQ4,KQ3)+1)*-1*KQ19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KR4,KR3)+1)*-1*KR19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KS4,KS3)+1)*-1*KS19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KT4,KT3)+1)*-1*KT19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KU4,KU3)+1)*-1*KU19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KV4,KV3)+1)*-1*KV19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KW4,KW3)+1)*-1*KW19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KX4,KX3)+1)*-1*KX19","v":-81312},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KY4,KY3)+1)*-1*KY19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(KZ4,KZ3)+1)*-1*KZ19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LA4,LA3)+1)*-1*LA19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LB4,LB3)+1)*-1*LB19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LC4,LC3)+1)*-1*LC19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LD4,LD3)+1)*-1*LD19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LE4,LE3)+1)*-1*LE19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LF4,LF3)+1)*-1*LF19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LG4,LG3)+1)*-1*LG19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LH4,LH3)+1)*-1*LH19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LI4,LI3)+1)*-1*LI19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LJ4,LJ3)+1)*-1*LJ19","v":-84216},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LK4,LK3)+1)*-1*LK19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LL4,LL3)+1)*-1*LL19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LM4,LM3)+1)*-1*LM19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LN4,LN3)+1)*-1*LN19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LO4,LO3)+1)*-1*LO19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LP4,LP3)+1)*-1*LP19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LQ4,LQ3)+1)*-1*LQ19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LR4,LR3)+1)*-1*LR19","v":-90024},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LS4,LS3)+1)*-1*LS19","v":-87120},{"$f":"Entradas!$E$81*24*(_xlfn.DAYS(LT4,LT3)+1)*-1*LT19","v":-87120}]
[null,null,"Armazenamento Vendido",null,null,null,1385045.3601972633,28396895.444246043,{"$f":"(I219+I223+I224+(I222/3))*I19","v":0},{"$f":"(J219+J223+J224+(J222/3))*J19","v":0},0,0,0,0,0,0,0,0,0,-30008,-30008,0,0,0,0,0,0,0,0,0,0,0,113373.76997164832,107489.18007808347,118550.14802254312,133378.41962822207,120257.03956904996,116881.89094234243,118015.20420576501,114614.30355318761,110629.57737854257,112115.42944555834,108289.40858157875,111450.98882074194,111086.55270279519,101552.21424633871,115519.99895027737,132008.99281584291,116707.3286707169,113104.50135480575,113860.25434463489,110382.04481826135,106758.74812147013,110031.8640711451,106369.51372685723,109798.5615475988,109682.05607964247,98962.520502842905,111826.88689350779,115349.05511992244,112527.92645562364,108742.1790281251,109179.51082574815,108869.23173881529,105245.32327003189,108637.86612843932,105021.60765161188,108406.88596674337,108291.54022843775,97707.617326589025,108131.5815938813,111423.05643961788,108342.86842798721,{"$f":"(BV219+BV223+BV224+(BV222/3))*BV19","v":104372.01397264455},107601.48154781727,107486.80697986076,103908.60771681694,107257.74445073245,103687.11902937759,107029.06353341488,106914.86598047035,99910.391747498245,106686.75628915982,107492.89840216312,106459.02662225868,102914.81041942592,106231.67634665672,106118.1432830345,102585.19822286966,105891.36090960671,102365.91429888585,105664.95634931358,105551.8955523558,95235.161652787327,105326.05653191824,103557.86571274925,105100.59375301539,101601.29347569792,104875.50658883931,104763.10366668197,101274.96233576746,104538.57875161502,101057.86122837613,104314.42788881977,104202.49253224579,94017.361701412781,103978.90157975629,100516.68951139337,103755.6831235828,100300.85166546432,103532.83654315677,103421.55251270413,99977.768921558265,103199.2625845944,99762.828902361856,102977.34298533021,102866.52186617578,92811.684088474532,102645.15660370566,99227.044167615386,102424.1601296138,99013.354835005593,102203.53182950898,102093.35555298437,98693.488151635684,101873.27836411519,98480.687708527534,101653.56781772943,101543.84984454801,94890.079864106956,101324.68811692501,97950.236332413799,101105.89150665246,97738.674126190541,100887.45940545488,100778.37985595032,97421.99148974556,{"$f":"(EH219+EH223+EH224+(EH222/3))*EH19","v":100560.49338006534},97211.309324756716,100342.96989699676,100234.34408874923,90436.214401814199,100017.36396134029,96686.13821745725,99800.745316796296,96476.681963579671,99584.487552897015,99476.493813269612,96163.151679121162,99260.776243368207,95954.566706289057,99045.418052946072,98937.873537901949,89266.18458103342,98723.053294417594,95434.623306457011,98508.590935491724,95227.252041656873,98294.485864898481,98187.567126677721,94916.842729747237,97973.99687283262,94710.334073005099,97760.782421097974,97654.308435747051,88107.801580776868,97441.626576068316,94195.566342504782,97229.299038459983,93990.259312188311,97017.325232631323,96911.470794937457,93682.939905749983,96700.026482133937,93478.486896837567,96488.934429682093,96383.520317657356,90066.697660356542,96172.9555556837,92968.843315536069,95962.741588754463,92765.579971706931,95752.877832454877,95648.077100927796,92461.319712913275,95438.737566924246,92258.901889308181,95229.746786769334,95125.381997780351,85825.51345240543,94916.913259299341,91754.331449919278,94708.791823945809,91553.091449121785,94501.017113122449,94397.259598861521,91251.859886318489,94190.003892071472,91051.456989188431,93983.093467531813,93879.767556308841,{"$f":"(GT219+GT223+GT224+(GT222/3))*GT19","v":84701.379903236579},93673.373976886913,90551.909192167281,93467.324243435171,90352.672393450601,93261.617783115711,93158.893101629772,90054.439378108145,92953.70047902505,89856.031350283083,92748.849701629733,92646.552326878373,83588.436309622615,92442.213249772714,89361.456198772183,92238.214595893398,89164.202661674324,92034.555798104819,91932.853668273077,88868.938345370509,91729.703593307684,88672.505329335414,91526.891960724111,91425.61288409018,85432.520257868251,91223.307858181186,88182.853324160678,91021.339866825743,87987.563306712982,90819.708348533735,90719.018591576605,87695.238138145462,90517.890732131331,87500.760474052804,90317.097946113005,90216.827031157896,81395.674545430986,90016.535808902525,87015.982608769467,89816.578266259763,86822.636565520545,89616.953847328681,89517.266385789248,86533.221287549444,89318.14061213682,86340.679511251627,89119.346576491982,89020.073787678237,80315.63691397669,88821.776323083352,85860.727267239447,88623.809216556212,85669.305847299082,88426.171917729444,88327.476774464667,85382.771494018671,88130.33315725498,85192.146335119935,87933.517975835362,87835.233377522149,79246.350294359494,87638.909824138333,84716.97167672732,87442.913340341052,{"$f":"(JF219+JF223+JF224+(JF222/3))*JF19","v":84527.455721829756},87247.243381241395,87149.530678423733,84243.773615669372,86954.349486689302,84055.045995597175,86759.493461398641,86662.18721684748,80980.125798844179,86467.817925782729,83584.601365333467,86273.772448557749,83396.971907919957,86080.05024570768,85983.310203836285,83116.11365677396,85790.07190301751,82929.264686869341,85597.155531840181,85500.817902230308,77139.603081012785,85308.383420183469,82463.503000645156,85116.269528638339,82277.741261965624,84924.47569349999,84828.698630422063,81999.67875635167,84637.38388041209,81814.689735979104,84446.387855461304,84351.009198915082,76101.931635106928,84160.490266228837,81353.564378393843,83970.288732792251,81169.651766627343,83780.404069826982,83685.580399768805,80894.357176873193,83496.170052977774,80711.209591548657,83307.075258563127,83212.646029181007,75074.589475582325,83024.023577914311,80254.674411225191,82835.715366411925,80072.592519619298,82647.720871159123,82553.841103766492,79800.038293077421,82366.31620320541,79618.713812615533,82179.103713919641,82085.614460824712,76702.38355960582,81898.869612844486,79166.723117581103,81712.435876593663,78986.453722609513,81526.312733768689,81433.367473157225,78716.612580899615,{"$f":"(LR219+LR223+LR224+(LR222/3))*LR19","v":81247.709250540458},78537.093057579026,75916.88272261071]
[null,null,"Receitas de Eletricidade",null,"EUR",{"$f":"SUM(I229:KP229)","v":45737069.569274046},{"$f":"SUM(AG229:AR229)","v":2150173.8606860368},{"$f":"SUM(I229:QJ229)","v":50222612.712682873},{"$f":"I208*I218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,123581.62452097915,122885.61660657928,173086.15824471746,188817.87490672339,209978.87778451349,227786.01836496891,251164.53741338971,250968.10088418555,215140.08744068557,170970.89384933008,135116.87798320857,80677.192686755589,125360.37858691032,125036.11489719443,176115.16601400002,192122.18771759106,213653.5081457425,231772.27368635588,255559.91681812407,255360.0426496588,218905.03897089759,170973.2107057948,135049.7820696753,80364.675744283566,124072.42684242591,126598.54663240552,179197.18141924505,195484.32600264889,217392.444538293,235828.2884758671,260032.2153624412,253028.54046309536,217038.31301409029,169231.21543194502,133666.67198615678,79524.624443071225,122797.29574793305,125302.14828777872,182333.13209408181,198905.30170769527,{"$f":"BU208*BU218","v":221196.81231771313},239955.28352419479,257821.86031801073,250469.74233365577,214839.0650099871,167506.56049075018,132297.32978668861,78692.935259270394,121534.85768291567,123888.77811308236,180629.54483720203,202386.14448757991,220055.37465683435,237808.50495770213,255215.34807473072,247936.41523242585,212661.70896653063,165799.07327144549,130941.61842170876,77869.524953908083,120284.98629722996,122747.93733084406,178791.42757692686,205927.90201611258,217824.8011054697,235402.50436189194,252634.78181996531,245428.30561330894,210506.02696471402,164108.58288148438,129599.40220588677,77054.311116596422,119047.55649845842,121489.86908229486,176971.60747579471,207577.95849037022,215616.4313384509,233020.45380275851,250079.90327972328,242945.16245408051,208371.80325476013,162434.9201294347,128270.54680454377,76247.212157284754,117822.44443939031,120244.32401464053,175169.90239850877,205472.88163410983,213430.04433278632,230662.1148746016,247550.45675094874,240486.7372312652,206258.82423452861,160777.91750804582,126954.91922020786,75448.147298093856,116609.52750562635,118881.3009084599,173386.13202280056,203388.75933122847,211265.42126561224,228327.25154488129,245046.18907592908,238052.78389526324,{"$f":"EG208*EG218","v":204166.87842813751},159137.40917748338,125652.38777930295,74657.03656523113,115408.68430330706,117790.30602522826,171620.11782138239,201325.38299394649,209122.34549229185,226015.630130595,242566.84961695789,235643.05884572482,202095.7564647978,157513.23094873127,124362.82211897038,73873.80078098661,114219.79464696304,116581.58749496506,169871.6830440796,199282.54611082835,207000.60252473279,223727.01927488932,240112.1902312501,233257.32090716952,200045.2510578589,155905.22026715928,123086.09317402173,73098.361555808544,113042.73954748634,115384.90090400478,168140.65270014066,197260.04422611397,204899.98000992011,221461.18992390489,237681.96524610682,230895.33130484863,198015.15698406246,154313.21619625366,121822.07316402144,72330.641280457814,111877.40120022166,114070.24992288936,166426.8535407235,195257.67491925595,202820.26770866319,219217.91530385189,235275.93143432745,228556.85364084729,196005.27106300264,152737.05940151002,120570.63558049776,71570.563118240432,110723.66297317571,113027.14565438098,164730.11404155576,193275.23778466051,200761.25747455409,216996.97089831327,232893.84798986631,226241.65387042513,194015.3921367912,151176.59213448642,119331.65517428165,70818.050997317463,{"$f":"GS208*GS218","v":109581.4093953444},111865.84102159461,163050.2643857683,191312.53441163007,198722.74323313535,214798.13442577448,230535.47650373192,223949.50027859164,192045.32104992442,149631.65821701524,118105.00794297094,70073.029603091403,108450.52614515593,110716.09635624818,161387.13644689877,189369.3683645053,196704.52096127515,212621.18581737633,228200.58094012583,221680.16345691556,190094.86062935108,148102.10302557226,116890.57111851987,69335.424370668377,107330.90003902897,109447.92002703018,159740.5637720651,187445.54516300524,194706.38866674789,210465.90719488982,225888.9276128193,219433.41628056447,188163.81566473842,146587.77347580114,115688.2231549518,68605.161477395319,106222.41902004485,108450.82778808268,158110.38156530604,185540.87226276266,192728.14636801791,208332.08284890972,223600.28516176494,217209.03388557318,186251.99288893456,145088.51800719227,114497.84371619445,67882.16783547157,105124.9721467323,107335.07716759914,156496.4266710878,183655.15903605358,190769.59607422448,206219.49921726561,221334.42452994123,215006.79364633857,184359.20095862576,143604.18656791386,113319.31366403625,67166.37108463388,104038.44958196412,106230.43305653594,154898.53755797466,181788.21675271832,{"$f":"JE208*JE218","v":188830.54176536604},204127.94486364772,219091.11894042761,212826.47515333813,182485.25043518582,142134.63059979412,112152.51504620226,66457.6995849144,102962.74258196414,105006.90833743583,153316.55430246238,179939.85856127282,186910.78937268179,202057.21045644541,216870.14387370757,210667.86019107053,180629.95376571626,140679.70302345298,110997.33108454925,65756.082409470502,101897.74348542369,104054.02323336303,151750.31857297212,178109.89947020746,185010.14675922837,200007.08874779631,214671.2770451977,208530.7327162156,178793.12526427515,139239.25822358162,109853.64616337781,65061.449337486149,100843.34570272629,102982.03969694812,150199.6736140041,176298.15632947235,183128.42370064984,197977.37455284415,212494.29838300071,206414.87883601175,176974.58109329303,137813.15203436892,108721.34581786125,64373.73084714399,99799.443705279948,101920.72699954246,148664.46423044888,174504.44781214715,181265.43186613955,195967.86472920308,210338.99000587969,204320.0867868489,175174.13924517363,136401.24172507241,107600.31672258937,63692.858108667242,98765.933014955124,100740.10236048001,147144.53677205468,172728.59439629281,179420.98479959086,193978.35815662605,208205.13620145139,202246.14691307404,173391.61952407772,135003.38598573353,106490.44668022633,60985.899655578331]
[null,null,"Total de Receitas",null,"EUR",45725473.45724313,2233384.3528060121,{"$f":"SUM(I233:QJ233)","v":50186763.391077422},{"$f":"SUM(I229:I232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,124330.14789772638,126503.22120690324,184083.86923279602,206713.25746824194,224657.14549193467,243162.24707991729,262047.51034339704,255637.04429122445,219330.79696596711,171356.83698842884,135310.22751138874,80252.04832808605,124468.42546575068,126733.69421204473,184061.51962502621,209833.8342836927,224292.3936412145,242589.49000441472,261253.29979932742,254690.81730322211,218353.37699411518,170084.09598436518,134189.65240229297,79476.188891402082,123184.25353145518,125796.60854048104,182810.43569526827,212690.64161743526,222773.23502746015,240953.39163583855,259514.02260436889,252142.55464170242,216181.20879117891,168345.85226643964,132810.16983131733,78639.882896126001,121912.86462181029,124503.58741708321,181582.67548722887,211224.17997341795,{"$f":"SUM(BU229:BU232)","v":221282.38554651022},239347.88476730132,256939.28629199692,249587.47692219698,213985.55818345561,166624.91153707937,131444.41903506662,77811.901736385989,120654.13149083366,123065.16022907368,179749.43253861123,209784.38147474354,219175.87522900529,236957.67265888999,254336.46049663774,247057.83319684793,211811.76372683875,164921.1015572536,130092.26332342162,76992.162544323786,119407.92815918701,121956.03038369195,177914.97722149896,208371.19185585031,216948.95752010791,234555.20702688489,251759.54399380757,244553.37028820638,209659.60785878019,163234.25180244949,128753.56736691677,76180.583276972087,118174.12990156711,120701.23950341005,176098.78261147178,206733.58006385152,214744.20720422664,232176.65624348845,249208.27887479804,242073.83753902602,207528.87518241309,161564.19344560505,127428.19718319562,75377.082708043366,116952.61323422329,119458.93918013656,174300.66693608739,204631.97392765564,212561.40362061973,229821.7822532728,246682.40979819957,239618.98678717666,205419.35244499461,159910.75934021277,126116.02012360154,74581.580419800535,115743.25590259826,118071.1937910102,172520.45023231982,202551.28779627173,210400.32830506761,227490.34937048369,244181.68396434616,237188.57234080663,{"$f":"SUM(EG229:EG232)","v":203330.82851656215},158273.78400359047,124816.90485990168,73793.996795008177,114545.93686909262,117011.31410358506,170757.95432854796,200491.31342582678,208260.76496800734,225182.12425545219,241705.85109001389,234782.35095375328,201263.09436880273,156653.10360031901,123530.72137114275,73014.253008964239,113360.53630095068,115805.74438163155,169013.00282672324,198451.84464536846,206142.49947288615,222896.87589124084,239254.66338337146,232400.08180119743,199215.94305413269,155048.5559258454,122257.34093063841,72242.271021610912,112186.93555826721,114612.1752548181,167285.42108471505,196432.67733623067,204045.31981472921,220634.37556052272,236827.87551918035,230041.52645556128,197189.16968498542,153459.98039024827,120996.63609308557,71477.973569724069,111025.01718211353,113273.12359079586,165575.03619883201,194433.60941160444,201969.01609892154,218394.39682269044,234425.24461424159,227706.44886264481,195182.57141330527,151887.21800216552,119748.48068180903,70721.284159180388,109874.66488278155,112260.56214592955,163881.67698651672,192454.44079631229,199913.38052020088,216176.71549119274,232046.53020308676,225394.61531800122,193195.94741024586,150330.11135288185,118512.74977613337,69972.127057301535,{"$f":"SUM(GS229:GS232)","v":108735.76352814515},111102.28280446306,162205.17396921347,190494.97340678392,197878.20734185961,213981.10961109737,229691.49421391153,223105.7944435461,191229.09884606992,148788.50460057444,117289.31969888022,69230.42728527452,107608.19913213722,109955.53331579806,160545.35935540561,188555.01113123086,195863.29287515354,211807.35943687649,227359.90094474811,220839.75716440062,189281.82887024997,147262.24345471588,116078.06800399021,68496.110610647447,106491.8588433414,108663.26528844167,158902.06702382269,186634.35981001923,193868.4354589163,209655.24741041395,225051.5170398753,218596.27668596461,187353.94259176645,145751.1751606318,114878.87346426793,67769.103539900068,105386.63093369751,107696.16595317589,157275.13250681406,184732.82721623694,191893.43543937584,207524.55813923082,222766.11146646339,216375.1284712177,185445.24705960217,144255.14848421293,113691.61605924909,67049.333311088209,104292.40478731925,106583.32195217186,155664.39297388849,182850.22303645522,189938.09515017248,205415.07837492824,220503.45549145128,214176.09021824738,183555.55124343114,142774.01369677859,112516.17696318854,66336.727886561421,103209.07088942338,105481.55552724407,154069.68721541722,180986.35885168094,{"$f":"SUM(JE229:JE232)","v":188002.2188925755},203326.59699184462,218263.32265865401,211998.94183799936,181684.66601449938,141307.62256009149,111352.43853316722,65631.215945753313,102136.52081536902,104234.23597435738,152490.85562649963,179141.04811849917,186085.61291589696,201258.90496592523,216045.48876609802,209843.46543225064,179832.40412669608,139855.82831152124,110200.2842973185,64932.726878043286,101074.64721980601,103310.81542548675,150927.74019098899,177314.1061504028,184188.08539810008,199211.79535380207,213849.7318435818,207709.44527180106,177998.58019781305,138418.48564935577,109059.59894317074,64241.190775689574,100023.34382593121,102241.62449180178,149380.18446567774,175505.35009930842,182309.44642660086,197185.06327208228,211675.83213046074,205596.66777488223,176183.01069099118,136995.450718259,107930.26830610659,63556.538426832623,98982.505414852189,101183.07659873813,147848.03356464003,173714.5989372562,180449.50797926117,195178.50587684245,209523.57205365211,203504.92148578152,174385.51389635124,135586.58109487296,106812.17935793685,62878.701308568088,97952.027815056063,99978.942345266827,146331.13414372999,171941.67343829176,178608.08390557027,193191.92234332714,207392.73620585949,201433.99705367847,{"$f":"SUM(LQ229:LQ232)","v":172605.90991280734},134191.73577356382,105705.22019558807,59971.085085245351]
[]
[null,null,{"$f":"OpEx!A9","v":"      Substituição de Componentes de Painéis Solares"},null,"EUR",null,null,{"$f":"SUM(I240:QJ240)","v":336000.00000000035},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"OpEx!AU9","v":1166.6666666666667},{"$f":"OpEx!AV9","v":1166.6666666666667},{"$f":"OpEx!AW9","v":1166.6666666666667},{"$f":"OpEx!AX9","v":1166.6666666666667},{"$f":"OpEx!AY9","v":1166.6666666666667},{"$f":"OpEx!AZ9","v":1166.6666666666667},{"$f":"OpEx!BA9","v":1166.6666666666667},{"$f":"OpEx!BB9","v":1166.6666666666667},{"$f":"OpEx!BC9","v":1166.6666666666667},{"$f":"OpEx!BD9","v":1166.6666666666667},{"$f":"OpEx!BE9","v":1166.6666666666667},{"$f":"OpEx!BF9","v":1166.6666666666667},{"$f":"OpEx!BG9","v":1166.6666666666667},{"$f":"OpEx!BH9","v":1166.6666666666667},{"$f":"OpEx!BI9","v":1166.6666666666667},{"$f":"OpEx!BJ9","v":1166.6666666666667},{"$f":"OpEx!BK9","v":1166.6666666666667},{"$f":"OpEx!BL9","v":1166.6666666666667},{"$f":"OpEx!BM9","v":1166.6666666666667},{"$f":"OpEx!BN9","v":1166.6666666666667},{"$f":"OpEx!BO9","v":1166.6666666666667},{"$f":"OpEx!BP9","v":1166.6666666666667},{"$f":"OpEx!BQ9","v":1166.6666666666667},{"$f":"OpEx!BR9","v":1166.6666666666667},{"$f":"OpEx!BS9","v":1166.6666666666667},{"$f":"OpEx!BT9","v":1166.6666666666667},{"$f":"OpEx!BU9","v":1166.6666666666667},{"$f":"OpEx!BV9","v":1166.6666666666667},{"$f":"OpEx!BW9","v":1166.6666666666667},{"$f":"OpEx!BX9","v":1166.6666666666667},{"$f":"OpEx!BY9","v":1166.6666666666667},{"$f":"OpEx!BZ9","v":1166.6666666666667},{"$f":"OpEx!CA9","v":1166.6666666666667},{"$f":"OpEx!CB9","v":1166.6666666666667},{"$f":"OpEx!CC9","v":1166.6666666666667},{"$f":"OpEx!CD9","v":1166.6666666666667},{"$f":"OpEx!CE9","v":1166.6666666666667},{"$f":"OpEx!CF9","v":1166.6666666666667},{"$f":"OpEx!CG9","v":1166.6666666666667},{"$f":"OpEx!CH9","v":1166.6666666666667},{"$f":"OpEx!CI9","v":1166.6666666666667},{"$f":"OpEx!CJ9","v":1166.6666666666667},{"$f":"OpEx!CK9","v":1166.6666666666667},{"$f":"OpEx!CL9","v":1166.6666666666667},{"$f":"OpEx!CM9","v":1166.6666666666667},{"$f":"OpEx!CN9","v":1166.6666666666667},{"$f":"OpEx!CO9","v":1166.6666666666667},{"$f":"OpEx!CP9","v":1166.6666666666667},{"$f":"OpEx!CQ9","v":1166.6666666666667},{"$f":"OpEx!CR9","v":1166.6666666666667},{"$f":"OpEx!CS9","v":1166.6666666666667},{"$f":"OpEx!CT9","v":1166.6666666666667},{"$f":"OpEx!CU9","v":1166.6666666666667},{"$f":"OpEx!CV9","v":1166.6666666666667},{"$f":"OpEx!CW9","v":1166.6666666666667},{"$f":"OpEx!CX9","v":1166.6666666666667},{"$f":"OpEx!CY9","v":1166.6666666666667},{"$f":"OpEx!CZ9","v":1166.6666666666667},{"$f":"OpEx!DA9","v":1166.6666666666667},{"$f":"OpEx!DB9","v":1166.6666666666667},{"$f":"OpEx!DC9","v":1166.6666666666667},{"$f":"OpEx!DD9","v":1166.6666666666667},{"$f":"OpEx!DE9","v":1166.6666666666667},{"$f":"OpEx!DF9","v":1166.6666666666667},{"$f":"OpEx!DG9","v":1166.6666666666667},{"$f":"OpEx!DH9","v":1166.6666666666667},{"$f":"OpEx!DI9","v":1166.6666666666667},{"$f":"OpEx!DJ9","v":1166.6666666666667},{"$f":"OpEx!DK9","v":1166.6666666666667},{"$f":"OpEx!DL9","v":1166.6666666666667},{"$f":"OpEx!DM9","v":1166.6666666666667},{"$f":"OpEx!DN9","v":1166.6666666666667},{"$f":"OpEx!DO9","v":1166.6666666666667},{"$f":"OpEx!DP9","v":1166.6666666666667},{"$f":"OpEx!DQ9","v":1166.6666666666667},{"$f":"OpEx!DR9","v":1166.6666666666667},{"$f":"OpEx!DS9","v":1166.6666666666667},{"$f":"OpEx!DT9","v":1166.6666666666667},{"$f":"OpEx!DU9","v":1166.6666666666667},{"$f":"OpEx!DV9","v":1166.6666666666667},{"$f":"OpEx!DW9","v":1166.6666666666667},{"$f":"OpEx!DX9","v":1166.6666666666667},{"$f":"OpEx!DY9","v":1166.6666666666667},{"$f":"OpEx!DZ9","v":1166.6666666666667},{"$f":"OpEx!EA9","v":1166.6666666666667},{"$f":"OpEx!EB9","v":1166.6666666666667},{"$f":"OpEx!EC9","v":1166.6666666666667},{"$f":"OpEx!ED9","v":1166.6666666666667},{"$f":"OpEx!EE9","v":1166.6666666666667},{"$f":"OpEx!EF9","v":1166.6666666666667},{"$f":"OpEx!EG9","v":1166.6666666666667},{"$f":"OpEx!EH9","v":1166.6666666666667},{"$f":"OpEx!EI9","v":1166.6666666666667},{"$f":"OpEx!EJ9","v":1166.6666666666667},{"$f":"OpEx!EK9","v":1166.6666666666667},{"$f":"OpEx!EL9","v":1166.6666666666667},{"$f":"OpEx!EM9","v":1166.6666666666667},{"$f":"OpEx!EN9","v":1166.6666666666667},{"$f":"OpEx!EO9","v":1166.6666666666667},{"$f":"OpEx!EP9","v":1166.6666666666667},{"$f":"OpEx!EQ9","v":1166.6666666666667},{"$f":"OpEx!ER9","v":1166.6666666666667},{"$f":"OpEx!ES9","v":1166.6666666666667},{"$f":"OpEx!ET9","v":1166.6666666666667},{"$f":"OpEx!EU9","v":1166.6666666666667},{"$f":"OpEx!EV9","v":1166.6666666666667},{"$f":"OpEx!EW9","v":1166.6666666666667},{"$f":"OpEx!EX9","v":1166.6666666666667},{"$f":"OpEx!EY9","v":1166.6666666666667},{"$f":"OpEx!EZ9","v":1166.6666666666667},{"$f":"OpEx!FA9","v":1166.6666666666667},{"$f":"OpEx!FB9","v":1166.6666666666667},{"$f":"OpEx!FC9","v":1166.6666666666667},{"$f":"OpEx!FD9","v":1166.6666666666667},{"$f":"OpEx!FE9","v":1166.6666666666667},{"$f":"OpEx!FF9","v":1166.6666666666667},{"$f":"OpEx!FG9","v":1166.6666666666667},{"$f":"OpEx!FH9","v":1166.6666666666667},{"$f":"OpEx!FI9","v":1166.6666666666667},{"$f":"OpEx!FJ9","v":1166.6666666666667},{"$f":"OpEx!FK9","v":1166.6666666666667},{"$f":"OpEx!FL9","v":1166.6666666666667},{"$f":"OpEx!FM9","v":1166.6666666666667},{"$f":"OpEx!FN9","v":1166.6666666666667},{"$f":"OpEx!FO9","v":1166.6666666666667},{"$f":"OpEx!FP9","v":1166.6666666666667},{"$f":"OpEx!FQ9","v":1166.6666666666667},{"$f":"OpEx!FR9","v":1166.6666666666667},{"$f":"OpEx!FS9","v":1166.6666666666667},{"$f":"OpEx!FT9","v":1166.6666666666667},{"$f":"OpEx!FU9","v":1166.6666666666667},{"$f":"OpEx!FV9","v":1166.6666666666667},{"$f":"OpEx!FW9","v":1166.6666666666667},{"$f":"OpEx!FX9","v":1166.6666666666667},{"$f":"OpEx!FY9","v":1166.6666666666667},{"$f":"OpEx!FZ9","v":1166.6666666666667},{"$f":"OpEx!GA9","v":1166.6666666666667},{"$f":"OpEx!GB9","v":1166.6666666666667},{"$f":"OpEx!GC9","v":1166.6666666666667},{"$f":"OpEx!GD9","v":1166.6666666666667},{"$f":"OpEx!GE9","v":1166.6666666666667},{"$f":"OpEx!GF9","v":1166.6666666666667},{"$f":"OpEx!GG9","v":1166.6666666666667},{"$f":"OpEx!GH9","v":1166.6666666666667},{"$f":"OpEx!GI9","v":1166.6666666666667},{"$f":"OpEx!GJ9","v":1166.6666666666667},{"$f":"OpEx!GK9","v":1166.6666666666667},{"$f":"OpEx!GL9","v":1166.6666666666667},{"$f":"OpEx!GM9","v":1166.6666666666667},{"$f":"OpEx!GN9","v":1166.6666666666667},{"$f":"OpEx!GO9","v":1166.6666666666667},{"$f":"OpEx!GP9","v":1166.6666666666667},{"$f":"OpEx!GQ9","v":1166.6666666666667},{"$f":"OpEx!GR9","v":1166.6666666666667},{"$f":"OpEx!GS9","v":1166.6666666666667},{"$f":"OpEx!GT9","v":1166.6666666666667},{"$f":"OpEx!GU9","v":1166.6666666666667},{"$f":"OpEx!GV9","v":1166.6666666666667},{"$f":"OpEx!GW9","v":1166.6666666666667},{"$f":"OpEx!GX9","v":1166.6666666666667},{"$f":"OpEx!GY9","v":1166.6666666666667},{"$f":"OpEx!GZ9","v":1166.6666666666667},{"$f":"OpEx!HA9","v":1166.6666666666667},{"$f":"OpEx!HB9","v":1166.6666666666667},{"$f":"OpEx!HC9","v":1166.6666666666667},{"$f":"OpEx!HD9","v":1166.6666666666667},{"$f":"OpEx!HE9","v":1166.6666666666667},{"$f":"OpEx!HF9","v":1166.6666666666667},{"$f":"OpEx!HG9","v":1166.6666666666667},{"$f":"OpEx!HH9","v":1166.6666666666667},{"$f":"OpEx!HI9","v":1166.6666666666667},{"$f":"OpEx!HJ9","v":1166.6666666666667},{"$f":"OpEx!HK9","v":1166.6666666666667},{"$f":"OpEx!HL9","v":1166.6666666666667},{"$f":"OpEx!HM9","v":1166.6666666666667},{"$f":"OpEx!HN9","v":1166.6666666666667},{"$f":"OpEx!HO9","v":1166.6666666666667},{"$f":"OpEx!HP9","v":1166.6666666666667},{"$f":"OpEx!HQ9","v":1166.6666666666667},{"$f":"OpEx!HR9","v":1166.6666666666667},{"$f":"OpEx!HS9","v":1166.6666666666667},{"$f":"OpEx!HT9","v":1166.6666666666667},{"$f":"OpEx!HU9","v":1166.6666666666667},{"$f":"OpEx!HV9","v":1166.6666666666667},{"$f":"OpEx!HW9","v":1166.6666666666667},{"$f":"OpEx!HX9","v":1166.6666666666667},{"$f":"OpEx!HY9","v":1166.6666666666667},{"$f":"OpEx!HZ9","v":1166.6666666666667},{"$f":"OpEx!IA9","v":1166.6666666666667},{"$f":"OpEx!IB9","v":1166.6666666666667},{"$f":"OpEx!IC9","v":1166.6666666666667},{"$f":"OpEx!ID9","v":1166.6666666666667},{"$f":"OpEx!IE9","v":1166.6666666666667},{"$f":"OpEx!IF9","v":1166.6666666666667},{"$f":"OpEx!IG9","v":1166.6666666666667},{"$f":"OpEx!IH9","v":1166.6666666666667},{"$f":"OpEx!II9","v":1166.6666666666667},{"$f":"OpEx!IJ9","v":1166.6666666666667},{"$f":"OpEx!IK9","v":1166.6666666666667},{"$f":"OpEx!IL9","v":1166.6666666666667},{"$f":"OpEx!IM9","v":1166.6666666666667},{"$f":"OpEx!IN9","v":1166.6666666666667},{"$f":"OpEx!IO9","v":1166.6666666666667},{"$f":"OpEx!IP9","v":1166.6666666666667},{"$f":"OpEx!IQ9","v":1166.6666666666667},{"$f":"OpEx!IR9","v":1166.6666666666667},{"$f":"OpEx!IS9","v":1166.6666666666667},{"$f":"OpEx!IT9","v":1166.6666666666667},{"$f":"OpEx!IU9","v":1166.6666666666667},{"$f":"OpEx!IV9","v":1166.6666666666667},{"$f":"OpEx!IW9","v":1166.6666666666667},{"$f":"OpEx!IX9","v":1166.6666666666667},{"$f":"OpEx!IY9","v":1166.6666666666667},{"$f":"OpEx!IZ9","v":1166.6666666666667},{"$f":"OpEx!JA9","v":1166.6666666666667},{"$f":"OpEx!JB9","v":1166.6666666666667},{"$f":"OpEx!JC9","v":1166.6666666666667},{"$f":"OpEx!JD9","v":1166.6666666666667},{"$f":"OpEx!JE9","v":1166.6666666666667},{"$f":"OpEx!JF9","v":1166.6666666666667},{"$f":"OpEx!JG9","v":1166.6666666666667},{"$f":"OpEx!JH9","v":1166.6666666666667},{"$f":"OpEx!JI9","v":1166.6666666666667},{"$f":"OpEx!JJ9","v":1166.6666666666667},{"$f":"OpEx!JK9","v":1166.6666666666667},{"$f":"OpEx!JL9","v":1166.6666666666667},{"$f":"OpEx!JM9","v":1166.6666666666667},{"$f":"OpEx!JN9","v":1166.6666666666667},{"$f":"OpEx!JO9","v":1166.6666666666667},{"$f":"OpEx!JP9","v":1166.6666666666667},{"$f":"OpEx!JQ9","v":1166.6666666666667},{"$f":"OpEx!JR9","v":1166.6666666666667},{"$f":"OpEx!JS9","v":1166.6666666666667},{"$f":"OpEx!JT9","v":1166.6666666666667},{"$f":"OpEx!JU9","v":1166.6666666666667},{"$f":"OpEx!JV9","v":1166.6666666666667},{"$f":"OpEx!JW9","v":1166.6666666666667},{"$f":"OpEx!JX9","v":1166.6666666666667},{"$f":"OpEx!JY9","v":1166.6666666666667},{"$f":"OpEx!JZ9","v":1166.6666666666667},{"$f":"OpEx!KA9","v":1166.6666666666667},{"$f":"OpEx!KB9","v":1166.6666666666667},{"$f":"OpEx!KC9","v":1166.6666666666667},{"$f":"OpEx!KD9","v":1166.6666666666667},{"$f":"OpEx!KE9","v":1166.6666666666667},{"$f":"OpEx!KF9","v":1166.6666666666667},{"$f":"OpEx!KG9","v":1166.6666666666667},{"$f":"OpEx!KH9","v":1166.6666666666667},{"$f":"OpEx!KI9","v":1166.6666666666667},{"$f":"OpEx!KJ9","v":1166.6666666666667},{"$f":"OpEx!KK9","v":1166.6666666666667},{"$f":"OpEx!KL9","v":1166.6666666666667},{"$f":"OpEx!KM9","v":1166.6666666666667},{"$f":"OpEx!KN9","v":1166.6666666666667},{"$f":"OpEx!KO9","v":1166.6666666666667},{"$f":"OpEx!KP9","v":1166.6666666666667},{"$f":"OpEx!KQ9","v":1166.6666666666667},{"$f":"OpEx!KR9","v":1166.6666666666667},{"$f":"OpEx!KS9","v":1166.6666666666667},{"$f":"OpEx!KT9","v":1166.6666666666667},{"$f":"OpEx!KU9","v":1166.6666666666667},{"$f":"OpEx!KV9","v":1166.6666666666667},{"$f":"OpEx!KW9","v":1166.6666666666667},{"$f":"OpEx!KX9","v":1166.6666666666667},{"$f":"OpEx!KY9","v":1166.6666666666667},{"$f":"OpEx!KZ9","v":1166.6666666666667},{"$f":"OpEx!LA9","v":1166.6666666666667},{"$f":"OpEx!LB9","v":1166.6666666666667},{"$f":"OpEx!LC9","v":1166.6666666666667},{"$f":"OpEx!LD9","v":1166.6666666666667},{"$f":"OpEx!LE9","v":1166.6666666666667},{"$f":"OpEx!LF9","v":1166.6666666666667},{"$f":"OpEx!LG9","v":1166.6666666666667},{"$f":"OpEx!LH9","v":1166.6666666666667},{"$f":"OpEx!LI9","v":1166.6666666666667},{"$f":"OpEx!LJ9","v":1166.6666666666667},{"$f":"OpEx!LK9","v":1166.6666666666667},{"$f":"OpEx!LL9","v":1166.6666666666667},{"$f":"OpEx!LM9","v":1166.6666666666667},{"$f":"OpEx!LN9","v":1166.6666666666667},{"$f":"OpEx!LO9","v":1166.6666666666667},{"$f":"OpEx!LP9","v":1166.6666666666667},{"$f":"OpEx!LQ9","v":1166.6666666666667},{"$f":"OpEx!LR9","v":1166.6666666666667},{"$f":"OpEx!LS9","v":1166.6666666666667},{"$f":"OpEx!LT9","v":1166.6666666666667},{"$f":"OpEx!LU9","v":1166.6666666666667},{"$f":"OpEx!LV9","v":1166.6666666666667}]
[null,null,{"$f":"OpEx!A12","v":"      Garantia"},null,"EUR",null,null,2137459.2227999964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OpEx!AF12/2","v":0},{"$f":"OpEx!AG12/2","v":0},{"$f":"OpEx!AH12/2","v":0},{"$f":"OpEx!AI12","v":7124.8640760000017},{"$f":"OpEx!AJ12","v":7124.8640760000017},{"$f":"OpEx!AK12","v":7124.8640760000017},{"$f":"OpEx!AL12","v":7124.8640760000017},{"$f":"OpEx!AM12","v":7124.8640760000017},{"$f":"OpEx!AN12","v":7124.8640760000017},{"$f":"OpEx!AO12","v":7124.8640760000017},{"$f":"OpEx!AP12","v":7124.8640760000017},{"$f":"OpEx!AQ12","v":7124.8640760000017},{"$f":"OpEx!AR12","v":7124.8640760000017},{"$f":"OpEx!AS12","v":7124.8640760000017},{"$f":"OpEx!AT12","v":7124.8640760000017},{"$f":"OpEx!AU12","v":7124.8640760000017},{"$f":"OpEx!AV12","v":7124.8640760000017},{"$f":"OpEx!AW12","v":7124.8640760000017},{"$f":"OpEx!AX12","v":7124.8640760000017},{"$f":"OpEx!AY12","v":7124.8640760000017},{"$f":"OpEx!AZ12","v":7124.8640760000017},{"$f":"OpEx!BA12","v":7124.8640760000017},{"$f":"OpEx!BB12","v":7124.8640760000017},{"$f":"OpEx!BC12","v":7124.8640760000017},{"$f":"OpEx!BD12","v":7124.8640760000017},{"$f":"OpEx!BE12","v":7124.8640760000017},{"$f":"OpEx!BF12","v":7124.8640760000017},{"$f":"OpEx!BG12","v":7124.8640760000017},{"$f":"OpEx!BH12","v":7124.8640760000017},{"$f":"OpEx!BI12","v":7124.8640760000017},{"$f":"OpEx!BJ12","v":7124.8640760000017},{"$f":"OpEx!BK12","v":7124.8640760000017},{"$f":"OpEx!BL12","v":7124.8640760000017},{"$f":"OpEx!BM12","v":7124.8640760000017},{"$f":"OpEx!BN12","v":7124.8640760000017},{"$f":"OpEx!BO12","v":7124.8640760000017},{"$f":"OpEx!BP12","v":7124.8640760000017},{"$f":"OpEx!BQ12","v":7124.8640760000017},{"$f":"OpEx!BR12","v":7124.8640760000017},{"$f":"OpEx!BS12","v":7124.8640760000017},{"$f":"OpEx!BT12","v":7124.8640760000017},{"$f":"OpEx!BU12","v":7124.8640760000017},{"$f":"OpEx!BV12","v":7124.8640760000017},{"$f":"OpEx!BW12","v":7124.8640760000017},{"$f":"OpEx!BX12","v":7124.8640760000017},{"$f":"OpEx!BY12","v":7124.8640760000017},{"$f":"OpEx!BZ12","v":7124.8640760000017},{"$f":"OpEx!CA12","v":7124.8640760000017},{"$f":"OpEx!CB12","v":7124.8640760000017},{"$f":"OpEx!CC12","v":7124.8640760000017},{"$f":"OpEx!CD12","v":7124.8640760000017},{"$f":"OpEx!CE12","v":7124.8640760000017},{"$f":"OpEx!CF12","v":7124.8640760000017},{"$f":"OpEx!CG12","v":7124.8640760000017},{"$f":"OpEx!CH12","v":7124.8640760000017},{"$f":"OpEx!CI12","v":7124.8640760000017},{"$f":"OpEx!CJ12","v":7124.8640760000017},{"$f":"OpEx!CK12","v":7124.8640760000017},{"$f":"OpEx!CL12","v":7124.8640760000017},{"$f":"OpEx!CM12","v":7124.8640760000017},{"$f":"OpEx!CN12","v":7124.8640760000017},{"$f":"OpEx!CO12","v":7124.8640760000017},{"$f":"OpEx!CP12","v":7124.8640760000017},{"$f":"OpEx!CQ12","v":7124.8640760000017},{"$f":"OpEx!CR12","v":7124.8640760000017},{"$f":"OpEx!CS12","v":7124.8640760000017},{"$f":"OpEx!CT12","v":7124.8640760000017},{"$f":"OpEx!CU12","v":7124.8640760000017},{"$f":"OpEx!CV12","v":7124.8640760000017},{"$f":"OpEx!CW12","v":7124.8640760000017},{"$f":"OpEx!CX12","v":7124.8640760000017},{"$f":"OpEx!CY12","v":7124.8640760000017},{"$f":"OpEx!CZ12","v":7124.8640760000017},{"$f":"OpEx!DA12","v":7124.8640760000017},{"$f":"OpEx!DB12","v":7124.8640760000017},{"$f":"OpEx!DC12","v":7124.8640760000017},{"$f":"OpEx!DD12","v":7124.8640760000017},{"$f":"OpEx!DE12","v":7124.8640760000017},{"$f":"OpEx!DF12","v":7124.8640760000017},{"$f":"OpEx!DG12","v":7124.8640760000017},{"$f":"OpEx!DH12","v":7124.8640760000017},{"$f":"OpEx!DI12","v":7124.8640760000017},{"$f":"OpEx!DJ12","v":7124.8640760000017},{"$f":"OpEx!DK12","v":7124.8640760000017},{"$f":"OpEx!DL12","v":7124.8640760000017},{"$f":"OpEx!DM12","v":7124.8640760000017},{"$f":"OpEx!DN12","v":7124.8640760000017},{"$f":"OpEx!DO12","v":7124.8640760000017},{"$f":"OpEx!DP12","v":7124.8640760000017},{"$f":"OpEx!DQ12","v":7124.8640760000017},{"$f":"OpEx!DR12","v":7124.8640760000017},{"$f":"OpEx!DS12","v":7124.8640760000017},{"$f":"OpEx!DT12","v":7124.8640760000017},{"$f":"OpEx!DU12","v":7124.8640760000017},{"$f":"OpEx!DV12","v":7124.8640760000017},{"$f":"OpEx!DW12","v":7124.8640760000017},{"$f":"OpEx!DX12","v":7124.8640760000017},{"$f":"OpEx!DY12","v":7124.8640760000017},{"$f":"OpEx!DZ12","v":7124.8640760000017},{"$f":"OpEx!EA12","v":7124.8640760000017},{"$f":"OpEx!EB12","v":7124.8640760000017},{"$f":"OpEx!EC12","v":7124.8640760000017},{"$f":"OpEx!ED12","v":7124.8640760000017},{"$f":"OpEx!EE12","v":7124.8640760000017},{"$f":"OpEx!EF12","v":7124.8640760000017},{"$f":"OpEx!EG12","v":7124.8640760000017},{"$f":"OpEx!EH12","v":7124.8640760000017},{"$f":"OpEx!EI12","v":7124.8640760000017},{"$f":"OpEx!EJ12","v":7124.8640760000017},{"$f":"OpEx!EK12","v":7124.8640760000017},{"$f":"OpEx!EL12","v":7124.8640760000017},{"$f":"OpEx!EM12","v":7124.8640760000017},{"$f":"OpEx!EN12","v":7124.8640760000017},{"$f":"OpEx!EO12","v":7124.8640760000017},{"$f":"OpEx!EP12","v":7124.8640760000017},{"$f":"OpEx!EQ12","v":7124.8640760000017},{"$f":"OpEx!ER12","v":7124.8640760000017},{"$f":"OpEx!ES12","v":7124.8640760000017},{"$f":"OpEx!ET12","v":7124.8640760000017},{"$f":"OpEx!EU12","v":7124.8640760000017},{"$f":"OpEx!EV12","v":7124.8640760000017},{"$f":"OpEx!EW12","v":7124.8640760000017},{"$f":"OpEx!EX12","v":7124.8640760000017},{"$f":"OpEx!EY12","v":7124.8640760000017},{"$f":"OpEx!EZ12","v":7124.8640760000017},{"$f":"OpEx!FA12","v":7124.8640760000017},{"$f":"OpEx!FB12","v":7124.8640760000017},{"$f":"OpEx!FC12","v":7124.8640760000017},{"$f":"OpEx!FD12","v":7124.8640760000017},{"$f":"OpEx!FE12","v":7124.8640760000017},{"$f":"OpEx!FF12","v":7124.8640760000017},{"$f":"OpEx!FG12","v":7124.8640760000017},{"$f":"OpEx!FH12","v":7124.8640760000017},{"$f":"OpEx!FI12","v":7124.8640760000017},{"$f":"OpEx!FJ12","v":7124.8640760000017},{"$f":"OpEx!FK12","v":7124.8640760000017},{"$f":"OpEx!FL12","v":7124.8640760000017},{"$f":"OpEx!FM12","v":7124.8640760000017},{"$f":"OpEx!FN12","v":7124.8640760000017},{"$f":"OpEx!FO12","v":7124.8640760000017},{"$f":"OpEx!FP12","v":7124.8640760000017},{"$f":"OpEx!FQ12","v":7124.8640760000017},{"$f":"OpEx!FR12","v":7124.8640760000017},{"$f":"OpEx!FS12","v":7124.8640760000017},{"$f":"OpEx!FT12","v":7124.8640760000017},{"$f":"OpEx!FU12","v":7124.8640760000017},{"$f":"OpEx!FV12","v":7124.8640760000017},{"$f":"OpEx!FW12","v":7124.8640760000017},{"$f":"OpEx!FX12","v":7124.8640760000017},{"$f":"OpEx!FY12","v":7124.8640760000017},{"$f":"OpEx!FZ12","v":7124.8640760000017},{"$f":"OpEx!GA12","v":7124.8640760000017},{"$f":"OpEx!GB12","v":7124.8640760000017},{"$f":"OpEx!GC12","v":7124.8640760000017},{"$f":"OpEx!GD12","v":7124.8640760000017},{"$f":"OpEx!GE12","v":7124.8640760000017},{"$f":"OpEx!GF12","v":7124.8640760000017},{"$f":"OpEx!GG12","v":7124.8640760000017},{"$f":"OpEx!GH12","v":7124.8640760000017},{"$f":"OpEx!GI12","v":7124.8640760000017},{"$f":"OpEx!GJ12","v":7124.8640760000017},{"$f":"OpEx!GK12","v":7124.8640760000017},{"$f":"OpEx!GL12","v":7124.8640760000017},{"$f":"OpEx!GM12","v":7124.8640760000017},{"$f":"OpEx!GN12","v":7124.8640760000017},{"$f":"OpEx!GO12","v":7124.8640760000017},{"$f":"OpEx!GP12","v":7124.8640760000017},{"$f":"OpEx!GQ12","v":7124.8640760000017},{"$f":"OpEx!GR12","v":7124.8640760000017},{"$f":"OpEx!GS12","v":7124.8640760000017},{"$f":"OpEx!GT12","v":7124.8640760000017},{"$f":"OpEx!GU12","v":7124.8640760000017},{"$f":"OpEx!GV12","v":7124.8640760000017},{"$f":"OpEx!GW12","v":7124.8640760000017},{"$f":"OpEx!GX12","v":7124.8640760000017},{"$f":"OpEx!GY12","v":7124.8640760000017},{"$f":"OpEx!GZ12","v":7124.8640760000017},{"$f":"OpEx!HA12","v":7124.8640760000017},{"$f":"OpEx!HB12","v":7124.8640760000017},{"$f":"OpEx!HC12","v":7124.8640760000017},{"$f":"OpEx!HD12","v":7124.8640760000017},{"$f":"OpEx!HE12","v":7124.8640760000017},{"$f":"OpEx!HF12","v":7124.8640760000017},{"$f":"OpEx!HG12","v":7124.8640760000017},{"$f":"OpEx!HH12","v":7124.8640760000017},{"$f":"OpEx!HI12","v":7124.8640760000017},{"$f":"OpEx!HJ12","v":7124.8640760000017},{"$f":"OpEx!HK12","v":7124.8640760000017},{"$f":"OpEx!HL12","v":7124.8640760000017},{"$f":"OpEx!HM12","v":7124.8640760000017},{"$f":"OpEx!HN12","v":7124.8640760000017},{"$f":"OpEx!HO12","v":7124.8640760000017},{"$f":"OpEx!HP12","v":7124.8640760000017},{"$f":"OpEx!HQ12","v":7124.8640760000017},{"$f":"OpEx!HR12","v":7124.8640760000017},{"$f":"OpEx!HS12","v":7124.8640760000017},{"$f":"OpEx!HT12","v":7124.8640760000017},{"$f":"OpEx!HU12","v":7124.8640760000017},{"$f":"OpEx!HV12","v":7124.8640760000017},{"$f":"OpEx!HW12","v":7124.8640760000017},{"$f":"OpEx!HX12","v":7124.8640760000017},{"$f":"OpEx!HY12","v":7124.8640760000017},{"$f":"OpEx!HZ12","v":7124.8640760000017},{"$f":"OpEx!IA12","v":7124.8640760000017},{"$f":"OpEx!IB12","v":7124.8640760000017},{"$f":"OpEx!IC12","v":7124.8640760000017},{"$f":"OpEx!ID12","v":7124.8640760000017},{"$f":"OpEx!IE12","v":7124.8640760000017},{"$f":"OpEx!IF12","v":7124.8640760000017},{"$f":"OpEx!IG12","v":7124.8640760000017},{"$f":"OpEx!IH12","v":7124.8640760000017},{"$f":"OpEx!II12","v":7124.8640760000017},{"$f":"OpEx!IJ12","v":7124.8640760000017},{"$f":"OpEx!IK12","v":7124.8640760000017},{"$f":"OpEx!IL12","v":7124.8640760000017},{"$f":"OpEx!IM12","v":7124.8640760000017},{"$f":"OpEx!IN12","v":7124.8640760000017},{"$f":"OpEx!IO12","v":7124.8640760000017},{"$f":"OpEx!IP12","v":7124.8640760000017},{"$f":"OpEx!IQ12","v":7124.8640760000017},{"$f":"OpEx!IR12","v":7124.8640760000017},{"$f":"OpEx!IS12","v":7124.8640760000017},{"$f":"OpEx!IT12","v":7124.8640760000017},{"$f":"OpEx!IU12","v":7124.8640760000017},{"$f":"OpEx!IV12","v":7124.8640760000017},{"$f":"OpEx!IW12","v":7124.8640760000017},{"$f":"OpEx!IX12","v":7124.8640760000017},{"$f":"OpEx!IY12","v":7124.8640760000017},{"$f":"OpEx!IZ12","v":7124.8640760000017},{"$f":"OpEx!JA12","v":7124.8640760000017},{"$f":"OpEx!JB12","v":7124.8640760000017},{"$f":"OpEx!JC12","v":7124.8640760000017},{"$f":"OpEx!JD12","v":7124.8640760000017},{"$f":"OpEx!JE12","v":7124.8640760000017},{"$f":"OpEx!JF12","v":7124.8640760000017},{"$f":"OpEx!JG12","v":7124.8640760000017},{"$f":"OpEx!JH12","v":7124.8640760000017},{"$f":"OpEx!JI12","v":7124.8640760000017},{"$f":"OpEx!JJ12","v":7124.8640760000017},{"$f":"OpEx!JK12","v":7124.8640760000017},{"$f":"OpEx!JL12","v":7124.8640760000017},{"$f":"OpEx!JM12","v":7124.8640760000017},{"$f":"OpEx!JN12","v":7124.8640760000017},{"$f":"OpEx!JO12","v":7124.8640760000017},{"$f":"OpEx!JP12","v":7124.8640760000017},{"$f":"OpEx!JQ12","v":7124.8640760000017},{"$f":"OpEx!JR12","v":7124.8640760000017},{"$f":"OpEx!JS12","v":7124.8640760000017},{"$f":"OpEx!JT12","v":7124.8640760000017},{"$f":"OpEx!JU12","v":7124.8640760000017},{"$f":"OpEx!JV12","v":7124.8640760000017},{"$f":"OpEx!JW12","v":7124.8640760000017},{"$f":"OpEx!JX12","v":7124.8640760000017},{"$f":"OpEx!JY12","v":7124.8640760000017},{"$f":"OpEx!JZ12","v":7124.8640760000017},{"$f":"OpEx!KA12","v":7124.8640760000017},{"$f":"OpEx!KB12","v":7124.8640760000017},{"$f":"OpEx!KC12","v":7124.8640760000017},{"$f":"OpEx!KD12","v":7124.8640760000017},{"$f":"OpEx!KE12","v":7124.8640760000017},{"$f":"OpEx!KF12","v":7124.8640760000017},{"$f":"OpEx!KG12","v":7124.8640760000017},{"$f":"OpEx!KH12","v":7124.8640760000017},{"$f":"OpEx!KI12","v":7124.8640760000017},{"$f":"OpEx!KJ12","v":7124.8640760000017},{"$f":"OpEx!KK12","v":7124.8640760000017},{"$f":"OpEx!KL12","v":7124.8640760000017},{"$f":"OpEx!KM12","v":7124.8640760000017},{"$f":"OpEx!KN12","v":7124.8640760000017},{"$f":"OpEx!KO12","v":7124.8640760000017},{"$f":"OpEx!KP12","v":7124.8640760000017},{"$f":"OpEx!KQ12","v":7124.8640760000017},{"$f":"OpEx!KR12","v":7124.8640760000017},{"$f":"OpEx!KS12","v":7124.8640760000017},{"$f":"OpEx!KT12","v":7124.8640760000017},{"$f":"OpEx!KU12","v":7124.8640760000017},{"$f":"OpEx!KV12","v":7124.8640760000017},{"$f":"OpEx!KW12","v":7124.8640760000017},{"$f":"OpEx!KX12","v":7124.8640760000017},{"$f":"OpEx!KY12","v":7124.8640760000017},{"$f":"OpEx!KZ12","v":7124.8640760000017},{"$f":"OpEx!LA12","v":7124.8640760000017},{"$f":"OpEx!LB12","v":7124.8640760000017},{"$f":"OpEx!LC12","v":7124.8640760000017},{"$f":"OpEx!LD12","v":7124.8640760000017},{"$f":"OpEx!LE12","v":7124.8640760000017},{"$f":"OpEx!LF12","v":7124.8640760000017},{"$f":"OpEx!LG12","v":7124.8640760000017},{"$f":"OpEx!LH12","v":7124.8640760000017},{"$f":"OpEx!LI12","v":7124.8640760000017},{"$f":"OpEx!LJ12","v":7124.8640760000017},{"$f":"OpEx!LK12","v":7124.8640760000017},{"$f":"OpEx!LL12","v":7124.8640760000017},{"$f":"OpEx!LM12","v":7124.8640760000017},{"$f":"OpEx!LN12","v":7124.8640760000017},{"$f":"OpEx!LO12","v":7124.8640760000017},{"$f":"OpEx!LP12","v":7124.8640760000017},{"$f":"OpEx!LQ12","v":7124.8640760000017},{"$f":"OpEx!LR12","v":7124.8640760000017},{"$f":"OpEx!LS12","v":7124.8640760000017},{"$f":"OpEx!LT12","v":7124.8640760000017},{"$f":"OpEx!LU12","v":7124.8640760000017},{"$f":"OpEx!LV12","v":7124.8640760000017}]
[null,null,{"$f":"OpEx!A13","v":"      Manutenção do Sistema de Baterias (peças)"},null,"EUR",null,null,1578633.7050000029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OpEx!AF13/2","v":0},{"$f":"OpEx!AG13/2","v":0},{"$f":"OpEx!AH13/2","v":0},{"$f":"OpEx!AI13","v":5262.1123500000003},{"$f":"OpEx!AJ13","v":5262.1123500000003},{"$f":"OpEx!AK13","v":5262.1123500000003},{"$f":"OpEx!AL13","v":5262.1123500000003},{"$f":"OpEx!AM13","v":5262.1123500000003},{"$f":"OpEx!AN13","v":5262.1123500000003},{"$f":"OpEx!AO13","v":5262.1123500000003},{"$f":"OpEx!AP13","v":5262.1123500000003},{"$f":"OpEx!AQ13","v":5262.1123500000003},{"$f":"OpEx!AR13","v":5262.1123500000003},{"$f":"OpEx!AS13","v":5262.1123500000003},{"$f":"OpEx!AT13","v":5262.1123500000003},{"$f":"OpEx!AU13","v":5262.1123500000003},{"$f":"OpEx!AV13","v":5262.1123500000003},{"$f":"OpEx!AW13","v":5262.1123500000003},{"$f":"OpEx!AX13","v":5262.1123500000003},{"$f":"OpEx!AY13","v":5262.1123500000003},{"$f":"OpEx!AZ13","v":5262.1123500000003},{"$f":"OpEx!BA13","v":5262.1123500000003},{"$f":"OpEx!BB13","v":5262.1123500000003},{"$f":"OpEx!BC13","v":5262.1123500000003},{"$f":"OpEx!BD13","v":5262.1123500000003},{"$f":"OpEx!BE13","v":5262.1123500000003},{"$f":"OpEx!BF13","v":5262.1123500000003},{"$f":"OpEx!BG13","v":5262.1123500000003},{"$f":"OpEx!BH13","v":5262.1123500000003},{"$f":"OpEx!BI13","v":5262.1123500000003},{"$f":"OpEx!BJ13","v":5262.1123500000003},{"$f":"OpEx!BK13","v":5262.1123500000003},{"$f":"OpEx!BL13","v":5262.1123500000003},{"$f":"OpEx!BM13","v":5262.1123500000003},{"$f":"OpEx!BN13","v":5262.1123500000003},{"$f":"OpEx!BO13","v":5262.1123500000003},{"$f":"OpEx!BP13","v":5262.1123500000003},{"$f":"OpEx!BQ13","v":5262.1123500000003},{"$f":"OpEx!BR13","v":5262.1123500000003},{"$f":"OpEx!BS13","v":5262.1123500000003},{"$f":"OpEx!BT13","v":5262.1123500000003},{"$f":"OpEx!BU13","v":5262.1123500000003},{"$f":"OpEx!BV13","v":5262.1123500000003},{"$f":"OpEx!BW13","v":5262.1123500000003},{"$f":"OpEx!BX13","v":5262.1123500000003},{"$f":"OpEx!BY13","v":5262.1123500000003},{"$f":"OpEx!BZ13","v":5262.1123500000003},{"$f":"OpEx!CA13","v":5262.1123500000003},{"$f":"OpEx!CB13","v":5262.1123500000003},{"$f":"OpEx!CC13","v":5262.1123500000003},{"$f":"OpEx!CD13","v":5262.1123500000003},{"$f":"OpEx!CE13","v":5262.1123500000003},{"$f":"OpEx!CF13","v":5262.1123500000003},{"$f":"OpEx!CG13","v":5262.1123500000003},{"$f":"OpEx!CH13","v":5262.1123500000003},{"$f":"OpEx!CI13","v":5262.1123500000003},{"$f":"OpEx!CJ13","v":5262.1123500000003},{"$f":"OpEx!CK13","v":5262.1123500000003},{"$f":"OpEx!CL13","v":5262.1123500000003},{"$f":"OpEx!CM13","v":5262.1123500000003},{"$f":"OpEx!CN13","v":5262.1123500000003},{"$f":"OpEx!CO13","v":5262.1123500000003},{"$f":"OpEx!CP13","v":5262.1123500000003},{"$f":"OpEx!CQ13","v":5262.1123500000003},{"$f":"OpEx!CR13","v":5262.1123500000003},{"$f":"OpEx!CS13","v":5262.1123500000003},{"$f":"OpEx!CT13","v":5262.1123500000003},{"$f":"OpEx!CU13","v":5262.1123500000003},{"$f":"OpEx!CV13","v":5262.1123500000003},{"$f":"OpEx!CW13","v":5262.1123500000003},{"$f":"OpEx!CX13","v":5262.1123500000003},{"$f":"OpEx!CY13","v":5262.1123500000003},{"$f":"OpEx!CZ13","v":5262.1123500000003},{"$f":"OpEx!DA13","v":5262.1123500000003},{"$f":"OpEx!DB13","v":5262.1123500000003},{"$f":"OpEx!DC13","v":5262.1123500000003},{"$f":"OpEx!DD13","v":5262.1123500000003},{"$f":"OpEx!DE13","v":5262.1123500000003},{"$f":"OpEx!DF13","v":5262.1123500000003},{"$f":"OpEx!DG13","v":5262.1123500000003},{"$f":"OpEx!DH13","v":5262.1123500000003},{"$f":"OpEx!DI13","v":5262.1123500000003},{"$f":"OpEx!DJ13","v":5262.1123500000003},{"$f":"OpEx!DK13","v":5262.1123500000003},{"$f":"OpEx!DL13","v":5262.1123500000003},{"$f":"OpEx!DM13","v":5262.1123500000003},{"$f":"OpEx!DN13","v":5262.1123500000003},{"$f":"OpEx!DO13","v":5262.1123500000003},{"$f":"OpEx!DP13","v":5262.1123500000003},{"$f":"OpEx!DQ13","v":5262.1123500000003},{"$f":"OpEx!DR13","v":5262.1123500000003},{"$f":"OpEx!DS13","v":5262.1123500000003},{"$f":"OpEx!DT13","v":5262.1123500000003},{"$f":"OpEx!DU13","v":5262.1123500000003},{"$f":"OpEx!DV13","v":5262.1123500000003},{"$f":"OpEx!DW13","v":5262.1123500000003},{"$f":"OpEx!DX13","v":5262.1123500000003},{"$f":"OpEx!DY13","v":5262.1123500000003},{"$f":"OpEx!DZ13","v":5262.1123500000003},{"$f":"OpEx!EA13","v":5262.1123500000003},{"$f":"OpEx!EB13","v":5262.1123500000003},{"$f":"OpEx!EC13","v":5262.1123500000003},{"$f":"OpEx!ED13","v":5262.1123500000003},{"$f":"OpEx!EE13","v":5262.1123500000003},{"$f":"OpEx!EF13","v":5262.1123500000003},{"$f":"OpEx!EG13","v":5262.1123500000003},{"$f":"OpEx!EH13","v":5262.1123500000003},{"$f":"OpEx!EI13","v":5262.1123500000003},{"$f":"OpEx!EJ13","v":5262.1123500000003},{"$f":"OpEx!EK13","v":5262.1123500000003},{"$f":"OpEx!EL13","v":5262.1123500000003},{"$f":"OpEx!EM13","v":5262.1123500000003},{"$f":"OpEx!EN13","v":5262.1123500000003},{"$f":"OpEx!EO13","v":5262.1123500000003},{"$f":"OpEx!EP13","v":5262.1123500000003},{"$f":"OpEx!EQ13","v":5262.1123500000003},{"$f":"OpEx!ER13","v":5262.1123500000003},{"$f":"OpEx!ES13","v":5262.1123500000003},{"$f":"OpEx!ET13","v":5262.1123500000003},{"$f":"OpEx!EU13","v":5262.1123500000003},{"$f":"OpEx!EV13","v":5262.1123500000003},{"$f":"OpEx!EW13","v":5262.1123500000003},{"$f":"OpEx!EX13","v":5262.1123500000003},{"$f":"OpEx!EY13","v":5262.1123500000003},{"$f":"OpEx!EZ13","v":5262.1123500000003},{"$f":"OpEx!FA13","v":5262.1123500000003},{"$f":"OpEx!FB13","v":5262.1123500000003},{"$f":"OpEx!FC13","v":5262.1123500000003},{"$f":"OpEx!FD13","v":5262.1123500000003},{"$f":"OpEx!FE13","v":5262.1123500000003},{"$f":"OpEx!FF13","v":5262.1123500000003},{"$f":"OpEx!FG13","v":5262.1123500000003},{"$f":"OpEx!FH13","v":5262.1123500000003},{"$f":"OpEx!FI13","v":5262.1123500000003},{"$f":"OpEx!FJ13","v":5262.1123500000003},{"$f":"OpEx!FK13","v":5262.1123500000003},{"$f":"OpEx!FL13","v":5262.1123500000003},{"$f":"OpEx!FM13","v":5262.1123500000003},{"$f":"OpEx!FN13","v":5262.1123500000003},{"$f":"OpEx!FO13","v":5262.1123500000003},{"$f":"OpEx!FP13","v":5262.1123500000003},{"$f":"OpEx!FQ13","v":5262.1123500000003},{"$f":"OpEx!FR13","v":5262.1123500000003},{"$f":"OpEx!FS13","v":5262.1123500000003},{"$f":"OpEx!FT13","v":5262.1123500000003},{"$f":"OpEx!FU13","v":5262.1123500000003},{"$f":"OpEx!FV13","v":5262.1123500000003},{"$f":"OpEx!FW13","v":5262.1123500000003},{"$f":"OpEx!FX13","v":5262.1123500000003},{"$f":"OpEx!FY13","v":5262.1123500000003},{"$f":"OpEx!FZ13","v":5262.1123500000003},{"$f":"OpEx!GA13","v":5262.1123500000003},{"$f":"OpEx!GB13","v":5262.1123500000003},{"$f":"OpEx!GC13","v":5262.1123500000003},{"$f":"OpEx!GD13","v":5262.1123500000003},{"$f":"OpEx!GE13","v":5262.1123500000003},{"$f":"OpEx!GF13","v":5262.1123500000003},{"$f":"OpEx!GG13","v":5262.1123500000003},{"$f":"OpEx!GH13","v":5262.1123500000003},{"$f":"OpEx!GI13","v":5262.1123500000003},{"$f":"OpEx!GJ13","v":5262.1123500000003},{"$f":"OpEx!GK13","v":5262.1123500000003},{"$f":"OpEx!GL13","v":5262.1123500000003},{"$f":"OpEx!GM13","v":5262.1123500000003},{"$f":"OpEx!GN13","v":5262.1123500000003},{"$f":"OpEx!GO13","v":5262.1123500000003},{"$f":"OpEx!GP13","v":5262.1123500000003},{"$f":"OpEx!GQ13","v":5262.1123500000003},{"$f":"OpEx!GR13","v":5262.1123500000003},{"$f":"OpEx!GS13","v":5262.1123500000003},{"$f":"OpEx!GT13","v":5262.1123500000003},{"$f":"OpEx!GU13","v":5262.1123500000003},{"$f":"OpEx!GV13","v":5262.1123500000003},{"$f":"OpEx!GW13","v":5262.1123500000003},{"$f":"OpEx!GX13","v":5262.1123500000003},{"$f":"OpEx!GY13","v":5262.1123500000003},{"$f":"OpEx!GZ13","v":5262.1123500000003},{"$f":"OpEx!HA13","v":5262.1123500000003},{"$f":"OpEx!HB13","v":5262.1123500000003},{"$f":"OpEx!HC13","v":5262.1123500000003},{"$f":"OpEx!HD13","v":5262.1123500000003},{"$f":"OpEx!HE13","v":5262.1123500000003},{"$f":"OpEx!HF13","v":5262.1123500000003},{"$f":"OpEx!HG13","v":5262.1123500000003},{"$f":"OpEx!HH13","v":5262.1123500000003},{"$f":"OpEx!HI13","v":5262.1123500000003},{"$f":"OpEx!HJ13","v":5262.1123500000003},{"$f":"OpEx!HK13","v":5262.1123500000003},{"$f":"OpEx!HL13","v":5262.1123500000003},{"$f":"OpEx!HM13","v":5262.1123500000003},{"$f":"OpEx!HN13","v":5262.1123500000003},{"$f":"OpEx!HO13","v":5262.1123500000003},{"$f":"OpEx!HP13","v":5262.1123500000003},{"$f":"OpEx!HQ13","v":5262.1123500000003},{"$f":"OpEx!HR13","v":5262.1123500000003},{"$f":"OpEx!HS13","v":5262.1123500000003},{"$f":"OpEx!HT13","v":5262.1123500000003},{"$f":"OpEx!HU13","v":5262.1123500000003},{"$f":"OpEx!HV13","v":5262.1123500000003},{"$f":"OpEx!HW13","v":5262.1123500000003},{"$f":"OpEx!HX13","v":5262.1123500000003},{"$f":"OpEx!HY13","v":5262.1123500000003},{"$f":"OpEx!HZ13","v":5262.1123500000003},{"$f":"OpEx!IA13","v":5262.1123500000003},{"$f":"OpEx!IB13","v":5262.1123500000003},{"$f":"OpEx!IC13","v":5262.1123500000003},{"$f":"OpEx!ID13","v":5262.1123500000003},{"$f":"OpEx!IE13","v":5262.1123500000003},{"$f":"OpEx!IF13","v":5262.1123500000003},{"$f":"OpEx!IG13","v":5262.1123500000003},{"$f":"OpEx!IH13","v":5262.1123500000003},{"$f":"OpEx!II13","v":5262.1123500000003},{"$f":"OpEx!IJ13","v":5262.1123500000003},{"$f":"OpEx!IK13","v":5262.1123500000003},{"$f":"OpEx!IL13","v":5262.1123500000003},{"$f":"OpEx!IM13","v":5262.1123500000003},{"$f":"OpEx!IN13","v":5262.1123500000003},{"$f":"OpEx!IO13","v":5262.1123500000003},{"$f":"OpEx!IP13","v":5262.1123500000003},{"$f":"OpEx!IQ13","v":5262.1123500000003},{"$f":"OpEx!IR13","v":5262.1123500000003},{"$f":"OpEx!IS13","v":5262.1123500000003},{"$f":"OpEx!IT13","v":5262.1123500000003},{"$f":"OpEx!IU13","v":5262.1123500000003},{"$f":"OpEx!IV13","v":5262.1123500000003},{"$f":"OpEx!IW13","v":5262.1123500000003},{"$f":"OpEx!IX13","v":5262.1123500000003},{"$f":"OpEx!IY13","v":5262.1123500000003},{"$f":"OpEx!IZ13","v":5262.1123500000003},{"$f":"OpEx!JA13","v":5262.1123500000003},{"$f":"OpEx!JB13","v":5262.1123500000003},{"$f":"OpEx!JC13","v":5262.1123500000003},{"$f":"OpEx!JD13","v":5262.1123500000003},{"$f":"OpEx!JE13","v":5262.1123500000003},{"$f":"OpEx!JF13","v":5262.1123500000003},{"$f":"OpEx!JG13","v":5262.1123500000003},{"$f":"OpEx!JH13","v":5262.1123500000003},{"$f":"OpEx!JI13","v":5262.1123500000003},{"$f":"OpEx!JJ13","v":5262.1123500000003},{"$f":"OpEx!JK13","v":5262.1123500000003},{"$f":"OpEx!JL13","v":5262.1123500000003},{"$f":"OpEx!JM13","v":5262.1123500000003},{"$f":"OpEx!JN13","v":5262.1123500000003},{"$f":"OpEx!JO13","v":5262.1123500000003},{"$f":"OpEx!JP13","v":5262.1123500000003},{"$f":"OpEx!JQ13","v":5262.1123500000003},{"$f":"OpEx!JR13","v":5262.1123500000003},{"$f":"OpEx!JS13","v":5262.1123500000003},{"$f":"OpEx!JT13","v":5262.1123500000003},{"$f":"OpEx!JU13","v":5262.1123500000003},{"$f":"OpEx!JV13","v":5262.1123500000003},{"$f":"OpEx!JW13","v":5262.1123500000003},{"$f":"OpEx!JX13","v":5262.1123500000003},{"$f":"OpEx!JY13","v":5262.1123500000003},{"$f":"OpEx!JZ13","v":5262.1123500000003},{"$f":"OpEx!KA13","v":5262.1123500000003},{"$f":"OpEx!KB13","v":5262.1123500000003},{"$f":"OpEx!KC13","v":5262.1123500000003},{"$f":"OpEx!KD13","v":5262.1123500000003},{"$f":"OpEx!KE13","v":5262.1123500000003},{"$f":"OpEx!KF13","v":5262.1123500000003},{"$f":"OpEx!KG13","v":5262.1123500000003},{"$f":"OpEx!KH13","v":5262.1123500000003},{"$f":"OpEx!KI13","v":5262.1123500000003},{"$f":"OpEx!KJ13","v":5262.1123500000003},{"$f":"OpEx!KK13","v":5262.1123500000003},{"$f":"OpEx!KL13","v":5262.1123500000003},{"$f":"OpEx!KM13","v":5262.1123500000003},{"$f":"OpEx!KN13","v":5262.1123500000003},{"$f":"OpEx!KO13","v":5262.1123500000003},{"$f":"OpEx!KP13","v":5262.1123500000003},{"$f":"OpEx!KQ13","v":5262.1123500000003},{"$f":"OpEx!KR13","v":5262.1123500000003},{"$f":"OpEx!KS13","v":5262.1123500000003},{"$f":"OpEx!KT13","v":5262.1123500000003},{"$f":"OpEx!KU13","v":5262.1123500000003},{"$f":"OpEx!KV13","v":5262.1123500000003},{"$f":"OpEx!KW13","v":5262.1123500000003},{"$f":"OpEx!KX13","v":5262.1123500000003},{"$f":"OpEx!KY13","v":5262.1123500000003},{"$f":"OpEx!KZ13","v":5262.1123500000003},{"$f":"OpEx!LA13","v":5262.1123500000003},{"$f":"OpEx!LB13","v":5262.1123500000003},{"$f":"OpEx!LC13","v":5262.1123500000003},{"$f":"OpEx!LD13","v":5262.1123500000003},{"$f":"OpEx!LE13","v":5262.1123500000003},{"$f":"OpEx!LF13","v":5262.1123500000003},{"$f":"OpEx!LG13","v":5262.1123500000003},{"$f":"OpEx!LH13","v":5262.1123500000003},{"$f":"OpEx!LI13","v":5262.1123500000003},{"$f":"OpEx!LJ13","v":5262.1123500000003},{"$f":"OpEx!LK13","v":5262.1123500000003},{"$f":"OpEx!LL13","v":5262.1123500000003},{"$f":"OpEx!LM13","v":5262.1123500000003},{"$f":"OpEx!LN13","v":5262.1123500000003},{"$f":"OpEx!LO13","v":5262.1123500000003},{"$f":"OpEx!LP13","v":5262.1123500000003},{"$f":"OpEx!LQ13","v":5262.1123500000003},{"$f":"OpEx!LR13","v":5262.1123500000003},{"$f":"OpEx!LS13","v":5262.1123500000003},{"$f":"OpEx!LT13","v":5262.1123500000003},{"$f":"OpEx!LU13","v":5262.1123500000003},{"$f":"OpEx!LV13","v":5262.1123500000003}]
[null,null,"    Total de Reparações, Manutenção e Operações",null,null,null,null,{"$f":"SUM(H240:H249)","v":8321996.7614000086},{"$f":"SUM(I240:I249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD240:AD249)","v":0},0,0,{"$f":"SUM(AG240:AG249)","v":19632.350026},19178.938826000001,19632.350026,19405.644426000003,19632.350026,19555.644426000003,20839.850026,20839.850026,20613.144426000003,20839.850026,20613.144426000003,20839.850026,23173.183359333336,22493.066559333336,23173.183359333336,22946.477759333338,23173.183359333336,22946.477759333338,23173.183359333336,23173.183359333336,22946.477759333338,23173.183359333336,22946.477759333338,23173.183359333336,23173.183359333336,22493.066559333336,23173.183359333336,22946.477759333338,23173.183359333336,22946.477759333338,23173.183359333336,23173.183359333336,22946.477759333338,23173.183359333336,22946.477759333338,23173.183359333336,23173.183359333336,22493.066559333336,23173.183359333336,22946.477759333338,23173.183359333336,22946.477759333338,23298.183359333336,23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,23298.183359333336,23298.183359333336,22844.772159333337,23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,23298.183359333336,23298.183359333336,23071.477759333338,23298.183359333336,{"$f":"SUM(CM240:CM249)","v":23071.477759333338},23298.183359333336,23298.183359333336,22618.066559333336,23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,23298.183359333336,23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,23298.183359333336,23298.183359333336,22618.066559333336,23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,23298.183359333336,23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,23298.183359333336,23298.183359333336,22618.066559333336,23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,23298.183359333336,23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,23298.183359333336,23298.183359333336,22844.772159333337,23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,23298.183359333336,23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,23298.183359333336,23298.183359333336,22618.066559333336,23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,23298.183359333336,23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,23298.183359333336,23298.183359333336,22618.066559333336,{"$f":"SUM(EY240:EY249)","v":23298.183359333336},23071.477759333338,23298.183359333336,23071.477759333338,23298.183359333336,23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,23298.183359333336,23298.183359333336,22618.066559333336,23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,23298.183359333336,23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,23298.183359333336,23298.183359333336,22844.772159333337,23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,23298.183359333336,23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,23298.183359333336,23298.183359333336,22618.066559333336,23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,23298.183359333336,23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,23298.183359333336,23298.183359333336,22618.066559333336,23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,23298.183359333336,23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,23298.183359333336,23298.183359333336,22618.066559333336,23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,{"$f":"SUM(HK240:HK249)","v":23298.183359333336},23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,23298.183359333336,23298.183359333336,22844.772159333337,23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,23298.183359333336,23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,23298.183359333336,23298.183359333336,22618.066559333336,23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,23298.183359333336,23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,23298.183359333336,23298.183359333336,22618.066559333336,23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,23298.183359333336,23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,23298.183359333336,23298.183359333336,22618.066559333336,23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,23298.183359333336,23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,23298.183359333336,23298.183359333336,22844.772159333337,23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,23298.183359333336,23298.183359333336,23071.477759333338,23298.183359333336,{"$f":"SUM(JW240:JW249)","v":23071.477759333338},23298.183359333336,23298.183359333336,22618.066559333336,23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,23298.183359333336,23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,23298.183359333336,23298.183359333336,22618.066559333336,23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,23298.183359333336,23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,23298.183359333336,23298.183359333336,22618.066559333336,23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,23298.183359333336,23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,23298.183359333336,23298.183359333336,22844.772159333337,23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,23298.183359333336,23298.183359333336,23071.477759333338,23298.183359333336,23071.477759333338,1434271.4777593333]
[null,null,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,"      Arrendamento do Terreno",null,"EUR",null,null,2556300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OpEx!AI29","v":8521},{"$f":"OpEx!AJ29","v":8521},{"$f":"OpEx!AK29","v":8521},{"$f":"OpEx!AL29","v":8521},{"$f":"OpEx!AM29","v":8521},{"$f":"OpEx!AN29","v":8521},{"$f":"OpEx!AO29","v":8521},{"$f":"OpEx!AP29","v":8521},{"$f":"OpEx!AQ29","v":8521},{"$f":"OpEx!AR29","v":8521},{"$f":"OpEx!AS29","v":8521},{"$f":"OpEx!AT29","v":8521},{"$f":"OpEx!AU29","v":8521},{"$f":"OpEx!AV29","v":8521},{"$f":"OpEx!AW29","v":8521},{"$f":"OpEx!AX29","v":8521},{"$f":"OpEx!AY29","v":8521},{"$f":"OpEx!AZ29","v":8521},{"$f":"OpEx!BA29","v":8521},{"$f":"OpEx!BB29","v":8521},{"$f":"OpEx!BC29","v":8521},{"$f":"OpEx!BD29","v":8521},{"$f":"OpEx!BE29","v":8521},{"$f":"OpEx!BF29","v":8521},{"$f":"OpEx!BG29","v":8521},{"$f":"OpEx!BH29","v":8521},{"$f":"OpEx!BI29","v":8521},{"$f":"OpEx!BJ29","v":8521},{"$f":"OpEx!BK29","v":8521},{"$f":"OpEx!BL29","v":8521},{"$f":"OpEx!BM29","v":8521},{"$f":"OpEx!BN29","v":8521},{"$f":"OpEx!BO29","v":8521},{"$f":"OpEx!BP29","v":8521},{"$f":"OpEx!BQ29","v":8521},{"$f":"OpEx!BR29","v":8521},{"$f":"OpEx!BS29","v":8521},{"$f":"OpEx!BT29","v":8521},{"$f":"OpEx!BU29","v":8521},{"$f":"OpEx!BV29","v":8521},{"$f":"OpEx!BW29","v":8521},{"$f":"OpEx!BX29","v":8521},{"$f":"OpEx!BY29","v":8521},{"$f":"OpEx!BZ29","v":8521},{"$f":"OpEx!CA29","v":8521},{"$f":"OpEx!CB29","v":8521},{"$f":"OpEx!CC29","v":8521},{"$f":"OpEx!CD29","v":8521},{"$f":"OpEx!CE29","v":8521},{"$f":"OpEx!CF29","v":8521},{"$f":"OpEx!CG29","v":8521},{"$f":"OpEx!CH29","v":8521},{"$f":"OpEx!CI29","v":8521},{"$f":"OpEx!CJ29","v":8521},{"$f":"OpEx!CK29","v":8521},{"$f":"OpEx!CL29","v":8521},{"$f":"OpEx!CM29","v":8521},{"$f":"OpEx!CN29","v":8521},{"$f":"OpEx!CO29","v":8521},{"$f":"OpEx!CP29","v":8521},{"$f":"OpEx!CQ29","v":8521},{"$f":"OpEx!CR29","v":8521},{"$f":"OpEx!CS29","v":8521},{"$f":"OpEx!CT29","v":8521},{"$f":"OpEx!CU29","v":8521},{"$f":"OpEx!CV29","v":8521},{"$f":"OpEx!CW29","v":8521},{"$f":"OpEx!CX29","v":8521},{"$f":"OpEx!CY29","v":8521},{"$f":"OpEx!CZ29","v":8521},{"$f":"OpEx!DA29","v":8521},{"$f":"OpEx!DB29","v":8521},{"$f":"OpEx!DC29","v":8521},{"$f":"OpEx!DD29","v":8521},{"$f":"OpEx!DE29","v":8521},{"$f":"OpEx!DF29","v":8521},{"$f":"OpEx!DG29","v":8521},{"$f":"OpEx!DH29","v":8521},{"$f":"OpEx!DI29","v":8521},{"$f":"OpEx!DJ29","v":8521},{"$f":"OpEx!DK29","v":8521},{"$f":"OpEx!DL29","v":8521},{"$f":"OpEx!DM29","v":8521},{"$f":"OpEx!DN29","v":8521},{"$f":"OpEx!DO29","v":8521},{"$f":"OpEx!DP29","v":8521},{"$f":"OpEx!DQ29","v":8521},{"$f":"OpEx!DR29","v":8521},{"$f":"OpEx!DS29","v":8521},{"$f":"OpEx!DT29","v":8521},{"$f":"OpEx!DU29","v":8521},{"$f":"OpEx!DV29","v":8521},{"$f":"OpEx!DW29","v":8521},{"$f":"OpEx!DX29","v":8521},{"$f":"OpEx!DY29","v":8521},{"$f":"OpEx!DZ29","v":8521},{"$f":"OpEx!EA29","v":8521},{"$f":"OpEx!EB29","v":8521},{"$f":"OpEx!EC29","v":8521},{"$f":"OpEx!ED29","v":8521},{"$f":"OpEx!EE29","v":8521},{"$f":"OpEx!EF29","v":8521},{"$f":"OpEx!EG29","v":8521},{"$f":"OpEx!EH29","v":8521},{"$f":"OpEx!EI29","v":8521},{"$f":"OpEx!EJ29","v":8521},{"$f":"OpEx!EK29","v":8521},{"$f":"OpEx!EL29","v":8521},{"$f":"OpEx!EM29","v":8521},{"$f":"OpEx!EN29","v":8521},{"$f":"OpEx!EO29","v":8521},{"$f":"OpEx!EP29","v":8521},{"$f":"OpEx!EQ29","v":8521},{"$f":"OpEx!ER29","v":8521},{"$f":"OpEx!ES29","v":8521},{"$f":"OpEx!ET29","v":8521},{"$f":"OpEx!EU29","v":8521},{"$f":"OpEx!EV29","v":8521},{"$f":"OpEx!EW29","v":8521},{"$f":"OpEx!EX29","v":8521},{"$f":"OpEx!EY29","v":8521},{"$f":"OpEx!EZ29","v":8521},{"$f":"OpEx!FA29","v":8521},{"$f":"OpEx!FB29","v":8521},{"$f":"OpEx!FC29","v":8521},{"$f":"OpEx!FD29","v":8521},{"$f":"OpEx!FE29","v":8521},{"$f":"OpEx!FF29","v":8521},{"$f":"OpEx!FG29","v":8521},{"$f":"OpEx!FH29","v":8521},{"$f":"OpEx!FI29","v":8521},{"$f":"OpEx!FJ29","v":8521},{"$f":"OpEx!FK29","v":8521},{"$f":"OpEx!FL29","v":8521},{"$f":"OpEx!FM29","v":8521},{"$f":"OpEx!FN29","v":8521},{"$f":"OpEx!FO29","v":8521},{"$f":"OpEx!FP29","v":8521},{"$f":"OpEx!FQ29","v":8521},{"$f":"OpEx!FR29","v":8521},{"$f":"OpEx!FS29","v":8521},{"$f":"OpEx!FT29","v":8521},{"$f":"OpEx!FU29","v":8521},{"$f":"OpEx!FV29","v":8521},{"$f":"OpEx!FW29","v":8521},{"$f":"OpEx!FX29","v":8521},{"$f":"OpEx!FY29","v":8521},{"$f":"OpEx!FZ29","v":8521},{"$f":"OpEx!GA29","v":8521},{"$f":"OpEx!GB29","v":8521},{"$f":"OpEx!GC29","v":8521},{"$f":"OpEx!GD29","v":8521},{"$f":"OpEx!GE29","v":8521},{"$f":"OpEx!GF29","v":8521},{"$f":"OpEx!GG29","v":8521},{"$f":"OpEx!GH29","v":8521},{"$f":"OpEx!GI29","v":8521},{"$f":"OpEx!GJ29","v":8521},{"$f":"OpEx!GK29","v":8521},{"$f":"OpEx!GL29","v":8521},{"$f":"OpEx!GM29","v":8521},{"$f":"OpEx!GN29","v":8521},{"$f":"OpEx!GO29","v":8521},{"$f":"OpEx!GP29","v":8521},{"$f":"OpEx!GQ29","v":8521},{"$f":"OpEx!GR29","v":8521},{"$f":"OpEx!GS29","v":8521},{"$f":"OpEx!GT29","v":8521},{"$f":"OpEx!GU29","v":8521},{"$f":"OpEx!GV29","v":8521},{"$f":"OpEx!GW29","v":8521},{"$f":"OpEx!GX29","v":8521},{"$f":"OpEx!GY29","v":8521},{"$f":"OpEx!GZ29","v":8521},{"$f":"OpEx!HA29","v":8521},{"$f":"OpEx!HB29","v":8521},{"$f":"OpEx!HC29","v":8521},{"$f":"OpEx!HD29","v":8521},{"$f":"OpEx!HE29","v":8521},{"$f":"OpEx!HF29","v":8521},{"$f":"OpEx!HG29","v":8521},{"$f":"OpEx!HH29","v":8521},{"$f":"OpEx!HI29","v":8521},{"$f":"OpEx!HJ29","v":8521},{"$f":"OpEx!HK29","v":8521},{"$f":"OpEx!HL29","v":8521},{"$f":"OpEx!HM29","v":8521},{"$f":"OpEx!HN29","v":8521},{"$f":"OpEx!HO29","v":8521},{"$f":"OpEx!HP29","v":8521},{"$f":"OpEx!HQ29","v":8521},{"$f":"OpEx!HR29","v":8521},{"$f":"OpEx!HS29","v":8521},{"$f":"OpEx!HT29","v":8521},{"$f":"OpEx!HU29","v":8521},{"$f":"OpEx!HV29","v":8521},{"$f":"OpEx!HW29","v":8521},{"$f":"OpEx!HX29","v":8521},{"$f":"OpEx!HY29","v":8521},{"$f":"OpEx!HZ29","v":8521},{"$f":"OpEx!IA29","v":8521},{"$f":"OpEx!IB29","v":8521},{"$f":"OpEx!IC29","v":8521},{"$f":"OpEx!ID29","v":8521},{"$f":"OpEx!IE29","v":8521},{"$f":"OpEx!IF29","v":8521},{"$f":"OpEx!IG29","v":8521},{"$f":"OpEx!IH29","v":8521},{"$f":"OpEx!II29","v":8521},{"$f":"OpEx!IJ29","v":8521},{"$f":"OpEx!IK29","v":8521},{"$f":"OpEx!IL29","v":8521},{"$f":"OpEx!IM29","v":8521},{"$f":"OpEx!IN29","v":8521},{"$f":"OpEx!IO29","v":8521},{"$f":"OpEx!IP29","v":8521},{"$f":"OpEx!IQ29","v":8521},{"$f":"OpEx!IR29","v":8521},{"$f":"OpEx!IS29","v":8521},{"$f":"OpEx!IT29","v":8521},{"$f":"OpEx!IU29","v":8521},{"$f":"OpEx!IV29","v":8521},{"$f":"OpEx!IW29","v":8521},{"$f":"OpEx!IX29","v":8521},{"$f":"OpEx!IY29","v":8521},{"$f":"OpEx!IZ29","v":8521},{"$f":"OpEx!JA29","v":8521},{"$f":"OpEx!JB29","v":8521},{"$f":"OpEx!JC29","v":8521},{"$f":"OpEx!JD29","v":8521},{"$f":"OpEx!JE29","v":8521},{"$f":"OpEx!JF29","v":8521},{"$f":"OpEx!JG29","v":8521},{"$f":"OpEx!JH29","v":8521},{"$f":"OpEx!JI29","v":8521},{"$f":"OpEx!JJ29","v":8521},{"$f":"OpEx!JK29","v":8521},{"$f":"OpEx!JL29","v":8521},{"$f":"OpEx!JM29","v":8521},{"$f":"OpEx!JN29","v":8521},{"$f":"OpEx!JO29","v":8521},{"$f":"OpEx!JP29","v":8521},{"$f":"OpEx!JQ29","v":8521},{"$f":"OpEx!JR29","v":8521},{"$f":"OpEx!JS29","v":8521},{"$f":"OpEx!JT29","v":8521},{"$f":"OpEx!JU29","v":8521},{"$f":"OpEx!JV29","v":8521},{"$f":"OpEx!JW29","v":8521},{"$f":"OpEx!JX29","v":8521},{"$f":"OpEx!JY29","v":8521},{"$f":"OpEx!JZ29","v":8521},{"$f":"OpEx!KA29","v":8521},{"$f":"OpEx!KB29","v":8521},{"$f":"OpEx!KC29","v":8521},{"$f":"OpEx!KD29","v":8521},{"$f":"OpEx!KE29","v":8521},{"$f":"OpEx!KF29","v":8521},{"$f":"OpEx!KG29","v":8521},{"$f":"OpEx!KH29","v":8521},{"$f":"OpEx!KI29","v":8521},{"$f":"OpEx!KJ29","v":8521},{"$f":"OpEx!KK29","v":8521},{"$f":"OpEx!KL29","v":8521},{"$f":"OpEx!KM29","v":8521},{"$f":"OpEx!KN29","v":8521},{"$f":"OpEx!KO29","v":8521},{"$f":"OpEx!KP29","v":8521},{"$f":"OpEx!KQ29","v":8521},{"$f":"OpEx!KR29","v":8521},{"$f":"OpEx!KS29","v":8521},{"$f":"OpEx!KT29","v":8521},{"$f":"OpEx!KU29","v":8521},{"$f":"OpEx!KV29","v":8521},{"$f":"OpEx!KW29","v":8521},{"$f":"OpEx!KX29","v":8521},{"$f":"OpEx!KY29","v":8521},{"$f":"OpEx!KZ29","v":8521},{"$f":"OpEx!LA29","v":8521},{"$f":"OpEx!LB29","v":8521},{"$f":"OpEx!LC29","v":8521},{"$f":"OpEx!LD29","v":8521},{"$f":"OpEx!LE29","v":8521},{"$f":"OpEx!LF29","v":8521},{"$f":"OpEx!LG29","v":8521},{"$f":"OpEx!LH29","v":8521},{"$f":"OpEx!LI29","v":8521},{"$f":"OpEx!LJ29","v":8521},{"$f":"OpEx!LK29","v":8521},{"$f":"OpEx!LL29","v":8521},{"$f":"OpEx!LM29","v":8521},{"$f":"OpEx!LN29","v":8521},{"$f":"OpEx!LO29","v":8521},{"$f":"OpEx!LP29","v":8521},{"$f":"OpEx!LQ29","v":8521},{"$f":"OpEx!LR29","v":8521},{"$f":"OpEx!LS29","v":8521},{"$f":"OpEx!LT29","v":8521},{"$f":"OpEx!LU29","v":8521},{"$f":"OpEx!LV29","v":8521}]
[null,null,"      Total de Vendas, Gerais e Administrativos",null,null,null,null,{"$f":"SUM(H253:H261)","v":5513335.2678215476},{"$f":"SUM(I253:I261)","v":0},{"$f":"SUM(J253:J261)","v":0},{"$f":"SUM(K253:K261)","v":0},{"$f":"SUM(L253:L261)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X253:X261)","v":0},0,0,0,0,0,{"$f":"SUM(AD253:AD261)","v":0},0,0,{"$f":"SUM(AG253:AG261)","v":18499.269624621196},18542.731090804733,19694.344051322587,23346.931816031505,23705.809576505362,24075.911608265014,20220.283540201275,20092.074219157821,19365.949272652673,18406.470073101907,17685.537883561108,16584.374299895051,17468.701842648345,17514.007217574228,18660.563725833857,19176.010019007186,19465.181206157624,19831.123133421625,20204.39932931988,20073.149679397775,19346.400873215636,18381.015253020636,17663.126381379192,16568.857111161375,17443.018403962436,17495.265504142953,18635.542047238698,19233.146165682036,19434.798033882536,19798.401166050102,20169.613785420708,20022.18442616738,19302.95750915691,18346.250378662124,17635.536729959676,16552.13099125585,17417.590625769539,17469.405081674995,18610.98684307791,19203.816932801692,19404.981044263539,19766.291028679359,20118.11905917327,19971.082871777271,19259.044497002444,18311.831564074921,17608.221714034666,16535.57136806105,17392.415963150004,17440.636537914805,18574.321984105558,19175.020962828203,19362.85083791344,19718.486786511134,20066.062543266085,19920.489997270291,19215.568607870107,18277.755364478402,17581.178599801762,{"$f":"SUM(CN253:CN261)","v":16519.176584219807},17367.491896517073,17418.45394100717,18537.63287776331,19146.757170450339,19318.312483735492,19670.437473871028,20014.524213209483,19870.400739097462,19172.525490508935,18244.01836938232,17554.404680671669,16502.944998872772,17342.815931364672,17393.358123401533,18501.308985562766,19114.004934610362,19274.217477417864,19622.866458203102,19963.498910829294,19820.810084113855,19129.910836981595,18210.617202245434,17527.897276997242,16486.8749874942,17318.385598017798,17368.512116936061,18465.346672055079,19071.972811886444,19230.561405745728,19575.768978398788,19912.981529297325,19771.713069076864,19087.720382233227,18177.548520137589,17501.653735805361,16470.964941729344,17294.198451385299,17340.757209153537,18429.742337979729,19030.359089258767,19187.339899434683,19529.140320743005,19862.967012620255,19723.104780149464,19045.949903664576,18144.809013405142,17475.671430531365,16455.213269233496,17270.252070715185,17319.559615405033,18394.492419904291,18989.159601849868,19144.548632693481,19482.975818442377,19813.450355133609,19674.980352408398,19004.595220709387,18112.39540533971,17449.947760756186,16439.618393512617,17246.544059352345,17295.448220965962,18359.593389867798,{"$f":"SUM(EZ253:EZ261)","v":18948.370226240702},19102.183322791057,19437.270851158148,19764.42660100076,19627.334969357282,18963.652194415987,18080.304451850239,17424.4801519461,16424.178753765551,17223.072044498676,17271.576838429693,18325.041755027632,18907.986880057946,19060.239729627916,19392.020844543786,19715.890843716941,19580.163862444559,18923.116727033041,18048.532941138295,17399.266055195043,16408.892804727813,17199.833676975602,17244.79580514925,18290.83405730997,18868.005521565421,19018.713655311763,19347.22126978714,19667.838225618165,19533.46231058623,18882.984761599437,18017.077693376643,17374.302946969514,16393.759016516942,17176.826630988962,17224.544576251923,18256.966873063666,18828.422149259579,18977.60094373735,19302.867643157188,19620.26393739507,19487.225639693355,18843.252281538247,17985.935560390968,17349.588328856,16378.775874479365,17154.048603896234,17201.378989422592,18223.436812717602,18789.23280146901,18936.897480170523,19258.95552555528,19573.163217611564,19441.449222204254,18803.915310254732,17955.10342534482,17325.119727310936,16363.941879038824,17131.497315976078,17178.443999649291,18190.240520441443,18750.433555957949,18896.599190836405,19215.480522070862,19526.531352228292,{"$f":"SUM(HL253:HL261)","v":19396.128476621347},18764.969910738331,17924.578202427649,17300.894693413135,16349.255545546283,17109.170510200158,17152.598639102165,18157.374673809787,18712.020529533715,18856.702042511657,19172.43828154161,19480.36367413084,19351.258867052624,18726.412185168661,17894.356836545969,17276.910802618691,16334.715404131335,17087.06595200728,17133.256652396849,18124.835983469613,18673.98987765807,18817.202042120847,19129.824496117948,19434.6555626626,19306.835902757684,18688.238274525374,17864.436303017592,17253.165654518314,16320.319999555099,17065.181429079716,17110.99977237677,18092.621192811101,18636.337794062438,18778.09523633678,19087.634900831898,19389.402443162358,19262.85513769828,18650.444358201956,17834.813607268905,17229.656872597101,16306.067891064562,17043.514751121798,17088.964443878212,18060.727077641677,18599.060510366951,18739.377711184843,19045.865273170224,19344.599786506413,19219.312170093319,18613.026653623318,17805.485784535162,17206.382103996675,16291.9576522484,17022.063749640711,17064.01805282048,18029.150445863324,18562.154295703316,18701.045591651269,19004.511432651838,19300.243108655293,19176.202641978347,18575.981415867253,17776.449899563755,17183.339019279701,{"$f":"SUM(JX253:JX261)","v":16277.9878708942},17000.826277729451,17045.549641843067,17997.88813715311,18525.615456341387,18663.095041295332,18963.569240409375,19256.327970204969,19133.522238769354,18539.304937289591,17747.703046320446,17160.525312196747,16264.157148847125,16979.800209851957,17024.165823169365,17966.937022646885,18489.440335319501,18625.52226186535,18923.034598774979,19212.849975942547,19091.266688830976,18502.993547153153,17719.242347698513,17137.938699455462,16250.464101869986,16958.983441630375,17002.994865308094,17936.294004626132,18453.625312078457,18588.323492918556,18882.903450870181,19169.804774406373,19049.431763048964,18467.043611260357,17691.064955230791,17115.576920492069,16236.907359504696,16938.373889634451,16978.912180238669,17905.956016207932,18418.166802099167,18551.495011444738,18843.171780199875,19127.188057450523,19008.013274406901,18431.451531589479,17663.168048804608,17093.437737245094,16178.755035038241]
[null,null,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},{"$f":"OpEx!AH32/2","v":0}]
[]
[null,"Contas a Receber",null,"Meses"]
[null,null,"IVA a Receber",null,"EUR",null,null,{"$f":"SUM(I273:QJ273)","v":1917706.5042825595},{"$f":"I62*0.16","v":105388.29510798398},0,0,0,0,622597.80844800011,80313.769362129067,30538.769362129067,30538.769362129067,80313.769362129067,30538.769362129067,30538.769362129067,360230.37594346242,32507.102695462403,13947.102695462401,174960.70269546242,13947.102695462401,13947.102695462401,180591.31005852963,12203.7148585296,104603.27021596799,0,0,0,{"$f":"AG39*0.18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CS39*0.18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FE39*0.18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HQ39*0.18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KC39*0.18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Saldo de Contas a Receber (Fim do Período)",null,"EUR",null,null,{"$f":"H274+H275+H273","v":165676.30528081511},{"$f":"IF(ROUND(SUM(I271:I275), 2)=0,0,SUM(I271:I275))","v":105388.29510798398},105388.29510798398,105388.29510798398,105388.29510798398,0,622597.80844800011,702911.57781012915,110852.53872425808,141391.30808638714,221705.07744851621,110852.53872425813,141391.3080863872,501621.6840298496,392737.47863892477,406684.58133438719,581645.28402984957,188907.8053909248,202854.90808638721,383446.21814491681,192795.02491705923,297398.29513302725,297398.29513302725,0,0,124330.14789772638,250833.36910462962,310587.09043969924,390797.12670103798,431370.4029601767,467819.39257185208,505209.75742331444,517684.55463462154,474967.84125719161,390687.63395439601,306667.06449981761,215562.27583947481,204720.47379383675,251202.11967779545,310795.21383707097,393895.35390871891,{"$f":"IF(ROUND(SUM(AW271:AW275), 2)=0,0,SUM(AW271:AW275))","v":434126.22792490717},466881.88364562922,503842.7898037422,515944.11710254964,473044.19429733744,388437.47297848051,304273.74838665826,213665.84129369518,202660.44242285736,248980.86207193631,308607.0442357494,395501.07731270359,435463.87664489547,463726.62666329881,500467.41424020752,511656.57724607142,468323.76343288145,384527.06105761859,301156.02209775697,211450.05272744334,200552.74751793634,246416.45203889353,306086.26290431211,392806.85546064685,432506.56551992823,460630.27031381166,496287.17105929833,506526.76321419404,463573.03510565264,380610.46972053504,298069.33057214605,209256.32077145268,198466.03322721971,243719.29171990737,302814.59276768495,389533.81401335483,428960.25670374895,456133.54788789543,491294.13315552793,501394.2936934859,458869.59692368691,376732.86528409261,295013.36488067545,207084.42586774562,196400.090703511,241363.95854287915,299871.00760519109,386286.16907734942,425320.14937595837,451504.16454699298,486314.75102069258,496312.91428201413,454212.97814698674,372893.85966122989,291987.8191693665,204934.15064388906,194354.71317853939,238875.36940497733,296800.02211488201,382832.3626753235,421477.78726807836,446920.8634477153,481384.93511828664,491282.11641382426,{"$f":"IF(ROUND(SUM(DI271:DI275), 2)=0,0,SUM(DI271:DI275))","v":449602.71272143925},369093.06862801826,288992.39062880079,202805.27989123907,192329.69594226673,236411.5524143599,293759.60611622402,378932.64086374315,417193.37754827552,442383.18587389274,476504.19205147255,486301.39658537635,445038.33923217142,365330.11178520753,286026.77946381446,200697.60054340222,190324.83632239897,233814.44969360862,290591.64402333018,375071.73802859173,412951.61610133952,437890.6776755515,471672.03333483008,481370.25630515302,440519.40085736895,361604.61252015282,283090.68886349234,198610.90165491006,188339.933664101,231557.25097267784,287769.26843213313,371249.26775437489,408752.07839383429,433442.8892234597,466887.97534546629,476488.20204376744,436045.4453225563,357916.19796912203,280183.82497146202,196544.97438010725,186374.78930991518,229166.28068258252,284818.74720835511,367464.84747209202,404594.34411825496,429039.37536412728,462151.53927461262,471654.74518456921,431616.02485533047,354264.49897997844,277305.89685648418,194499.61195224966,184429.20657987846,226799.11081308566,281897.59633953351,363718.0984209461,400477.99715096026,424679.69537525228,457462.25107970339,466869.40197474189,427230.69614054693,350649.15007523389,274456.61648333404,192474.60966280985,{"$f":"IF(ROUND(SUM(FU271:FU275), 2)=0,0,SUM(FU271:FU275))","v":182502.99075183779},224298.14077290957,278848.15978962806,360008.64561043662,396402.62551052624,420363.41292161215,452819.64143693226,462131.69347688666,422889.02027595037,347069.78941547102,271635.6986839748,190469.76484098964,180595.94904196216,222135.22702871132,276142.23913244647,356336.11778282921,392367.82131651347,416090.09601139394,448223.24569427985,457441.14552108827,418590.56272824737,343526.05876312801,268842.86112901545,188484.87683343512,178707.89058544693,219838.0463326085,273307.45677367679,352700.14737599762,388373.1807486437,411859.31695295719,443672.6038250092,452797.28865745792,414334.89328961627,340017.60344664461,266077.82429945492,186519.74698415498,176838.62641741199,217563.73244793553,270500.89267120394,349100.37048663676,384418.30400638474,407670.65231203043,439167.26038162498,448199.65810914908,410121.58603465103,336544.0723249662,263340.31145870645,184574.17861463799,174987.96945398918,215155.12413178341,267565.33231226465,345536.42683384218,380502.79526893573,403523.6828693304,434706.76445028937,443647.79372584005,405950.21927773126,333105.11775239842,260630.04862489991,182647.97700416818,173155.73447359772,213082.79688687352,264971.29845999007,342007.95972305117,{"$f":"IF(ROUND(SUM(IG271:IG275), 2)=0,0,SUM(IG271:IG275))","v":376626.2626556129},399417.99357860675,430290.66960569436,439141.23993768124,401820.37553081999,329700.39554381522,257946.76454346214,180740.94937033742,171341.73809840757,210875.72673949122,262247.71492606046,338514.61601034383,372788.31818662788,395353.17352510092,425918.53386637976,434679.54570969893,397731.64146167878,326329.56494020997,255290.1906599674,178852.90484975019,169545.79877598505,208690.62641666771,259551.24274266156,335056.04606709845,368988.57774425676,391328.81588442047,421589.91965049901,430262.26449665381,393683.60785249918,322992.28857459128,252660.06109325914,176983.65447892097,167767.73676112277,206370.75678972685,256725.09160085744,331631.9037449992,365226.6610343965,387344.5178818226,417304.39373202366,425888.95419834903,389675.86955894704,319688.23243821762,250056.11260884002,175133.01117536207,166007.37409784959,204385.46264529307,254238.55561647608,328241.84634139214,361502.19154850324,383399.88075190247,413061.52719738416,421559.17711538321,385708.02546961454,316417.06584716926,247478.08459252695,173300.78971886073,164264.53460162121,202264.96831773341,251621.80895747995,324885.53456498659,357814.79652590968,379494.50969868351,408860.89540254342,417272.4999053434,{"$f":"IF(ROUND(SUM(KS271:KS275), 2)=0,0,SUM(KS271:KS275))","v":381779.67846587382},313178.46140925057,244925.719024366,171486.80673293964,162539.04384168526,200165.58201359076,249031.11016337865,321562.6325018967,354164.10691651783,375628.01385610405,404702.07793049497,413028.49353943404,377890.43538213312,309972.09499122459,242398.76045281018,169690.88066650531,160830.72912362451,197930.97016032322,246310.07648899718,318272.80758202216,350549.75734386244,371800.00624889787,400584.65854918706,408826.73325953836,374039.90696648625,306797.6456863716,239896.95596915233,165676.30528083388]
[null,null,"Custos Operacionais (líquidos de salários e rendas)",null,"EUR",null,null,{"$f":"SUM(I280:QJ280)","v":0},{"$f":"I266-I264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pagamentos Efetuados",null,"EUR",null,null,{"$f":"SUM(I284:QJ284)","v":-2003071.1046372345},0,0,{"$f":"SUM(I280:I283)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2475.9225085546873,-2475.9225085546873,-2475.9225085546873,-2475.9225085546873,-2475.9225085546873,-2475.9225085546873,-2475.9225085546873,-2475.9225085546873,-2475.9225085546873,-2475.9225085546873,-2475.9225085546873,-2475.9225085546873,-2537.8205712685549,-2537.8205712685549,-2537.8205712685549,-2537.8205712685549,-2537.8205712685549,-2537.8205712685549,-2537.8205712685549,-2537.8205712685549,-2537.8205712685549,-2537.8205712685549,-2537.8205712685549,-2537.8205712685549,-2601.2660855502681,-2601.2660855502681,-2601.2660855502681,-2601.2660855502681,-2601.2660855502681,-2601.2660855502681,-2601.2660855502681,-2601.2660855502681,-2601.2660855502681,-2601.2660855502681,{"$f":"SUM(BO280:BO283)*-1","v":-2601.2660855502681},-2601.2660855502681,-2666.2977376890244,-2666.2977376890244,-2666.2977376890244,-2666.2977376890244,-2666.2977376890244,-2666.2977376890244,-2666.2977376890244,-2666.2977376890244,-2666.2977376890244,-2666.2977376890244,-2666.2977376890244,-2666.2977376890244,-2732.9551811312499,-2732.9551811312499,-2732.9551811312499,-2732.9551811312499,-2732.9551811312499,-2732.9551811312499,-2732.9551811312499,-2732.9551811312499,-2732.9551811312499,-2732.9551811312499,-2732.9551811312499,-2732.9551811312499,-2801.2790606595308,-2801.2790606595308,-2801.2790606595308,-2801.2790606595308,-2801.2790606595308,-2801.2790606595308,-2801.2790606595308,-2801.2790606595308,-2801.2790606595308,-2801.2790606595308,-2801.2790606595308,-2801.2790606595308,-2871.3110371760185,-2871.3110371760185,-2871.3110371760185,-2871.3110371760185,-2871.3110371760185,-2871.3110371760185,-2871.3110371760185,-2871.3110371760185,-2871.3110371760185,-2871.3110371760185,-2871.3110371760185,-2871.3110371760185,-2943.0938131054195,-2943.0938131054195,-2943.0938131054195,-2943.0938131054195,-2943.0938131054195,-2943.0938131054195,-2943.0938131054195,-2943.0938131054195,-2943.0938131054195,-2943.0938131054195,-2943.0938131054195,-2943.0938131054195,-3016.6711584330542,-3016.6711584330542,{"$f":"SUM(EA280:EA283)*-1","v":-3016.6711584330542},-3016.6711584330542,-3016.6711584330542,-3016.6711584330542,-3016.6711584330542,-3016.6711584330542,-3016.6711584330542,-3016.6711584330542,-3016.6711584330542,-3016.6711584330542,-3092.0879373938806,-3092.0879373938806,-3092.0879373938806,-3092.0879373938806,-3092.0879373938806,-3092.0879373938806,-3092.0879373938806,-3092.0879373938806,-3092.0879373938806,-3092.0879373938806,-3092.0879373938806,-3092.0879373938806,-3169.3901358287267,-3169.3901358287267,-3169.3901358287267,-3169.3901358287267,-3169.3901358287267,-3169.3901358287267,-3169.3901358287267,-3169.3901358287267,-3169.3901358287267,-3169.3901358287267,-3169.3901358287267,-3169.3901358287267,-3248.6248892244448,-3248.6248892244448,-3248.6248892244448,-3248.6248892244448,-3248.6248892244448,-3248.6248892244448,-3248.6248892244448,-3248.6248892244448,-3248.6248892244448,-3248.6248892244448,-3248.6248892244448,-3248.6248892244448,-3329.840511455056,-3329.840511455056,-3329.840511455056,-3329.840511455056,-3329.840511455056,-3329.840511455056,-3329.840511455056,-3329.840511455056,-3329.840511455056,-3329.840511455056,-3329.840511455056,-3329.840511455056,-3413.0865242414311,-3413.0865242414311,-3413.0865242414311,-3413.0865242414311,-3413.0865242414311,-3413.0865242414311,{"$f":"SUM(GM280:GM283)*-1","v":-3413.0865242414311},-3413.0865242414311,-3413.0865242414311,-3413.0865242414311,-3413.0865242414311,-3413.0865242414311,-3498.4136873474672,-3498.4136873474672,-3498.4136873474672,-3498.4136873474672,-3498.4136873474672,-3498.4136873474672,-3498.4136873474672,-3498.4136873474672,-3498.4136873474672,-3498.4136873474672,-3498.4136873474672,-3498.4136873474672,-3585.8740295311541,-3585.8740295311541,-3585.8740295311541,-3585.8740295311541,-3585.8740295311541,-3585.8740295311541,-3585.8740295311541,-3585.8740295311541,-3585.8740295311541,-3585.8740295311541,-3585.8740295311541,-3585.8740295311541,-3675.5208802694319,-3675.5208802694319,-3675.5208802694319,-3675.5208802694319,-3675.5208802694319,-3675.5208802694319,-3675.5208802694319,-3675.5208802694319,-3675.5208802694319,-3675.5208802694319,-3675.5208802694319,-3675.5208802694319,-3767.4089022761673,-3767.4089022761673,-3767.4089022761673,-3767.4089022761673,-3767.4089022761673,-3767.4089022761673,-3767.4089022761673,-3767.4089022761673,-3767.4089022761673,-3767.4089022761673,-3767.4089022761673,-3767.4089022761673,-3861.5941248330705,-3861.5941248330705,-3861.5941248330705,-3861.5941248330705,-3861.5941248330705,-3861.5941248330705,-3861.5941248330705,-3861.5941248330705,-3861.5941248330705,-9465.5807603044268,{"$f":"SUM(IY280:IY283)*-1","v":-10228.359612419632},-3861.5941248330705,-7426.2163526878339,-9422.5633888674165,-17318.277764694085,-21798.453360745247,-23159.573719721353,-25733.740547238718,-28168.041943440461,-27383.493945794253,-22446.443789070297,-15776.644544734241,-11132.515138663017,-3958.1339779538976,-9261.3288041027918,-10307.973609992037,-18198.288820526821,-22645.796670141764,-24006.496413902762,-26567.219042284054,-28988.345995653781,-28225.724897867487,-23350.372946242347,-16758.401430562535,-12175.618440084028,-4715.4344901306358,-10716.798230613342,-11464.074154180213,-19223.484945417975,-23640.182897223785,-25002.014203623025,-27550.989931210795,-29960.652689565926,-29221.335121436474,-24408.678058418154,-17895.386505342838,-13374.982493777015,-6002.4191695568388,-11958.857672975919,-12717.136106033937,-20411.875907164296,-24799.797696410988,-26164.493616463365,-28703.601133429682,-31103.693190386639,-30389.24435114281,-25640.473234496229,-19206.911733079312,-8766.8503988789489,-4262.477373352508,-4437.1042673607499,-7753.0703320729554,-15321.729224539045,-19618.487088286569,-20689.235972162267,-23152.304726820057,-25475.989881369987,-24485.079251875784,-19728.946527151977,-13303.003689916593,-8603.6727287474314,-4369.0393076863193,-4478.2652903784792,-7151.5139428485991,{"$f":"SUM(LK280:LK283)*-1","v":-15093.414010532946},-19348.019740789598,-20407.491019322333,-22846.660720514621,-25146.596174041944,-24165.54936002686,-19457.379633953838,-13094.783462868789]
[null,null,"Fundo de Maneio Líquido (Início do Período)",null,"EUR",null,null,null,0,{"$f":"I290","v":216873.57489201601},216873.57489201601,216873.57489201601,216873.57489201601,322261.87,-300335.93844800012,-380649.70781012916,211409.33127574192,180870.56191361285,100556.79255148378,211409.33127574186,180870.56191361279,-179359.8140298496,-70475.608638924779,-84422.71133438719,-259383.41402984958,133354.0646090752,119406.96191361279,-61184.348144916818,129466.84508294077,24863.574866972747,24863.574866972747,322261.87,322261.87,200407.64461082831,76380.345912479766,16626.624577410112,-63583.411683928629,-104156.68794306734,-140605.67755474272,-177996.04240620509,-190470.83961751219,-147754.12624008226,-63473.918937286653,20546.650517291739,111651.43917763457,122555.13928598649,76135.391464741668,16542.297305466142,{"$f":"AV290","v":-66557.842766181799},-106788.71678237006,-139544.37250309211,-176505.27866120508,-188606.60596001253,-145706.68315480032,-61099.961835943395,23063.762755878852,113671.66984884194,124740.51423396147,78483.540099164209,18857.357935351145,-68036.675141603046,-107999.47447379492,-136262.22449219826,-173003.01206910698,-184192.17507497087,-140859.3612617809,-57062.658886518038,26308.380073343578,116014.34944365718,126976.68630530295,81178.0134364845,21508.202571065922,-65212.389985268819,-104912.1000445502,-133035.80483843363,-168692.70558392029,-178932.29773881601,-135978.56963027461,-53016.004245157004,29525.134903231985,118338.14470392535,129195.08969160056,84008.488642355136,24913.187594577554,-61806.033651092323,-101232.47634148644,-128405.76752563292,-163566.35279326543,-173666.5133312234,-131141.81656142441,-49005.084921830101,32714.415481587057,120643.35449451688,131396.01353827977,86500.469578439923,27993.420516127953,-58421.740956030379,-97455.721254639328,-123639.73642567394,-158450.32289937354,-168448.48616069509,-126348.5500256677,-45029.431539910845,35876.608951952541,122930.27747743001,133579.74691929616,89129.122669374687,31204.469959470036,-54827.870600971451,-93473.295193726313,-118916.37137336325,-153380.44304393459,{"$f":"DH290","v":-163277.62433947221},-121598.2206470872,-41088.576553666207,39012.101445551263,125199.21218311295,135746.57890801469,91736.505211850919,34388.451509986829,-50784.583237532293,-89045.319922064664,-114235.12824768189,-148356.1344252617,-158153.3389591655,-116890.28160596057,-37182.054158996674,42121.278162396397,127450.4570828086,137896.7986491395,94480.762623257498,37703.568293535907,-46776.525711725641,-84656.403784473427,-109595.46535868541,-143376.82101796399,-153075.04398828693,-112224.18854050286,-33309.400203286728,45204.523453373753,129684.31066195606,140030.69543172594,96888.794902109919,40676.777442654595,-42803.221879587159,-80306.032519046566,-104996.84334867192,-138441.92947067856,-148042.15616897971,-107599.39944776858,-29470.152094334248,48262.22090332571,131901.07149468051,142148.5587633074,99434.369589074922,43781.903063302336,-38864.197200434573,-75993.693846597511,-100438.72509246983,-133550.88900295517,-143054.09491291177,-103015.37458367302,-25663.848708320991,51294.753415173269,134101.03831940779,144250.67844517471,101960.00896536323,46861.523438915377,-34958.978642497212,-71718.877372511372,-95920.575596803392,-128703.1313012545,-138110.282196293,-98471.576362098043,-21890.030296785,54302.503295114846,{"$f":"FT290","v":136284.51011563904},146337.34464884171,104623.41025000054,50073.391233282047,-31087.094587526517,-67481.074487616133,-91441.861898702045,-123898.09041402215,-133210.14245397656,-93967.469253040268,-18148.238392560917,57285.852338935307,138451.78618192047,148408.84799373432,106952.81601977153,52945.803916036384,-27248.074734346359,-63279.778268030612,-87002.052962911082,-119135.20264579699,-128353.10247260542,-89502.519679764519,-14438.015714645153,60245.181919467403,140603.16621504774,150465.47962614195,109420.65104208642,55951.240601018129,-23441.450001302699,-59114.48337394878,-82600.619578262267,-114413.90645031427,-123538.59128276299,-85076.195914921351,-10758.906071949692,63180.873075240001,142738.95039053995,152507.53129946662,111869.88561112678,58932.725387858343,-19666.75242757448,-54984.685947322461,-78237.034252968151,-109733.64232256269,-118766.0400500868,-80687.967975588748,-7110.4542659039143,66093.306600355863,144859.43944442432,154535.2954558114,114457.78762875544,62047.579448274191,-15923.515073303308,-50889.883508396859,-73910.771108791523,-105093.85268975049,-114034.88196530117,-76337.307517192385,-3492.2059918595478,68982.863135638938,146964.93475637067,156549.06530894787,116713.8909176788,64825.389344562253,{"$f":"IF290","v":-12211.271918498853},-46829.574851060577,-69621.305774054432,-100493.98180114204,-109344.55213312892,-72023.687726267672,96.29226073710015,71849.923261090182,149055.7384342149,158549.13492870165,119109.3315101749,67737.343323605659,-8529.5577606777078,-42803.259936961753,-65368.1152754348,-95933.475616713637,-104694.4874600328,-67746.583212012658,9259.4799449275015,86665.619712756656,157498.91888750251,164003.88170153584,130420.02332488753,89451.468410899921,26322.555058340891,-1768.6806637902046,-20173.6316174604,-45426.267159819836,-52448.858607419126,-21591.800117634644,37492.669759213226,96510.968590138102,160368.86463769592,167713.59602093391,135460.41562436798,94043.040829661419,31474.051745669392,3687.5020496480283,-14508.93242563575,-39486.958694085828,-46413.013304827735,-15837.901714837179,42682.411938587262,101139.77726180654,164019.9117548526,171686.72862289438,140057.27973950049,98710.873483122094,36883.691501249617,9401.8755523435539,-8585.0066170686623,-33288.014576607442,-40115.319304380799,-9816.1422897598823,48148.868716591795,106054.15440659295,168338.48194447317,175958.61224091158,144672.89546127649,103769.07305571833,42588.009038588731,15411.364786964725,{"$f":"KP290","v":-2364.5449487904552},-26791.731078727054,-33517.692363813927,-3488.0908802347258,53930.793558324978,105309.91310759226,163804.39103929183,168422.40779902801,134286.46258584296,96305.559393233387,35639.453810928913,8405.486143931048,-9524.6031571216881,-33811.913322304899,-40805.554406188254,-11414.539603105281,45321.725225844013,101769.78596585389,165543.70136992849,170278.44547444032,135960.67907290391,98196.721464384405,38430.496169300401,11467.623416249524,-6283.984509060916,-30329.531654630497,-37252.717725469556,-8155.1079725055606,48016.387410451018,103902.54757262731]
[null,null,"Variação do Fundo de Maneio Líquido",null,"EUR",null,null,{"$f":"ROUND(SUM(I291:QJ291),2)","v":169506.68},{"$f":"I290-I288","v":216873.57489201601},0,0,0,105388.29510798398,{"$f":"N290-N288+N289","v":-622597.80844800011},{"$f":"O290-O288","v":-80313.769362129038},592059.03908587107,-30538.769362129067,-80313.769362129067,110852.53872425808,-30538.769362129067,{"$f":"U290-U288+U289","v":-360230.37594346236},{"$f":"V290-V288","v":108884.20539092482},-13947.10269546241,-174960.70269546239,392737.47863892477,-13947.10269546241,-180591.31005852961,190651.19322785758,-104603.27021596802,0,297398.29513302725,0,-121854.22538917168,-124027.29869834855,-59753.721335069655,-80210.036261338741,-40573.276259138715,-36448.989611675381,-37390.364851462364,-12474.797211307101,42716.713377429929,84280.207302795607,84020.569454578392,91104.788660342834,10903.700108351914,-46419.747821244819,-59593.094159275526,-83100.14007164794,-40230.87401618826,-32755.655720722047,-36960.906158112979,-12101.327298807446,42899.922805212205,84606.721318856929,84163.724591822247,90607.907092963083,11068.844385119533,-46256.974134797259,-59626.182163813064,-86894.033076954191,-39962.799332191877,-28262.750018403342,-36740.787576908711,-11189.163005863898,43332.813813189976,83796.702375262859,83371.038959861617,89705.9693703136,10962.336861645774,-45798.672868818452,-59669.810865418578,-86720.592556334741,-39699.71005928138,-28123.704793883429,-35656.900745486666,-10239.592154895712,42953.7281085414,82962.565385117603,82541.139148388989,88813.009800693369,10856.944987675204,-45186.601049245422,-59095.301047777582,-86719.221245669876,-39426.44269039412,{"$f":"CH290-CH288","v":-27173.291184146481},-35160.585267632501,-10100.160537957971,42524.696769798989,82136.731639594305,81719.500403417158,87928.939012929826,10752.659043762891,-44895.543959839852,-58507.049062311969,-86415.161472158332,-39033.980298608949,-26184.015171034611,-34810.586473699601,-9998.1632613215479,42099.936135027383,81319.118485756859,80906.040491863387,87053.668525477464,10649.469441866153,-44450.624249921471,-57924.652709904651,-86032.340560441487,-38645.424592754862,-25443.076179636933,-34464.071670571342,-9897.1812955376226,41679.403692385007,80509.644093420997,80100.677999217471,86187.110737561685,10547.366724901745,-44010.073696163774,-57348.05370186409,-85173.034747519123,-38260.73668453237,-25189.808325617225,-34121.006177579809,-9797.2045339038013,41263.057353204931,79708.227446963894,79303.332321393071,85329.178920412203,10446.341566330899,-43416.036025882,-56777.194329721591,-84480.094005261548,-37879.878072747786,-24939.061574211984,-33781.355659278575,-9698.2229703229386,40850.855447784066,78914.78833721613,78513.923656660481,84479.787208582304,10346.38476976988,-43141.900529616018,-56212.017459455325,-83479.999322241754,-37502.810639459407,-24690.810829625349,-33445.086122006644,-9600.2266983011505,40442.756721211132,{"$f":"ET290-ET288","v":78129.24735343433},77732.372997659957,83638.8505913548,10247.487268626894,-42714.189174232481,-55652.466525772586,-82646.100263736909,-37129.496646162937,-24445.03124587232,-33112.163910485338,-9503.2059099565959,40038.720329238742,77351.525875352032,76958.60212349426,82806.284904234519,10149.64012576692,-42290.669479811477,-55098.485526447854,-81820.502081412589,-36759.89873001416,-24201.69822429202,-32782.555704451108,-9407.1508950385032,39638.70583419496,76581.546065313043,76192.533591899846,81982.006820524199,10052.834533202666,-41713.934398841171,-54550.019016718492,-81160.485820808564,-36393.979900089616,-23960.787411085912,-32456.228515320108,-9312.0520399544039,39242.67320093629,75819.230860479351,75434.090731496224,81165.933842985163,9957.0618118138518,-41456.031973962788,-54007.012103735149,-80193.878650382743,-36031.703533684253,-23722.274694880471,-32133.149682885909,-9217.8998268084251,38850.582792840898,75064.503965119366,74683.197634112556,80357.984295580332,9862.3134110942192,-41044.828584055533,-53469.410441068292,-79392.690602320828,-35673.033372646081,-23486.136204313487,-31813.286872052005,-9124.6848324487219,38462.395367841644,74317.289842971659,73939.779147189693,79558.077315299946,9768.5809089266695,{"$f":"HF290-HF288","v":-40637.645688339835},-52937.160223268438,-78599.477815432823,-35317.933519747981,-23252.34830564569,-31496.608069594542,-9032.397727524105,38078.07207449805,73577.513709684834,73203.760866259778,78766.132844068459,9675.8560113870772,-40077.507827055961,-52410.208180481248,-77971.094521577499,-34966.368435093551,-23020.887600394664,-31183.081580958969,-8941.0292755506816,37697.57444810879,72845.101525332837,72475.069127498486,77982.071620731731,9584.1305525772041,-39835.174391269073,-51888.501573116548,-77036.661263061105,-34618.302932561724,-22791.730922993855,-30872.676027087611,-8850.5703319868771,37320.864406861248,72119.979987004772,71753.631000353082,77205.81517312472,9493.3964944867475,-39439.803418526746,-51371.988186569244,-76266.901084283367,-34273.702176284045,-22564.855338473048,-30565.360341278836,-8761.0118433191674,36947.904248020146,77006.063156940159,77406.139767829154,70833.299174745858,6504.9628140333225,-33583.858376648306,-40968.554913987609,-63128.91335255903,-28091.235722131096,-18404.950953670195,-25252.635542359436,-7022.5914475992904,30857.058489784482,59084.46987684787,59018.298830924876,63857.896047557821,7344.7313832379878,-32253.180396565935,-41417.374794706557,-62568.989083992026,-27786.549696021364,{"$f":"JR290-JR288","v":-18196.434475283779},-24978.026268450078,-6926.0546107419068,30575.111589990556,58520.31365342444,58457.365323219274,62880.134493046062,7666.8168680417875,-31629.448883393896,-41346.406256378395,-61827.181981872476,-27481.815948906064,-17986.882169412216,-24703.00795953878,-6827.3047277733567,30299.177014620916,57965.011006351677,57905.285690001154,62284.327537880221,7620.1302964384085,-31285.716779635084,-40903.822405558167,-61181.064017129596,-27176.644251624006,-17775.90973575518,{"$f":"KQ290-KQ288","v":-24427.186129936599},-6725.9612850868725,30029.601483579201,57418.884438559704,51379.119549267285,58494.47793169957,4618.0167597361724,-34135.945213185041,-37980.903192609578,-60666.105582304474,-27233.967666997865,-17930.089301052736,-24287.310165183211,-6993.6410838833544,29391.014803082973,56736.264828949294,56448.060740009882,63773.915404074593,4734.7441045118321,-34317.766401536413,-37763.9576085195,-59766.225295084005,-26962.872753050877,-17751.60792531044,-24045.547145569581,-6923.1860708390595,29097.609752963996,56171.495382956578,55886.160162176297,65604.132515828125]
["·","Depreciações",null,"Capital Expenditures"]
[null,"Mapa de Depreciações e Amortizações (Contabilístico)",null,null,null,"Anos"]
[null,null,"Estruturas e Estacas dos Painéis",9.7788870334625244E-9,{"$f":"(H51+H52)*(1-Entradas!$E$164)+G51+G52","v":1494884.1600000001},{"$f":"Entradas!E219","v":25},"EUR",1494884.1600000099,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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!$E219*12))","v":4982.9472000000005},{"$f":"IF(AH$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(AI$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(AJ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(AK$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(AL$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(AM$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(AN$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(AO$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(AP$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(AQ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(AR$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(AS$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(AT$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(AU$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(AV$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(AW$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(AX$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(AY$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(AZ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(BA$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(BB$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(BC$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(BD$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(BE$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(BF$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(BG$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(BH$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(BI$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(BJ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(BK$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(BL$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(BM$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(BN$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(BO$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(BP$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(BQ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(BR$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(BS$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(BT$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(BU$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(BV$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(BW$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(BX$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(BY$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(BZ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(CA$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(CB$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(CC$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(CD$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(CE$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(CF$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(CG$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(CH$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(CI$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(CJ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(CK$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(CL$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(CM$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(CN$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(CO$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(CP$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(CQ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(CR$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(CS$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(CT$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(CU$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(CV$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(CW$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(CX$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(CY$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(CZ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(DA$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(DB$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(DC$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(DD$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(DE$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(DF$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(DG$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(DH$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(DI$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(DJ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(DK$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(DL$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(DM$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(DN$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(DO$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(DP$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(DQ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(DR$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(DS$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(DT$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(DU$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(DV$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(DW$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(DX$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(DY$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(DZ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(EA$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(EB$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(EC$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(ED$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(EE$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(EF$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(EG$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(EH$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(EI$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(EJ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(EK$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(EL$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(EM$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(EN$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(EO$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(EP$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(EQ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(ER$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(ES$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(ET$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(EU$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(EV$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(EW$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(EX$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(EY$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(EZ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(FA$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(FB$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(FC$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(FD$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(FE$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(FF$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(FG$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(FH$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(FI$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(FJ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(FK$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(FL$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(FM$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(FN$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(FO$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(FP$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(FQ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(FR$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(FS$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(FT$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(FU$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(FV$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(FW$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(FX$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(FY$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(FZ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(GA$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(GB$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(GC$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(GD$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(GE$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(GF$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(GG$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(GH$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(GI$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(GJ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(GK$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(GL$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(GM$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(GN$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(GO$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(GP$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(GQ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(GR$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(GS$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(GT$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(GU$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(GV$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(GW$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(GX$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(GY$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(GZ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(HA$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(HB$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(HC$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(HD$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(HE$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(HF$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(HG$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(HH$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(HI$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(HJ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(HK$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(HL$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(HM$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(HN$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(HO$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(HP$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(HQ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(HR$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(HS$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(HT$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(HU$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(HV$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(HW$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(HX$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(HY$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(HZ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(IA$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(IB$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(IC$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(ID$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(IE$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(IF$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(IG$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(IH$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(II$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(IJ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(IK$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(IL$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(IM$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(IN$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(IO$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(IP$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(IQ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(IR$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(IS$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(IT$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(IU$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(IV$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(IW$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(IX$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(IY$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(IZ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(JA$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(JB$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(JC$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(JD$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(JE$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(JF$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(JG$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(JH$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(JI$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(JJ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(JK$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(JL$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(JM$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(JN$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(JO$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(JP$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(JQ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(JR$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(JS$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(JT$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(JU$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(JV$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(JW$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(JX$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(JY$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(JZ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(KA$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(KB$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(KC$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(KD$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(KE$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(KF$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(KG$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(KH$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(KI$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(KJ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(KK$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(KL$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(KM$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(KN$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(KO$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(KP$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(KQ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(KR$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(KS$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(KT$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(KU$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(KV$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(KW$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(KX$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(KY$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(KZ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(LA$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(LB$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(LC$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(LD$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(LE$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(LF$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(LG$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(LH$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(LI$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(LJ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(LK$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(LL$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(LM$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(LN$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(LO$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(LP$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(LQ$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(LR$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(LS$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005},{"$f":"IF(LT$13=1,0,($H51+$H52)*(1-Entradas!$E164)/(Entradas!$E219*12))","v":4982.9472000000005}]
[null,null,"Linha de Transmissão",{"$f":"H303-E303","v":-3.0559021979570389E-10},{"$f":"H57*(1-Entradas!$E$164)+G57","v":100000},25,"EUR",{"$f":"SUM(I303:QJ303)","v":99999.999999999694},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$13=1,0,$H57*(1-Entradas!$E165)/(Entradas!$E222*12))","v":0},{"$f":"IF(AB$13=1,0,$H57*(1-Entradas!$E165)/(Entradas!$E222*12))","v":0},{"$f":"IF(AC$13=1,0,$H57*(1-Entradas!$E165)/(Entradas!$E222*12))","v":0},{"$f":"IF(AD$13=1,0,$H57*(1-Entradas!$E165)/(Entradas!$E222*12))","v":0},{"$f":"IF(AE$13=1,0,$H57*(1-Entradas!$E165)/(Entradas!$E222*12))","v":0},{"$f":"IF(AF$13=1,0,$H57*(1-Entradas!$E165)/(Entradas!$E222*12))","v":0},{"$f":"IF(AG$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(AH$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(AI$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(AJ$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(AK$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(AL$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(AM$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(AN$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(AO$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(AP$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(AQ$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(AR$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(AS$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(AT$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(AU$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(AV$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(AW$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(AX$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(AY$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(AZ$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(BA$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(BB$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(BC$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(BD$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(BE$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(BF$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(BG$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(BH$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(BI$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(BJ$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(BK$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(BL$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(BM$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(BN$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(BO$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(BP$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(BQ$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(BR$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(BS$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(BT$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(BU$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(BV$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(BW$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(BX$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(BY$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(BZ$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(CA$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(CB$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(CC$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(CD$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(CE$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(CF$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(CG$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(CH$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(CI$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(CJ$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(CK$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(CL$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(CM$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(CN$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(CO$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(CP$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(CQ$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(CR$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(CS$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(CT$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(CU$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(CV$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(CW$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(CX$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(CY$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(CZ$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(DA$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(DB$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(DC$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(DD$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(DE$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(DF$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(DG$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(DH$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(DI$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(DJ$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(DK$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(DL$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(DM$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(DN$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(DO$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(DP$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(DQ$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(DR$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(DS$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(DT$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(DU$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(DV$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(DW$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(DX$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(DY$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(DZ$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(EA$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(EB$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(EC$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(ED$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(EE$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(EF$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(EG$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(EH$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(EI$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(EJ$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(EK$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(EL$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(EM$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(EN$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(EO$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(EP$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(EQ$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(ER$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(ES$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(ET$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(EU$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(EV$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(EW$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(EX$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(EY$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(EZ$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(FA$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(FB$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(FC$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(FD$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(FE$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(FF$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(FG$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(FH$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(FI$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(FJ$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(FK$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(FL$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(FM$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(FN$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(FO$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(FP$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(FQ$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(FR$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(FS$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(FT$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(FU$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(FV$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(FW$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(FX$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(FY$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(FZ$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(GA$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(GB$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(GC$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(GD$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(GE$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(GF$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(GG$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(GH$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(GI$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(GJ$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(GK$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(GL$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(GM$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(GN$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(GO$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(GP$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(GQ$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(GR$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(GS$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(GT$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(GU$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(GV$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(GW$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(GX$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(GY$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(GZ$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(HA$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(HB$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(HC$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(HD$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(HE$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(HF$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(HG$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(HH$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(HI$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(HJ$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(HK$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(HL$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(HM$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(HN$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(HO$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(HP$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(HQ$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(HR$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(HS$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(HT$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(HU$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(HV$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(HW$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(HX$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(HY$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(HZ$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(IA$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(IB$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(IC$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(ID$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(IE$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(IF$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(IG$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(IH$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(II$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(IJ$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(IK$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(IL$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(IM$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(IN$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(IO$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(IP$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(IQ$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(IR$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(IS$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(IT$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(IU$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(IV$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(IW$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(IX$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(IY$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(IZ$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(JA$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(JB$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(JC$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(JD$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(JE$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(JF$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(JG$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(JH$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(JI$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(JJ$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(JK$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(JL$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(JM$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(JN$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(JO$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(JP$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(JQ$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(JR$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(JS$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(JT$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(JU$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(JV$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(JW$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(JX$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(JY$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(JZ$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(KA$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(KB$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(KC$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(KD$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(KE$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(KF$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(KG$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(KH$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(KI$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(KJ$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(KK$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(KL$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(KM$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(KN$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(KO$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(KP$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(KQ$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(KR$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(KS$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(KT$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(KU$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(KV$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(KW$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(KX$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(KY$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(KZ$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(LA$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(LB$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(LC$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(LD$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(LE$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(LF$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(LG$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(LH$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(LI$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(LJ$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(LK$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(LL$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(LM$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(LN$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(LO$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(LP$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(LQ$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(LR$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(LS$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331},{"$f":"IF(LT$13=1,0,$H57*(1-Entradas!$E164)/($F303*12))","v":333.33333333333331}]
[null,null,"Mão de Obra e Engenharia",4.1909515857696533E-9,{"$f":"H48*(1-Entradas!$E$164)+G48","v":2179234.7961660004},{"$f":"Entradas!E217","v":10},"EUR",2179234.7961660046,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":0},{"$f":"IF(AB$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":0},{"$f":"IF(AC$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":0},{"$f":"IF(AD$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":0},{"$f":"IF(AE$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":0},{"$f":"IF(AF$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":0},{"$f":"IF(AG$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(AH$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(AI$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(AJ$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(AK$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(AL$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(AM$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(AN$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(AO$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(AP$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(AQ$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(AR$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(AS$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(AT$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(AU$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(AV$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(AW$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(AX$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(AY$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(AZ$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(BA$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(BB$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(BC$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(BD$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(BE$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(BF$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(BG$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(BH$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(BI$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(BJ$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(BK$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(BL$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(BM$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(BN$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(BO$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(BP$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(BQ$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(BR$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(BS$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(BT$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(BU$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(BV$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(BW$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(BX$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(BY$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(BZ$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(CA$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(CB$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(CC$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(CD$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(CE$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(CF$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(CG$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(CH$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(CI$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(CJ$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(CK$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(CL$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(CM$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(CN$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(CO$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(CP$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(CQ$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(CR$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(CS$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(CT$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(CU$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(CV$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(CW$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(CX$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(CY$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(CZ$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(DA$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(DB$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(DC$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(DD$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(DE$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(DF$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(DG$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(DH$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(DI$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(DJ$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(DK$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(DL$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(DM$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(DN$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(DO$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(DP$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(DQ$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(DR$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(DS$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(DT$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(DU$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(DV$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(DW$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(DX$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(DY$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(DZ$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(EA$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(EB$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(EC$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(ED$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(EE$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(EF$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(EG$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(EH$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(EI$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(EJ$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(EK$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(EL$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(EM$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(EN$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(EO$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(EP$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(EQ$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(ER$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(ES$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(ET$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(EU$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005},{"$f":"IF(EV$13=1,0,($H48)*(1-Entradas!$E164)/(Entradas!$E217*12))","v":18160.289968050005}]
[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,{"$f":"AF310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CH310","v":0},0,0,0,0,0,0,0,0]
[null,null,"Depreciações Acumuladas",null,null,null,"EUR",{"$f":"MAX(I314:QJ314)","v":14937688.522896249},{"$f":"SUM($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":97125.119804176982},{"$f":"SUM($I312:AH312)","v":194250.23960835396},{"$f":"SUM($I312:AI312)","v":291375.35941253096},{"$f":"SUM($I312:AJ312)","v":388500.47921670793},{"$f":"SUM($I312:AK312)","v":485625.5990208849},{"$f":"SUM($I312:AL312)","v":582750.71882506192},{"$f":"SUM($I312:AM312)","v":679875.83862923889},{"$f":"SUM($I312:AN312)","v":777000.95843341586},{"$f":"SUM($I312:AO312)","v":874126.07823759282},{"$f":"SUM($I312:AP312)","v":971251.19804176979},{"$f":"SUM($I312:AQ312)","v":1068376.3178459469},{"$f":"SUM($I312:AR312)","v":1165501.4376501238},{"$f":"SUM($I312:AS312)","v":1262626.5574543008},{"$f":"SUM($I312:AT312)","v":1359751.6772584778},{"$f":"SUM($I312:AU312)","v":1456876.7970626547},{"$f":"SUM($I312:AV312)","v":1554001.9168668317},{"$f":"SUM($I312:AW312)","v":1651127.0366710087},{"$f":"SUM($I312:AX312)","v":1748252.1564751856},{"$f":"SUM($I312:AY312)","v":1845377.2762793626},{"$f":"SUM($I312:AZ312)","v":1942502.3960835396},{"$f":"SUM($I312:BA312)","v":2039627.5158877166},{"$f":"SUM($I312:BB312)","v":2136752.6356918938},{"$f":"SUM($I312:BC312)","v":2233877.7554960707},{"$f":"SUM($I312:BD312)","v":2331002.8753002477},{"$f":"SUM($I312:BE312)","v":2428127.9951044247},{"$f":"SUM($I312:BF312)","v":2525253.1149086016},{"$f":"SUM($I312:BG312)","v":2622378.2347127786},{"$f":"SUM($I312:BH312)","v":2719503.3545169556},{"$f":"SUM($I312:BI312)","v":2816628.4743211325},{"$f":"SUM($I312:BJ312)","v":2913753.5941253095},{"$f":"SUM($I312:BK312)","v":3010878.7139294865},{"$f":"SUM($I312:BL312)","v":3108003.8337336634},{"$f":"SUM($I312:BM312)","v":3205128.9535378404},{"$f":"SUM($I312:BN312)","v":3302254.0733420174},{"$f":"SUM($I312:BO312)","v":3399379.1931461943},{"$f":"SUM($I312:BP312)","v":3496504.3129503713},{"$f":"SUM($I312:BQ312)","v":3593629.4327545483},{"$f":"SUM($I312:BR312)","v":3690754.5525587252},{"$f":"SUM($I312:BS312)","v":3787879.6723629022},{"$f":"SUM($I312:BT312)","v":3885004.7921670792},{"$f":"SUM($I312:BU312)","v":3982129.9119712561},{"$f":"SUM($I312:BV312)","v":4079255.0317754331},{"$f":"SUM($I312:BW312)","v":4176380.1515796101},{"$f":"SUM($I312:BX312)","v":4273505.2713837875},{"$f":"SUM($I312:BY312)","v":4370630.3911879649},{"$f":"SUM($I312:BZ312)","v":4467755.5109921424},{"$f":"SUM($I312:CA312)","v":4564880.6307963198},{"$f":"SUM($I312:CB312)","v":4662005.7506004972},{"$f":"SUM($I312:CC312)","v":4759130.8704046747},{"$f":"SUM($I312:CD312)","v":4856255.9902088521},{"$f":"SUM($I312:CE312)","v":4953381.1100130295},{"$f":"SUM($I312:CF312)","v":5050506.229817207},{"$f":"SUM($I312:CG312)","v":5147631.3496213844},{"$f":"SUM($I312:CH312)","v":5244756.4694255618},{"$f":"SUM($I312:CI312)","v":5341881.5892297393},{"$f":"SUM($I312:CJ312)","v":5439006.7090339167},{"$f":"SUM($I312:CK312)","v":5536131.8288380941},{"$f":"SUM($I312:CL312)","v":5633256.9486422716},{"$f":"SUM($I312:CM312)","v":5730382.068446449},{"$f":"SUM($I312:CN312)","v":5827507.1882506264},{"$f":"SUM($I312:CO312)","v":5922790.6413881369},{"$f":"SUM($I312:CP312)","v":6018074.0945256473},{"$f":"SUM($I312:CQ312)","v":6113357.5476631578},{"$f":"SUM($I312:CR312)","v":6208641.0008006683},{"$f":"SUM($I312:CS312)","v":6303924.4539381787},{"$f":"SUM($I312:CT312)","v":6399207.9070756892},{"$f":"SUM($I312:CU312)","v":6494491.3602131996},{"$f":"SUM($I312:CV312)","v":6589774.8133507101},{"$f":"SUM($I312:CW312)","v":6685058.2664882205},{"$f":"SUM($I312:CX312)","v":6780341.719625731},{"$f":"SUM($I312:CY312)","v":6875625.1727632415},{"$f":"SUM($I312:CZ312)","v":6970908.6259007519},{"$f":"SUM($I312:DA312)","v":7066192.0790382624},{"$f":"SUM($I312:DB312)","v":7161475.5321757728},{"$f":"SUM($I312:DC312)","v":7256758.9853132833},{"$f":"SUM($I312:DD312)","v":7352042.4384507937},{"$f":"SUM($I312:DE312)","v":7447325.8915883042},{"$f":"SUM($I312:DF312)","v":7542609.3447258146},{"$f":"SUM($I312:DG312)","v":7637892.7978633251},{"$f":"SUM($I312:DH312)","v":7733176.2510008356},{"$f":"SUM($I312:DI312)","v":7828459.704138346},{"$f":"SUM($I312:DJ312)","v":7923743.1572758565},{"$f":"SUM($I312:DK312)","v":8019026.6104133669},{"$f":"SUM($I312:DL312)","v":8114310.0635508774},{"$f":"SUM($I312:DM312)","v":8167683.6992280707},{"$f":"SUM($I312:DN312)","v":8221057.334905264},{"$f":"SUM($I312:DO312)","v":8274430.9705824573},{"$f":"SUM($I312:DP312)","v":8327804.6062596506},{"$f":"SUM($I312:DQ312)","v":8381178.2419368438},{"$f":"SUM($I312:DR312)","v":8434551.8776140362},{"$f":"SUM($I312:DS312)","v":8487925.5132912286},{"$f":"SUM($I312:DT312)","v":8541299.1489684209},{"$f":"SUM($I312:DU312)","v":8594672.7846456133},{"$f":"SUM($I312:DV312)","v":8648046.4203228056},{"$f":"SUM($I312:DW312)","v":8701420.055999998},{"$f":"SUM($I312:DX312)","v":8754793.6916771904},{"$f":"SUM($I312:DY312)","v":8808167.3273543827},{"$f":"SUM($I312:DZ312)","v":8861540.9630315751},{"$f":"SUM($I312:EA312)","v":8914914.5987087674},{"$f":"SUM($I312:EB312)","v":8968288.2343859598},{"$f":"SUM($I312:EC312)","v":9021661.8700631522},{"$f":"SUM($I312:ED312)","v":9075035.5057403445},{"$f":"SUM($I312:EE312)","v":9128409.1414175369},{"$f":"SUM($I312:EF312)","v":9181782.7770947292},{"$f":"SUM($I312:EG312)","v":9235156.4127719216},{"$f":"SUM($I312:EH312)","v":9288530.048449114},{"$f":"SUM($I312:EI312)","v":9341903.6841263063},{"$f":"SUM($I312:EJ312)","v":9395277.3198034987},{"$f":"SUM($I312:EK312)","v":9448650.955480691},{"$f":"SUM($I312:EL312)","v":9502024.5911578834},{"$f":"SUM($I312:EM312)","v":9555398.2268350758},{"$f":"SUM($I312:EN312)","v":9608771.8625122681},{"$f":"SUM($I312:EO312)","v":9662145.4981894605},{"$f":"SUM($I312:EP312)","v":9715519.1338666528},{"$f":"SUM($I312:EQ312)","v":9768856.1028771792},{"$f":"SUM($I312:ER312)","v":9822193.0718877055},{"$f":"SUM($I312:ES312)","v":9875530.0408982318},{"$f":"SUM($I312:ET312)","v":9928867.0099087581},{"$f":"SUM($I312:EU312)","v":9982203.9789192844},{"$f":"SUM($I312:EV312)","v":10035540.947929811},{"$f":"SUM($I312:EW312)","v":10070754.293638954},{"$f":"SUM($I312:EX312)","v":10105967.639348097},{"$f":"SUM($I312:EY312)","v":10141180.98505724},{"$f":"SUM($I312:EZ312)","v":10176394.330766384},{"$f":"SUM($I312:FA312)","v":10211607.676475527},{"$f":"SUM($I312:FB312)","v":10246821.02218467},{"$f":"SUM($I312:FC312)","v":10282034.367893813},{"$f":"SUM($I312:FD312)","v":10317247.713602956},{"$f":"SUM($I312:FE312)","v":10352461.0593121},{"$f":"SUM($I312:FF312)","v":10387674.405021243},{"$f":"SUM($I312:FG312)","v":10422887.750730386},{"$f":"SUM($I312:FH312)","v":10458101.096439529},{"$f":"SUM($I312:FI312)","v":10493314.442148672},{"$f":"SUM($I312:FJ312)","v":10528527.787857816},{"$f":"SUM($I312:FK312)","v":10563741.133566959},{"$f":"SUM($I312:FL312)","v":10598954.479276102},{"$f":"SUM($I312:FM312)","v":10634167.824985245},{"$f":"SUM($I312:FN312)","v":10669381.170694388},{"$f":"SUM($I312:FO312)","v":10704594.516403532},{"$f":"SUM($I312:FP312)","v":10739807.862112675},{"$f":"SUM($I312:FQ312)","v":10775021.207821818},{"$f":"SUM($I312:FR312)","v":10810234.553530961},{"$f":"SUM($I312:FS312)","v":10845447.899240104},{"$f":"SUM($I312:FT312)","v":10880661.244949248},{"$f":"SUM($I312:FU312)","v":10915874.590658391},{"$f":"SUM($I312:FV312)","v":10951087.936367534},{"$f":"SUM($I312:FW312)","v":10986301.282076677},{"$f":"SUM($I312:FX312)","v":11021514.627785821},{"$f":"SUM($I312:FY312)","v":11056727.973494964},{"$f":"SUM($I312:FZ312)","v":11091941.319204107},{"$f":"SUM($I312:GA312)","v":11117570.522056106},{"$f":"SUM($I312:GB312)","v":11143199.724908106},{"$f":"SUM($I312:GC312)","v":11168828.927760106},{"$f":"SUM($I312:GD312)","v":11194458.130612105},{"$f":"SUM($I312:GE312)","v":11220087.333464105},{"$f":"SUM($I312:GF312)","v":11245716.536316104},{"$f":"SUM($I312:GG312)","v":11271345.739168104},{"$f":"SUM($I312:GH312)","v":11296974.942020103},{"$f":"SUM($I312:GI312)","v":11322604.144872103},{"$f":"SUM($I312:GJ312)","v":11348233.347724102},{"$f":"SUM($I312:GK312)","v":11373862.550576102},{"$f":"SUM($I312:GL312)","v":11399491.753428102},{"$f":"SUM($I312:GM312)","v":11425120.956280101},{"$f":"SUM($I312:GN312)","v":11450750.159132101},{"$f":"SUM($I312:GO312)","v":11476379.3619841},{"$f":"SUM($I312:GP312)","v":11502008.5648361},{"$f":"SUM($I312:GQ312)","v":11527637.767688099},{"$f":"SUM($I312:GR312)","v":11553266.970540099},{"$f":"SUM($I312:GS312)","v":11578896.173392098},{"$f":"SUM($I312:GT312)","v":11604525.376244098},{"$f":"SUM($I312:GU312)","v":11630154.579096097},{"$f":"SUM($I312:GV312)","v":11655783.781948097},{"$f":"SUM($I312:GW312)","v":11681412.984800097},{"$f":"SUM($I312:GX312)","v":11707042.187652096},{"$f":"SUM($I312:GY312)","v":11732671.390504096},{"$f":"SUM($I312:GZ312)","v":11758300.593356095},{"$f":"SUM($I312:HA312)","v":11783929.796208095},{"$f":"SUM($I312:HB312)","v":11809558.999060094},{"$f":"SUM($I312:HC312)","v":11835188.201912094},{"$f":"SUM($I312:HD312)","v":11860817.404764093},{"$f":"SUM($I312:HE312)","v":11886446.607616093},{"$f":"SUM($I312:HF312)","v":11912075.810468093},{"$f":"SUM($I312:HG312)","v":11937705.013320092},{"$f":"SUM($I312:HH312)","v":11963334.216172092},{"$f":"SUM($I312:HI312)","v":11988963.419024091},{"$f":"SUM($I312:HJ312)","v":12014592.621876091},{"$f":"SUM($I312:HK312)","v":12040221.82472809},{"$f":"SUM($I312:HL312)","v":12065851.02758009},{"$f":"SUM($I312:HM312)","v":12091480.230432089},{"$f":"SUM($I312:HN312)","v":12117109.433284089},{"$f":"SUM($I312:HO312)","v":12142738.636136089},{"$f":"SUM($I312:HP312)","v":12168367.838988088},{"$f":"SUM($I312:HQ312)","v":12193997.041840088},{"$f":"SUM($I312:HR312)","v":12219626.244692087},{"$f":"SUM($I312:HS312)","v":12245255.447544087},{"$f":"SUM($I312:HT312)","v":12270884.650396086},{"$f":"SUM($I312:HU312)","v":12296513.853248086},{"$f":"SUM($I312:HV312)","v":12322143.056100085},{"$f":"SUM($I312:HW312)","v":12347772.258952085},{"$f":"SUM($I312:HX312)","v":12373401.461804084},{"$f":"SUM($I312:HY312)","v":12399030.664656084},{"$f":"SUM($I312:HZ312)","v":12424659.867508084},{"$f":"SUM($I312:IA312)","v":12450289.070360083},{"$f":"SUM($I312:IB312)","v":12475918.273212083},{"$f":"SUM($I312:IC312)","v":12501547.476064082},{"$f":"SUM($I312:ID312)","v":12527176.678916082},{"$f":"SUM($I312:IE312)","v":12552805.881768081},{"$f":"SUM($I312:IF312)","v":12578435.084620081},{"$f":"SUM($I312:IG312)","v":12604064.28747208},{"$f":"SUM($I312:IH312)","v":12629693.49032408},{"$f":"SUM($I312:II312)","v":12655337.879574882},{"$f":"SUM($I312:IJ312)","v":12680982.268825684},{"$f":"SUM($I312:IK312)","v":12706626.658076486},{"$f":"SUM($I312:IL312)","v":12732271.047327287},{"$f":"SUM($I312:IM312)","v":12757915.436578089},{"$f":"SUM($I312:IN312)","v":12783559.825828891},{"$f":"SUM($I312:IO312)","v":12809204.215079693},{"$f":"SUM($I312:IP312)","v":12834848.604330495},{"$f":"SUM($I312:IQ312)","v":12860492.993581297},{"$f":"SUM($I312:IR312)","v":12886137.382832099},{"$f":"SUM($I312:IS312)","v":12911781.772082901},{"$f":"SUM($I312:IT312)","v":12937426.161333703},{"$f":"SUM($I312:IU312)","v":12963070.550584504},{"$f":"SUM($I312:IV312)","v":12988714.939835306},{"$f":"SUM($I312:IW312)","v":13014359.329086108},{"$f":"SUM($I312:IX312)","v":13040003.71833691},{"$f":"SUM($I312:IY312)","v":13065648.107587712},{"$f":"SUM($I312:IZ312)","v":13091292.496838514},{"$f":"SUM($I312:JA312)","v":13116936.886089316},{"$f":"SUM($I312:JB312)","v":13142581.275340118},{"$f":"SUM($I312:JC312)","v":13168225.664590919},{"$f":"SUM($I312:JD312)","v":13193870.053841721},{"$f":"SUM($I312:JE312)","v":13219514.443092523},{"$f":"SUM($I312:JF312)","v":13245158.832343325},{"$f":"SUM($I312:JG312)","v":13270803.221594127},{"$f":"SUM($I312:JH312)","v":13296447.610844929},{"$f":"SUM($I312:JI312)","v":13322092.000095731},{"$f":"SUM($I312:JJ312)","v":13347736.389346533},{"$f":"SUM($I312:JK312)","v":13373380.778597334},{"$f":"SUM($I312:JL312)","v":13399025.167848136},{"$f":"SUM($I312:JM312)","v":13424669.557098938},{"$f":"SUM($I312:JN312)","v":13450313.94634974},{"$f":"SUM($I312:JO312)","v":13475958.335600542},{"$f":"SUM($I312:JP312)","v":13501602.724851344},{"$f":"SUM($I312:JQ312)","v":13527247.114102146},{"$f":"SUM($I312:JR312)","v":13552891.503352948},{"$f":"SUM($I312:JS312)","v":13578535.892603749},{"$f":"SUM($I312:JT312)","v":13604180.281854551},{"$f":"SUM($I312:JU312)","v":13629824.671105353},{"$f":"SUM($I312:JV312)","v":13655469.060356155},{"$f":"SUM($I312:JW312)","v":13681113.449606957},{"$f":"SUM($I312:JX312)","v":13706757.838857759},{"$f":"SUM($I312:JY312)","v":13732402.228108561},{"$f":"SUM($I312:JZ312)","v":13758046.617359363},{"$f":"SUM($I312:KA312)","v":13783691.006610164},{"$f":"SUM($I312:KB312)","v":13809335.395860966},{"$f":"SUM($I312:KC312)","v":13834979.785111768},{"$f":"SUM($I312:KD312)","v":13860624.17436257},{"$f":"SUM($I312:KE312)","v":13886268.563613372},{"$f":"SUM($I312:KF312)","v":13911912.952864174},{"$f":"SUM($I312:KG312)","v":13937557.342114976},{"$f":"SUM($I312:KH312)","v":13963201.731365778},{"$f":"SUM($I312:KI312)","v":13988846.120616579},{"$f":"SUM($I312:KJ312)","v":14014490.509867381},{"$f":"SUM($I312:KK312)","v":14040134.899118183},{"$f":"SUM($I312:KL312)","v":14065779.288368985},{"$f":"SUM($I312:KM312)","v":14091423.677619787},{"$f":"SUM($I312:KN312)","v":14117068.066870589},{"$f":"SUM($I312:KO312)","v":14142712.456121391},{"$f":"SUM($I312:KP312)","v":14168356.845372193},{"$f":"SUM($I312:KQ312)","v":14194001.234622994},{"$f":"SUM($I312:KR312)","v":14219645.623873796},{"$f":"SUM($I312:KS312)","v":14245290.013124598},{"$f":"SUM($I312:KT312)","v":14270934.4023754},{"$f":"SUM($I312:KU312)","v":14296578.791626202},{"$f":"SUM($I312:KV312)","v":14322223.180877004},{"$f":"SUM($I312:KW312)","v":14347867.570127806},{"$f":"SUM($I312:KX312)","v":14373511.959378608},{"$f":"SUM($I312:KY312)","v":14399156.348629409},{"$f":"SUM($I312:KZ312)","v":14424800.737880211},{"$f":"SUM($I312:LA312)","v":14450445.127131013},{"$f":"SUM($I312:LB312)","v":14476089.516381815},{"$f":"SUM($I312:LC312)","v":14501733.905632617},{"$f":"SUM($I312:LD312)","v":14527378.294883419},{"$f":"SUM($I312:LE312)","v":14553022.684134221},{"$f":"SUM($I312:LF312)","v":14578667.073385023},{"$f":"SUM($I312:LG312)","v":14604311.462635824},{"$f":"SUM($I312:LH312)","v":14629955.851886626},{"$f":"SUM($I312:LI312)","v":14655600.241137428},{"$f":"SUM($I312:LJ312)","v":14681244.63038823},{"$f":"SUM($I312:LK312)","v":14706889.019639032},{"$f":"SUM($I312:LL312)","v":14732533.408889834},{"$f":"SUM($I312:LM312)","v":14758177.798140636},{"$f":"SUM($I312:LN312)","v":14783822.187391438},{"$f":"SUM($I312:LO312)","v":14809466.576642239},{"$f":"SUM($I312:LP312)","v":14835110.965893041},{"$f":"SUM($I312:LQ312)","v":14860755.355143843},{"$f":"SUM($I312:LR312)","v":14886399.744394645},{"$f":"SUM($I312:LS312)","v":14912044.133645447},{"$f":"SUM($I312:LT312)","v":14937688.522896249}]
[]
[]
[null,null,"Depreciações Acumuladas (Fiscal)",null,"EUR",null,null,{"$f":"MAX(I321:QJ321)","v":17188731.316259433},{"$f":"I314","v":0},{"$f":"J319+I321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,129217.41932027224,258434.83864054448,387652.25796081673,516869.67728108895,646087.09660136118,775304.51592163346,904521.93524190574,1033739.354562178,1162956.7738824503,1292174.1932027226,1421391.6125229949,1550609.0318432671,1679826.4511635394,1809043.8704838117,1938261.289804084,2067478.7091243563,2196696.1284446283,{"$f":"AX319+AW321","v":2325913.5477649006},2455130.9670851729,2584348.3864054452,2713565.8057257175,2842783.2250459897,2972000.644366262,3101218.0636865343,3230435.4830068066,3359652.9023270789,3488870.3216473511,3618087.7409676234,3747305.1602878957,3876522.579608168,4005739.9989284403,4134957.4182487126,4264174.8375689844,4393392.2568892566,4522609.6762095289,4651827.0955298012,4781044.5148500735,4910261.9341703458,5039479.3534906181,5168696.7728108903,5297914.1921311626,5427131.6114514349,5556349.0307717072,5685566.4500919795,5814783.8694122517,5944001.288732524,6073218.7080527963,6202436.1273730686,6331653.5466933409,6460870.9660136132,6590088.3853338854,6719305.8046541577,6848523.22397443,6977740.6432947023,7106958.0626149746,7236175.4819352468,7365392.9012555191,7494610.3205757914,7623827.7398960637,7753045.159216336,7882262.5785366083,8011479.9978568805,8140697.4171771528,8269914.8364974251,8399132.2558176965,8528349.6751379687,8657567.094458241,8786784.5137785133,8916001.9330987856,9045219.3524190579,9174436.7717393301,9303654.1910596024,9432871.6103798747,9562089.029700147,9691306.4490204193,9820523.8683406916,9949741.2876609638,10078958.706981236,10208176.126301508,10337393.545621781,10466610.964942053,{"$f":"DJ319+DI321","v":10595828.384262325},10725045.803582598,10854263.22290287,10983480.642223142,11112698.061543414,11241915.480863687,11371132.900183959,11500350.319504231,11629567.738824503,11758785.158144776,11888002.577465048,12017219.99678532,12146437.416105593,12275654.835425865,12404872.254746137,12534089.674066409,12663307.093386682,12792524.512706954,12921741.932027226,13050959.351347499,13180176.770667771,13309394.189988043,13438611.609308315,13567829.028628588,13697046.44794886,13826263.867269132,13955481.286589405,14084698.705909677,14213916.125229949,14343133.544550221,14472350.963870494,14601568.383190766,14730785.802511038,14860003.221831311,14989220.641151583,15118438.060471855,15247655.479792127,15376872.8991124,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,{"$f":"FV319+FU321","v":15506090.318432672},15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,15506090.318432672,{"$f":"IH319+IG321","v":15506090.318432672},15506090.318432672,15506155.134764509,15506219.951096347,15506284.767428184,15506349.583760021,15506414.400091859,15506479.216423696,15506544.032755533,15527058.511822656,15547572.990889776,15568087.469956897,15588601.949024018,15609116.428091139,15629630.907158259,15650145.38622538,15670659.865292501,15691174.344359621,15711688.823426742,15732203.302493863,15752717.781560984,15773232.260628104,15793746.739695225,15814261.218762346,15834775.697829466,15855290.176896587,15875804.655963708,15896319.135030828,15916833.614097949,15937348.09316507,15957862.572232191,15978377.051299311,15998891.530366432,16019406.009433553,16039920.488500673,16060434.967567794,16080949.446634915,16101463.925702035,16121978.404769156,16142492.883836277,16163007.362903398,16183521.841970518,16204036.321037639,16224550.80010476,16245065.27917188,16265579.758239001,16286094.237306122,16306608.716373242,16327123.195440363,16347637.674507484,16368152.153574605,16388666.632641725,16409181.111708846,16429695.590775967,16450210.069843087,16470724.548910208,16491239.027977329,16511753.507044449,16532267.98611157,16552782.465178691,16573296.944245812,{"$f":"KQ319+KP321","v":16593811.423312932},16614325.902380053,16634840.381447174,16655354.860514294,16675869.339581415,16696383.818648536,16716898.297715656,16737412.776782777,16757927.255849898,16778441.734917019,16798956.213984139,16819470.69305126,16839985.172118381,16860499.651185501,16881014.130252622,16901528.609319743,16922043.088386863,16942557.567453984,16963072.046521105,16983586.525588226,17004101.004655346,17024615.483722467,17045129.962789588,17065644.441856708,17086158.920923829,17106673.39999095,17127187.87905807,17147702.358125191,17168216.837192312,17188731.316259433]
[null,null,"Adicionar: Depreciações Contabilísticas",null,"EUR",null,null,14937688.522896249,{"$f":"I312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,{"$f":"AX312","v":97125.119804176982},97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,97125.119804176982,95283.453137510311,95283.453137510311,95283.453137510311,95283.453137510311,95283.453137510311,95283.453137510311,95283.453137510311,95283.453137510311,95283.453137510311,95283.453137510311,95283.453137510311,95283.453137510311,95283.453137510311,95283.453137510311,95283.453137510311,95283.453137510311,95283.453137510311,95283.453137510311,95283.453137510311,95283.453137510311,95283.453137510311,{"$f":"DJ312","v":95283.453137510311},95283.453137510311,95283.453137510311,53373.635677192862,53373.635677192862,53373.635677192862,53373.635677192862,53373.635677192862,53373.635677192862,53373.635677192862,53373.635677192862,53373.635677192862,53373.635677192862,53373.635677192862,53373.635677192862,53373.635677192862,53373.635677192862,53373.635677192862,53373.635677192862,53373.635677192862,53373.635677192862,53373.635677192862,53373.635677192862,53373.635677192862,53373.635677192862,53373.635677192862,53373.635677192862,53373.635677192862,53373.635677192862,53373.635677192862,53373.635677192862,53373.635677192862,53373.635677192862,53336.969010526198,53336.969010526198,53336.969010526198,53336.969010526198,53336.969010526198,53336.969010526198,35213.345709142857,35213.345709142857,35213.345709142857,35213.345709142857,35213.345709142857,35213.345709142857,35213.345709142857,35213.345709142857,35213.345709142857,35213.345709142857,35213.345709142857,35213.345709142857,35213.345709142857,35213.345709142857,35213.345709142857,35213.345709142857,35213.345709142857,35213.345709142857,35213.345709142857,35213.345709142857,35213.345709142857,35213.345709142857,35213.345709142857,35213.345709142857,35213.345709142857,{"$f":"FV312","v":35213.345709142857},35213.345709142857,35213.345709142857,35213.345709142857,35213.345709142857,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,25629.202852000002,{"$f":"IH312","v":25629.202852000002},25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,{"$f":"KT312","v":25644.389250802789},25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789,25644.389250802789]
[null,null,"Matéria Coletável",null,"EUR",null,null,4526677.4882769166,{"$f":"SUM(I326:I328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-132442.49358618789,-130434.27175847234,-75038.276009778565,-56419.269004382484,-37018.94218783571,-19379.786663044346,1499.5414794647804,-3146.3735117838369,-39069.199529951831,-86884.579602489786,-120344.02195434687,-175093.94089572801,-134962.34570614039,-130419.47628836826,-75481.237499716008,-50565.312478036431,{"$f":"SUM(AW326:AW328)","v":-34976.506579559049},-17378.200633035754,121.36300766152272,-4660.3363502276043,-40600.440389848212,-88691.843772632157,-121988.67119544362,-176387.17451534106,-134414.09927370754,-129517.28462347972,-74872.858894918376,-45917.189772127866,-34602.713509179201,-17104.784290732801,307.9964872563869,-5252.067159894199,-40809.047147451871,-88460.542095111159,-121391.00924575233,-175242.31230499136,-133688.20644216388,-128797.47549284251,-74073.862396875731,-45336.772213241216,-34030.729759453738,-16629.579692391722,-275.93883960777021,-5800.9112613256293,-40989.70495729617,-88159.913531886137,-120726.0998231948,-174034.06880892106,-132893.43276689688,-128388.93429743095,-73808.833369173095,-44669.336452634001,-33999.709792102381,-16859.493940286819,-571.98806627788872,-6007.8815757677221,-40830.447290239332,-87522.438988719761,-119726.23443049897,-172494.52678425753,-131761.7505492128,-126878.02482890224,-73217.116390509851,-43646.303335629142,-33755.509512420656,-16768.563730719514,-633.10533324960852,-5978.9311705918371,-40437.022759779284,-86653.64985121155,-118496.73723688016,-170728.78384418425,-130398.12813194851,-125514.99160711691,-72384.11709736909,-42617.991612072467,-33262.531327783232,-16425.285427373368,-438.2987096093857,-5692.8732196578785,{"$f":"SUM(DI326:DI328)","v":-39788.020440074368},-85531.898237848145,-117015.73310585228,-168714.71823687415,-128780.29341982203,-123895.54878110242,-71287.221494032099,-41796.187556818899,-32497.792816302172,-15806.487523670992,35.7944358872046,-5126.1280389028689,-38859.614447608546,-84133.099102500812,-115258.88719533362,-166427.72591682951,-126883.46840950345,-122376.05891397358,-69901.261773769016,-40680.104605146,-31435.709108549359,-14886.371415465881,815.18871861322259,-4252.4390723064862,-37625.277167292443,-82430.440672389552,-113199.11258116849,-163840.42532450624,-124680.07110969028,-119784.61146289893,-68198.212425950216,-39241.493420514817,-30047.783064479605,-13636.198568700391,1928.866609390112,-3042.5539492192183,-36055.457205451778,-80394.059265047865,-110806.24190829418,-160922.32583875168,7078.0385446463333,11983.127939216487,63070.570390264882,91768.544243325479,100915.16202517724,117193.48016505779,132626.55253826332,127753.55307485547,95100.201661613188,51226.745290869956,21170.76074988288,-28422.036037904327,9990.2574512530118,14908.226531354019,65505.054964751354,93950.265395591647,103053.69606566217,119203.5419852714,134509.43417873952,129737.40629044395,97443.589588809438,54034.242725631899,24334.536968469394,-24736.522574612063,{"$f":"SUM(FU326:FU328)","v":13312.177744355329},17865.701637978535,68361.48072256468,96560.236697211527,105624.73729322985,121651.25156490051,136835.12620009889,132166.99666139903,100233.1032104047,57287.249342183015,27944.315493470829,-20606.124098581473,17086.384256755147,22041.293440776441,71683.165007313728,99642.145974008905,108672.36856706561,124581.08216748557,139648.49625741568,135087.6127383773,103514.48152826419,61031.968929387665,32046.758228647632,-15983.700144267925,21360.407397340328,26340.203064408914,75518.466449896223,103244.77090897232,112245.81143989708,128042.69514851143,142999.64997747302,138549.83118588693,107338.802037459,65319.994542643421,36693.967726024108,-10816.617872314288,26187.322902207532,31196.91821942055,79921.396528435667,107422.59659437549,116400.04976374224,132091.56967392412,146944.56685063604,142610.15891093726,111763.12915601693,70208.963298162576,41944.148406666696,-5046.0843569991594,31626.426090971327,36290.783520011923,84952.307117318502,112236.50982605557,121196.53079835181,136789.71070945961,151545.81516930394,147331.75502173608,116851.2432759689,75763.292587667922,47862.350008964539,1393.6041689270714,37743.989988907619,42830.190792848654,90678.663573351339,117754.57978296115,{"$f":"SUM(IG326:IG328)","v":126703.95356149865},142206.44511693768,156873.35594706386,152720.42631766736,122609.6442368581,81990.191615600968,54261.447587179675,8315.1566058701665,44352.469883703714,48657.108136651354,75630.220160259865,102502.5155987624,110615.21071125931,126026.80387288949,140604.32628846535,135811.07784661758,106061.52557235367,65901.102200900743,37897.41361658668,-7538.4183058526178,28181.765774507003,32526.365541151892,79524.66539726303,106192.37727851994,114294.28417718722,129616.7057695525,144106.59503265808,139436.6664752402,110049.46316140715,70348.277183216327,42704.649766125702,-2218.0240670467974,33195.651904547078,37207.656443983884,84173.818411452841,110647.0794210656,118746.48265773818,133988.87925524588,148400.34921577998,143860.93791943297,114840.98582642619,75603.060137855893,48324.589956436219,3918.7331114755507,39037.403095390051,43485.474069002375,89672.443064465231,115962.31182521413,124068.45055378103,139240.92512275584,153584.15582725065,149183.45601695633,120536.68778470441,81767.095206875165,54859.928471364299,10975.622970053722,45811.7874977584,50325.349599294219,96127.372225070183,122245.95430391951,130369.14430423127,145482.87952426891,{"$f":"SUM(KQ326:KQ328)","v":159769.1417680603},155516.47010589467,127249.97536395074,88954.966426945248,26811.744199562148,-16901.216682126338,17306.365251616997,20143.041811825213,65194.582838409086,90770.522503572924,97144.027764737781,111805.15130436746,125636.6105576409,119738.33300112776,91428.019163486068,53178.359418037347,25206.151315839961,-18075.362772541426,15773.884846438035,18213.672286044581,63185.40904853848,88510.443157209025,94816.819815141964,109335.68708414369,123025.77906942539,117186.21470028799,89161.394902234286,51288.798645775649,23598.718979359401,-1432420.7334287765]
[]
[null,null,"Imposto a Pagar (Início do Período)",null,null,null,null,null,0,{"$f":"I338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DH338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FT338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5603.9866354713567,6366.7654875865619,0,3468.0823747339368,5464.429410913519,13360.143786740187,17840.319382791349,19201.439741767455,21775.606569284821,24209.907965486564,23425.359967840355,18488.3098111164,11818.510566780344,7174.3811607091193,0,5204.2414767000473,6250.8862825892929,14141.201493124077,18588.709342739021,19949.409086500018,22510.13171488131,24931.258668251037,24168.637570464743,19293.285618839604,12701.314103159792,8118.5311126812849,658.34716272789228,6558.283720025529,7305.5596435923999,15064.970434830162,19481.668386635974,20843.499693035214,23392.475420622985,25802.138178978115,25062.820610848663,20250.163547830343,13736.871994755027,9216.4679831892026,1843.9046589690261,7696.3802996234117,8454.6587326814297,16149.398533811789,20537.32032305848,21902.016243110858,{"$f":"KP338","v":24441.123760077175},26841.215817034132,26126.766977790303,21377.995861143721,14944.434359726805,4504.3730255264418,0,68.064959674430668,3384.0310243866361,10952.689916852727,15249.447780600251,16320.196664475949,18783.265419133739,21106.950573683669,20116.039944189466,15359.907219465658,8933.9643822302751,4234.633421061113,0,0,2673.2486524701199,10615.148720154466,14869.754450411117,15929.225728943853,18368.395430136141,20668.330883663464,19687.28406964838,14979.114343575358,8616.5181724903086,3964.5847885323801]
[]
[null,"Prejuízos Fiscais Reportáveis"]
[]
[null,null,"Ativo por Impostos Diferidos",null,"EUR",null,null,{"$f":"Entradas!E236","v":0.16800000000000001},{"$f":"I345*$H$347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22250.338922479568,44163.296577902925,56769.726947545721,66248.164140281981,72467.346427838376,75723.150587229829,75471.227618679754,75999.818368659428,82563.443889691349,97160.053262909627,117377.84895123991,146793.63102172219,169467.30510035378,191377.77711679967,204058.62501675193,212553.59751306206,{"$f":"AW345*$H$347","v":218429.65061842799},221349.18832477799,221328.79933949086,222111.73584632913,228932.60983182365,243832.83958562583,264326.93634646037,293959.98166503769,316541.55034302053,338300.45415976516,350879.09445411141,358593.1823358289,364406.43820537103,367280.04196621414,367228.298556355,368110.64583921729,374966.5657599892,389827.93683196791,410221.62638525426,439662.33485249284,462121.95353477634,483759.92941757391,496204.33830024902,503820.91603207355,509538.07863166177,512331.84801998356,512378.2057450377,513352.7588369404,520239.02926976618,535049.89474312298,555331.87951341982,584569.60307331849,606895.69977815717,628465.04074012558,640864.92474614666,648369.37327018916,654081.32451526227,656913.71949723049,657009.81349236518,658019.13759709417,664878.65274185443,679582.4224919593,699696.42987628316,728675.51037603838,750811.48446830618,772126.99263956177,784427.46819316735,791760.04715355311,797430.97275163978,800248.09145840071,800354.45315438672,801358.91359104612,808152.33341468906,822710.14658969257,842617.59844548837,871300.03413131135,893206.91965747869,914293.43824747426,926453.96991983231,933613.79251066048,939201.89777372801,941961.34572552668,942034.97990874108,942991.38260964351,{"$f":"DI345*$H$347","v":949675.77004357602},964045.12894753448,983703.77210931771,1012047.8447731124,1033682.9340676425,1054497.3862628678,1066473.6394738653,1073495.3989834108,1078955.0281765496,1081610.5180805263,1081604.5046152971,1082465.6941258328,1088994.109353031,1103128.4700022512,1122491.9630510672,1150451.8210050948,1171768.2436978915,1192327.4215954388,1204070.8335734319,1210905.0911470966,1216186.2902773328,1218687.2006751311,1218550.248970404,1219264.6587345514,1225585.7052986566,1239434.019331618,1258451.4702452542,1285976.6616997714,1306922.9136461993,1327046.7283719664,1338504.0280595259,1345096.5989541726,1350144.6265090052,1352435.5078685468,1352111.4582781694,1352622.6073416381,1358679.924152154,1372186.1261086822,1390801.5747492756,1417836.5254901857,1416647.4150146854,1414634.2495208969,1404038.3936953326,1388621.2782624539,1371667.531042224,1351979.0263744944,1329697.765548066,1308235.1686314903,1292258.3347523394,1283652.2415434732,1280095.553737493,1284870.4557918608,1283192.0925400504,1280687.510482783,1269682.6612487047,1253899.0166622454,1236585.995723214,1216559.8006696885,1193962.2157276601,1172166.3314708655,1155795.8084199456,1146718.0556420393,1142629.8534313363,1146785.5892238712,{"$f":"FU345*$H$347","v":1144549.1433628197},1141547.7054876392,1130062.9767262484,1113840.8569611169,1096095.9010958544,1075658.4908329509,1052670.1896313345,1030466.1341922194,1013626.9728528714,1004002.7149633847,999308.06996048149,1002769.8988090432,999899.38625390839,996196.44895585778,984153.67723462917,967413.79671099561,949156.8387917286,928227.216987591,904766.26961634506,882071.55067629775,864681.11777954921,854427.74699941219,849043.8916169994,851729.15324123634,848140.6047984832,843715.45068366244,831028.34832007997,813683.22680737264,794825.93048546987,773314.75770051999,749290.81650430453,726014.44486507564,707981.5261227825,697007.76703961845,690843.18046164629,692660.37226419512,688260.90201662423,683019.81975576153,669593.02513898432,651546.02891112922,631990.82055082044,609799.43684560119,585112.74961469427,561154.2429176569,542378.03721944604,530582.93138535472,523536.31445303478,524384.05662501056,519070.81704172748,512973.96541036549,498701.97781465604,479846.24416387867,459485.22698975552,436504.55559056631,411044.85864212323,386293.12379847158,366662.11492810881,353933.88177338062,345893.00697187462,345658.88147149485,339317.89115335833,332122.41910015978,316888.40361983678,297105.63421629934,{"$f":"IG345*$H$347","v":275819.37001796754},251928.68723832202,225573.96343921532,199916.93181784719,179318.51158605504,165544.1593946341,156428.23619998791,155031.28989020173,147580.0749497395,139405.68078278206,126699.8037958584,109479.38117526632,90896.02577577476,69723.522725129325,46101.995908667144,23285.734830435387,5467.3985342799688,0,0,1266.45427538324,0,0,0,0,0,0,0,0,0,0,0,372.62804326386197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ345*$H$347","v":0},0,0,0,0,2839.4044025972248,0,0,0,0,0,0,0,0,0,0,0,3036.6609457869599,386.64829158536969,0,0,0,0,0,0,0,0,0,0,240646.68321603446]
[]
[null,null,"    Compras à EDA",null,null,null,null,-3853913.1300799358,{"$f":"I231+I232","v":0},{"$f":"J231+J232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-14462.835340348847,-10804.21869075251,-4908.1623721060341,0,-1456.6192915582569,-305.81459278573584,-4951.1270182801591,-10708.857700692246,-10652.460871597523,-14656.584029611793,-14335.840421210247,-15378.523528748483,-15796.435897293683,-11927.681270580968,-7552.9646481325171,0,-5019.7367922780841,-4358.0146287154284,-9583.2473442162845,-15479.184299702836,-14875.483212240048,-15652.089923855132,-15131.727324114756,-15620.159855722821,-15604.21477517638,-14079.7394677909,-11390.559138478715,1729.9328893463762,-9717.0814033838578,-9464.8350002321095,-15166.80772556291,-15492.970643789773,-14977.869246051559,-15461.305663958072,-14947.251253456227,-15429.693437103182,-15413.907078572265,-13907.991887403976,-15258.470909303986,-2630.7532167808467,-14450.789428185959,{"$f":"BV231+BV232","v":-14610.991871603186},-15319.464805284413,-15303.770303946676,-14794.92472389682,-15272.420526625581,-14764.611511793606,-15241.122977162682,-15225.493760681707,-14228.59514477053,-15194.27438990735,-7024.0851914545829,-15163.107029737501,-14658.912412786503,-15131.991593523933,-15116.453319862663,-14613.801285254296,-15085.415607433806,-14583.789819768655,-15054.429602971701,-15038.955964302557,-13569.608586106595,-15008.047360315359,-11451.069002941829,-14977.190249203832,-14479.142880641444,-14946.384545182274,-14931.000944061288,-14434.480802523773,-14900.272190139061,-14404.768079981233,-14869.594629467294,-14854.275019942743,-13402.938998363377,-14823.674089278818,-14330.70265826234,-14793.124138915362,-14301.162827225413,-14762.6250839206,-14747.394615683999,-14256.945328552509,-14716.971744804672,-14227.528375178063,-14686.599557583155,-14671.432443951835,-13237.928488654594,-14641.136123940556,-14154.200222423166,-14610.890276756851,-14124.954439541503,-14580.694818314394,-14565.615958632465,-14081.177094838968,-14535.495925946383,-14052.052966459447,-14505.426072398088,-14490.409936671091,-13541.509132816947,-14460.415195128538,-13979.454743676706,-14430.470423992207,-13950.500081908591,-14400.575540012789,-14385.646779729443,-13907.158509754521,{"$f":"EH231+EH232","v":-14355.826570696274},-13878.324291503894,-14326.056041303011,-14311.189380601922,-12912.818807934615,-14281.493215527436,-13806.448732755958,-14251.846523439061,-13777.782294196317,-14222.249221916194,-14207.469066897931,-13734.872156782752,-14177.945696984956,-13706.324962810446,-14148.471512186155,-14133.752838592667,-12752.687098570776,-14104.352277868369,-13635.164874487236,-14075.000697661566,-13606.783790077585,-14045.698016372055,-14031.064987358412,-13564.300792776394,-14001.835501741825,-13536.037765958426,-13972.654711636358,-13958.082552043328,-12594.149387279529,-13928.974653136691,-13465.586026057172,-13899.915247181081,-13437.48745529848,-13870.904253388591,-13856.416885844101,-13395.427346231507,-13827.478359113305,-13367.445657884557,-13798.5880431642,-13784.160939128229,-12881.375157183535,-13755.342788797556,-13297.695215296986,-13726.57264870483,-13269.876345965389,-13697.850438866328,-13683.507282833936,-13228.234915578942,-13654.856818698714,-13200.53176517722,-13626.254085440894,-13611.97059303636,-12281.792648360661,-13583.439307039211,-13131.47563898388,-13554.955553371998,-13103.93368684921,-13526.519252847178,-13512.318872803138,-13062.706767492706,-13483.953603803795,-13035.279382387696,-13455.635590554677,-13441.494280229213,{"$f":"GT231+GT232","v":-12127.942358748795},-13413.24700303375,-12966.910661159243,-13385.046785017446,-12939.642869706382,-13356.893547781016,-13342.834522491197,-12898.826335215279,-13314.751609711577,-12871.671970358206,-13286.715482284559,-13272.714938715988,-11975.623540112181,-13244.748843215169,-12803.983811463699,-13216.829338452619,-12776.987451616678,-13188.95634680946,-13175.03726918712,-12736.577216899481,-13147.23390197047,-12709.693154566605,-13119.476854391283,-13105.615676345958,-12247.135981586696,-13077.927963574599,-12642.678783488664,-13050.286377763612,-12615.951153337555,-13022.690842066771,-13008.910319031711,-12575.943173966953,-12981.383714699379,-12549.326723487542,-12953.902968925238,-12940.1797691178,-11675.519488667276,-12912.767667972443,-12482.979433144319,-12885.401234626144,-12456.517857674797,-12858.080392997628,-12844.437045336796,-12416.908129482916,-12817.184448909738,-12390.556626969978,-12789.977254551308,-12776.390659505847,-11527.704220175543,-12749.251426467406,-12324.869777043885,-12722.15740663734,-12298.671607869488,-12695.108524691695,-12681.600986921119,-12259.456166547116,-12654.619670844157,-12233.366974630761,-12627.683304890299,-12614.23195480289,-11381.360348286093,-12587.362873662074,-12168.333990903895,-12560.538555664079,{"$f":"JF231+JF232","v":-12142.396606000988},-12533.758926234746,-12520.385846462887,-12103.571526700805,-12493.673110331729,-12077.742034264309,-12467.004876876948,-12453.687425479551,-11637.775841509392,-12427.085807065017,-12013.356407960448,-12400.528506207829,-11987.677211405793,-12374.015449076167,-12360.775488868607,-11949.238608349562,-12334.328659159579,-11923.666230268009,-12307.925889134214,-12294.741003559935,-11093.028353255755,-12268.404185469146,-11859.92151740121,-12242.111243785715,-11834.497939112152,-12215.862105412769,-12202.753939658254,-11796.441965201811,-12176.570369460729,-11771.124142083394,-12150.430420363828,-12137.376781013525,-10951.011372628658,-12111.302127346265,-11708.013962813038,-12085.27091332772,-11682.84345829027,-12059.283066588639,-12046.305383366485,-11645.166304722912,-12020.382452117941,-11620.100502652749,-11994.502707752781,-11981.579008162993,-10810.408070743215,-11955.763909257581,-11557.618540645031,-11929.991817589867,-11532.698590717944,-11904.262661510977,-11891.414161959718,-11495.396486604594,-11865.749275183509,-11470.580196891144,-11840.127145395752,-11827.332092107925,-11052.318817405499,-11801.77396428003,-11408.7201986869,-11776.25841558315,-11384.048309261449,-11750.785375081632,-11738.064773269067,-11347.117521249682,{"$f":"LR231+LR232","v":-11712.655362314708},-11322.548260173651,-11200.58272522566]
[null,null,"EBITDA",null,"EUR",null,null,31495624.09506179,{"$f":"SUM(I355:I356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,74352.009067417675,76935.032110411004,132910.65597578592,152114.16204652292,169472.4667097418,187684.17186596477,209140.85759750826,202858.60086637913,167505.18408762693,120263.99770963943,85165.02602214014,30981.304822503502,71683.858104589308,74583.93827595748,130085.09038067932,155568.66434617247,{"$f":"SUM(AW355:AW356)","v":169511.34691654384},187669.20695248008,205733.03495149451,199301.8021053113,163917.81620238652,116387.21521283152,81437.366102400745,27591.466261727677,70121.802555000235,73362.027263845579,128555.46107553705,158064.7684792607,167719.00442108509,185762.26349729593,203724.97624645566,196500.93764304253,161485.52430952949,114380.16931528501,79781.906128865143,26468.319332377636,68564.685193219266,71783.710332586721,127041.09984132947,156316.47983779476,165946.81569942518,183877.71053580046,200765.57843000215,193560.80524759821,158897.63048363168,112257.49117018297,78007.314118210459,25220.741565503449,66887.191588774964,69703.410952250182,124800.58661559699,154461.54217300663,163438.50045218316,181091.36753347015,197895.87401446296,190762.81926066894,156448.37678005995,110268.8222538665,76363.266384711169,24098.462021195286,65339.003809271861,68516.260789286694,122675.91189033758,152749.70783200191,160929.21258297435,178410.04269961579,195043.58732720002,187981.53709571084,154012.35551487317,108288.80097966909,74724.435832847026,22976.205824701239,63794.800289452745,66951.484499258819,120560.95994515931,150809.76704849146,158433.47604605908,175743.98170453566,192208.26628321904,185216.51377416245,{"$f":"SUM(DI355:DI356)","v":151589.15626468178},106317.06256260992,73090.491825448684,21853.694039799477,62254.255697420391,65390.571924415388,118455.34832524721,148406.73477698409,155950.87027608888,173092.74693608889,189389.45633011713,182467.3017793147,149178.36572397628,104353.23888129008,71461.100049011075,20730.643539286088,60717.040797941569,63451.831128585269,116358.69124106871,146015.61765374156,153480.97175236154,170455.89799646928,186586.7002984545,179733.45090738576,146779.56755962619,102396.95833691393,69835.922376098926,19606.766872503293,59182.822312757591,62279.00880256018,114270.59942302381,143635.99693835707,151023.35384969402,167832.99155138998,183799.53824926045,177014.50811572504,144392.34226247351,100447.84570935945,68214.616724766704,18481.772129831777,57651.262777821335,60727.683496888581,112190.67997307844,141267.45055535075,148577.5866863181,165223.58117630568,181027.50731859368,174310.01736806316,142016.26699593969,98505.522010218163,66596.8369149153,17355.362804068354,56122.020397380446,59178.872100000306,110118.53621329932,138909.55293978463,146143.2369687132,162627.21719959084,178270.14155907533,171619.51947672863,139650.91544156428,96569.604332721879,64982.232521502432,16227.237648608163,{"$f":"SUM(FU355:FU356)","v":54594.74889482346},57251.304375332147,108053.76753120757,136561.87487972455,143719.86783329531,160043.44654258882,175526.97177830897,168942.55194174411,137295.85764139137,94639.705698474427,63370.448724525049,15097.090532348979,53069.097360203596,56087.393478088634,105995.96922186406,134223.98335546372,141307.03868487454,157471.81255644656,172797.5253741027,166278.64878671887,134950.65983711864,92715.434900901892,61761.126155688369,13964.610291233184,51544.710094353533,54544.015785145079,103944.73232660048,131895.44137541953,138904.30503179372,154911.85485564673,170081.32616640459,163627.34039144646,132614.88430591981,90796.396345334229,60153.900741673904,12829.480576340313,50021.226449501708,53001.730749489339,101899.64346830474,129575.80780861346,136511.21831765771,152363.10914814618,167377.89422586039,160988.15332111984,130288.0891928522,88882.189885628788,58548.403543917637,11691.379698441735,48498.280666298655,51079.670182496935,99860.284683170321,127264.63721364294,134127.32574956206,149825.10706202977,164686.74569890188,158360.61015206942,127969.8283397552,86972.41065724325,56944.260594806663,10549.980468926151,46975.501707159921,49918.962826248739,97826.23324881414,124961.47966404856,{"$f":"SUM(IG355:IG356)","v":131752.17012272467},147297.37596858258,162007.3926292705,155744.2292939297,125659.65111054649,85066.648906665025,55341.092730200471,9404.9500370028036,45452.513085829305,48377.728707384857,95797.061508667161,122665.88056998255,129385.28964142548,144779.4388016861,159339.3427758787,153138.52480813887,123357.10221281895,83164.489817099471,53738.515418181203,8255.9497230866327,43928.932693064431,46836.084438128702,93772.336692538389,120377.38049607683,127026.21773615351,142270.81387343723,156682.09942691046,150543.00622266889,121061.72151563891,81265.513330319183,52136.138583933396,7102.6348482677568,42404.372618343565,44913.544674152145,91751.620733251562,118095.5149754111,124674.48287686094,139771.01468588866,154035.16121005797,147957.17834288755,118773.04386344408,79369.293964572746,50533.566430654057,5944.654559764349,40878.438967490525,43750.000609057657,89734.470079249848,115819.81431947538,122329.60838221872,137279.54973880667,151398.02189879079,145380.54105844567,116490.59888593742,77475.400628449293,48930.397256387965,4781.6516522564198,39350.731676111907,42204.763528665069,87720.43550306352,113549.80342402158,119991.11222476816,134795.92233333996,{"$f":"SUM(KQ355:KQ356)","v":148770.17021455086},142812.58914608392,114213.91080387068,75583.396430593144,47326.223266683781,3613.2623849952943,37820.844318738629,40657.520878946845,85709.061905530718,111285.00157069456,117658.50683185941,132319.6303714891,146151.08962476254,140252.81206824939,111942.4982306077,73692.83848515898,45720.630382961594,2439.1162945802062,36288.363913559668,38728.151353166213,83699.888115660113,109024.92222433066,115331.2988822636,129850.16615126532,143540.25813654703,137700.69376740963,109675.87396935592,71803.277712897281,44113.198046481033,-1411906.2543616549]
[]
[null,null,"EBT",null,"EUR",null,null,{"$f":"SUM(I365:QJ365)","v":6777720.2816400696},{"$f":"I360+SUM(I362:I364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-100350.19407009265,-98341.972242377087,-42945.976493683309,-24326.969488287228,-4926.6426717404538,12712.51285305091,33591.840995560036,28945.926004311419,-6976.9000138565752,-54792.28008639453,-88251.722438251614,-143001.64137963275,-102870.04619004515,-98327.176772273,-43388.937983620752,-18473.012961941175,{"$f":"AW360+SUM(AW362:AW364)","v":-2884.207063463793},14714.098883059502,32213.662523756779,27431.963165867652,-8508.1408737529564,-56599.544256536901,-89896.371679348362,-144294.8749992458,-102321.7997576123,-97424.985107384462,-42780.55937882312,-13824.89025603261,-2510.4139930839447,14987.515225362455,32400.296003351643,26840.232356201057,-8716.7476313566149,-56368.242579015903,-89298.709729657072,-143150.0127888961,-101595.90692606862,-96705.175976747254,-41981.562880780475,-13244.47269714596,-1938.4302433584817,15462.719823703534,31816.360676487486,26291.388254769627,-8897.4054412009136,-56067.614015790881,-88633.800307099547,-141941.7692928258,-100801.13325080162,-96296.634781335699,-41716.533853077839,-12577.036936538745,-1907.4102760071255,15232.805575808437,31520.311449817367,26084.417940327534,-8738.1477741440758,-55430.139472624505,-87633.934914403711,-140402.22726816227,-97827.784366450869,-92944.058646140315,-39283.150207747924,-9712.3371528672142,178.45667034127109,17165.402452042414,33300.860849512319,27955.03501217009,-6503.0565770173562,-52719.683668449623,-84562.771054118231,-136794.8176614223,-96464.161949186586,-91581.025424354986,-38450.150914607162,-8684.025429310539,671.43485497869551,17508.680755388559,33495.667473152535,28241.092963104049,{"$f":"DI360+SUM(DI362:DI364)","v":-5854.054257312433},-51597.932055086218,-83081.766923090356,-134780.75205411221,-52936.509776742656,-48051.765138023045,4556.5621490472768,34047.59608626047,43345.990826777197,60037.296119408391,75879.578078966573,70717.655604176514,36984.169195470829,-8289.3154594214357,-39415.103552254244,-90583.942273750145,-51039.68476642407,-46532.275270894206,5942.5218693103598,35163.679037933376,44408.074534530024,60957.412227613488,76658.972361692591,71591.344570772882,38218.50647578694,-6586.6570293101759,-37355.328938089115,-87996.641681426874,-48836.287466610906,-43940.827819819555,7645.5712171291598,36602.290222564567,45796.000578599764,62207.585074378978,77809.316919136138,72837.896360526822,39824.99310429427,-4513.6089553018246,-34925.791598548138,-85041.875529005643,-28135.307164496524,-23230.21776992637,27857.224681122025,56555.198534182622,65701.816316034383,81980.134455914929,97413.206829120463,92540.207365712617,59886.855952470323,16013.399581727099,-14042.584959259977,-63635.381747047184,-25223.088257889845,-20305.119177788838,30291.709255608497,58736.919686448789,67840.35035651931,83990.196276128539,99296.088469596667,94524.060581301092,62230.243879666588,18820.897016489042,-10878.808740673463,-59949.86828375492,{"$f":"FU360+SUM(FU362:FU364)","v":-21901.167964787528},-17347.644071164323,33148.135013421816,61346.89098806867,70411.391584086989,86437.90585575765,111205.92334809888,106537.79380939902,74603.900358404702,31658.046490183013,2315.1126414708269,-46235.326950581475,-8542.8185952448548,-3587.9094112235616,46053.962155313726,74012.943122008903,83043.16571506561,98951.879315485567,114019.29340541568,109458.40988637728,77885.278676264192,35402.766077387663,6417.5553766476296,-41612.902996267927,-4268.7954546596739,711.00021240891147,49889.263597896213,77615.568056972319,86616.608587897077,102413.49229651142,117370.44712547302,112920.62833388694,81709.599185458996,39690.791690643418,11064.764874024106,-36445.82072431429,558.12005020752986,5567.7153674205474,54292.193676435665,81793.393742375483,90770.846911742236,106462.36682192412,121315.36399863602,116980.95605893727,86133.926304016932,44579.760446162574,16314.945554666694,-30675.287208999162,5997.2232389713245,10661.580668011922,59323.104265318492,86607.306974055566,95567.327946351812,111160.50785745963,125916.61231730394,121702.55216973607,91222.040423968894,50134.08973566792,22233.147156964536,-24235.598683072931,12114.787136907613,17200.987940848652,65049.460721351337,92125.376930961153,{"$f":"IG360+SUM(IG362:IG364)","v":101074.75070949865},116577.2422649377,131228.96669626108,127140.85339870141,97030.071317892129,56410.618696634992,28681.874668213703,-17264.416313095804,18772.896964737738,23077.535217685378,70500.309976578705,97372.605415081242,105485.30052757816,120896.89368920834,135474.41610478421,130681.16766293642,100931.61538867251,60771.192017219582,32767.503432905527,-12668.328489533775,23051.85559082585,27396.455357470735,74394.75521358187,101062.46709483878,109164.37399350607,124486.79558587135,138976.68484897693,134306.75629155905,104919.55297772599,65218.366999535167,37574.739582444548,-7347.9342507279525,28065.741720865924,32077.746260302731,79043.908227771681,105517.16923738446,113616.57247405703,128858.96907156473,143270.43903209883,138731.02773575182,109711.07564274503,70473.149954174733,43194.679772755058,-1211.1770722056062,33907.492911708898,38355.563885321215,84542.532880784071,110832.40164153297,118938.54037009989,134111.0149390747,148454.24564356951,144053.54583327519,115406.77760102325,76637.185023194004,49730.018287683139,5845.7127863725655,40681.877314077246,45195.439415613058,90997.462041389022,117116.04412023837,125239.23412055011,140352.96934058776,{"$f":"KQ360+SUM(KQ362:KQ364)","v":154639.23158437916},150386.55992221352,122120.06518026959,83825.056243264087,21681.834015880992,-22031.126865807495,12176.45506793584,15013.131628144056,60064.672654727925,85640.612319891763,92014.11758105662,106675.2411206863,120506.70037395974,114608.4228174466,86298.108979804907,48048.449234356187,20076.241132158804,-23205.272956222583,10643.974662756878,13083.762102363424,58055.49886485732,83380.532973527865,89686.909631460803,104205.77690046253,117895.86888574423,112056.30451660683,84031.484718553125,46158.888462094488,18468.808795678244,-1437550.6436124577]
[null,null,"Mais: Variação do Ativo por Impostos Diferidos",null,"EUR",null,null,{"$f":"SUM(I368:QJ368)","v":240646.68321603446},{"$f":"IF(I4>EOMONTH(Entradas!$E$16, 0), I347-#REF!, 0)","v":0},{"$f":"IF(J4>EOMONTH(Entradas!$E$16, 0), J347-I347, 0)","v":0},{"$f":"IF(K4>EOMONTH(Entradas!$E$16, 0), K347-J347, 0)","v":0},{"$f":"IF(L4>EOMONTH(Entradas!$E$16, 0), L347-K347, 0)","v":0},{"$f":"IF(M4>EOMONTH(Entradas!$E$16, 0), M347-L347, 0)","v":0},{"$f":"IF(N4>EOMONTH(Entradas!$E$16, 0), N347-M347, 0)","v":0},{"$f":"IF(O4>EOMONTH(Entradas!$E$16, 0), O347-N347, 0)","v":0},{"$f":"IF(P4>EOMONTH(Entradas!$E$16, 0), P347-O347, 0)","v":0},{"$f":"IF(Q4>EOMONTH(Entradas!$E$16, 0), Q347-P347, 0)","v":0},{"$f":"IF(R4>EOMONTH(Entradas!$E$16, 0), R347-Q347, 0)","v":0},{"$f":"IF(S4>EOMONTH(Entradas!$E$16, 0), S347-R347, 0)","v":0},{"$f":"IF(T4>EOMONTH(Entradas!$E$16, 0), T347-S347, 0)","v":0},{"$f":"IF(U4>EOMONTH(Entradas!$E$16, 0), U347-T347, 0)","v":0},{"$f":"IF(V4>EOMONTH(Entradas!$E$16, 0), V347-U347, 0)","v":0},{"$f":"IF(W4>EOMONTH(Entradas!$E$16, 0), W347-V347, 0)","v":0},{"$f":"IF(X4>EOMONTH(Entradas!$E$16, 0), X347-W347, 0)","v":0},{"$f":"IF(Y4>EOMONTH(Entradas!$E$16, 0), Y347-X347, 0)","v":0},{"$f":"IF(Z4>EOMONTH(Entradas!$E$16, 0), Z347-Y347, 0)","v":0},{"$f":"IF(AA4>EOMONTH(Entradas!$E$16, 0), AA347-Z347, 0)","v":0},{"$f":"IF(AB4>EOMONTH(Entradas!$E$16, 0), AB347-AA347, 0)","v":0},{"$f":"IF(AC4>EOMONTH(Entradas!$E$16, 0), AC347-AB347, 0)","v":0},{"$f":"IF(AD4>EOMONTH(Entradas!$E$16, 0), AD347-AC347, 0)","v":0},{"$f":"IF(AE4>EOMONTH(Entradas!$E$16, 0), AE347-AD347, 0)","v":0},{"$f":"IF(AF4>EOMONTH(Entradas!$E$16, 0), AF347-AE347, 0)","v":0},{"$f":"IF(AG4>EOMONTH(Entradas!$E$16, 0), AG347-AF347, 0)","v":22250.338922479568},{"$f":"IF(AH4>EOMONTH(Entradas!$E$16, 0), AH347-AG347, 0)","v":21912.957655423357},{"$f":"IF(AI4>EOMONTH(Entradas!$E$16, 0), AI347-AH347, 0)","v":12606.430369642796},{"$f":"IF(AJ4>EOMONTH(Entradas!$E$16, 0), AJ347-AI347, 0)","v":9478.437192736259},{"$f":"IF(AK4>EOMONTH(Entradas!$E$16, 0), AK347-AJ347, 0)","v":6219.1822875563957},{"$f":"IF(AL4>EOMONTH(Entradas!$E$16, 0), AL347-AK347, 0)","v":3255.8041593914531},{"$f":"IF(AM4>EOMONTH(Entradas!$E$16, 0), AM347-AL347, 0)","v":-251.92296855007589},{"$f":"IF(AN4>EOMONTH(Entradas!$E$16, 0), AN347-AM347, 0)","v":528.590749979674},{"$f":"IF(AO4>EOMONTH(Entradas!$E$16, 0), AO347-AN347, 0)","v":6563.6255210319214},{"$f":"IF(AP4>EOMONTH(Entradas!$E$16, 0), AP347-AO347, 0)","v":14596.609373218278},{"$f":"IF(AQ4>EOMONTH(Entradas!$E$16, 0), AQ347-AP347, 0)","v":20217.795688330283},{"$f":"IF(AR4>EOMONTH(Entradas!$E$16, 0), AR347-AQ347, 0)","v":29415.782070482281},{"$f":"IF(AS4>EOMONTH(Entradas!$E$16, 0), AS347-AR347, 0)","v":22673.674078631593},{"$f":"IF(AT4>EOMONTH(Entradas!$E$16, 0), AT347-AS347, 0)","v":21910.472016445885},{"$f":"IF(AU4>EOMONTH(Entradas!$E$16, 0), AU347-AT347, 0)","v":12680.847899952263},{"$f":"IF(AV4>EOMONTH(Entradas!$E$16, 0), AV347-AU347, 0)","v":8494.9724963101326},{"$f":"IF(AW4>EOMONTH(Entradas!$E$16, 0), AW347-AV347, 0)","v":5876.0531053659215},{"$f":"IF(AX4>EOMONTH(Entradas!$E$16, 0), AX347-AW347, 0)","v":2919.5377063500055},{"$f":"IF(AY4>EOMONTH(Entradas!$E$16, 0), AY347-AX347, 0)","v":-20.388985287136165},{"$f":"IF(AZ4>EOMONTH(Entradas!$E$16, 0), AZ347-AY347, 0)","v":782.93650683827582},{"$f":"IF(BA4>EOMONTH(Entradas!$E$16, 0), BA347-AZ347, 0)","v":6820.8739854945161},{"$f":"IF(BB4>EOMONTH(Entradas!$E$16, 0), BB347-BA347, 0)","v":14900.229753802181},{"$f":"IF(BC4>EOMONTH(Entradas!$E$16, 0), BC347-BB347, 0)","v":20494.096760834538},{"$f":"IF(BD4>EOMONTH(Entradas!$E$16, 0), BD347-BC347, 0)","v":29633.045318577322},{"$f":"IF(BE4>EOMONTH(Entradas!$E$16, 0), BE347-BD347, 0)","v":22581.568677982839},{"$f":"IF(BF4>EOMONTH(Entradas!$E$16, 0), BF347-BE347, 0)","v":21758.903816744627},{"$f":"IF(BG4>EOMONTH(Entradas!$E$16, 0), BG347-BF347, 0)","v":12578.64029434626},{"$f":"IF(BH4>EOMONTH(Entradas!$E$16, 0), BH347-BG347, 0)","v":7714.0878817174817},{"$f":"IF(BI4>EOMONTH(Entradas!$E$16, 0), BI347-BH347, 0)","v":5813.2558695421321},{"$f":"IF(BJ4>EOMONTH(Entradas!$E$16, 0), BJ347-BI347, 0)","v":2873.603760843107},{"$f":"IF(BK4>EOMONTH(Entradas!$E$16, 0), BK347-BJ347, 0)","v":-51.743409859132953},{"$f":"IF(BL4>EOMONTH(Entradas!$E$16, 0), BL347-BK347, 0)","v":882.34728286229074},{"$f":"IF(BM4>EOMONTH(Entradas!$E$16, 0), BM347-BL347, 0)","v":6855.9199207719066},{"$f":"IF(BN4>EOMONTH(Entradas!$E$16, 0), BN347-BM347, 0)","v":14861.371071978705},{"$f":"IF(BO4>EOMONTH(Entradas!$E$16, 0), BO347-BN347, 0)","v":20393.689553286356},{"$f":"IF(BP4>EOMONTH(Entradas!$E$16, 0), BP347-BO347, 0)","v":29440.708467238583},{"$f":"IF(BQ4>EOMONTH(Entradas!$E$16, 0), BQ347-BP347, 0)","v":22459.618682283501},{"$f":"IF(BR4>EOMONTH(Entradas!$E$16, 0), BR347-BQ347, 0)","v":21637.97588279756},{"$f":"IF(BS4>EOMONTH(Entradas!$E$16, 0), BS347-BR347, 0)","v":12444.40888267511},{"$f":"IF(BT4>EOMONTH(Entradas!$E$16, 0), BT347-BS347, 0)","v":7616.5777318245382},{"$f":"IF(BU4>EOMONTH(Entradas!$E$16, 0), BU347-BT347, 0)","v":5717.1625995882205},{"$f":"IF(BV4>EOMONTH(Entradas!$E$16, 0), BV347-BU347, 0)","v":2793.7693883217871},{"$f":"IF(BW4>EOMONTH(Entradas!$E$16, 0), BW347-BV347, 0)","v":46.357725054142065},{"$f":"IF(BX4>EOMONTH(Entradas!$E$16, 0), BX347-BW347, 0)","v":974.55309190269327},{"$f":"IF(BY4>EOMONTH(Entradas!$E$16, 0), BY347-BX347, 0)","v":6886.2704328257823},{"$f":"IF(BZ4>EOMONTH(Entradas!$E$16, 0), BZ347-BY347, 0)","v":14810.865473356796},{"$f":"IF(CA4>EOMONTH(Entradas!$E$16, 0), CA347-BZ347, 0)","v":20281.98477029684},{"$f":"IF(CB4>EOMONTH(Entradas!$E$16, 0), CB347-CA347, 0)","v":29237.723559898674},{"$f":"IF(CC4>EOMONTH(Entradas!$E$16, 0), CC347-CB347, 0)","v":22326.096704838681},{"$f":"IF(CD4>EOMONTH(Entradas!$E$16, 0), CD347-CC347, 0)","v":21569.34096196841},{"$f":"IF(CE4>EOMONTH(Entradas!$E$16, 0), CE347-CD347, 0)","v":12399.884006021079},{"$f":"IF(CF4>EOMONTH(Entradas!$E$16, 0), CF347-CE347, 0)","v":7504.4485240424983},{"$f":"IF(CG4>EOMONTH(Entradas!$E$16, 0), CG347-CF347, 0)","v":5711.9512450731127},{"$f":"IF(CH4>EOMONTH(Entradas!$E$16, 0), CH347-CG347, 0)","v":2832.3949819682166},{"$f":"IF(CI4>EOMONTH(Entradas!$E$16, 0), CI347-CH347, 0)","v":96.093995134695433},{"$f":"IF(CJ4>EOMONTH(Entradas!$E$16, 0), CJ347-CI347, 0)","v":1009.3241047289921},{"$f":"IF(CK4>EOMONTH(Entradas!$E$16, 0), CK347-CJ347, 0)","v":6859.5151447602548},{"$f":"IF(CL4>EOMONTH(Entradas!$E$16, 0), CL347-CK347, 0)","v":14703.769750104868},{"$f":"IF(CM4>EOMONTH(Entradas!$E$16, 0), CM347-CL347, 0)","v":20114.007384323864},{"$f":"IF(CN4>EOMONTH(Entradas!$E$16, 0), CN347-CM347, 0)","v":28979.080499755219},{"$f":"IF(CO4>EOMONTH(Entradas!$E$16, 0), CO347-CN347, 0)","v":22135.974092267803},{"$f":"IF(CP4>EOMONTH(Entradas!$E$16, 0), CP347-CO347, 0)","v":21315.508171255584},{"$f":"IF(CQ4>EOMONTH(Entradas!$E$16, 0), CQ347-CP347, 0)","v":12300.475553605589},{"$f":"IF(CR4>EOMONTH(Entradas!$E$16, 0), CR347-CQ347, 0)","v":7332.5789603857556},{"$f":"IF(CS4>EOMONTH(Entradas!$E$16, 0), CS347-CR347, 0)","v":5670.9255980866728},{"$f":"IF(CT4>EOMONTH(Entradas!$E$16, 0), CT347-CS347, 0)","v":2817.118706760928},{"$f":"IF(CU4>EOMONTH(Entradas!$E$16, 0), CU347-CT347, 0)","v":106.36169598600827},{"$f":"IF(CV4>EOMONTH(Entradas!$E$16, 0), CV347-CU347, 0)","v":1004.4604366593994},{"$f":"IF(CW4>EOMONTH(Entradas!$E$16, 0), CW347-CV347, 0)","v":6793.4198236429365},{"$f":"IF(CX4>EOMONTH(Entradas!$E$16, 0), CX347-CW347, 0)","v":14557.81317500351},{"$f":"IF(CY4>EOMONTH(Entradas!$E$16, 0), CY347-CX347, 0)","v":19907.451855795807},{"$f":"IF(CZ4>EOMONTH(Entradas!$E$16, 0), CZ347-CY347, 0)","v":28682.435685822973},{"$f":"IF(DA4>EOMONTH(Entradas!$E$16, 0), DA347-CZ347, 0)","v":21906.885526167345},{"$f":"IF(DB4>EOMONTH(Entradas!$E$16, 0), DB347-DA347, 0)","v":21086.518589995569},{"$f":"IF(DC4>EOMONTH(Entradas!$E$16, 0), DC347-DB347, 0)","v":12160.531672358047},{"$f":"IF(DD4>EOMONTH(Entradas!$E$16, 0), DD347-DC347, 0)","v":7159.8225908281747},{"$f":"IF(DE4>EOMONTH(Entradas!$E$16, 0), DE347-DD347, 0)","v":5588.1052630675258},{"$f":"IF(DF4>EOMONTH(Entradas!$E$16, 0), DF347-DE347, 0)","v":2759.4479517986765},{"$f":"IF(DG4>EOMONTH(Entradas!$E$16, 0), DG347-DF347, 0)","v":73.634183214395307},{"$f":"IF(DH4>EOMONTH(Entradas!$E$16, 0), DH347-DG347, 0)","v":956.40270090242848},{"$f":"IF(DI4>EOMONTH(Entradas!$E$16, 0), DI347-DH347, 0)","v":6684.3874339325121},{"$f":"IF(DJ4>EOMONTH(Entradas!$E$16, 0), DJ347-DI347, 0)","v":14369.358903958462},{"$f":"IF(DK4>EOMONTH(Entradas!$E$16, 0), DK347-DJ347, 0)","v":19658.643161783228},{"$f":"IF(DL4>EOMONTH(Entradas!$E$16, 0), DL347-DK347, 0)","v":28344.072663794737},{"$f":"IF(DM4>EOMONTH(Entradas!$E$16, 0), DM347-DL347, 0)","v":21635.089294530102},{"$f":"IF(DN4>EOMONTH(Entradas!$E$16, 0), DN347-DM347, 0)","v":20814.452195225284},{"$f":"IF(DO4>EOMONTH(Entradas!$E$16, 0), DO347-DN347, 0)","v":11976.253210997442},{"$f":"IF(DP4>EOMONTH(Entradas!$E$16, 0), DP347-DO347, 0)","v":7021.7595095455181},{"$f":"IF(DQ4>EOMONTH(Entradas!$E$16, 0), DQ347-DP347, 0)","v":5459.6291931387968},{"$f":"IF(DR4>EOMONTH(Entradas!$E$16, 0), DR347-DQ347, 0)","v":2655.4899039766751},{"$f":"IF(DS4>EOMONTH(Entradas!$E$16, 0), DS347-DR347, 0)","v":-6.0134652291890234},{"$f":"IF(DT4>EOMONTH(Entradas!$E$16, 0), DT347-DS347, 0)","v":861.18951053568162},{"$f":"IF(DU4>EOMONTH(Entradas!$E$16, 0), DU347-DT347, 0)","v":6528.4152271982748},{"$f":"IF(DV4>EOMONTH(Entradas!$E$16, 0), DV347-DU347, 0)","v":14134.36064922018},{"$f":"IF(DW4>EOMONTH(Entradas!$E$16, 0), DW347-DV347, 0)","v":19363.493048815988},{"$f":"IF(DX4>EOMONTH(Entradas!$E$16, 0), DX347-DW347, 0)","v":27959.857954027597},{"$f":"IF(DY4>EOMONTH(Entradas!$E$16, 0), DY347-DX347, 0)","v":21316.422692796681},{"$f":"IF(DZ4>EOMONTH(Entradas!$E$16, 0), DZ347-DY347, 0)","v":20559.177897547372},{"$f":"IF(EA4>EOMONTH(Entradas!$E$16, 0), EA347-DZ347, 0)","v":11743.411977993092},{"$f":"IF(EB4>EOMONTH(Entradas!$E$16, 0), EB347-EA347, 0)","v":6834.257573664654},{"$f":"IF(EC4>EOMONTH(Entradas!$E$16, 0), EC347-EB347, 0)","v":5281.1991302361712},{"$f":"IF(ED4>EOMONTH(Entradas!$E$16, 0), ED347-EC347, 0)","v":2500.9103977982886},{"$f":"IF(EE4>EOMONTH(Entradas!$E$16, 0), EE347-ED347, 0)","v":-136.95170472702011},{"$f":"IF(EF4>EOMONTH(Entradas!$E$16, 0), EF347-EE347, 0)","v":714.4097641473636},{"$f":"IF(EG4>EOMONTH(Entradas!$E$16, 0), EG347-EF347, 0)","v":6321.0465641051996},{"$f":"IF(EH4>EOMONTH(Entradas!$E$16, 0), EH347-EG347, 0)","v":13848.314032961382},{"$f":"IF(EI4>EOMONTH(Entradas!$E$16, 0), EI347-EH347, 0)","v":19017.450913636247},{"$f":"IF(EJ4>EOMONTH(Entradas!$E$16, 0), EJ347-EI347, 0)","v":27525.191454517189},{"$f":"IF(EK4>EOMONTH(Entradas!$E$16, 0), EK347-EJ347, 0)","v":20946.251946427859},{"$f":"IF(EL4>EOMONTH(Entradas!$E$16, 0), EL347-EK347, 0)","v":20123.814725767123},{"$f":"IF(EM4>EOMONTH(Entradas!$E$16, 0), EM347-EL347, 0)","v":11457.299687559484},{"$f":"IF(EN4>EOMONTH(Entradas!$E$16, 0), EN347-EM347, 0)","v":6592.5708946466912},{"$f":"IF(EO4>EOMONTH(Entradas!$E$16, 0), EO347-EN347, 0)","v":5048.0275548326317},{"$f":"IF(EP4>EOMONTH(Entradas!$E$16, 0), EP347-EO347, 0)","v":2290.8813595415559},{"$f":"IF(EQ4>EOMONTH(Entradas!$E$16, 0), EQ347-EP347, 0)","v":-324.0495903773699},{"$f":"IF(ER4>EOMONTH(Entradas!$E$16, 0), ER347-EQ347, 0)","v":511.14906346867792},{"$f":"IF(ES4>EOMONTH(Entradas!$E$16, 0), ES347-ER347, 0)","v":6057.3168105159421},{"$f":"IF(ET4>EOMONTH(Entradas!$E$16, 0), ET347-ES347, 0)","v":13506.201956528239},{"$f":"IF(EU4>EOMONTH(Entradas!$E$16, 0), EU347-ET347, 0)","v":18615.448640593328},{"$f":"IF(EV4>EOMONTH(Entradas!$E$16, 0), EV347-EU347, 0)","v":27034.950740910135},{"$f":"IF(EW4>EOMONTH(Entradas!$E$16, 0), EW347-EV347, 0)","v":-1189.1104755003471},{"$f":"IF(EX4>EOMONTH(Entradas!$E$16, 0), EX347-EW347, 0)","v":-2013.1654937884305},{"$f":"IF(EY4>EOMONTH(Entradas!$E$16, 0), EY347-EX347, 0)","v":-10595.855825564358},{"$f":"IF(EZ4>EOMONTH(Entradas!$E$16, 0), EZ347-EY347, 0)","v":-15417.115432878723},{"$f":"IF(FA4>EOMONTH(Entradas!$E$16, 0), FA347-EZ347, 0)","v":-16953.747220229823},{"$f":"IF(FB4>EOMONTH(Entradas!$E$16, 0), FB347-FA347, 0)","v":-19688.504667729605},{"$f":"IF(FC4>EOMONTH(Entradas!$E$16, 0), FC347-FB347, 0)","v":-22281.260826428421},{"$f":"IF(FD4>EOMONTH(Entradas!$E$16, 0), FD347-FC347, 0)","v":-21462.596916575683},{"$f":"IF(FE4>EOMONTH(Entradas!$E$16, 0), FE347-FD347, 0)","v":-15976.833879150916},{"$f":"IF(FF4>EOMONTH(Entradas!$E$16, 0), FF347-FE347, 0)","v":-8606.0932088661939},{"$f":"IF(FG4>EOMONTH(Entradas!$E$16, 0), FG347-FF347, 0)","v":-3556.6878059802111},{"$f":"IF(FH4>EOMONTH(Entradas!$E$16, 0), FH347-FG347, 0)","v":4774.9020543678198},{"$f":"IF(FI4>EOMONTH(Entradas!$E$16, 0), FI347-FH347, 0)","v":-1678.3632518104278},{"$f":"IF(FJ4>EOMONTH(Entradas!$E$16, 0), FJ347-FI347, 0)","v":-2504.5820572674274},{"$f":"IF(FK4>EOMONTH(Entradas!$E$16, 0), FK347-FJ347, 0)","v":-11004.849234078312},{"$f":"IF(FL4>EOMONTH(Entradas!$E$16, 0), FL347-FK347, 0)","v":-15783.644586459268},{"$f":"IF(FM4>EOMONTH(Entradas!$E$16, 0), FM347-FL347, 0)","v":-17313.020939031383},{"$f":"IF(FN4>EOMONTH(Entradas!$E$16, 0), FN347-FM347, 0)","v":-20026.195053525502},{"$f":"IF(FO4>EOMONTH(Entradas!$E$16, 0), FO347-FN347, 0)","v":-22597.584942028392},{"$f":"IF(FP4>EOMONTH(Entradas!$E$16, 0), FP347-FO347, 0)","v":-21795.884256794583},{"$f":"IF(FQ4>EOMONTH(Entradas!$E$16, 0), FQ347-FP347, 0)","v":-16370.523050919874},{"$f":"IF(FR4>EOMONTH(Entradas!$E$16, 0), FR347-FQ347, 0)","v":-9077.7527779063676},{"$f":"IF(FS4>EOMONTH(Entradas!$E$16, 0), FS347-FR347, 0)","v":-4088.2022107029334},{"$f":"IF(FT4>EOMONTH(Entradas!$E$16, 0), FT347-FS347, 0)","v":4155.7357925348915},{"$f":"IF(FU4>EOMONTH(Entradas!$E$16, 0), FU347-FT347, 0)","v":-2236.4458610515576},{"$f":"IF(FV4>EOMONTH(Entradas!$E$16, 0), FV347-FU347, 0)","v":-3001.4378751805052},{"$f":"IF(FW4>EOMONTH(Entradas!$E$16, 0), FW347-FV347, 0)","v":-11484.728761390783},{"$f":"IF(FX4>EOMONTH(Entradas!$E$16, 0), FX347-FW347, 0)","v":-16222.119765131501},{"$f":"IF(FY4>EOMONTH(Entradas!$E$16, 0), FY347-FX347, 0)","v":-17744.955865262542},{"$f":"IF(FZ4>EOMONTH(Entradas!$E$16, 0), FZ347-FY347, 0)","v":-20437.410262903431},{"$f":"IF(GA4>EOMONTH(Entradas!$E$16, 0), GA347-FZ347, 0)","v":-22988.301201616414},{"$f":"IF(GB4>EOMONTH(Entradas!$E$16, 0), GB347-GA347, 0)","v":-22204.055439115153},{"$f":"IF(GC4>EOMONTH(Entradas!$E$16, 0), GC347-GB347, 0)","v":-16839.161339347949},{"$f":"IF(GD4>EOMONTH(Entradas!$E$16, 0), GD347-GC347, 0)","v":-9624.2578894867329},{"$f":"IF(GE4>EOMONTH(Entradas!$E$16, 0), GE347-GD347, 0)","v":-4694.6450029031839},{"$f":"IF(GF4>EOMONTH(Entradas!$E$16, 0), GF347-GE347, 0)","v":3461.8288485617377},{"$f":"IF(GG4>EOMONTH(Entradas!$E$16, 0), GG347-GF347, 0)","v":-2870.5125551348319},{"$f":"IF(GH4>EOMONTH(Entradas!$E$16, 0), GH347-GG347, 0)","v":-3702.9372980506159},{"$f":"IF(GI4>EOMONTH(Entradas!$E$16, 0), GI347-GH347, 0)","v":-12042.771721228608},{"$f":"IF(GJ4>EOMONTH(Entradas!$E$16, 0), GJ347-GI347, 0)","v":-16739.880523633561},{"$f":"IF(GK4>EOMONTH(Entradas!$E$16, 0), GK347-GJ347, 0)","v":-18256.957919267006},{"$f":"IF(GL4>EOMONTH(Entradas!$E$16, 0), GL347-GK347, 0)","v":-20929.621804137598},{"$f":"IF(GM4>EOMONTH(Entradas!$E$16, 0), GM347-GL347, 0)","v":-23460.947371245944},{"$f":"IF(GN4>EOMONTH(Entradas!$E$16, 0), GN347-GM347, 0)","v":-22694.718940047314},{"$f":"IF(GO4>EOMONTH(Entradas!$E$16, 0), GO347-GN347, 0)","v":-17390.432896748534},{"$f":"IF(GP4>EOMONTH(Entradas!$E$16, 0), GP347-GO347, 0)","v":-10253.370780137018},{"$f":"IF(GQ4>EOMONTH(Entradas!$E$16, 0), GQ347-GP347, 0)","v":-5383.8553824127885},{"$f":"IF(GR4>EOMONTH(Entradas!$E$16, 0), GR347-GQ347, 0)","v":2685.2616242369404},{"$f":"IF(GS4>EOMONTH(Entradas!$E$16, 0), GS347-GR347, 0)","v":-3588.5484427531483},{"$f":"IF(GT4>EOMONTH(Entradas!$E$16, 0), GT347-GS347, 0)","v":-4425.1541148207616},{"$f":"IF(GU4>EOMONTH(Entradas!$E$16, 0), GU347-GT347, 0)","v":-12687.102363582468},{"$f":"IF(GV4>EOMONTH(Entradas!$E$16, 0), GV347-GU347, 0)","v":-17345.121512707323},{"$f":"IF(GW4>EOMONTH(Entradas!$E$16, 0), GW347-GV347, 0)","v":-18857.296321902773},{"$f":"IF(GX4>EOMONTH(Entradas!$E$16, 0), GX347-GW347, 0)","v":-21511.172784949886},{"$f":"IF(GY4>EOMONTH(Entradas!$E$16, 0), GY347-GX347, 0)","v":-24023.941196215455},{"$f":"IF(GZ4>EOMONTH(Entradas!$E$16, 0), GZ347-GY347, 0)","v":-23276.371639228892},{"$f":"IF(HA4>EOMONTH(Entradas!$E$16, 0), HA347-GZ347, 0)","v":-18032.918742293143},{"$f":"IF(HB4>EOMONTH(Entradas!$E$16, 0), HB347-HA347, 0)","v":-10973.759083164041},{"$f":"IF(HC4>EOMONTH(Entradas!$E$16, 0), HC347-HB347, 0)","v":-6164.5865779721644},{"$f":"IF(HD4>EOMONTH(Entradas!$E$16, 0), HD347-HC347, 0)","v":1817.1918025488267},{"$f":"IF(HE4>EOMONTH(Entradas!$E$16, 0), HE347-HD347, 0)","v":-4399.4702475708909},{"$f":"IF(HF4>EOMONTH(Entradas!$E$16, 0), HF347-HE347, 0)","v":-5241.0822608626913},{"$f":"IF(HG4>EOMONTH(Entradas!$E$16, 0), HG347-HF347, 0)","v":-13426.794616777217},{"$f":"IF(HH4>EOMONTH(Entradas!$E$16, 0), HH347-HG347, 0)","v":-18046.996227855096},{"$f":"IF(HI4>EOMONTH(Entradas!$E$16, 0), HI347-HH347, 0)","v":-19555.208360308781},{"$f":"IF(HJ4>EOMONTH(Entradas!$E$16, 0), HJ347-HI347, 0)","v":-22191.383705219254},{"$f":"IF(HK4>EOMONTH(Entradas!$E$16, 0), HK347-HJ347, 0)","v":-24686.687230906915},{"$f":"IF(HL4>EOMONTH(Entradas!$E$16, 0), HL347-HK347, 0)","v":-23958.506697037374},{"$f":"IF(HM4>EOMONTH(Entradas!$E$16, 0), HM347-HL347, 0)","v":-18776.205698210862},{"$f":"IF(HN4>EOMONTH(Entradas!$E$16, 0), HN347-HM347, 0)","v":-11795.105834091315},{"$f":"IF(HO4>EOMONTH(Entradas!$E$16, 0), HO347-HN347, 0)","v":-7046.6169323199429},{"$f":"IF(HP4>EOMONTH(Entradas!$E$16, 0), HP347-HO347, 0)","v":847.742171975784},{"$f":"IF(HQ4>EOMONTH(Entradas!$E$16, 0), HQ347-HP347, 0)","v":-5313.2395832830807},{"$f":"IF(HR4>EOMONTH(Entradas!$E$16, 0), HR347-HQ347, 0)","v":-6096.8516313619912},{"$f":"IF(HS4>EOMONTH(Entradas!$E$16, 0), HS347-HR347, 0)","v":-14271.987595709448},{"$f":"IF(HT4>EOMONTH(Entradas!$E$16, 0), HT347-HS347, 0)","v":-18855.733650777373},{"$f":"IF(HU4>EOMONTH(Entradas!$E$16, 0), HU347-HT347, 0)","v":-20361.017174123146},{"$f":"IF(HV4>EOMONTH(Entradas!$E$16, 0), HV347-HU347, 0)","v":-22980.671399189217},{"$f":"IF(HW4>EOMONTH(Entradas!$E$16, 0), HW347-HV347, 0)","v":-25459.696948443074},{"$f":"IF(HX4>EOMONTH(Entradas!$E$16, 0), HX347-HW347, 0)","v":-24751.734843651648},{"$f":"IF(HY4>EOMONTH(Entradas!$E$16, 0), HY347-HX347, 0)","v":-19631.00887036277},{"$f":"IF(HZ4>EOMONTH(Entradas!$E$16, 0), HZ347-HY347, 0)","v":-12728.233154728194},{"$f":"IF(IA4>EOMONTH(Entradas!$E$16, 0), IA347-HZ347, 0)","v":-8040.8748015059973},{"$f":"IF(IB4>EOMONTH(Entradas!$E$16, 0), IB347-IA347, 0)","v":-234.12550037977053},{"$f":"IF(IC4>EOMONTH(Entradas!$E$16, 0), IC347-IB347, 0)","v":-6340.9903181365225},{"$f":"IF(ID4>EOMONTH(Entradas!$E$16, 0), ID347-IC347, 0)","v":-7195.4720531985513},{"$f":"IF(IE4>EOMONTH(Entradas!$E$16, 0), IE347-ID347, 0)","v":-15234.015480322996},{"$f":"IF(IF4>EOMONTH(Entradas!$E$16, 0), IF347-IE347, 0)","v":-19782.769403537444},{"$f":"IF(IG4>EOMONTH(Entradas!$E$16, 0), IG347-IF347, 0)","v":-21286.264198331803},{"$f":"IF(IH4>EOMONTH(Entradas!$E$16, 0), IH347-IG347, 0)","v":-23890.682779645518},{"$f":"IF(II4>EOMONTH(Entradas!$E$16, 0), II347-IH347, 0)","v":-26354.723799106694},{"$f":"IF(IJ4>EOMONTH(Entradas!$E$16, 0), IJ347-II347, 0)","v":-25657.031621368136},{"$f":"IF(IK4>EOMONTH(Entradas!$E$16, 0), IK347-IJ347, 0)","v":-20598.420231792144},{"$f":"IF(IL4>EOMONTH(Entradas!$E$16, 0), IL347-IK347, 0)","v":-13774.352191420941},{"$f":"IF(IM4>EOMONTH(Entradas!$E$16, 0), IM347-IL347, 0)","v":-9115.923194646195},{"$f":"IF(IN4>EOMONTH(Entradas!$E$16, 0), IN347-IM347, 0)","v":-1396.9463097861735},{"$f":"IF(IO4>EOMONTH(Entradas!$E$16, 0), IO347-IN347, 0)","v":-7451.2149404622323},{"$f":"IF(IP4>EOMONTH(Entradas!$E$16, 0), IP347-IO347, 0)","v":-8174.3941669574415},{"$f":"IF(IQ4>EOMONTH(Entradas!$E$16, 0), IQ347-IP347, 0)","v":-12705.876986923657},{"$f":"IF(IR4>EOMONTH(Entradas!$E$16, 0), IR347-IQ347, 0)","v":-17220.422620592086},{"$f":"IF(IS4>EOMONTH(Entradas!$E$16, 0), IS347-IR347, 0)","v":-18583.355399491556},{"$f":"IF(IT4>EOMONTH(Entradas!$E$16, 0), IT347-IS347, 0)","v":-21172.503050645435},{"$f":"IF(IU4>EOMONTH(Entradas!$E$16, 0), IU347-IT347, 0)","v":-23621.526816462181},{"$f":"IF(IV4>EOMONTH(Entradas!$E$16, 0), IV347-IU347, 0)","v":-22816.261078231757},{"$f":"IF(IW4>EOMONTH(Entradas!$E$16, 0), IW347-IV347, 0)","v":-17818.336296155419},{"$f":"IF(IX4>EOMONTH(Entradas!$E$16, 0), IX347-IW347, 0)","v":-5467.3985342799688},{"$f":"IF(IY4>EOMONTH(Entradas!$E$16, 0), IY347-IX347, 0)","v":0},{"$f":"IF(IZ4>EOMONTH(Entradas!$E$16, 0), IZ347-IY347, 0)","v":1266.45427538324},{"$f":"IF(JA4>EOMONTH(Entradas!$E$16, 0), JA347-IZ347, 0)","v":-1266.45427538324},{"$f":"IF(JB4>EOMONTH(Entradas!$E$16, 0), JB347-JA347, 0)","v":0},{"$f":"IF(JC4>EOMONTH(Entradas!$E$16, 0), JC347-JB347, 0)","v":0},{"$f":"IF(JD4>EOMONTH(Entradas!$E$16, 0), JD347-JC347, 0)","v":0},{"$f":"IF(JE4>EOMONTH(Entradas!$E$16, 0), JE347-JD347, 0)","v":0},{"$f":"IF(JF4>EOMONTH(Entradas!$E$16, 0), JF347-JE347, 0)","v":0},{"$f":"IF(JG4>EOMONTH(Entradas!$E$16, 0), JG347-JF347, 0)","v":0},{"$f":"IF(JH4>EOMONTH(Entradas!$E$16, 0), JH347-JG347, 0)","v":0},{"$f":"IF(JI4>EOMONTH(Entradas!$E$16, 0), JI347-JH347, 0)","v":0},{"$f":"IF(JJ4>EOMONTH(Entradas!$E$16, 0), JJ347-JI347, 0)","v":0},{"$f":"IF(JK4>EOMONTH(Entradas!$E$16, 0), JK347-JJ347, 0)","v":0},{"$f":"IF(JL4>EOMONTH(Entradas!$E$16, 0), JL347-JK347, 0)","v":372.62804326386197},{"$f":"IF(JM4>EOMONTH(Entradas!$E$16, 0), JM347-JL347, 0)","v":-372.62804326386197},{"$f":"IF(JN4>EOMONTH(Entradas!$E$16, 0), JN347-JM347, 0)","v":0},{"$f":"IF(JO4>EOMONTH(Entradas!$E$16, 0), JO347-JN347, 0)","v":0},{"$f":"IF(JP4>EOMONTH(Entradas!$E$16, 0), JP347-JO347, 0)","v":0},{"$f":"IF(JQ4>EOMONTH(Entradas!$E$16, 0), JQ347-JP347, 0)","v":0},{"$f":"IF(JR4>EOMONTH(Entradas!$E$16, 0), JR347-JQ347, 0)","v":0},{"$f":"IF(JS4>EOMONTH(Entradas!$E$16, 0), JS347-JR347, 0)","v":0},{"$f":"IF(JT4>EOMONTH(Entradas!$E$16, 0), JT347-JS347, 0)","v":0},{"$f":"IF(JU4>EOMONTH(Entradas!$E$16, 0), JU347-JT347, 0)","v":0},{"$f":"IF(JV4>EOMONTH(Entradas!$E$16, 0), JV347-JU347, 0)","v":0},{"$f":"IF(JW4>EOMONTH(Entradas!$E$16, 0), JW347-JV347, 0)","v":0},{"$f":"IF(JX4>EOMONTH(Entradas!$E$16, 0), JX347-JW347, 0)","v":0},{"$f":"IF(JY4>EOMONTH(Entradas!$E$16, 0), JY347-JX347, 0)","v":0},{"$f":"IF(JZ4>EOMONTH(Entradas!$E$16, 0), JZ347-JY347, 0)","v":0},{"$f":"IF(KA4>EOMONTH(Entradas!$E$16, 0), KA347-JZ347, 0)","v":0},{"$f":"IF(KB4>EOMONTH(Entradas!$E$16, 0), KB347-KA347, 0)","v":0},{"$f":"IF(KC4>EOMONTH(Entradas!$E$16, 0), KC347-KB347, 0)","v":0},{"$f":"IF(KD4>EOMONTH(Entradas!$E$16, 0), KD347-KC347, 0)","v":0},{"$f":"IF(KE4>EOMONTH(Entradas!$E$16, 0), KE347-KD347, 0)","v":0},{"$f":"IF(KF4>EOMONTH(Entradas!$E$16, 0), KF347-KE347, 0)","v":0},{"$f":"IF(KG4>EOMONTH(Entradas!$E$16, 0), KG347-KF347, 0)","v":0},{"$f":"IF(KH4>EOMONTH(Entradas!$E$16, 0), KH347-KG347, 0)","v":0},{"$f":"IF(KI4>EOMONTH(Entradas!$E$16, 0), KI347-KH347, 0)","v":0},{"$f":"IF(KJ4>EOMONTH(Entradas!$E$16, 0), KJ347-KI347, 0)","v":0},{"$f":"IF(KK4>EOMONTH(Entradas!$E$16, 0), KK347-KJ347, 0)","v":0},{"$f":"IF(KL4>EOMONTH(Entradas!$E$16, 0), KL347-KK347, 0)","v":0},{"$f":"IF(KM4>EOMONTH(Entradas!$E$16, 0), KM347-KL347, 0)","v":0},{"$f":"IF(KN4>EOMONTH(Entradas!$E$16, 0), KN347-KM347, 0)","v":0},{"$f":"IF(KO4>EOMONTH(Entradas!$E$16, 0), KO347-KN347, 0)","v":0},{"$f":"IF(KP4>EOMONTH(Entradas!$E$16, 0), KP347-KO347, 0)","v":0},{"$f":"IF(KQ4>EOMONTH(Entradas!$E$16, 0), KQ347-KP347, 0)","v":0},{"$f":"IF(KR4>EOMONTH(Entradas!$E$16, 0), KR347-KQ347, 0)","v":0},{"$f":"IF(KS4>EOMONTH(Entradas!$E$16, 0), KS347-KR347, 0)","v":0},{"$f":"IF(KT4>EOMONTH(Entradas!$E$16, 0), KT347-KS347, 0)","v":0},{"$f":"IF(KU4>EOMONTH(Entradas!$E$16, 0), KU347-KT347, 0)","v":0},{"$f":"IF(KV4>EOMONTH(Entradas!$E$16, 0), KV347-KU347, 0)","v":2839.4044025972248},{"$f":"IF(KW4>EOMONTH(Entradas!$E$16, 0), KW347-KV347, 0)","v":-2839.4044025972248},{"$f":"IF(KX4>EOMONTH(Entradas!$E$16, 0), KX347-KW347, 0)","v":0},{"$f":"IF(KY4>EOMONTH(Entradas!$E$16, 0), KY347-KX347, 0)","v":0},{"$f":"IF(KZ4>EOMONTH(Entradas!$E$16, 0), KZ347-KY347, 0)","v":0},{"$f":"IF(LA4>EOMONTH(Entradas!$E$16, 0), LA347-KZ347, 0)","v":0},{"$f":"IF(LB4>EOMONTH(Entradas!$E$16, 0), LB347-LA347, 0)","v":0},{"$f":"IF(LC4>EOMONTH(Entradas!$E$16, 0), LC347-LB347, 0)","v":0},{"$f":"IF(LD4>EOMONTH(Entradas!$E$16, 0), LD347-LC347, 0)","v":0},{"$f":"IF(LE4>EOMONTH(Entradas!$E$16, 0), LE347-LD347, 0)","v":0},{"$f":"IF(LF4>EOMONTH(Entradas!$E$16, 0), LF347-LE347, 0)","v":0},{"$f":"IF(LG4>EOMONTH(Entradas!$E$16, 0), LG347-LF347, 0)","v":0},{"$f":"IF(LH4>EOMONTH(Entradas!$E$16, 0), LH347-LG347, 0)","v":3036.6609457869599},{"$f":"IF(LI4>EOMONTH(Entradas!$E$16, 0), LI347-LH347, 0)","v":-2650.0126542015901},{"$f":"IF(LJ4>EOMONTH(Entradas!$E$16, 0), LJ347-LI347, 0)","v":-386.64829158536969},{"$f":"IF(LK4>EOMONTH(Entradas!$E$16, 0), LK347-LJ347, 0)","v":0},{"$f":"IF(LL4>EOMONTH(Entradas!$E$16, 0), LL347-LK347, 0)","v":0},{"$f":"IF(LM4>EOMONTH(Entradas!$E$16, 0), LM347-LL347, 0)","v":0},{"$f":"IF(LN4>EOMONTH(Entradas!$E$16, 0), LN347-LM347, 0)","v":0},{"$f":"IF(LO4>EOMONTH(Entradas!$E$16, 0), LO347-LN347, 0)","v":0},{"$f":"IF(LP4>EOMONTH(Entradas!$E$16, 0), LP347-LO347, 0)","v":0},{"$f":"IF(LQ4>EOMONTH(Entradas!$E$16, 0), LQ347-LP347, 0)","v":0},{"$f":"IF(LR4>EOMONTH(Entradas!$E$16, 0), LR347-LQ347, 0)","v":0},{"$f":"IF(LS4>EOMONTH(Entradas!$E$16, 0), LS347-LR347, 0)","v":0},{"$f":"IF(LT4>EOMONTH(Entradas!$E$16, 0), LT347-LS347, 0)","v":240646.68321603446}]
[]
[null,"Ativo Corrente"]
[null,null,"Conta Reserva de Manutenção (MMRA)",null,"EUR",null,null,null,{"$f":"I192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ192","v":0},0,0,0]
[null,"Ativo Não Corrente"]
[null,null,"Ativo por Impostos Diferidos",null,"EUR",null,null,null,{"$f":"I347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22250.338922479568,44163.296577902925,56769.726947545721,66248.164140281981,72467.346427838376,75723.150587229829,75471.227618679754,75999.818368659428,82563.443889691349,97160.053262909627,117377.84895123991,146793.63102172219,169467.30510035378,191377.77711679967,204058.62501675193,212553.59751306206,{"$f":"AW347","v":218429.65061842799},221349.18832477799,221328.79933949086,222111.73584632913,228932.60983182365,243832.83958562583,264326.93634646037,293959.98166503769,316541.55034302053,338300.45415976516,350879.09445411141,358593.1823358289,364406.43820537103,367280.04196621414,367228.298556355,368110.64583921729,374966.5657599892,389827.93683196791,410221.62638525426,439662.33485249284,462121.95353477634,483759.92941757391,496204.33830024902,503820.91603207355,509538.07863166177,512331.84801998356,512378.2057450377,513352.7588369404,520239.02926976618,535049.89474312298,555331.87951341982,584569.60307331849,606895.69977815717,628465.04074012558,640864.92474614666,648369.37327018916,654081.32451526227,656913.71949723049,657009.81349236518,658019.13759709417,664878.65274185443,679582.4224919593,699696.42987628316,728675.51037603838,750811.48446830618,772126.99263956177,784427.46819316735,791760.04715355311,797430.97275163978,800248.09145840071,800354.45315438672,801358.91359104612,808152.33341468906,822710.14658969257,842617.59844548837,871300.03413131135,893206.91965747869,914293.43824747426,926453.96991983231,933613.79251066048,939201.89777372801,941961.34572552668,942034.97990874108,942991.38260964351,{"$f":"DI347","v":949675.77004357602},964045.12894753448,983703.77210931771,1012047.8447731124,1033682.9340676425,1054497.3862628678,1066473.6394738653,1073495.3989834108,1078955.0281765496,1081610.5180805263,1081604.5046152971,1082465.6941258328,1088994.109353031,1103128.4700022512,1122491.9630510672,1150451.8210050948,1171768.2436978915,1192327.4215954388,1204070.8335734319,1210905.0911470966,1216186.2902773328,1218687.2006751311,1218550.248970404,1219264.6587345514,1225585.7052986566,1239434.019331618,1258451.4702452542,1285976.6616997714,1306922.9136461993,1327046.7283719664,1338504.0280595259,1345096.5989541726,1350144.6265090052,1352435.5078685468,1352111.4582781694,1352622.6073416381,1358679.924152154,1372186.1261086822,1390801.5747492756,1417836.5254901857,1416647.4150146854,1414634.2495208969,1404038.3936953326,1388621.2782624539,1371667.531042224,1351979.0263744944,1329697.765548066,1308235.1686314903,1292258.3347523394,1283652.2415434732,1280095.553737493,1284870.4557918608,1283192.0925400504,1280687.510482783,1269682.6612487047,1253899.0166622454,1236585.995723214,1216559.8006696885,1193962.2157276601,1172166.3314708655,1155795.8084199456,1146718.0556420393,1142629.8534313363,1146785.5892238712,{"$f":"FU347","v":1144549.1433628197},1141547.7054876392,1130062.9767262484,1113840.8569611169,1096095.9010958544,1075658.4908329509,1052670.1896313345,1030466.1341922194,1013626.9728528714,1004002.7149633847,999308.06996048149,1002769.8988090432,999899.38625390839,996196.44895585778,984153.67723462917,967413.79671099561,949156.8387917286,928227.216987591,904766.26961634506,882071.55067629775,864681.11777954921,854427.74699941219,849043.8916169994,851729.15324123634,848140.6047984832,843715.45068366244,831028.34832007997,813683.22680737264,794825.93048546987,773314.75770051999,749290.81650430453,726014.44486507564,707981.5261227825,697007.76703961845,690843.18046164629,692660.37226419512,688260.90201662423,683019.81975576153,669593.02513898432,651546.02891112922,631990.82055082044,609799.43684560119,585112.74961469427,561154.2429176569,542378.03721944604,530582.93138535472,523536.31445303478,524384.05662501056,519070.81704172748,512973.96541036549,498701.97781465604,479846.24416387867,459485.22698975552,436504.55559056631,411044.85864212323,386293.12379847158,366662.11492810881,353933.88177338062,345893.00697187462,345658.88147149485,339317.89115335833,332122.41910015978,316888.40361983678,297105.63421629934,{"$f":"IG347","v":275819.37001796754},251928.68723832202,225573.96343921532,199916.93181784719,179318.51158605504,165544.1593946341,156428.23619998791,155031.28989020173,147580.0749497395,139405.68078278206,126699.8037958584,109479.38117526632,90896.02577577476,69723.522725129325,46101.995908667144,23285.734830435387,5467.3985342799688,0,0,1266.45427538324,0,0,0,0,0,0,0,0,0,0,0,372.62804326386197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ347","v":0},0,0,0,0,2839.4044025972248,0,0,0,0,0,0,0,0,0,0,0,3036.6609457869599,386.64829158536969,0,0,0,0,0,0,0,0,0,0,240646.68321603446]
[]
[null,null,"Juros a Pagar: Dívida Sénior",null,"EUR",null,null,null,{"$f":"I131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37102.083333333336,74374.217881944438,111817.18304723667,0,36958.202647650236,74085.797057435528,0,36639.934368575203,73447.801769673039,0,36317.26981248727,72800.993778281772,0,35990.148253097184,72145.251352354389,0,35658.508125296343,71480.451079500286,0,35322.287013570101,70806.467842619066,0,34981.421640250999,70123.174796353152,0,34635.847853609739,69430.443343215185,0,34285.500615781668,68728.143109385681,0,33930.313990526505,68016.141920176262,0,33570.221130818958,67294.305775154164,0,33205.154266267928,66562.49882292292,0,{"$f":"BU131","v":32835.044690361996},65820.583335554824,0,32459.822747538634,65068.419682670152,0,32079.417820074868,64305.866305158415,0,31693.758314796865,63532.779688536553,0,31302.771649605878,62749.014335939122,0,30906.384239818144,61954.422740735456,0,30504.521484316036,61148.855358768524,0,30097.107751507956,60332.160580210329,0,29684.06636509427,59504.184701028556,0,29265.319589636649,58664.771894059129,0,28840.788615928032,57813.76417967907,0,28410.393546160562,56951.00139607436,0,27974.05337888861,56076.321169097122,0,27531.685993784075,55189.558881706325,0,27083.208136181165,54290.547642986494,0,26628.535401407629,53379.11825673838,0,26167.582218899595,52455.099189635817,0,25700.261836096975,51518.31653894273,0,25226.486302116398,50568.593999784163,0,24746.166451198646,49605.752831965285,0,24259.211885927431,48629.611826332024,0,23765.530960216365,{"$f":"EG131","v":47639.987270667058},0,23265.030762060927,46636.692915114632,0,22757.617096052207,45619.539937127993,0,22243.194465649078,44588.336905932381,0,21721.6660552055,43542.889746497356,0,21192.933711749578,42483.001703011338,0,20656.897926510923,41408.473301851685,0,20113.457816192855,40319.102314043259,0,19562.511103985882,39214.683717198364,0,19003.954100318981,38095.009656931092,0,18437.681683344937,36959.869407738537,0,17863.587279156145,35809.049333341754,0,17281.562841727129,34642.332846478843,0,16691.498832580026,33459.500368142712,0,16093.28420016913,32260.329286255699,0,15486.806358980737,31044.593913773468,0,14871.95116834426,29812.065446210097,0,14248.602910950654,28562.5119185765,0,13616.644271074139,27295.698161724038,0,12975.956312493074,26011.385758085074,0,12326.418456105852,24709.33299680219,0,11667.908457237621,23389.294828237584,{"$f":"GS131","v":0},11000.302382633519,22051.022817854107,0,10323.474587134118,20694.26509945927,0,9637.2976900286849,19318.766327803336,0,8941.6425510818171,17924.267630522758,0,8236.3782462289128,16510.506559419708,0,7521.37204293593,15077.217041068649,0,6796.4893752187945,13624.129326740675,0,6061.5938183177304,12150.969941636084,0,5316.5470630217806,10657.461633415744,0,4561.2088896386558,9143.3233200214891,0,3795.4371416050381,7608.2700367757661,0,3019.0876987323495,6052.0128827505559,0,2232.0144500829697,4474.2589663954859,0,1434.0692664717849,2874.7113504148983,0,625.10197258789913,1253.0689958834928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"LQ131","v":0},0,0,0]
[null,null,"Parcela Corrente da Dívida Sénior",null,"EUR",null,null,null,{"$f":"I119","v":0},0,0,0,0,275000,950000,950000,950000,1650000,1850000,2175000,2900000,3125000,3350000,31392.149603584316,31392.149603584316,31392.149603584316,100832.50140177281,100832.50140177281,100832.50140177281,171232.04091186775,171232.04091186775,171232.04091186775,242604.0175060691,242604.0175060691,242604.0175060691,283569.71396812244,283569.71396812244,283569.71396812244,287486.6956374771,287486.6956374771,287486.6956374771,291457.78303336847,291457.78303336847,291457.78303336847,295483.72352453385,295483.72352453385,295483.72352453385,299565.27480320237,299565.27480320237,299565.27480320237,303703.2050276947,303703.2050276947,303703.2050276947,307898.29296699225,307898.29296699225,307898.29296699225,312151.32814730378,312151.32814730378,312151.32814730378,316463.11100065592,316463.11100065592,316463.11100065592,320834.45301553648,320834.45301553648,320834.45301553648,325266.17688961903,325266.17688961903,325266.17688961903,329759.11668459635,329759.11668459635,329759.11668459635,334314.11798315303,{"$f":"BU119","v":334314.11798315303},334314.11798315303,338932.03804810648,338932.03804810648,338932.03804810648,343613.7459837455,343613.7459837455,343613.7459837455,348360.1228993985,348360.1228993985,348360.1228993985,353172.06207526015,353172.06207526015,353172.06207526015,358050.46913050895,358050.46913050895,358050.46913050895,362996.26219374739,362996.26219374739,362996.26219374739,368010.37207579566,368010.37207579566,368010.37207579566,373093.74244487303,373093.74244487303,373093.74244487303,378247.33000419813,378247.33000419813,378247.33000419813,383472.10467204347,383472.10467204347,383472.10467204347,388769.04976427613,388769.04976427613,388769.04976427613,394139.16217942029,394139.16217942029,394139.16217942029,399583.45258627646,399583.45258627646,399583.45258627646,405102.94561413146,405102.94561413146,405102.94561413146,410698.68004559656,410698.68004559656,410698.68004559656,416371.70901210885,416371.70901210885,416371.70901210885,422123.10019213328,422123.10019213328,422123.10019213328,427953.93601210252,427953.93601210252,427953.93601210252,433865.31385013228,433865.31385013228,433865.31385013228,439858.34624255064,439858.34624255064,439858.34624255064,445934.16109328048,445934.16109328048,{"$f":"EG119","v":445934.16109328048},452093.90188611351,452093.90188611351,452093.90188611351,458338.72789991694,458338.72789991694,458338.72789991694,464669.81442681287,464669.81442681287,464669.81442681287,471088.35299337108,471088.35299337108,471088.35299337108,477595.55158485728,477595.55158485728,477595.55158485728,484192.63487257931,484192.63487257931,484192.63487257931,490880.84444437316,490880.84444437316,490880.84444437316,497661.43903827295,497661.43903827295,497661.43903827295,504535.69477940863,504535.69477940863,504535.69477940863,511504.90542017634,511504.90542017634,511504.90542017634,518570.38258372503,518570.38258372503,518570.38258372503,525733.45601080847,525733.45601080847,525733.45601080847,532995.47381004458,532995.47381004458,532995.47381004458,540357.80271163397,540357.80271163397,540357.80271163397,547821.8283245815,547821.8283245815,547821.8283245815,555388.95539747109,555388.95539747109,555388.95539747109,563060.60808284383,563060.60808284383,563060.60808284383,570838.23020522646,570838.23020522646,570838.23020522646,578723.28553286311,578723.28553286311,578723.28553286311,586717.25805319997,586717.25805319997,586717.25805319997,594821.6522521755,594821.6522521755,594821.6522521755,{"$f":"GS119","v":603037.99339736905},603037.99339736905,603037.99339736905,611367.82782505918,611367.82782505918,611367.82782505918,619812.72323124891,619812.72323124891,619812.72323124891,628374.26896670973,628374.26896670973,628374.26896670973,637054.07633610116,637054.07633610116,637054.07633610116,645853.77890122321,645853.77890122321,645853.77890122321,654775.03278845572,654775.03278845572,654775.03278845572,663819.51700044668,663819.51700044668,663819.51700044668,672988.93373210425,672988.93373210425,672988.93373210425,682285.00869095372,682285.00869095372,682285.00869095372,691709.49142192118,691709.49142192118,691709.49142192118,658710.04335978534,658710.04335978534,658710.04335978534,486984.97092719335,486984.97092719335,486984.97092719335,312887.83995748032,312887.83995748032,312887.83995748032,136385.8849282689,136385.8849282689,136385.8849282689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ119","v":0},0,0,0]
[null,null,"Total do Passivo Corrente",null,"EUR",null,null,null,{"$f":"SUM(I389:I394)","v":0},0,0,0,0,275000,950000,950000,950000,1650000,1850000,2175000,2900000,3125000,3350000,31392.149603584316,31392.149603584316,31392.149603584316,133570.4324702202,133570.4324702202,133570.4324702202,221296.15653911768,221296.15653911768,221296.15653911768,390572.32425232593,471200.1313094917,549931.64397478395,358907.64689730387,436181.63647460914,514028.17568334599,364957.39741648221,441744.95247437293,519101.91677167942,371125.87869111577,447417.50734733057,524275.33374528983,377477.69435565697,453325.58766242431,529674.49622254737,383953.72157813149,{"$f":"SUM(AW389:AW394)","v":459224.15575396217},535054.14401920571,390494.90912609093,465239.62826135766,540540.46553332009,397166.07548901398,471374.69346658606,546135.91492338257,404033.66225954698,477759.00034088176,551969.90099106496,411037.29776832764,484141.59637831966,557791.22484607622,418116.69028913887,490652.27577180334,563729.42790851253,425338.52130753238,497294.0173618776,569787.22967897437,432771.14293553913,504199.94109283487,576097.48401076777,440352.93084225641,511113.0569808631,582402.92788878304,448022.35000015411,518166.64718880568,588836.56330946134,455848.02050275268,525364.01512388571,595401.40617803799,463900.28263854887,532841.86601140001,602233.86667589785,472116.25887541554,540337.0497994289,609070.49195291358,480433.17148801894,547986.45300418336,616047.85775421048,488921.66026550543,555793.74176044331,623169.31124562386,497654.13696416735,563899.3271416123,630574.93610218761,506566.47410089511,572033.77687601792,637994.96398608084,515594.65578849521,580337.70473452564,645569.66368890589,524811.42866129649,588815.18241075147,653302.75275936467,534291.36547260999,597610.45423522987,661338.11195748614,543969.09639999433,606447.68445356446,669399.53226520121,553779.37645219313,615471.34412574128,{"$f":"SUM(DI389:DI394)","v":677631.1015102251},563797.15297763434,624685.95858866302,686036.95154506445,574099.25617087539,634239.74033205037,694764.89083105745,584619.08648912073,643850.33026123955,703532.14540072728,595290.18408281426,653666.19458075962,712486.75543207233,606189.79834049335,663692.36626456573,721633.31640040909,617397.12101700145,674081.16908461566,731123.70277918119,628844.34120530821,684543.60274594685,740668.4528376098,640463.80438386113,695232.27504328114,750419.70044992748,652335.17159249866,706152.78722949373,760382.56010623113,664540.10879309266,717461.7265172404,770713.11904594221,677009.61863203091,728863.33622593235,781115.10702575045,689674.87889262952,740514.52163730154,791744.90178495459,702618.08109220723,752421.52040499588,802608.19905330706,715923.48753178446,764745.34528789134,813865.45487070479,729520.94682134292,777183.37148248381,825213.47249373165,743340.50377635588,789896.9680695635,836813.03340388997,757467.00947710872,802893.08564214106,848670.48448411375,771987.45525691565,816337.33557895757,860950.81682750559,786830.57664318895,829920.11754623998,873343.79276055936,801925.32904493134,843807.442231216,886014.76808397088,817359.3636234377,858007.05917647085,898970.81939969095,{"$f":"SUM(FU389:FU394)","v":833222.54520695657},872689.36356654065,912381.65037518367,849442.54692437942,887537.67746444489,925929.87244213326,865947.28839688632,902722.84367723146,939785.59810821805,882827.37413579924,918253.50736685342,953956.72199778387,900175.70005446358,934305.04610456224,968617.85031911253,917918.93863667967,950553.60875448864,983444.33914344967,935984.03877217323,967175.07482051477,998611.25312936935,954464.72582417226,984179.09375121305,1014127.4041867141,973457.09903523489,1001746.2389190771,1030172.5047957813,992886.90457805269,1019545.3981699493,1046414.5578770846,1012680.1986626543,1037757.7078682138,1063033.7901366744,1032934.0109048814,1056393.9439205313,1080040.0423691859,1053747.8324906444,1075640.1053628968,1097618.3523027659,1075046.5719010797,1095157.7404549953,1115429.2799292174,1096755.4854710633,1115133.4798812461,1133658.4399180813,1118975.1082418524,1135579.3633791034,1152316.8274345442,1141808.5302565163,1156687.0637697396,1171595.0413355916,1165179.9271332286,1178110.7220844387,1191146.1184370089,1189013.8648715294,1200042.7200018626,1211161.3050656489,1170860.492712904,1179942.4032987461,1189098.7795987451,980103.65904145036,987284.31909685722,994431.88877232,681837.3872374557,{"$f":"SUM(IG389:IG394)","v":686885.60379868175},691976.53465032671,377309.1699165816,380268.15656100714,383253.34710285871,109017.69892295028,110032.52773413426,111057.50483343008,-26790.57308322176,-27040.583621768164,-27388.221340482509,-166716.82544588152,-168461.22558283698,-170223.06972116203,-310980.02231036784,-314167.05441596819,-317385.95684262452,-454010.55166757363,-452317.16344551416,-462641.2611191679,-609188.20653696137,-609831.99744307192,-606206.74380291183,-739137.81969009642,-741079.06924322445,-745004.15301996795,-886912.14947861561,-894670.53539975302,-909894.35426701303,-1070075.9365975894,-1092472.8554973106,-1115485.1862158983,-1267639.6209132809,-1274098.3721181962,-1278098.0888470951,-1417803.799309219,-1426582.0705638421,-1437392.9918281785,-1586268.2993287686,-1601028.0321168522,-1623248.4261963675,-1790441.4849135745,-1819921.7420126367,-1850453.2665719015,-2009563.0199858909,-2023064.3328489077,-2035010.0981864401,-2182468.4560257541,-2198943.248006233,-2217508.2954233168,-2374227.7599424529,-2396874.8087778594,-2426987.3513748958,-2602096.9636460352,-2639574.6694927742,-2678176.087213479,-2845545.2369325459,-2867465.5851338194,-2887933.9826887595,-3044039.4410548997,-3069179.3344921852,-3096476.967313217,{"$f":"SUM(KQ389:KQ394)","v":-3262028.7083694222},-3293561.4251786415,-3332575.1887617335,44847.384967575563,27973.762131958279,13029.327772231474,8699.581640713277,12190.174599433725,23074.799556612023,34940.216312825636,40307.723060448858,43841.540698982339,48628.294608190074,49961.069133245808,44214.025779027812,33031.950217068617,21906.676418664068,12972.712036433793,8847.3045980648421,11629.779233227124,22244.92795338159,34441.433751322584,39755.510760111967,43254.151739836983,47993.256894556587,49312.145534068819,43622.928993980706,32552.163096822631,21537.633541779651,12921.115369289342]
[null,null,"Dívida Subordinada",null,"EUR",null,null,null,{"$f":"I156","v":2023750},2023750,2023750,2023750,2023750,2023750,2023750,2023750,2023750,2023750,2023750,2023750,4047500,4047500,4047500,4047500,4047500,4047500,4014762.0689315526,4014762.0689315526,4014762.0689315526,3997435.8843727498,3997435.8843727498,3997435.8843727498,3979584.699095631,3979584.699095631,3979584.699095631,3961192.6050534304,3961192.6050534304,3961192.6050534304,3942243.212169657,3942243.212169657,3942243.212169657,3922719.6337321121,3922719.6337321121,3922719.6337321121,3902604.4713443313,3902604.4713443313,3902604.4713443313,3881879.7994210385,3881879.7994210385,3881879.7994210385,3860527.1492137979,3860527.1492137979,3860527.1492137979,3838527.4923526277,3838527.4923526277,3838527.4923526277,3815861.2238889067,3815861.2238889067,3815861.2238889067,3792508.1448244671,3792508.1448244671,3792508.1448244671,3768447.444111296,3768447.444111296,3768447.444111296,3743657.6801058147,3743657.6801058147,3743657.6801058147,3718116.7614612035,3718116.7614612035,3718116.7614612035,3691801.9274407425,{"$f":"BU156","v":3691801.9274407425},3691801.9274407425,3664689.7276346269,3664689.7276346269,3664689.7276346269,3636756.001062186,3636756.001062186,3636756.001062186,3607975.8546408736,3607975.8546408736,3607975.8546408736,3578323.6410028497,3578323.6410028497,3578323.6410028497,3547772.9356393795,3547772.9356393795,3547772.9356393795,3516296.5133526907,3516296.5133526907,3516296.5133526907,3483866.3239942933,3483866.3239942933,3483866.3239942933,3450453.4674681467,3450453.4674681467,3450453.4674681467,3416028.1679764017,3416028.1679764017,3416028.1679764017,3380559.7474847566,3380559.7474847566,3380559.7474847566,3344016.5983837945,3344016.5983837945,3344016.5983837945,3306366.155321924,3306366.155321924,3306366.155321924,3267574.8661848363,3267574.8661848363,3267574.8661848363,3227608.1621956052,3227608.1621956052,3227608.1621956052,3186430.4271087968,3186430.4271087968,3186430.4271087968,3144004.9654711229,3144004.9654711229,3144004.9654711229,3100293.9699203661,3100293.9699203661,3100293.9699203661,3055258.4874934251,3055258.4874934251,3055258.4874934251,3008858.3849134659,3008858.3849134659,3008858.3849134659,2961052.3128252313,2961052.3128252313,2961052.3128252313,2911797.6689466517,2911797.6689466517,{"$f":"EG156","v":2911797.6689466517},2861050.5601039068,2861050.5601039068,2861050.5601039068,2808765.7631161176,2808765.7631161176,2808765.7631161176,2754896.6844948013,2754896.6844948013,2754896.6844948013,2699395.3189221811,2699395.3189221811,2699395.3189221811,2642212.2064713445,2642212.2064713445,2642212.2064713445,2583296.3885301352,2583296.3885301352,2583296.3885301352,2522595.3623894891,2522595.3623894891,2522595.3623894891,2460055.0344557553,2460055.0344557553,2460055.0344557553,2395619.6720453016,2395619.6720453016,2395619.6720453016,2329231.8537184484,2329231.8537184484,2329231.8537184484,2260832.4181084735,2260832.4181084735,2260832.4181084735,2190360.411200081,2190360.411200081,2190360.411200081,2117753.0320103569,2117753.0320103569,2117753.0320103569,2042945.5766238053,2042945.5766238053,2042945.5766238053,1965871.3805315858,1965871.3805315858,1965871.3805315858,1886461.7592235757,1886461.7592235757,1886461.7592235757,1804645.9469803115,1804645.9469803115,1804645.9469803115,1720351.0338102644,1720351.0338102644,1720351.0338102644,1633501.9004762517,1633501.9004762517,1633501.9004762517,1544021.1515530853,1544021.1515530853,1544021.1515530853,1451829.046456798,1451829.046456798,1451829.046456798,{"$f":"GS156","v":1356843.4283839879},1356843.4283839879,1356843.4283839879,1258979.6510979533,1258979.6510979533,1258979.6510979533,1158150.5034963749,1158150.5034963749,1158150.5034963749,1054266.1318933209,1054266.1318933209,1054266.1318933209,947233.95994632295,947233.95994632295,947233.95994632295,836958.60615715897,836958.60615715897,836958.60615715897,723341.79887282953,723341.79887282953,723341.79887282953,606282.28871097742,606282.28871097742,606282.28871097742,485675.75833171135,485675.75833171135,485675.75833171135,361414.72947542305,361414.72947542305,361414.72947542305,233388.46718376031,233388.46718376031,233388.46718376031,101482.88111839793,101482.88111839793,101482.88111839793,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ156","v":0},0,0,0]
[null,"Capital Próprio"]
[null,null,"Resultados Transitados",null,"EUR",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD485","v":0},0,0,{"$f":"AG485","v":-78100},-154529,-184869,-199718,-198425,-182457,-149117,-119642,-120055,-160251,-228285,-341871,-422067,-498484,-529192,-539170,{"$f":"AW485","v":-536178},-518544,-486351,-458136,-459823,-501522,-570924,-685586,-765326,-840992,-871194,-877305,-874002,-856141,-823792,-796069,-797930,-839437,-908342,-1022051,-1101187,-1176254,-1205791,-1211419,-1207640,-1189384,-1157521,-1130255,-1132266,-1173523,-1241875,-1354579,-1433054,-1507781,-1537098,-1542171,-1538366,-1520301,-1488685,-1461591,-1463470,-1504196,-1571716,-1683139,-1758831,-1830460,-1857443,-1859823,-1853974,-1833991,-1800584,-1771625,-1771335,-1809497,-1874152,-1982264,-2056821,-2127316,-2153606,-2155130,-2148870,-2128602,-2095033,-2065836,{"$f":"DI485","v":-2065006},-2102235,-2165658,-2272095,-2303396,-2330633,-2314100,-2273031,-2224225,-2161532,-2085658,-2014079,-1970566,-1964721,-1984773,-2047397,-2077120,-2103093,-2085407,-2043409,-1993720,-1930262,-1853740,-1781434,-1736894,-1729632,-1747970,-1808441,-1836331,-1860148,-1841045,-1797850,-1747006,-1682508,-1605023,-1531674,-1485792,-1476799,-1493109,-1551116,-1580440,-1605683,-1588422,-1547284,-1498536,-1436244,-1361112,-1290034,-1246124,-1238717,-1256316,-1315176,-1342077,-1364887,-1345600,-1302647,-1252120,-1188156,-1111457,-1038729,-992869,-983126,-998093,-1053887,{"$f":"FU485","v":-1078025},-1098374,-1076711,-1031586,-978920,-912920,-824702,-740368,-682603,-660569,-662949,-705722,-717135,-724426,-690415,-633142,-568356,-490334,-399776,-313012,-252517,-227368,-226334,-265262,-273119,-276833,-239631,-179361,-111602,-30700,62647,152291,215968,244685,249585,214956,211115,211442,252307,316053,387269,471540,568169,661191,728549,761334,770602,740774,741458,746023,791074,858826,934032,1022212,1122669,1219620,1291211,1328617,1342809,1318339,1324113,1334119,1383934,1456277,{"$f":"IG485","v":1536065},1628752,1733626,1835110,1911542,1954178,1973744,1955083,1966405,1981308,2039102,2119254,2206156,2305880,2417733,2525598,2608711,2658411,2684812,2673410,2691727,2713659,2774694,2857916,2947879,3050590,3165357,3276238,3362669,3416069,3446469,3439494,3461983,3487810,3552713,3639641,3733308,3839657,3957996,4072558,4162976,4220748,4255824,4253954,4281303,4312353,4381831,4473182,4571277,4681996,4804648,4923639,5018796,5081696,5122210,5126212,5159197,5195938,5270786,5367365,5470702,5586614,{"$f":"KQ485","v":5714412},5838672,5939414,6008295,6025472,6006280,6015549,6027178,6076290,6146681,6222375,6310267,6409667,6504159,6575097,6614211,6630053,6609884,6617878,6627902,6675342,6743853,6817611,6903448,7000676,7093045,7162097,7199639,7214143,6017239]
[]
[null,null,"Verificação do Balanço",null,"Check",null,null,{"$f":"IF(COUNTIF(I412:KX412, \"NO\")>0, \"NO\", \"OK\")","v":"OK"},{"$f":"IF(ROUND(I386,0)-ROUND(I410, 0)=0, \"OK\", I386-I410)","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(S386-S410,0)<=1, \"OK\", S386-S410)","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(CE386-CE410,0)<=1, \"OK\", CE386-CE410)","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",{"$f":"IF(ROUND(EQ386-EQ410,0)<=1, \"OK\", EQ386-EQ410)","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(HC386-HC410,0)<=1, \"OK\", HC386-HC410)","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",{"$f":"IF(ROUND(JO386-JO410,0)<=1, \"OK\", JO386-JO410)","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(KQ386-KQ410,0)<=1, \"OK\", KQ386-KQ410)","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"]
[null,"Atividades Operacionais"]
[null,null,"Resultado Líquido",null,"EUR",null,null,{"$f":"SUM(I417:QJ417)","v":6017238.4636095501},{"$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,-78099.855147613081,-76429.014586953737,-30339.546124040513,-14848.532295550969,1292.5396158159419,15968.317012442363,33339.91802700996,29474.516754291093,-413.27449282465386,-40195.670713176252,-68033.926749921331,-113585.85930915047,-80196.372111413555,-76416.704755827115,-30708.090083668489,-9978.040465631042,{"$f":"AW369","v":2991.8460419021285},17633.636589409507,32193.273538469643,28214.899672705928,-1687.2668882584403,-41699.31450273472,-69402.274918513824,-114661.82968066848,-79740.231079629462,-75666.081290639835,-30201.91908447686,-6110.802374315128,3302.8418764581875,17861.118986205562,32348.55259349251,27722.579639063348,-1860.8277105847083,-41506.871507037198,-68905.020176370715,-113709.30432165752,-79136.288243785122,-75067.200093949694,-29537.153998105365,-5627.8949653214222,3778.7323562297388,18256.489212025321,31862.718401541628,27265.94134667232,-2011.1350083751313,-41256.748542434085,-68351.815536802707,-112704.04573292713,-78475.036545962939,-74727.293819367289,-29316.64984705676,-5072.5884124962467,3804.5409690659872,18065.200557776654,31616.405444952063,27093.742045056526,-1878.632629383821,-40726.369722519637,-67519.927530079847,-111423.14676840705,-75691.810274183066,-71628.550474884731,-26982.674654142334,-2379.7581924814585,5849.3822684279439,19982.521158803342,33407.222545498327,28959.49544882949,290.36324662558036,-38161.870493446113,-64655.319198322424,-108112.38197559933,-74557.276423019241,-70494.506834359418,-26289.619242249115,-1524.2028384823643,6259.5401180462213,20268.128707187236,33569.30165636693,29197.495664006477,{"$f":"DI369","v":830.33317662007903},-37228.573151127755,-63423.123761307128,-106436.67939031747,-31301.420482212554,-27237.312942797762,16532.815360044719,41069.355595805988,48805.620019915994,62692.786023385066,75873.564613737384,71578.845114712196,43512.584422669104,5845.0451897987441,-20051.610503438256,-62624.084319722548,-29723.262073627389,-25973.097373346835,17685.933847303451,41997.93661159803,49689.273664766195,63458.322625411776,76522.020656965571,72305.754334920246,44539.55303989214,7261.6570036512057,-18337.878024452868,-60471.450226909685,-27890.035520183046,-23817.013094052432,19102.870904688643,43194.861117211258,50844.028133432395,64498.466433920534,77485.267328758768,73349.0454239955,45882.309914810212,8992.5930012264143,-16310.34295795481,-58006.924788095508,-29324.417639996871,-25243.383263714801,17261.368855557666,41138.083101303899,48748.06909580456,62291.629788185324,75131.946002692042,71077.610449136933,43910.022073319407,7407.306372860905,-17599.272765240188,-58860.479692679364,-26901.451509700273,-22809.701235056265,19286.860021530185,42953.275099989522,50527.329417487927,63964.001222603038,76698.503527568275,72728.176324506509,45859.720828746715,9743.144238582674,-14967.010951376396,-55794.132491220029,{"$f":"FU369","v":-24137.613825839086},-20349.081946344828,21663.406252031033,45124.771222937168,52666.435718824447,66000.495592854219,88217.622146482463,84333.738370283871,57764.739019056753,22033.78860069628,-2379.532361432357,-42773.498102019737,-11413.331150379687,-7290.8467092741776,34011.190434085118,57273.062598375342,64786.207795798604,78022.257511347969,90558.346034169736,86763.690946329967,60494.845779515657,25149.395297250645,1033.6999942348411,-38927.641372030987,-7857.3438974128221,-3714.1539024118501,37202.161234313746,60270.446544264996,67759.312265994304,80902.319511561538,93346.505929257561,89644.256694658048,63676.680443165853,28717.032607479377,4900.1782960519413,-34628.628921765463,-3841.3501973633611,326.63310655785608,40865.399059658448,63746.397514520388,71215.638551433454,84270.983116704869,96628.676767729106,93022.449361899897,67357.720605806069,32784.654612071259,9268.3286223467512,-29827.545037023378,683.98365568824374,4564.729036649931,45051.116669609044,67751.573323278193,75206.310772228666,88179.836458270409,100456.91536886086,96950.81732608442,71591.031553606124,37405.856580939726,14192.272355458539,-24469.724183452701,5773.7968187710903,10005.515887650101,49815.445241028341,72342.607527423708,{"$f":"IG369","v":79788.486511166848},92686.559485292179,104874.24289715438,101483.82177733327,76431.651086099984,42636.266505214051,19565.951473567507,-18661.362622881978,11321.682024275506,14903.141050727936,57794.432989655048,80152.182794489156,86901.945128086605,99724.390638562909,111852.88928832203,107864.90658470467,83113.279092517085,49699.806847468259,26400.737945318964,-11401.874214150535,18317.318940708672,21932.025946557216,61034.611426841679,83222.14771204743,89962.934251738625,102711.18901658653,114766.77688349037,110881.3963237187,86431.243166609594,53399.856432754823,30400.358421735429,-6975.3062074640902,22488.872200902013,25826.859977713437,64902.706734647603,86928.459894645435,93667.163387557011,106348.83735668342,118339.18036384779,114562.39016528708,90417.790023905429,57771.835851014941,35076.14866007377,-1869.5242349334987,27349.209191683367,31050.004241728813,69477.56244595391,91350.733254897001,98095.04067706468,110718.53951845171,122652.10746459139,118990.72522242652,95156.614053192898,62900.313028438977,40513.55030449394,4001.8081274035403,32985.497014453838,36740.780682931625,74848.06350757723,96578.72379717989,103337.21787743925,115911.84558051059,{"$f":"KQ369","v":127798.01576734503},124259.79294442321,100742.06931912588,68880.621883537286,17177.46099035455,-19191.72246321027,9268.9857056641849,11629.100603757419,49111.982737875194,70391.164539291509,75693.920916580668,87891.975701552568,99399.749800276069,94492.382873257127,70938.201760339245,39114.484852125912,15841.607711097691,-20168.612010435623,7993.9620085552888,10023.865158307934,47440.350144702854,68510.778523116751,73757.683902516947,85837.381470326392,97227.538002080764,92369.020446958457,69052.370374977763,37542.37028960418,14504.224007145864,-1196903.9603964232]
[null,null,"Mais: Juros da Dívida Sénior",null,"EUR",null,null,4700943.5975814266,{"$f":"I362*-1","v":0},0,{"$f":"K439*-1","v":0},{"$f":"L439*-1","v":0},{"$f":"M439*-1","v":0},{"$f":"N439*-1","v":0},{"$f":"O362*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37102.083333333336,37272.134548611109,37442.96516529224,37614.578755633171,36958.202647650236,37127.594409785299,37297.76255083015,36639.934368575203,36807.867401097843,36976.570126686202,36317.26981248727,36483.723965794503,36650.941033971059,35990.148253097184,36155.103099257212,36320.813988462134,35658.508125296343,35821.942954203951,35986.126859410717,35322.287013570101,35484.180829048964,35646.816657848773,34981.421640250999,35141.753156102153,35302.819524734288,34635.847853609739,34794.595489605446,34954.07071893281,34285.500615781668,34442.642493604006,34600.50460503302,33930.313990526505,34085.827929649757,34242.054640993978,33570.221130818958,33724.084644335206,33878.653365621743,33205.154266267928,33357.344556654993,33510.232385872994,32835.044690361996,32985.538645192828,33136.722363983296,32459.822747538634,32608.596935131518,32758.053004417539,{"$f":"CA362*-1","v":32079.417820074868},32226.448485083543,32374.15304064018,31693.758314796865,31839.021373739684,31984.950221702657,31302.771649605878,31446.24268633324,31590.371298645598,30906.384239818144,31048.038500917311,31190.342010713182,30504.521484316036,30644.333874452488,30784.787071377057,30097.107751507956,30235.05282870237,30373.630154167255,29684.06636509427,29820.118335934287,29956.793878307319,29265.319589636649,29399.452304422481,29534.199794151085,28840.788615928032,28972.975563751035,29105.768368418223,28410.393546160562,28540.607849913798,28671.418969225902,27974.05337888861,28102.267790208512,28231.069850913635,27531.685993784075,27657.872887922254,27784.638138658564,27083.208136181165,27207.339506805329,27332.039812878185,26628.535401407629,26750.582855330747,26873.18969341768,26167.582218899595,26287.516970736218,26408.001423518759,25700.261836096975,25818.054702845751,25936.387453567131,25226.486302116398,25342.107697667761,25458.259024615407,24746.166451198646,24859.586380766639,24973.526151678489,24259.211885927431,24370.399940404597,24482.097606798121,23765.530960216365,23874.456310450689,23983.880901873588,23265.030762060927,23371.662153053705,23478.782271255204,22757.617096052207,{"$f":"EM362*-1","v":22861.922841075782},22966.706654097379,22243.194465649078,22345.142440283304,22447.557676467932,21721.6660552055,21821.223691291856,21921.237633210279,21192.933711749578,21290.067991261763,21387.647469555046,20656.897926510923,20751.575375340766,20846.686762477748,20113.457816192855,20205.644497850404,20298.253701798883,19562.511103985882,19652.172613212482,19742.245071023041,19003.954100318981,19091.055556612111,19178.55622791325,18437.681683344937,18522.1877243936,18607.081084797072,17863.587279156145,17945.462054185609,18027.712088600627,17281.562841727129,17360.770004751714,17440.340200606825,16691.498832580026,16768.001535562686,16844.854875934012,16093.28420016913,16167.045086086571,16241.144042731135,15486.806358980737,15557.787554792732,15629.094081085532,14871.95116834426,14940.114277865838,15008.589801639389,14248.602910950654,14313.909007625845,14379.514423910796,13616.644271074139,13679.053890649897,13741.749554315375,12975.956312493074,13035.429445591999,13095.175163884298,12326.418456105852,12382.914540696338,12439.669565674529,11667.908457237621,11721.386370999962,11775.109391867043,11000.302382633519,11050.72043522059,11101.369570548686,10323.474587134118,10370.790512325149,{"$f":"GY362*-1","v":10418.323302173307},9637.2976900286849,9681.4686377746511,9725.842035697784,8941.6425510818171,8982.6250794409407,9023.7954443883791,8236.3782462289128,8274.1283131907949,8312.0514012929179,7521.37204293593,7555.8449981327194,7590.4759543741611,6796.4893752187945,6827.63995152188,6858.9333012996894,6061.5938183177304,6089.3761233183532,6117.285763883563,5316.5470630217806,5340.914570393963,5365.3937621749355,4561.2088896386558,4582.1144303828332,4603.1157881887548,3795.4371416050381,3812.8328951707281,3830.3083792735938,3019.0876987323495,3032.9251840182064,3046.8260911116231,2232.0144500829697,2242.2445163125167,2252.5214703456154,1434.0692664717849,1440.6420839431137,1447.2450268278531,625.10197258789913,627.96702329559366,630.84520548569844,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JK362*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ362*-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]
[null,null,"Fluxos de Caixa Operacionais",null,"EUR",null,null,30341740.403903682,{"$f":"SUM(I417:I423)","v":-105388.29510798398},0,0,0,105388.29510798398,-622597.80844800011,-80313.769362129038,592059.03908587107,-30538.769362129067,-80313.769362129067,110852.53872425808,-30538.769362129067,-360230.37594346236,108884.20539092482,-13947.10269546241,-174960.70269546239,392737.47863892477,-13947.10269546241,-180591.31005852961,190651.19322785758,-104603.27021596802,0,297398.29513302725,0,-47502.216321754036,-47092.266587937542,73156.934640716267,71904.12578518418,128899.19045060308,151235.18225428939,171750.49274604587,190383.80365507203,210221.89746505686,204544.20501243501,169185.59547671853,122086.09348284634,82587.558212941221,28164.190454712661,70491.996221403795,72468.524274524534,{"$f":"SUM(AW417:AW423)","v":129280.47290035558},154913.55123175803,168772.12879338156,187200.47480650386,206817.73900759872,200993.93653168847,165601.09069422301,118199.37335469076,81190.646940119768,27105.053129048298,68929.278911723988,71170.735402306513,127756.20508889321,157499.51347889259,166984.18866954697,185311.77463717863,204818.33812271949,198176.87169054788,163152.94508872676,116174.28870269124,79527.022054865025,25985.037463768291,67371.288975910895,69595.887281460018,126247.1056401438,155754.00574191706,165108.67768451548,183321.2130927025,201851.35859217311,195220.05655530057,160548.45326659945,114033.75136619683,77744.136576450168,24516.809903004778,65705.285567819403,67742.320927336754,124012.05776178904,153918.07634932367,162735.28874683045,180662.65872271097,198973.07354985893,192405.5538934608,158082.76678812833,112027.40103412513,76091.662853034752,23620.716829446825,64168.862828025616,66334.546359843574,121895.2322843654,152226.02752858118,160233.00085350042,177983.37383438929,196112.29164990055,189607.91946542595,155630.47632471041,110029.8743501787,74444.269731318898,22500.860249337329,62636.307235254659,64777.426488049969,119788.05145330422,150300.90552489873,157744.1946126477,175319.33247862483,{"$f":"SUM(DI417:DI423)","v":193268.55995706678},186826.70665603093,153191.16982466617,108040.80477736115,72801.622422322136,21380.498228251621,61107.294623383117,63233.700029464977,117690.13359155653,147902.93861047167,155268.45015253732,172670.0972454109,190441.42307718121,184061.46632825397,150764.43237040413,106059.82245969831,71163.38236427246,20035.795102703276,59581.496911347116,61535.523648480019,115601.09367961375,145516.83642225733,152805.34463917592,170035.22793706282,187630.42300741025,181311.74667413003,148349.84603275941,104086.55408108559,69529.207082527471,19137.108272944155,58058.581963568489,60155.997616115324,113520.54321023461,143142.18072176466,150354.45212725381,167414.28141742389,184835.09898368461,178577.09306279378,145946.98972242666,102120.62272118658,67898.750046448229,18013.494322656104,56538.213447305854,58621.350291613839,111448.09004015516,140778.54993043336,147915.34340810834,164806.81145810656,182054.98732517846,175857.04788557021,143555.43903840956,100161.64770830289,66271.660523147366,16888.202620188826,55020.050686851464,57089.050858372037,109383.33823869904,138425.51897529882,145487.58585462422,162212.36858169013,179289.62127575924,173151.15039803492,141174.76611340226,98209.244469132362,{"$f":"SUM(FU417:FU423)","v":64647.583428026126},15537.369976490978,53503.748514489082,55401.389058915986,107325.88793320571,136082.65913150291,143070.74326298886,159630.49990178971,176538.53084232763,170458.93655895375,138804.53945602127,96263.024375334149,63026.159172017447,14631.361504125842,51988.957118128907,54030.104705080972,105275.33515119029,133749.53786156612,140664.37569121679,157060.74895991047,173801.24262995954,167779.93886602129,136444.32378980092,94322.594586813517,61407.023505447753,13499.187201089542,50475.32188553219,52502.750773098698,103231.27165914763,131425.71865133324,138268.03929435255,154502.65555899777,171077.27967376143,165113.68618830587,134093.67988886361,92387.557891640259,59789.807358428377,12364.085061149504,48962.483245036303,50976.32999318064,101193.28479790971,129110.76084250047,135881.28615626588,151955.75559359571,168366.16126735022,162459.70359531362,131752.16441017741,90457.512542510187,58174.136677685732,11002.162355440973,47450.076502689073,49293.542692065443,99160.957314468513,126804.2194616351,133503.66411794288,149419.58087651874,165667.40278786398,159817.51218257612,129419.32972230515,88532.052089657882,56559.632259737133,10083.788434979666,45937.731675697592,47924.818400987453,{"$f":"SUM(IG417:IG423)","v":97133.867190162942},124505.64504558872,131134.71660218289,146893.65896194283,162980.51551740771,157186.62889366981,127094.72373055355,86610.765210127531,54945.909580316053,8937.9252888581104,44425.073322097909,46398.979485699179,95111.587465141434,122214.58346321306,128773.98243459988,144377.5129648197,160305.0064608391,154566.56633856823,124777.88969842379,79089.248897832484,46965.813132363823,7787.7966505668765,39443.637991810581,39408.147760726461,79733.54227225497,102090.25635048222,107219.55591906444,120095.05480722926,133430.47019430698,128531.47264038671,103980.05625414917,70960.530895825577,44544.862524881508,6409.4779949969143,36193.044445420921,36937.816548680057,76938.524094339562,99064.448495723569,104125.87627335684,116862.48616168091,130054.86983459503,125188.29351483739,100872.40064119204,68166.441890082526,41986.972115506782,4814.9920820713596,33323.093388041292,34510.963950966936,74004.292740277451,95900.192148771486,100892.87576027389,113490.41571982365,126539.61235272797,121703.53964004593,97619.21496319992,65222.074531167615,39274.481672926908,2464.3880163485483,30667.214563693564,31831.419083833513,70912.451730033295,92578.888837507606,{"$f":"SUM(KQ417:KQ423)","v":97501.768267580133},109959.86088320674,122865.51642630615,118057.84650942605,94200.969790424628,62107.740316694864,42370.796118800368,3137.544641375167,36775.46879606841,35369.448207789828,74104.342500385595,95606.275651302625,100756.82888589565,113143.13104017657,125973.60581422501,121495.138931878,97934.057701910366,66213.031698654799,41023.1080180715,1737.1362991596798,35320.781786986146,34388.942478835539,72439.200400268863,93730.162795818746,98826.380107313977,111090.22362692219,123794.36937874455,119358.25492336355,96034.773420124955,-1346302.1218458267]
[null,null,"Investimento (CapEx)",null,"EUR",null,null,{"$f":"SUM(I427:QJ427)","v":-17967827.806487262},{"$f":"I75*-1","v":-1334301.8444248999},-94908.5,-94908.5,-94908.5,-94908.5,-3986144.8028000006,-598266.71129108442,-290602.33629108442,-290446.64184663998,-604696.08629108442,-296888.30851330666,-298174.83629108442,-2360398.5579799735,-334623.16962441779,-221192.12795775113,-1228121.2251799733,-229321.01684664001,-691596.64184664004,-1204983.354532477,-158748.38453247666,-736245.60551646654,-86471,-87616.833333333343,-87616.833333333343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU75*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG75*-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,{"$f":"GS75*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7777.9598204181602,0,0,0,0,0,0,-2453959.5282341777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE75*-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,{"$f":"LQ75*-1","v":0},0,0,0]
[null,"Atividades de Financiamento"]
[null,null,"Utilização do Empréstimo de Construção",null,"EUR",null,null,8095000,{"$f":"I114","v":0},0,0,0,0,275000,675000,0,0,700000,200000,325000,725000,225000,225000,1375000,0,575000,1350000,0,850000,250000,0,345000,0,0,0,0,0,0,0,0,{"$f":"AO114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG114","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ES114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FR114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HK114","v":0},{"$f":"HL114","v":0},0,{"$f":"HN114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IJ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JV114","v":0},0,0,0,0,0,0,{"$f":"KC114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LA114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pagamento de Juros – Dívida Sénior",null,"EUR",null,null,-4700943.5975814248,{"$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,-149431.76180286985,0,0,-111383.55960826567,0,0,-110424.37189635924,0,0,-109451.93481225283,0,0,-108466.06534081652,0,0,-107466.57793891101,0,0,-106453.28450046784,0,0,-105425.99432108743,0,0,-104384.51406214799,0,0,-103328.64771441871,0,0,-102258.19656117025,0,0,-101172.9591407759,0,0,-100072.73120879591,{"$f":"BU134*-1","v":0},0,-98957.305699538119,0,0,-97826.472687087691,0,0,-96680.019345798588,0,0,-95517.729910239213,0,0,-94339.385634584716,0,0,-93144.764751448645,0,0,-91933.642430145585,0,0,-90705.790734377588,0,0,-89460.978579335875,0,0,-88198.971688210208,0,0,-86919.532548097297,0,0,-85622.420365300262,0,0,-84307.391020010749,0,0,-82974.197020364896,0,0,-81622.587455864676,0,0,-80252.307950156057,0,0,-78863.100613154573,0,0,-77454.703992509865,0,0,-76026.853024399577,0,0,-74579.278983643773,0,0,-73111.709433130149,0,{"$f":"EG134*-1","v":0},-71623.86817254065,0,0,-70115.475186369833,0,0,-68586.246591225368,0,0,-67035.894582400317,0,0,-65464.127379707636,0,0,-63870.64917256638,0,0,-62255.160064329437,0,0,-60617.356015842146,0,0,-58956.928788221405,0,0,-57273.565884844342,0,0,-55566.950492535609,0,0,-53836.761421942385,0,0,-52082.673047085671,0,0,-50304.355244076723,0,0,-48501.473328986831,0,0,-46673.687994858999,0,0,-44820.655247849485,0,0,-42942.026342487297,0,0,-41037.447716039416,0,0,-39106.560921969372,0,0,-37149.002562476715,0,0,{"$f":"GS134*-1","v":-35164.404220104625},0,0,-33152.39238840279,0,0,-31112.588401632576,0,0,-29044.60836350112,0,0,-26948.063074911137,0,0,-24822.557960712627,0,0,-22667.692995442809,0,0,-20483.062628040363,0,0,-18268.255705519645,0,0,-16022.855395590679,0,0,-13746.439108210245,0,0,-11438.57841604936,0,0,-9098.838973862179,0,0,-6726.7804367411009,0,0,-4321.9563772427518,0,0,-1883.9142013691912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"LQ134*-1","v":0},0,0,0]
[" ",null,"Variação da DSRA",null,"EUR",null,null,0,0,{"$f":"J185*-1","v":0},0,{"$f":"L375*-1","v":0},{"$f":"M185*-1","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-X375","v":0},{"$f":"Y185*-1","v":0},0,0,0,0,-180823.91140645416,0,0,-180823.91140645416,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CK185*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EW185*-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,{"$f":"HI185*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42554.112276816042,0,0,180823.91140645419,0,0,138269.79912963809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JU185*-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]
[null,null,"Juros das Contas de Reserva",null,"EUR",null,null,0,{"$f":"I202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ202","v":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,0]
[null,"Posição de Caixa"]
[]
[]
[null,null,"Juros das Contas de Reserva",null,"EUR",null,null,0,{"$f":"I445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FU445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IG445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Menos: Reembolso de Capital – Dívida Sénior",null,"EUR",null,null,-7918498.0449707927,0,{"$f":"J438","v":0},{"$f":"K438","v":0},{"$f":"L438+L437","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-31392.149603584316,0,0,-69440.351798188494,0,0,-70399.539510094924,0,0,-71371.976594201333,0,0,-72357.846065637641,0,0,-73357.333467543154,0,0,-74370.626905986326,0,0,-75397.917085366731,0,0,-76439.39734430617,0,0,-77495.263692035456,0,0,-78565.714845283917,0,0,-79650.952265678265,0,0,-80751.18019765825,0,0,{"$f":"BW438","v":-81866.605706916045},0,0,-82997.438719366473,0,0,-84143.892060655577,0,0,-85306.181496214951,0,0,-86484.525771869448,0,0,-87679.146655005519,0,0,-88890.26897630858,0,0,-90118.120672076577,0,0,-91362.932827118289,0,0,-92624.939718243957,0,0,-93904.378858356868,0,0,-95201.491041153902,0,0,-96516.520386443415,0,0,-97849.714386089268,0,0,-99201.323950589489,0,0,-100571.60345629811,0,0,-101960.81079329959,0,0,-103369.2074139443,0,0,-104797.05838205459,0,0,-106244.63242281039,0,0,-107712.20197332402,0,0,-109200.04323391351,{"$f":"EI438","v":0},0,-110708.43622008433,0,0,-112237.6648152288,0,0,-113788.01682405385,0,0,-115359.78402674652,0,0,-116953.26223388778,0,0,-118568.75134212473,0,0,-120206.55539061202,0,0,-121866.98261823275,0,0,-123550.34552160982,0,0,-125256.96091391856,0,0,-126987.14998451178,0,0,-128741.23835936849,0,0,-130519.55616237744,0,0,-132322.43807746732,0,0,-134150.22341159516,0,0,-136003.25615860469,0,0,-137881.88506396685,0,0,-139786.46369041473,0,0,-141717.35048448481,0,0,-143674.90884397744,0,0,-145659.50718634954,0,{"$f":"GU438","v":0},-147671.51901805139,0,0,-149711.32300482158,0,0,-151779.30304295305,0,0,-153875.84833154303,0,0,-156001.35344574152,0,0,-158156.21841101136,0,0,-160340.84877841381,0,0,-162555.65570093453,0,0,-164801.05601086348,0,0,-167077.47229824393,0,0,-169385.3329904048,0,0,-171725.07243259199,0,0,-174097.13096971306,0,0,0,0,0,-136385.8849282689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS438","v":0},0]
[null,null,"Caixa Disponível para Dívida Subordinada",null,"EUR",null,null,29864798.761351466,{"$f":"SUM(I465:I467)","v":3942111.704892016},0,0,0,105388.29510798398,-347597.80844800011,594686.23063787096,592059.03908587107,-30538.769362129067,619686.23063787096,310852.53872425808,294461.23063787096,364769.62405653764,333884.20539092482,211052.89730453759,1200039.2973045376,392737.47863892477,561052.89730453759,1169408.6899414705,190651.19322785758,745396.72978403198,69176.088593545835,297398.29513302725,345000,-228326.1277282082,-47092.266587937542,73156.934640716267,-108919.78562126998,128899.19045060308,151235.18225428939,-9073.4186604082934,190383.80365507203,210221.89746505686,23720.293605980842,169185.59547671853,122086.09348284634,-98236.353193512943,28164.190454712661,70491.996221403795,-108355.38713192963,{"$f":"SUM(AW465:AW467)","v":129280.47290035558},154913.55123175803,-12051.782613072603,187200.47480650386,206817.73900759872,20170.025125234301,165601.09069422301,118199.37335469076,-99633.264466334396,27105.053129048298,68929.278911723988,-109653.17600414765,127756.20508889321,157499.51347889259,-13839.722736907192,185311.77463717863,204818.33812271949,17352.960284093715,163152.94508872676,116174.28870269124,-101296.88935158914,25985.037463768291,67371.288975910895,-111228.02412499415,126247.1056401438,155754.00574191706,-15715.233721938683,183321.2130927025,201851.35859217311,14396.145148846408,160548.45326659945,114033.75136619683,-103079.774830004,24516.809903004778,65705.285567819403,-113081.59047911741,124012.05776178904,153918.07634932367,-18088.62265962371,180662.65872271097,198973.07354985893,11581.64248700664,158082.76678812833,112027.40103412513,-104732.24855341941,23620.716829446825,64168.862828025616,-114489.36504661059,121895.2322843654,152226.02752858118,-20590.910552953748,177983.37383438929,196112.29164990055,8784.0080589717836,155630.47632471041,110029.8743501787,-106379.64167513527,22500.860249337329,62636.307235254659,-116046.4849184042,119788.05145330422,150300.90552489873,-23079.716793806467,175319.33247862483,{"$f":"SUM(DI465:DI467)","v":193268.55995706678},6002.7952495767677,153191.16982466617,108040.80477736115,-108022.28898413203,21380.498228251621,61107.294623383117,-117590.21137698919,117690.13359155653,147902.93861047167,-25555.461253916845,172670.0972454109,190441.42307718121,3237.554921799805,150764.43237040413,106059.82245969831,-109660.5290421817,20035.795102703276,59581.496911347116,-119288.38775797415,115601.09367961375,145516.83642225733,-28018.566767278244,170035.22793706282,187630.42300741025,487.83526767586591,148349.84603275941,104086.55408108559,-111294.70432392669,19137.108272944155,58058.581963568489,-120667.91379033885,113520.54321023461,143142.18072176466,-30469.459279200353,167414.28141742389,184835.09898368461,-2246.8183436603867,145946.98972242666,102120.62272118658,-112925.16136000594,18013.494322656104,56538.213447305854,-122202.56111484033,111448.09004015516,140778.54993043336,-32908.567998345825,164806.81145810656,182054.98732517846,-4966.8635208839551,143555.43903840956,100161.64770830289,-114552.2508833068,16888.202620188826,55020.050686851464,-123734.86054808213,109383.33823869904,138425.51897529882,-35336.325551829941,162212.36858169013,179289.62127575924,-7672.761008419242,141174.76611340226,98209.244469132362,{"$f":"SUM(FU465:FU467)","v":-116176.32797842805},15537.369976490978,53503.748514489082,-125422.52234753816,107325.88793320571,136082.65913150291,-37753.1681434653,159630.49990178971,176538.53084232763,-10364.974847500431,138804.53945602127,96263.024375334149,-117797.7522344367,14631.361504125842,51988.957118128907,-126793.80670137318,105275.33515119029,133749.53786156612,-40159.535715237391,157060.74895991047,173801.24262995954,-13043.972540432864,136444.32378980092,94322.594586813517,-119416.88790100641,13499.187201089542,50475.32188553219,-128321.16063335548,103231.27165914763,131425.71865133324,-42555.872112101599,154502.65555899777,171077.27967376143,-15710.225218148291,134093.67988886361,92387.557891640259,-121034.10404802579,12364.085061149504,48962.483245036303,-129847.58141327351,101193.28479790971,129110.76084250047,-44942.625250188285,151955.75559359571,168366.16126735022,-18364.207811140543,131752.16441017741,90457.512542510187,-122649.77472876845,11002.162355440973,47450.076502689073,-131530.36871438872,99160.957314468513,126804.2194616351,-47320.24728851128,149419.58087651874,165667.40278786398,-21006.399223878048,129419.32972230515,88532.052089657882,-124264.27914671703,10083.788434979666,45937.731675697592,-90344.980728650669,{"$f":"SUM(IG465:IG467)","v":97133.867190162942},124505.64504558872,307636.6716313943,146893.65896194283,162980.51551740771,157186.62889366981,127094.72373055355,86610.765210127531,54945.909580316053,8937.9252888581104,44425.073322097909,46398.979485699179,95111.587465141434,122214.58346321306,128773.98243459988,144377.5129648197,160305.0064608391,154566.56633856823,124777.88969842379,79089.248897832484,46965.813132363823,7787.7966505668765,39443.637991810581,39408.147760726461,79733.54227225497,102090.25635048222,107219.55591906444,120095.05480722926,133430.47019430698,128531.47264038671,103980.05625414917,70960.530895825577,44544.862524881508,6409.4779949969143,36193.044445420921,36937.816548680057,76938.524094339562,99064.448495723569,104125.87627335684,116862.48616168091,130054.86983459503,125188.29351483739,100872.40064119204,68166.441890082526,41986.972115506782,4814.9920820713596,33323.093388041292,34510.963950966936,74004.292740277451,95900.192148771486,100892.87576027389,113490.41571982365,126539.61235272797,121703.53964004593,97619.21496319992,65222.074531167615,39274.481672926908,2464.3880163485483,30667.214563693564,31831.419083833513,70912.451730033295,92578.888837507606,{"$f":"SUM(KQ465:KQ467)","v":97501.768267580133},109959.86088320674,122865.51642630615,118057.84650942605,94200.969790424628,62107.740316694864,42370.796118800368,3137.544641375167,36775.46879606841,35369.448207789828,74104.342500385595,95606.275651302625,100756.82888589565,113143.13104017657,125973.60581422501,121495.138931878,97934.057701910366,66213.031698654799,41023.1080180715,1737.1362991596798,35320.781786986146,34388.942478835539,72439.200400268863,93730.162795818746,98826.380107313977,111090.22362692219,123794.36937874455,119358.25492336355,96034.773420124955,-1346302.1218458267]
[null,null,"Menos: Reembolso de Capital – Dívida Subordinada",null,"EUR",null,null,-4047500,{"$f":"I436","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-15921.307034497557,0,0,-16816.624033949847,0,0,-17326.184558802546,0,0,-17851.185277118842,0,0,-18392.094042200813,{"$f":"AW436","v":0},0,-18949.392883773529,0,0,-19523.578437544755,0,0,-20115.162387780787,0,0,-20724.671923292961,0,0,-21352.650207240644,0,0,-21999.656861170224,0,0,-22666.268463720568,0,0,-23353.079064439749,0,0,-24060.700713171333,0,0,-24789.764005481149,0,0,-25540.918644611229,0,0,-26314.834020461596,0,0,-27112.19980611559,0,0,-27933.726572440704,0,0,-28780.146421312224,0,0,-29652.213638024405,0,0,-30550.705363470188,0,0,-31476.422286688699,0,0,-32430.189358397649,0,0,-33412.856526146468,0,0,-34425.299491745231,0,{"$f":"DI436","v":0},-35468.420491644618,0,0,-36543.149100961949,0,0,-37650.443061870174,0,0,-38791.289137087922,0,0,-39966.703989230809,0,0,-41177.73508680849,0,0,-42425.46163767387,0,0,-43710.995550757041,0,0,-45035.482426940522,0,0,-46400.102579959246,0,0,-47806.072088234578,0,0,-49254.643878580173,0,0,-50747.10884274503,0,0,-52284.796987789043,0,0,-53869.078621316046,0,0,-55501.365572620562,0,0,-57183.112450836532,0,0,-58915.81794120933,0,0,-60701.026140645918,0,0,-62540.327933733628,0,0,-64435.362410453701,0,0,{"$f":"FU436","v":-66387.818326852866},0,0,-68399.435609974826,0,0,-70472.006908392679,0,0,-72607.379189723884,0,0,-74807.455386551694,0,0,-77074.196092219616,0,0,-79409.621308009955,0,0,-81815.812243263965,0,0,-84294.913170047104,0,0,-86849.133334012702,0,0,-89480.748923166626,0,0,-92192.105096287487,0,0,-94985.618072810103,0,0,-97863.777286034325,0,0,-100829.14760157844,0,0,-103884.37160305388,0,0,-107032.17194699802,0,0,-110275.353789164,0,0,-113616.80728432946,0,0,-117059.51016185193,0,0,-120606.53037926619,0,0,-124261.02885628834,{"$f":"IG436","v":0},0,-128026.26229166273,0,0,-131905.58606536241,0,0,-135902.45722872895,0,0,-140020.43758521666,0,0,-144263.19686448632,0,0,-148634.51599267713,0,0,-153138.29046177122,0,0,-157778.53380105336,0,0,-162559.38115375908,0,0,-167485.09296209912,0,0,-172560.0587639437,0,0,-177788.80110454996,0,0,-183175.97956681892,0,0,-188726.3949236731,0,0,-194444.99341625534,0,0,-200336.87116176129,0,0,-206407.2786948338,0,0,-212661.62564656595,0,0,-219105.48556528255,0,0,-225744.60088339617,0,0,{"$f":"KQ436","v":-232584.88803476398},0,0,3321836.0026932387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Menos: Investimento",null,"EUR",null,null,-17967827.806487262,{"$f":"I429","v":-1334301.8444248999},-94908.5,-94908.5,-94908.5,-94908.5,-3986144.8028000006,-598266.71129108442,-290602.33629108442,-290446.64184663998,-604696.08629108442,-296888.30851330666,-298174.83629108442,-2360398.5579799735,-334623.16962441779,-221192.12795775113,-1228121.2251799733,-229321.01684664001,-691596.64184664004,-1204983.354532477,-158748.38453247666,-736245.60551646654,-86471,-87616.833333333343,-87616.833333333343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FU429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IG429","v":0},0,-7777.9598204181602,0,0,0,0,0,0,-2453959.5282341777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KS429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Variação Líquida de Caixa",null,"EUR",{"$f":"IF(ROUND(H448-H475, 0)=0, \"OK\", \"NO\")","v":"OK"},null,6817699.2619202565,{"$f":"SUM(I473:I474)","v":4631559.8604671163},-94908.5,-94908.5,-94908.5,10479.795107983984,-4333742.6112480005,-3580.4806532134535,301456.70279478666,-320985.41120876907,14990.144346786547,13964.230210951413,-3713.6056532134535,28121.066076564137,-738.96423349296674,-10139.230653213541,-28081.927875435678,163416.46179228477,-130543.74454210245,-35574.664591006469,31902.808695380925,9151.1242675654357,-17294.911406454165,209781.46179969391,257383.16666666666,-228326.1277282082,-47092.266587937542,73156.934640716267,-289185.8231307675,128899.19045060308,151235.18225428939,-148050.90866990585,190383.80365507203,210221.89746505686,-115257.19640351669,169185.59547671853,122086.09348284634,-237213.84320301047,28164.190454712661,70491.996221403795,-247332.87714142719,{"$f":"SUM(AW473:AW474)","v":129280.47290035558},154913.55123175803,-151029.27262257016,187200.47480650386,206817.73900759872,-118807.46488426323,165601.09069422301,118199.37335469076,-238610.75447583193,27105.053129048298,68929.278911723988,-248630.66601364518,127756.20508889321,157499.51347889259,-152817.21274640475,185311.77463717863,204818.33812271949,-121624.52972540382,163152.94508872676,116174.28870269124,-240274.37936108667,25985.037463768291,67371.288975910895,-250205.51413449168,126247.1056401438,155754.00574191706,-154692.72373143621,183321.2130927025,201851.35859217311,-124581.34486065112,160548.45326659945,114033.75136619683,-242057.26483950153,24516.809903004778,65705.285567819403,-252059.08048861494,124012.05776178904,153918.07634932367,-157066.11266912124,180662.65872271097,198973.07354985893,-127395.84752249089,158082.76678812833,112027.40103412513,-243709.73856291693,23620.716829446825,64168.862828025616,-253466.85505610812,121895.2322843654,152226.02752858118,-159568.40056245128,177983.37383438929,196112.29164990055,-130193.48195052575,155630.47632471041,110029.8743501787,-245357.1316846328,22500.860249337329,62636.307235254659,-255023.97492790173,119788.05145330422,150300.90552489873,-162057.206803304,175319.33247862483,{"$f":"SUM(DI473:DI474)","v":193268.55995706678},-132974.69475992076,153191.16982466617,108040.80477736115,-246999.77899362956,21380.498228251621,61107.294623383117,-256567.7013864867,117690.13359155653,147902.93861047167,-164532.95126341438,172670.0972454109,190441.42307718121,-135739.93508769773,150764.43237040413,106059.82245969831,-248638.01905167924,20035.795102703276,59581.496911347116,-258265.87776747168,115601.09367961375,145516.83642225733,-166996.05677677577,170035.22793706282,187630.42300741025,-138489.65474182167,148349.84603275941,104086.55408108559,-250272.19433342421,19137.108272944155,58058.581963568489,-259645.40379983641,113520.54321023461,143142.18072176466,-169446.94928869788,167414.28141742389,184835.09898368461,-141224.30835315792,145946.98972242666,102120.62272118658,-251902.65136950347,18013.494322656104,56538.213447305854,-261180.05112433789,111448.09004015516,140778.54993043336,-171886.05800784336,164806.81145810656,182054.98732517846,-143944.35353038149,143555.43903840956,100161.64770830289,-253529.74089280432,16888.202620188826,55020.050686851464,-262712.35055757966,109383.33823869904,138425.51897529882,-174313.81556132747,162212.36858169013,179289.62127575924,-146650.25101791677,141174.76611340226,98209.244469132362,{"$f":"SUM(FU473:FU474)","v":-255153.81798792558},15537.369976490978,53503.748514489082,-264400.01235703571,107325.88793320571,136082.65913150291,-176730.65815296283,159630.49990178971,176538.53084232763,-149342.46485699795,138804.53945602127,96263.024375334149,-256775.24224393425,14631.361504125842,51988.957118128907,-265771.29671087069,105275.33515119029,133749.53786156612,-179137.02572473494,157060.74895991047,173801.24262995954,-152021.46254993041,136444.32378980092,94322.594586813517,-258394.37791050394,13499.187201089542,50475.32188553219,-267298.650642853,103231.27165914763,131425.71865133324,-181533.36212159914,154502.65555899777,171077.27967376143,-154687.71522764582,134093.67988886361,92387.557891640259,-260011.59405752335,12364.085061149504,48962.483245036303,-268825.07142277103,101193.28479790971,129110.76084250047,-183920.11525968582,151955.75559359571,168366.16126735022,-157341.69782063807,131752.16441017741,90457.512542510187,-261627.26473826598,11002.162355440973,47450.076502689073,-270507.85872388625,99160.957314468513,126804.2194616351,-186297.73729800881,149419.58087651874,165667.40278786398,-159983.88923337558,129419.32972230515,88532.052089657882,-263241.76915621455,10083.788434979666,45937.731675697592,-229322.4707381482,{"$f":"SUM(IG473:IG474)","v":97133.867190162942},124505.64504558872,160881.22180147859,146893.65896194283,162980.51551740771,18209.13888417228,127094.72373055355,86610.765210127531,-84031.580429181471,-2445021.6029453198,44425.073322097909,-92578.510523798337,95111.587465141434,122214.58346321306,-10203.507574897667,144377.5129648197,160305.0064608391,15589.076329070696,124777.88969842379,79089.248897832484,-92011.676877133694,7787.7966505668765,39443.637991810581,-99569.342248771078,79733.54227225497,102090.25635048222,-31757.934090433089,120095.05480722926,133430.47019430698,-10446.017369110807,103980.05625414917,70960.530895825577,-94432.627484616023,6409.4779949969143,36193.044445420921,-102039.67346081747,76938.524094339562,99064.448495723569,-34851.613736140687,116862.48616168091,130054.86983459503,-13789.196494660137,100872.40064119204,68166.441890082526,-96990.517893990764,4814.9920820713596,33323.093388041292,-104466.52605853061,74004.292740277451,95900.192148771486,-38084.614249223639,113490.41571982365,126539.61235272797,-17273.950369451602,97619.21496319992,65222.074531167615,-99703.008336570623,2464.3880163485483,30667.214563693564,-107146.07092566401,70912.451730033295,92578.888837507606,{"$f":"SUM(KQ473:KQ474)","v":-41475.721741917427},109959.86088320674,122865.51642630615,3540548.8019202724,94200.969790424628,62107.740316694864,42370.796118800368,3137.544641375167,36775.46879606841,35369.448207789828,74104.342500385595,95606.275651302625,100756.82888589565,113143.13104017657,125973.60581422501,121495.138931878,97934.057701910366,66213.031698654799,41023.1080180715,1737.1362991596798,35320.781786986146,34388.942478835539,72439.200400268863,93730.162795818746,98826.380107313977,111090.22362692219,123794.36937874455,119358.25492336355,96034.773420124955,-1346302.1218458267]
[]
[null,null,"Resultado Líquido / (Prejuízo)",null,"EUR",null,null,{"$f":"SUM(I483:QJ483)","v":6017239},{"$f":"ROUND(I369,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-78100,-76429,-30340,-14849,1293,15968,33340,29475,-413,-40196,-68034,-113586,-80196,-76417,-30708,-9978,2992,17634,32193,28215,-1687,-41699,-69402,-114662,-79740,-75666,-30202,-6111,3303,17861,32349,27723,-1861,-41507,-68905,-113709,-79136,-75067,-29537,-5628,{"$f":"ROUND(BU369,0)","v":3779},18256,31863,27266,-2011,-41257,-68352,-112704,-78475,-74727,-29317,-5073,3805,18065,31616,27094,-1879,-40726,-67520,-111423,-75692,-71629,-26983,-2380,5849,19983,33407,28959,290,-38162,-64655,-108112,-74557,-70495,-26290,-1524,6260,20268,33569,29197,830,-37229,-63423,-106437,-31301,-27237,16533,41069,48806,62693,75874,71579,43513,5845,-20052,-62624,-29723,-25973,17686,41998,49689,63458,76522,72306,{"$f":"ROUND(EG369,0)","v":44540},7262,-18338,-60471,-27890,-23817,19103,43195,50844,64498,77485,73349,45882,8993,-16310,-58007,-29324,-25243,17261,41138,48748,62292,75132,71078,43910,7407,-17599,-58860,-26901,-22810,19287,42953,50527,63964,76699,72728,45860,9743,-14967,-55794,-24138,-20349,21663,45125,52666,66000,88218,84334,57765,22034,-2380,-42773,-11413,-7291,34011,57273,64786,78022,90558,86764,60495,25149,1034,-38928,{"$f":"ROUND(GS369,0)","v":-7857},-3714,37202,60270,67759,80902,93347,89644,63677,28717,4900,-34629,-3841,327,40865,63746,71216,84271,96629,93022,67358,32785,9268,-29828,684,4565,45051,67752,75206,88180,100457,96951,71591,37406,14192,-24470,5774,10006,49815,72343,79788,92687,104874,101484,76432,42636,19566,-18661,11322,14903,57794,80152,86902,99724,111853,107865,83113,49700,26401,-11402,18317,21932,61035,83222,{"$f":"ROUND(JE369,0)","v":89963},102711,114767,110881,86431,53400,30400,-6975,22489,25827,64903,86928,93667,106349,118339,114562,90418,57772,35076,-1870,27349,31050,69478,91351,98095,110719,122652,118991,95157,62900,40514,4002,32985,36741,74848,96579,103337,115912,127798,124260,100742,68881,17177,-19192,9269,11629,49112,70391,75694,87892,99400,94492,70938,39114,15842,-20169,7994,10024,47440,68511,73758,85837,97228,92369,{"$f":"ROUND(LQ369,0)","v":69052},37542,14504,-1196904]
[]
[null,null,"DSCR Acima do Covenant",null,"Indicador",null,null,null,0,{"$f":"IF(J27=1, IF(J512>=Entradas!$F197, 1, 0), I490)","v":0},{"$f":"IF(K27=1, IF(K512>=Entradas!$F197, 1, 0), J490)","v":0},{"$f":"IF(L27=1, IF(L512>=Entradas!$F197, 1, 0), K490)","v":0},{"$f":"IF(M27=1, IF(M512>=Entradas!$F197, 1, 0), L490)","v":0},{"$f":"IF(N27=1, IF(N512>=Entradas!$F197, 1, 0), M490)","v":0},{"$f":"IF(O27=1, IF(O512>=Entradas!$F197, 1, 0), N490)","v":0},{"$f":"IF(P27=1, IF(P512>=Entradas!$F197, 1, 0), O490)","v":0},{"$f":"IF(Q27=1, IF(Q512>=Entradas!$F197, 1, 0), P490)","v":0},{"$f":"IF(R27=1, IF(R512>=Entradas!$F197, 1, 0), Q490)","v":0},{"$f":"IF(S27=1, IF(S512>=Entradas!$F197, 1, 0), R490)","v":0},{"$f":"IF(T27=1, IF(T512>=Entradas!$F197, 1, 0), S490)","v":0},{"$f":"IF(U27=1, IF(U512>=Entradas!$F197, 1, 0), T490)","v":0},{"$f":"IF(V27=1, IF(V512>=Entradas!$F197, 1, 0), U490)","v":0},{"$f":"IF(W27=1, IF(W512>=Entradas!$F197, 1, 0), V490)","v":0},{"$f":"IF(X27=1, IF(X512>=Entradas!$F197, 1, 0), W490)","v":0},{"$f":"IF(Y27=1, IF(Y512>=Entradas!$F197, 1, 0), X490)","v":0},{"$f":"IF(Z27=1, IF(Z512>=Entradas!$F197, 1, 0), Y490)","v":0},{"$f":"IF(AA27=1, IF(AA512>=Entradas!$F197, 1, 0), Z490)","v":0},{"$f":"IF(AB27=1, IF(AB512>=Entradas!$F197, 1, 0), AA490)","v":0},{"$f":"IF(AC27=1, IF(AC512>=Entradas!$F197, 1, 0), AB490)","v":0},{"$f":"IF(AD27=1, IF(AD512>=Entradas!$F197, 1, 0), AC490)","v":0},{"$f":"IF(AE27=1, IF(AE512>=Entradas!$F197, 1, 0), AD490)","v":0},{"$f":"IF(AF27=1, IF(AF512>=Entradas!$F197, 1, 0), AE490)","v":0},{"$f":"IF(AG27=1, IF(AG512>=Entradas!$F197, 1, 0), AF490)","v":0},{"$f":"IF(AH27=1, IF(AH512>=Entradas!$F197, 1, 0), AG490)","v":0},{"$f":"IF(AI27=1, IF(AI512>=Entradas!$F197, 1, 0), AH490)","v":0},{"$f":"IF(AJ27=1, IF(AJ512>=Entradas!$F197, 1, 0), AI490)","v":0},{"$f":"IF(AK27=1, IF(AK512>=Entradas!$F197, 1, 0), AJ490)","v":0},{"$f":"IF(AL27=1, IF(AL512>=Entradas!$F197, 1, 0), AK490)","v":0},{"$f":"IF(AM27=1, IF(AM512>=Entradas!$F197, 1, 0), AL490)","v":0},{"$f":"IF(AN27=1, IF(AN512>=Entradas!$F197, 1, 0), AM490)","v":0},{"$f":"IF(AO27=1, IF(AO512>=Entradas!$F197, 1, 0), AN490)","v":0},{"$f":"IF(AP27=1, IF(AP512>=Entradas!$F197, 1, 0), AO490)","v":0},{"$f":"IF(AQ27=1, IF(AQ512>=Entradas!$F197, 1, 0), AP490)","v":0},{"$f":"IF(AR27=1, IF(AR512>=Entradas!$F197, 1, 0), AQ490)","v":0},{"$f":"IF(AS27=1, IF(AS512>=Entradas!$F197, 1, 0), AR490)","v":0},{"$f":"IF(AT27=1, IF(AT512>=Entradas!$F197, 1, 0), AS490)","v":0},{"$f":"IF(AU27=1, IF(AU512>=Entradas!$F197, 1, 0), AT490)","v":0},{"$f":"IF(AV27=1, IF(AV512>=Entradas!$F197, 1, 0), AU490)","v":0},{"$f":"IF(AW27=1, IF(AW512>=Entradas!$F197, 1, 0), AV490)","v":0},{"$f":"IF(AX27=1, IF(AX512>=Entradas!$F197, 1, 0), AW490)","v":0},{"$f":"IF(AY27=1, IF(AY512>=Entradas!$F197, 1, 0), AX490)","v":0},{"$f":"IF(AZ27=1, IF(AZ512>=Entradas!$F197, 1, 0), AY490)","v":0},{"$f":"IF(BA27=1, IF(BA512>=Entradas!$F197, 1, 0), AZ490)","v":0},{"$f":"IF(BB27=1, IF(BB512>=Entradas!$F197, 1, 0), BA490)","v":0},{"$f":"IF(BC27=1, IF(BC512>=Entradas!$F197, 1, 0), BB490)","v":0},{"$f":"IF(BD27=1, IF(BD512>=Entradas!$F197, 1, 0), BC490)","v":0},{"$f":"IF(BE27=1, IF(BE512>=Entradas!$F197, 1, 0), BD490)","v":0},{"$f":"IF(BF27=1, IF(BF512>=Entradas!$F197, 1, 0), BE490)","v":0},{"$f":"IF(BG27=1, IF(BG512>=Entradas!$F197, 1, 0), BF490)","v":0},{"$f":"IF(BH27=1, IF(BH512>=Entradas!$F197, 1, 0), BG490)","v":0},{"$f":"IF(BI27=1, IF(BI512>=Entradas!$F197, 1, 0), BH490)","v":0},{"$f":"IF(BJ27=1, IF(BJ512>=Entradas!$F197, 1, 0), BI490)","v":0},{"$f":"IF(BK27=1, IF(BK512>=Entradas!$F197, 1, 0), BJ490)","v":0},{"$f":"IF(BL27=1, IF(BL512>=Entradas!$F197, 1, 0), BK490)","v":0},{"$f":"IF(BM27=1, IF(BM512>=Entradas!$F197, 1, 0), BL490)","v":0},{"$f":"IF(BN27=1, IF(BN512>=Entradas!$F197, 1, 0), BM490)","v":0},{"$f":"IF(BO27=1, IF(BO512>=Entradas!$F197, 1, 0), BN490)","v":0},{"$f":"IF(BP27=1, IF(BP512>=Entradas!$F197, 1, 0), BO490)","v":0},{"$f":"IF(BQ27=1, IF(BQ512>=Entradas!$F197, 1, 0), BP490)","v":0},{"$f":"IF(BR27=1, IF(BR512>=Entradas!$F197, 1, 0), BQ490)","v":0},{"$f":"IF(BS27=1, IF(BS512>=Entradas!$F197, 1, 0), BR490)","v":0},{"$f":"IF(BT27=1, IF(BT512>=Entradas!$F197, 1, 0), BS490)","v":0},{"$f":"IF(BU27=1, IF(BU512>=Entradas!$F197, 1, 0), BT490)","v":0},{"$f":"IF(BV27=1, IF(BV512>=Entradas!$F197, 1, 0), BU490)","v":0},{"$f":"IF(BW27=1, IF(BW512>=Entradas!$F197, 1, 0), BV490)","v":0},{"$f":"IF(BX27=1, IF(BX512>=Entradas!$F197, 1, 0), BW490)","v":0},{"$f":"IF(BY27=1, IF(BY512>=Entradas!$F197, 1, 0), BX490)","v":0},{"$f":"IF(BZ27=1, IF(BZ512>=Entradas!$F197, 1, 0), BY490)","v":0},{"$f":"IF(CA27=1, IF(CA512>=Entradas!$F197, 1, 0), BZ490)","v":0},{"$f":"IF(CB27=1, IF(CB512>=Entradas!$F197, 1, 0), CA490)","v":0},{"$f":"IF(CC27=1, IF(CC512>=Entradas!$F197, 1, 0), CB490)","v":0},{"$f":"IF(CD27=1, IF(CD512>=Entradas!$F197, 1, 0), CC490)","v":0},{"$f":"IF(CE27=1, IF(CE512>=Entradas!$F197, 1, 0), CD490)","v":0},{"$f":"IF(CF27=1, IF(CF512>=Entradas!$F197, 1, 0), CE490)","v":0},{"$f":"IF(CG27=1, IF(CG512>=Entradas!$F197, 1, 0), CF490)","v":0},{"$f":"IF(CH27=1, IF(CH512>=Entradas!$F197, 1, 0), CG490)","v":0},{"$f":"IF(CI27=1, IF(CI512>=Entradas!$F197, 1, 0), CH490)","v":0},{"$f":"IF(CJ27=1, IF(CJ512>=Entradas!$F197, 1, 0), CI490)","v":0},{"$f":"IF(CK27=1, IF(CK512>=Entradas!$F197, 1, 0), CJ490)","v":0},{"$f":"IF(CL27=1, IF(CL512>=Entradas!$F197, 1, 0), CK490)","v":0},{"$f":"IF(CM27=1, IF(CM512>=Entradas!$F197, 1, 0), CL490)","v":0},{"$f":"IF(CN27=1, IF(CN512>=Entradas!$F197, 1, 0), CM490)","v":0},{"$f":"IF(CO27=1, IF(CO512>=Entradas!$F197, 1, 0), CN490)","v":0},{"$f":"IF(CP27=1, IF(CP512>=Entradas!$F197, 1, 0), CO490)","v":0},{"$f":"IF(CQ27=1, IF(CQ512>=Entradas!$F197, 1, 0), CP490)","v":0},{"$f":"IF(CR27=1, IF(CR512>=Entradas!$F197, 1, 0), CQ490)","v":0},{"$f":"IF(CS27=1, IF(CS512>=Entradas!$F197, 1, 0), CR490)","v":0},{"$f":"IF(CT27=1, IF(CT512>=Entradas!$F197, 1, 0), CS490)","v":0},{"$f":"IF(CU27=1, IF(CU512>=Entradas!$F197, 1, 0), CT490)","v":0},{"$f":"IF(CV27=1, IF(CV512>=Entradas!$F197, 1, 0), CU490)","v":0},{"$f":"IF(CW27=1, IF(CW512>=Entradas!$F197, 1, 0), CV490)","v":0},{"$f":"IF(CX27=1, IF(CX512>=Entradas!$F197, 1, 0), CW490)","v":0},{"$f":"IF(CY27=1, IF(CY512>=Entradas!$F197, 1, 0), CX490)","v":0},{"$f":"IF(CZ27=1, IF(CZ512>=Entradas!$F197, 1, 0), CY490)","v":0},{"$f":"IF(DA27=1, IF(DA512>=Entradas!$F197, 1, 0), CZ490)","v":0},{"$f":"IF(DB27=1, IF(DB512>=Entradas!$F197, 1, 0), DA490)","v":0},{"$f":"IF(DC27=1, IF(DC512>=Entradas!$F197, 1, 0), DB490)","v":0},{"$f":"IF(DD27=1, IF(DD512>=Entradas!$F197, 1, 0), DC490)","v":0},{"$f":"IF(DE27=1, IF(DE512>=Entradas!$F197, 1, 0), DD490)","v":0},{"$f":"IF(DF27=1, IF(DF512>=Entradas!$F197, 1, 0), DE490)","v":0},{"$f":"IF(DG27=1, IF(DG512>=Entradas!$F197, 1, 0), DF490)","v":0},{"$f":"IF(DH27=1, IF(DH512>=Entradas!$F197, 1, 0), DG490)","v":0},{"$f":"IF(DI27=1, IF(DI512>=Entradas!$F197, 1, 0), DH490)","v":0},{"$f":"IF(DJ27=1, IF(DJ512>=Entradas!$F197, 1, 0), DI490)","v":0},{"$f":"IF(DK27=1, IF(DK512>=Entradas!$F197, 1, 0), DJ490)","v":0},{"$f":"IF(DL27=1, IF(DL512>=Entradas!$F197, 1, 0), DK490)","v":0},{"$f":"IF(DM27=1, IF(DM512>=Entradas!$F197, 1, 0), DL490)","v":0},{"$f":"IF(DN27=1, IF(DN512>=Entradas!$F197, 1, 0), DM490)","v":0},{"$f":"IF(DO27=1, IF(DO512>=Entradas!$F197, 1, 0), DN490)","v":0},{"$f":"IF(DP27=1, IF(DP512>=Entradas!$F197, 1, 0), DO490)","v":0},{"$f":"IF(DQ27=1, IF(DQ512>=Entradas!$F197, 1, 0), DP490)","v":0},{"$f":"IF(DR27=1, IF(DR512>=Entradas!$F197, 1, 0), DQ490)","v":0},{"$f":"IF(DS27=1, IF(DS512>=Entradas!$F197, 1, 0), DR490)","v":0},{"$f":"IF(DT27=1, IF(DT512>=Entradas!$F197, 1, 0), DS490)","v":0},{"$f":"IF(DU27=1, IF(DU512>=Entradas!$F197, 1, 0), DT490)","v":0},{"$f":"IF(DV27=1, IF(DV512>=Entradas!$F197, 1, 0), DU490)","v":0},{"$f":"IF(DW27=1, IF(DW512>=Entradas!$F197, 1, 0), DV490)","v":0},{"$f":"IF(DX27=1, IF(DX512>=Entradas!$F197, 1, 0), DW490)","v":0},{"$f":"IF(DY27=1, IF(DY512>=Entradas!$F197, 1, 0), DX490)","v":0},{"$f":"IF(DZ27=1, IF(DZ512>=Entradas!$F197, 1, 0), DY490)","v":0},{"$f":"IF(EA27=1, IF(EA512>=Entradas!$F197, 1, 0), DZ490)","v":0},{"$f":"IF(EB27=1, IF(EB512>=Entradas!$F197, 1, 0), EA490)","v":0},{"$f":"IF(EC27=1, IF(EC512>=Entradas!$F197, 1, 0), EB490)","v":0},{"$f":"IF(ED27=1, IF(ED512>=Entradas!$F197, 1, 0), EC490)","v":0},{"$f":"IF(EE27=1, IF(EE512>=Entradas!$F197, 1, 0), ED490)","v":0},{"$f":"IF(EF27=1, IF(EF512>=Entradas!$F197, 1, 0), EE490)","v":0},{"$f":"IF(EG27=1, IF(EG512>=Entradas!$F197, 1, 0), EF490)","v":0},{"$f":"IF(EH27=1, IF(EH512>=Entradas!$F197, 1, 0), EG490)","v":0},{"$f":"IF(EI27=1, IF(EI512>=Entradas!$F197, 1, 0), EH490)","v":0},{"$f":"IF(EJ27=1, IF(EJ512>=Entradas!$F197, 1, 0), EI490)","v":0},{"$f":"IF(EK27=1, IF(EK512>=Entradas!$F197, 1, 0), EJ490)","v":0},{"$f":"IF(EL27=1, IF(EL512>=Entradas!$F197, 1, 0), EK490)","v":0},{"$f":"IF(EM27=1, IF(EM512>=Entradas!$F197, 1, 0), EL490)","v":0},{"$f":"IF(EN27=1, IF(EN512>=Entradas!$F197, 1, 0), EM490)","v":0},{"$f":"IF(EO27=1, IF(EO512>=Entradas!$F197, 1, 0), EN490)","v":0},{"$f":"IF(EP27=1, IF(EP512>=Entradas!$F197, 1, 0), EO490)","v":0},{"$f":"IF(EQ27=1, IF(EQ512>=Entradas!$F197, 1, 0), EP490)","v":0},{"$f":"IF(ER27=1, IF(ER512>=Entradas!$F197, 1, 0), EQ490)","v":0},{"$f":"IF(ES27=1, IF(ES512>=Entradas!$F197, 1, 0), ER490)","v":0},{"$f":"IF(ET27=1, IF(ET512>=Entradas!$F197, 1, 0), ES490)","v":0},{"$f":"IF(EU27=1, IF(EU512>=Entradas!$F197, 1, 0), ET490)","v":0},{"$f":"IF(EV27=1, IF(EV512>=Entradas!$F197, 1, 0), EU490)","v":0},{"$f":"IF(EW27=1, IF(EW512>=Entradas!$F197, 1, 0), EV490)","v":0},{"$f":"IF(EX27=1, IF(EX512>=Entradas!$F197, 1, 0), EW490)","v":0},{"$f":"IF(EY27=1, IF(EY512>=Entradas!$F197, 1, 0), EX490)","v":0},{"$f":"IF(EZ27=1, IF(EZ512>=Entradas!$F197, 1, 0), EY490)","v":0},{"$f":"IF(FA27=1, IF(FA512>=Entradas!$F197, 1, 0), EZ490)","v":0},{"$f":"IF(FB27=1, IF(FB512>=Entradas!$F197, 1, 0), FA490)","v":0},{"$f":"IF(FC27=1, IF(FC512>=Entradas!$F197, 1, 0), FB490)","v":0},{"$f":"IF(FD27=1, IF(FD512>=Entradas!$F197, 1, 0), FC490)","v":0},{"$f":"IF(FE27=1, IF(FE512>=Entradas!$F197, 1, 0), FD490)","v":0},{"$f":"IF(FF27=1, IF(FF512>=Entradas!$F197, 1, 0), FE490)","v":0},{"$f":"IF(FG27=1, IF(FG512>=Entradas!$F197, 1, 0), FF490)","v":0},{"$f":"IF(FH27=1, IF(FH512>=Entradas!$F197, 1, 0), FG490)","v":0},{"$f":"IF(FI27=1, IF(FI512>=Entradas!$F197, 1, 0), FH490)","v":0},{"$f":"IF(FJ27=1, IF(FJ512>=Entradas!$F197, 1, 0), FI490)","v":0},{"$f":"IF(FK27=1, IF(FK512>=Entradas!$F197, 1, 0), FJ490)","v":0},{"$f":"IF(FL27=1, IF(FL512>=Entradas!$F197, 1, 0), FK490)","v":0},{"$f":"IF(FM27=1, IF(FM512>=Entradas!$F197, 1, 0), FL490)","v":0},{"$f":"IF(FN27=1, IF(FN512>=Entradas!$F197, 1, 0), FM490)","v":0},{"$f":"IF(FO27=1, IF(FO512>=Entradas!$F197, 1, 0), FN490)","v":0},{"$f":"IF(FP27=1, IF(FP512>=Entradas!$F197, 1, 0), FO490)","v":0},{"$f":"IF(FQ27=1, IF(FQ512>=Entradas!$F197, 1, 0), FP490)","v":0},{"$f":"IF(FR27=1, IF(FR512>=Entradas!$F197, 1, 0), FQ490)","v":0},{"$f":"IF(FS27=1, IF(FS512>=Entradas!$F197, 1, 0), FR490)","v":0},{"$f":"IF(FT27=1, IF(FT512>=Entradas!$F197, 1, 0), FS490)","v":0},{"$f":"IF(FU27=1, IF(FU512>=Entradas!$F197, 1, 0), FT490)","v":0},{"$f":"IF(FV27=1, IF(FV512>=Entradas!$F197, 1, 0), FU490)","v":0},{"$f":"IF(FW27=1, IF(FW512>=Entradas!$F197, 1, 0), FV490)","v":0},{"$f":"IF(FX27=1, IF(FX512>=Entradas!$F197, 1, 0), FW490)","v":0},{"$f":"IF(FY27=1, IF(FY512>=Entradas!$F197, 1, 0), FX490)","v":0},{"$f":"IF(FZ27=1, IF(FZ512>=Entradas!$F197, 1, 0), FY490)","v":0},{"$f":"IF(GA27=1, IF(GA512>=Entradas!$F197, 1, 0), FZ490)","v":0},{"$f":"IF(GB27=1, IF(GB512>=Entradas!$F197, 1, 0), GA490)","v":0},{"$f":"IF(GC27=1, IF(GC512>=Entradas!$F197, 1, 0), GB490)","v":0},{"$f":"IF(GD27=1, IF(GD512>=Entradas!$F197, 1, 0), GC490)","v":0},{"$f":"IF(GE27=1, IF(GE512>=Entradas!$F197, 1, 0), GD490)","v":0},{"$f":"IF(GF27=1, IF(GF512>=Entradas!$F197, 1, 0), GE490)","v":0},{"$f":"IF(GG27=1, IF(GG512>=Entradas!$F197, 1, 0), GF490)","v":0},{"$f":"IF(GH27=1, IF(GH512>=Entradas!$F197, 1, 0), GG490)","v":0},{"$f":"IF(GI27=1, IF(GI512>=Entradas!$F197, 1, 0), GH490)","v":0},{"$f":"IF(GJ27=1, IF(GJ512>=Entradas!$F197, 1, 0), GI490)","v":0},{"$f":"IF(GK27=1, IF(GK512>=Entradas!$F197, 1, 0), GJ490)","v":0},{"$f":"IF(GL27=1, IF(GL512>=Entradas!$F197, 1, 0), GK490)","v":0},{"$f":"IF(GM27=1, IF(GM512>=Entradas!$F197, 1, 0), GL490)","v":0},{"$f":"IF(GN27=1, IF(GN512>=Entradas!$F197, 1, 0), GM490)","v":0},{"$f":"IF(GO27=1, IF(GO512>=Entradas!$F197, 1, 0), GN490)","v":0},{"$f":"IF(GP27=1, IF(GP512>=Entradas!$F197, 1, 0), GO490)","v":0},{"$f":"IF(GQ27=1, IF(GQ512>=Entradas!$F197, 1, 0), GP490)","v":0},{"$f":"IF(GR27=1, IF(GR512>=Entradas!$F197, 1, 0), GQ490)","v":0},{"$f":"IF(GS27=1, IF(GS512>=Entradas!$F197, 1, 0), GR490)","v":0},{"$f":"IF(GT27=1, IF(GT512>=Entradas!$F197, 1, 0), GS490)","v":0},{"$f":"IF(GU27=1, IF(GU512>=Entradas!$F197, 1, 0), GT490)","v":0},{"$f":"IF(GV27=1, IF(GV512>=Entradas!$F197, 1, 0), GU490)","v":0},{"$f":"IF(GW27=1, IF(GW512>=Entradas!$F197, 1, 0), GV490)","v":0},{"$f":"IF(GX27=1, IF(GX512>=Entradas!$F197, 1, 0), GW490)","v":0},{"$f":"IF(GY27=1, IF(GY512>=Entradas!$F197, 1, 0), GX490)","v":0},{"$f":"IF(GZ27=1, IF(GZ512>=Entradas!$F197, 1, 0), GY490)","v":0},{"$f":"IF(HA27=1, IF(HA512>=Entradas!$F197, 1, 0), GZ490)","v":0},{"$f":"IF(HB27=1, IF(HB512>=Entradas!$F197, 1, 0), HA490)","v":0},{"$f":"IF(HC27=1, IF(HC512>=Entradas!$F197, 1, 0), HB490)","v":0},{"$f":"IF(HD27=1, IF(HD512>=Entradas!$F197, 1, 0), HC490)","v":0},{"$f":"IF(HE27=1, IF(HE512>=Entradas!$F197, 1, 0), HD490)","v":0},{"$f":"IF(HF27=1, IF(HF512>=Entradas!$F197, 1, 0), HE490)","v":0},{"$f":"IF(HG27=1, IF(HG512>=Entradas!$F197, 1, 0), HF490)","v":0},{"$f":"IF(HH27=1, IF(HH512>=Entradas!$F197, 1, 0), HG490)","v":0},{"$f":"IF(HI27=1, IF(HI512>=Entradas!$F197, 1, 0), HH490)","v":0},{"$f":"IF(HJ27=1, IF(HJ512>=Entradas!$F197, 1, 0), HI490)","v":0},{"$f":"IF(HK27=1, IF(HK512>=Entradas!$F197, 1, 0), HJ490)","v":0},{"$f":"IF(HL27=1, IF(HL512>=Entradas!$F197, 1, 0), HK490)","v":0},{"$f":"IF(HM27=1, IF(HM512>=Entradas!$F197, 1, 0), HL490)","v":0},{"$f":"IF(HN27=1, IF(HN512>=Entradas!$F197, 1, 0), HM490)","v":0},{"$f":"IF(HO27=1, IF(HO512>=Entradas!$F197, 1, 0), HN490)","v":0},{"$f":"IF(HP27=1, IF(HP512>=Entradas!$F197, 1, 0), HO490)","v":0},{"$f":"IF(HQ27=1, IF(HQ512>=Entradas!$F197, 1, 0), HP490)","v":0},{"$f":"IF(HR27=1, IF(HR512>=Entradas!$F197, 1, 0), HQ490)","v":0},{"$f":"IF(HS27=1, IF(HS512>=Entradas!$F197, 1, 0), HR490)","v":0},{"$f":"IF(HT27=1, IF(HT512>=Entradas!$F197, 1, 0), HS490)","v":0},{"$f":"IF(HU27=1, IF(HU512>=Entradas!$F197, 1, 0), HT490)","v":0},{"$f":"IF(HV27=1, IF(HV512>=Entradas!$F197, 1, 0), HU490)","v":0},{"$f":"IF(HW27=1, IF(HW512>=Entradas!$F197, 1, 0), HV490)","v":0},{"$f":"IF(HX27=1, IF(HX512>=Entradas!$F197, 1, 0), HW490)","v":0},{"$f":"IF(HY27=1, IF(HY512>=Entradas!$F197, 1, 0), HX490)","v":0},{"$f":"IF(HZ27=1, IF(HZ512>=Entradas!$F197, 1, 0), HY490)","v":0},{"$f":"IF(IA27=1, IF(IA512>=Entradas!$F197, 1, 0), HZ490)","v":0},{"$f":"IF(IB27=1, IF(IB512>=Entradas!$F197, 1, 0), IA490)","v":0},{"$f":"IF(IC27=1, IF(IC512>=Entradas!$F197, 1, 0), IB490)","v":0},{"$f":"IF(ID27=1, IF(ID512>=Entradas!$F197, 1, 0), IC490)","v":0},{"$f":"IF(IE27=1, IF(IE512>=Entradas!$F197, 1, 0), ID490)","v":0},{"$f":"IF(IF27=1, IF(IF512>=Entradas!$F197, 1, 0), IE490)","v":0},{"$f":"IF(IG27=1, IF(IG512>=Entradas!$F197, 1, 0), IF490)","v":0},{"$f":"IF(IH27=1, IF(IH512>=Entradas!$F197, 1, 0), IG490)","v":0},{"$f":"IF(II27=1, IF(II512>=Entradas!$F197, 1, 0), IH490)","v":0},{"$f":"IF(IJ27=1, IF(IJ512>=Entradas!$F197, 1, 0), II490)","v":0},{"$f":"IF(IK27=1, IF(IK512>=Entradas!$F197, 1, 0), IJ490)","v":0},{"$f":"IF(IL27=1, IF(IL512>=Entradas!$F197, 1, 0), IK490)","v":0},{"$f":"IF(IM27=1, IF(IM512>=Entradas!$F197, 1, 0), IL490)","v":0},{"$f":"IF(IN27=1, IF(IN512>=Entradas!$F197, 1, 0), IM490)","v":0},{"$f":"IF(IO27=1, IF(IO512>=Entradas!$F197, 1, 0), IN490)","v":0},{"$f":"IF(IP27=1, IF(IP512>=Entradas!$F197, 1, 0), IO490)","v":0},{"$f":"IF(IQ27=1, IF(IQ512>=Entradas!$F197, 1, 0), IP490)","v":0},{"$f":"IF(IR27=1, IF(IR512>=Entradas!$F197, 1, 0), IQ490)","v":0},{"$f":"IF(IS27=1, IF(IS512>=Entradas!$F197, 1, 0), IR490)","v":0},{"$f":"IF(IT27=1, IF(IT512>=Entradas!$F197, 1, 0), IS490)","v":0},{"$f":"IF(IU27=1, IF(IU512>=Entradas!$F197, 1, 0), IT490)","v":0},{"$f":"IF(IV27=1, IF(IV512>=Entradas!$F197, 1, 0), IU490)","v":0},{"$f":"IF(IW27=1, IF(IW512>=Entradas!$F197, 1, 0), IV490)","v":0},{"$f":"IF(IX27=1, IF(IX512>=Entradas!$F197, 1, 0), IW490)","v":0},{"$f":"IF(IY27=1, IF(IY512>=Entradas!$F197, 1, 0), IX490)","v":0},{"$f":"IF(IZ27=1, IF(IZ512>=Entradas!$F197, 1, 0), IY490)","v":0},{"$f":"IF(JA27=1, IF(JA512>=Entradas!$F197, 1, 0), IZ490)","v":0},{"$f":"IF(JB27=1, IF(JB512>=Entradas!$F197, 1, 0), JA490)","v":0},{"$f":"IF(JC27=1, IF(JC512>=Entradas!$F197, 1, 0), JB490)","v":0},{"$f":"IF(JD27=1, IF(JD512>=Entradas!$F197, 1, 0), JC490)","v":0},{"$f":"IF(JE27=1, IF(JE512>=Entradas!$F197, 1, 0), JD490)","v":0},{"$f":"IF(JF27=1, IF(JF512>=Entradas!$F197, 1, 0), JE490)","v":0},{"$f":"IF(JG27=1, IF(JG512>=Entradas!$F197, 1, 0), JF490)","v":0},{"$f":"IF(JH27=1, IF(JH512>=Entradas!$F197, 1, 0), JG490)","v":0},{"$f":"IF(JI27=1, IF(JI512>=Entradas!$F197, 1, 0), JH490)","v":0},{"$f":"IF(JJ27=1, IF(JJ512>=Entradas!$F197, 1, 0), JI490)","v":0},{"$f":"IF(JK27=1, IF(JK512>=Entradas!$F197, 1, 0), JJ490)","v":0},{"$f":"IF(JL27=1, IF(JL512>=Entradas!$F197, 1, 0), JK490)","v":0},{"$f":"IF(JM27=1, IF(JM512>=Entradas!$F197, 1, 0), JL490)","v":0},{"$f":"IF(JN27=1, IF(JN512>=Entradas!$F197, 1, 0), JM490)","v":0},{"$f":"IF(JO27=1, IF(JO512>=Entradas!$F197, 1, 0), JN490)","v":0},{"$f":"IF(JP27=1, IF(JP512>=Entradas!$F197, 1, 0), JO490)","v":0},{"$f":"IF(JQ27=1, IF(JQ512>=Entradas!$F197, 1, 0), JP490)","v":0},{"$f":"IF(JR27=1, IF(JR512>=Entradas!$F197, 1, 0), JQ490)","v":0},{"$f":"IF(JS27=1, IF(JS512>=Entradas!$F197, 1, 0), JR490)","v":0},{"$f":"IF(JT27=1, IF(JT512>=Entradas!$F197, 1, 0), JS490)","v":0},{"$f":"IF(JU27=1, IF(JU512>=Entradas!$F197, 1, 0), JT490)","v":0},{"$f":"IF(JV27=1, IF(JV512>=Entradas!$F197, 1, 0), JU490)","v":0},{"$f":"IF(JW27=1, IF(JW512>=Entradas!$F197, 1, 0), JV490)","v":0},{"$f":"IF(JX27=1, IF(JX512>=Entradas!$F197, 1, 0), JW490)","v":0},{"$f":"IF(JY27=1, IF(JY512>=Entradas!$F197, 1, 0), JX490)","v":0},{"$f":"IF(JZ27=1, IF(JZ512>=Entradas!$F197, 1, 0), JY490)","v":0},{"$f":"IF(KA27=1, IF(KA512>=Entradas!$F197, 1, 0), JZ490)","v":0},{"$f":"IF(KB27=1, IF(KB512>=Entradas!$F197, 1, 0), KA490)","v":0},{"$f":"IF(KC27=1, IF(KC512>=Entradas!$F197, 1, 0), KB490)","v":0},{"$f":"IF(KD27=1, IF(KD512>=Entradas!$F197, 1, 0), KC490)","v":0},{"$f":"IF(KE27=1, IF(KE512>=Entradas!$F197, 1, 0), KD490)","v":0},{"$f":"IF(KF27=1, IF(KF512>=Entradas!$F197, 1, 0), KE490)","v":0},{"$f":"IF(KG27=1, IF(KG512>=Entradas!$F197, 1, 0), KF490)","v":0},{"$f":"IF(KH27=1, IF(KH512>=Entradas!$F197, 1, 0), KG490)","v":0},{"$f":"IF(KI27=1, IF(KI512>=Entradas!$F197, 1, 0), KH490)","v":0},{"$f":"IF(KJ27=1, IF(KJ512>=Entradas!$F197, 1, 0), KI490)","v":0},{"$f":"IF(KK27=1, IF(KK512>=Entradas!$F197, 1, 0), KJ490)","v":0},{"$f":"IF(KL27=1, IF(KL512>=Entradas!$F197, 1, 0), KK490)","v":0},{"$f":"IF(KM27=1, IF(KM512>=Entradas!$F197, 1, 0), KL490)","v":0},{"$f":"IF(KN27=1, IF(KN512>=Entradas!$F197, 1, 0), KM490)","v":0},{"$f":"IF(KO27=1, IF(KO512>=Entradas!$F197, 1, 0), KN490)","v":0},{"$f":"IF(KP27=1, IF(KP512>=Entradas!$F197, 1, 0), KO490)","v":0},{"$f":"IF(KQ27=1, IF(KQ512>=Entradas!$F197, 1, 0), KP490)","v":0},{"$f":"IF(KR27=1, IF(KR512>=Entradas!$F197, 1, 0), KQ490)","v":0},{"$f":"IF(KS27=1, IF(KS512>=Entradas!$F197, 1, 0), KR490)","v":0},{"$f":"IF(KT27=1, IF(KT512>=Entradas!$F197, 1, 0), KS490)","v":0},{"$f":"IF(KU27=1, IF(KU512>=Entradas!$F197, 1, 0), KT490)","v":0},{"$f":"IF(KV27=1, IF(KV512>=Entradas!$F197, 1, 0), KU490)","v":0},{"$f":"IF(KW27=1, IF(KW512>=Entradas!$F197, 1, 0), KV490)","v":0},{"$f":"IF(KX27=1, IF(KX512>=Entradas!$F197, 1, 0), KW490)","v":0},{"$f":"IF(KY27=1, IF(KY512>=Entradas!$F197, 1, 0), KX490)","v":0},{"$f":"IF(KZ27=1, IF(KZ512>=Entradas!$F197, 1, 0), KY490)","v":0},{"$f":"IF(LA27=1, IF(LA512>=Entradas!$F197, 1, 0), KZ490)","v":0},{"$f":"IF(LB27=1, IF(LB512>=Entradas!$F197, 1, 0), LA490)","v":0},{"$f":"IF(LC27=1, IF(LC512>=Entradas!$F197, 1, 0), LB490)","v":0},{"$f":"IF(LD27=1, IF(LD512>=Entradas!$F197, 1, 0), LC490)","v":0},{"$f":"IF(LE27=1, IF(LE512>=Entradas!$F197, 1, 0), LD490)","v":0},{"$f":"IF(LF27=1, IF(LF512>=Entradas!$F197, 1, 0), LE490)","v":0},{"$f":"IF(LG27=1, IF(LG512>=Entradas!$F197, 1, 0), LF490)","v":0},{"$f":"IF(LH27=1, IF(LH512>=Entradas!$F197, 1, 0), LG490)","v":0},{"$f":"IF(LI27=1, IF(LI512>=Entradas!$F197, 1, 0), LH490)","v":0},{"$f":"IF(LJ27=1, IF(LJ512>=Entradas!$F197, 1, 0), LI490)","v":0},{"$f":"IF(LK27=1, IF(LK512>=Entradas!$F197, 1, 0), LJ490)","v":0},{"$f":"IF(LL27=1, IF(LL512>=Entradas!$F197, 1, 0), LK490)","v":0},{"$f":"IF(LM27=1, IF(LM512>=Entradas!$F197, 1, 0), LL490)","v":0},{"$f":"IF(LN27=1, IF(LN512>=Entradas!$F197, 1, 0), LM490)","v":0},{"$f":"IF(LO27=1, IF(LO512>=Entradas!$F197, 1, 0), LN490)","v":0},{"$f":"IF(LP27=1, IF(LP512>=Entradas!$F197, 1, 0), LO490)","v":0},{"$f":"IF(LQ27=1, IF(LQ512>=Entradas!$F197, 1, 0), LP490)","v":0},{"$f":"IF(LR27=1, IF(LR512>=Entradas!$F197, 1, 0), LQ490)","v":0},{"$f":"IF(LS27=1, IF(LS512>=Entradas!$F197, 1, 0), LR490)","v":0},{"$f":"IF(LT27=1, IF(LT512>=Entradas!$F197, 1, 0), LS490)","v":0}]
[null,null,"Dividendo Permitido",null,"Indicador",null,null,null,{"$f":"IF(COUNTIF(I490:I492, 0)>0, 0, 1)","v":0},0,0,0,0,0,{"$f":"IF(COUNTIF(O490:O492, 0)>0, 0, 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,{"$f":"IF(COUNTIF(CA490:CA492, 0)>0, 0, 1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(EM490:EM492, 0)>0, 0, 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,{"$f":"IF(COUNTIF(GY490:GY492, 0)>0, 0, 1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(JK490:JK492, 0)>0, 0, 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,{"$f":"IF(COUNTIF(KQ490:KQ492, 0)>0, 0, 1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Caixa Previsto nos Próximos 3 Meses",null,null,null,null,null,{"$f":"SUM(J473:L473)","v":-284725.5},-179337.20489201602,-4418171.3161400165,-4326843.2967932299,-4035866.3891064273,-23109.189067195868,-4538.5640671958681,-292031.03665103111,25240.768904524506,38371.690634302096,23668.496189857717,17242.871189857629,-38960.122762142186,125195.30326363555,4790.7893747466442,-2701.9473408241465,-134215.60043772799,5479.2683719398919,23759.021556492196,201637.67466080518,449869.7170599064,238838.50073815236,-18035.227649479086,-202261.45967542948,-263121.15507798875,-87129.698039448151,-9051.4504258750239,132083.46403498662,193568.07723945557,252554.79245022303,285348.50471661217,264150.29653825867,176014.49255604818,54057.845756554423,-86963.559265451477,-138557.65652689402,-148676.69046531073,-47560.408019667811,36861.146990686422,133164.75150954345,191084.75341569172,242988.94119153242,275210.74892983935,253611.3648175585,164992.99916465054,45189.709573081869,-93306.327992092876,-142576.42243505965,-152596.3339728729,-51945.182013027981,36625.052554140624,132438.50582138106,189994.07536966648,{"$f":"SUM(BK473:BM473)","v":237312.90001349337},268505.58303449431,246346.75348604243,157702.70406601418,39052.854430331354,-98115.053194627137,-146918.05292140748,-156849.18769481248,-56587.119518436986,31795.597247569181,127308.38765062465,184382.49510318335,230479.8479534394,260591.22682422452,237818.46699812144,150000.85977214517,32524.939793294761,-103506.70357029993,-151835.16936867734,-161836.98501779075,-62341.737159006501,25871.05362249777,120864.02144199144,177514.6224029134,222569.61960344866,252239.88475007901,229659.99281549637,142714.32029976256,26400.429259336495,-108061.62069934497,-155920.15890544449,-165677.27539863568,-67402.759943717101,20654.404756838456,114552.85925049527,170641.00080051919,214527.26492183856,243902.18353376412,221549.28602408522,135466.86872436336,20303.218990256311,-112826.39708511677,-160219.96420004079,-169886.80744330975,-72599.616239342868,15064.982050301216,108031.75017489892,163563.03120021956,206530.68563238761,235613.19767577085,213485.03502181219,128257.27984210655,14232.195608397771,-117578.47598801678,-164511.98614199483,-174079.90853485197,-77770.273171547058,9025.3708155414788,101060.12093861381,156040.08459246819,198578.56905917774,227371.58523489439,205465.92035988762,121084.31974240471,{"$f":"SUM(DW473:DY473)","v":8186.2357784232008},-122542.40148927766,-169020.72703762885,-178648.5857534213,-83083.287176510814,2852.0523343993991,94121.873325095308,148556.00758254438,190669.5941676973,219175.99620265144,197490.61429834799,113946.74537202333,2164.2057804208016,-127048.53197939445,-173076.50409691155,-182449.71356332378,-88066.278626033309,-2982.6798678371415,87215.774643301382,141109.51285049066,182802.43111241062,211025.07204795061,189557.78035295336,106843.30409045532,-3835.0389258902287,-131768.53432566079,-177350.9435995415,-186628.34335437592,-93193.747636876884,-8953.4111537493591,80340.581962745171,133699.30338069657,174975.74077544166,202917.44525290353,181666.07283320653,99772.733216330962,-9812.654146091867,-136479.89056431261,-181621.48758576403,-190804.09725053937,-98308.961632029153,-14903.493343581795,73495.041652670392,126324.07199566148,167188.1742961219,194851.7388395326,173814.13637124473,92733.759564617852,-15769.807405390951,-141407.20354230225,-186112.69949694554,-195358.89386605565,-103570.3759093409,-20991.465292327106,66677.888911745773,118982.50088032978,159438.3725911545,186826.56588711939,166000.60544135096,85725.098974357476,-21707.678412578825,-145880.85636447425,-190154.92362167948,-199150.97808861593,{"$f":"SUM(GI473:GK473)","v":-108507.00444155151},-26746.423698114289,59887.847288021469,111673.26109674165,151724.96586513508,178840.5290399396,158224.10386983005,78745.455826684032,-27627.459533889487,-150572.59612260087,-194419.86882388219,-203324.14155623125,-113592.05709817319,-32641.660332372121,53123.628188881732,104395.01208873186,144046.57311116005,170892.2200051134,150483.24433497922,71793.522552858049,-33530.356277019484,-155259.9511047336,-198685.02575133755,-207498.50311658523,-118669.30337982501,-38521.025782360826,46383.93038072437,97146.401176410363,136401.80160126011,162980.21904030786,142776.62785688957,64867.979132049528,-39417.587785578362,-160167.58984031482,-203175.02588013595,-212055.61986575619,-123896.82490672867,-44542.681947782636,39667.439478094806,89926.063040145033,128789.2463663739,155103.09443100714,135102.84327679354,57967.492578587451,-45290.387344251503,-164625.928631577,-207220.24904553726,-173300.95062747094,-86250.871872287651,-7682.9585023965337,382520.73403723026,432280.52580901014,470755.3962808291,328083.31336352287,308284.37813213351,231914.62782485335,129673.90851149963,-2442442.4181643738,-2484628.1100524035,-2493175.0401470205,46958.150263441006,124747.66040455615,207122.66335345682,256388.58885313509,{"$f":"SUM(IU473:IW473)","v":294479.01185076113},320271.59575472947,300671.97248833359,219456.21492532699,111855.46171912257,-5134.6313287343337,-44780.242234756239,-52337.907606393623,19607.838015294474,82254.45637396611,150065.86453230408,190427.37706727837,221767.59091110315,243079.50763242543,226964.50907934533,164494.56978086394,80507.959665358721,-17062.61859379353,-51830.105044198193,-59437.151020399637,11091.895078943009,73963.299129245657,141151.35885392243,181075.32092126377,212065.74226013524,233128.1595016158,217138.07398112695,155249.64603661443,72048.324637283804,-24009.083921836878,-58852.432423878112,-66328.440588417958,2860.8600697881338,65437.958830518328,131819.8706398253,171305.9936193715,201945.41382332798,222756.07770310002,206884.87694647629,145567.33912491595,63138.281157796926,-32016.54578905446,-66571.405756528518,-74014.468345621892,-5566.4046319371555,56345.26964187689,122015.61882562347,161063.02797879692,191349.65556759544,3773374.1792297852,3757615.2881370033,3696857.5120273922,198679.50622591987,107616.0810768704,82283.809556243941,75282.461645233401,146249.25950424385,205080.06635947805,270467.44703758386,309506.23557737481,339873.5657402972,360611.87578627956,345402.80244801339,285642.22833244316,{"$f":"SUM(LG473:LI473)","v":205170.19741863667},108973.27601588597,78081.026104217322,71446.860564981369,142148.92466609055,200558.30567492315,264995.74330340157,303646.76653005491,333710.97311298072,354242.84792903031,339187.39772223309,-1130909.0935023383,-1250267.3484257017,-1346302.1218458267,0]
[null,null,"Máximo de Caixa Disponível para Dividendos",null,"EUR",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IF(AG498>0,AG496+AG497+AG500,IF(SUM(AG496:AG500)>0,SUM(AG496:AG500),0))+(IF(AH497<0,AH497,0))>0,IF(AG498>0,AG496+AG497+AG500,IF(SUM(AG496:AG500)>0,SUM(AG496:AG500),0))+(IF(AH497<0,AH497,0)),0)","v":0},246976.05700529253,246090.37895315496,11638.487354682002,140537.67780528503,143721.95138966857,143721.95138966857,334105.75504474062,429070.45610628079,429070.45610628079,376768.5250324285,242874.13579973354,318939.67244175717,607256.42969390401,334451.61139752454,334451.61139752454,463732.08429788012,467616.36290706799,467616.36290706799,654816.83771357185,742827.11183690734,742827.11183690734,669870.36453391658,{"$f":"IF(IF(BD498>0,BD496+BD497+BD500,IF(SUM(BD496:BD500)>0,SUM(BD496:BD500),0))+(IF(BE497<0,BE497,0))>0,IF(BD498>0,BD496+BD497+BD500,IF(SUM(BD496:BD500)>0,SUM(BD496:BD500),0))+(IF(BE497<0,BE497,0)),0)","v":539489.02909401036},615262.6592856244,901225.58588264801,635420.48743711622,635420.48743711622,763176.6925260094,767858.99325849721,767858.99325849721,953170.76789567585,1036364.5762929916,1036364.5762929916,946700.29547402705,813376.92212807725,889027.44298432255,1172610.7242534007,918568.24302851071,918568.24302851071,1044815.3486686544,1045876.6306791353,1045876.6306791353,1229197.8437718379,1306467.8575033599,1306467.8575033599,1197661.1664703528,1061193.5121817978,1136182.8487030647,1416340.7552845597,1177155.8122788637,1177155.8122788637,1301167.8700406528,1298019.8337208552,1298019.8337208552,1478682.4924435662,1550259.7184709343,1550259.7184709343,1424816.4839166556,1285474.2346762205,1359858.4561834948,1636116.3454728026,1410982.8723316351,1410982.8723316351,1532878.1046160005,1525535.7315821305,1525535.7315821305,1703519.1054165198,1769437.9151158947,1769437.9151158947,1626815.981031029,1484366.187756371,1557999.2693944308,1830605.7930770223,1619854.3266628415,1619854.3266628415,1739642.3781161457,1727886.0768377406,1727886.0768377406,1903205.4093163651,1963499.2745135112,1963499.2745135112,1803763.2191905968,1657732.8686534606,1730631.7739908185,1999611.5065995345,1803651.5615870568,{"$f":"IF(IF(DP498>0,DP496+DP497+DP500,IF(SUM(DP496:DP500)>0,SUM(DP496:DP500),0))+(IF(DQ497<0,DQ497,0))>0,IF(DP498>0,DP496+DP497+DP500,IF(SUM(DP496:DP500)>0,SUM(DP496:DP500),0))+(IF(DQ497<0,DQ497,0)),0)","v":1803651.5615870568},1921341.6951786133,1904711.6825256704,1904711.6825256704,2077381.7797710812,2132083.2677605646,2132083.2677605646,1954679.6099759026,1805080.1017981297,1877094.2053572403,2142694.7318712138,1961620.9177855663,1961620.9177855663,2077222.01146518,2055742.7911106616,2055742.7911106616,2225778.0190477245,2274918.7873133132,2274918.7873133132,2081105.2907612501,1927947.3050320731,1999399.3406103875,2261197.056965102,2271470.350907146,2094633.2795304097,2208153.8227406442,2181849.0541737108,2181849.0541737108,2349263.3355911346,2392874.1262216615,2198575.7050155047,2182090.2996558896,2025383.7889429384,2096122.9825497638,2354364.3897253699,2359479.6624093377,2202410.7439413951,2313858.8339815503,2282751.3259041402,2282751.3259041402,2447558.1373622469,2485668.771157044,2275239.3656143206,2257955.4674347988,2097709.6484958422,2167742.9641625434,2422450.468362744,2422433.2073693709,2285052.0197604126,2394435.3579991115,2358547.0614130828,2358547.0614130828,2520759.4299947731,2553398.8002526155,2326500.2915757783,2308188.7833720725,2144412.1285610069,2213589.0940268594,2465008.1118853637,2459725.54098767,2342270.0989811695,2449595.9869143753,2408947.987892915,2408947.987892915,{"$f":"IF(IF(GB498>0,GB496+GB497+GB500,IF(SUM(GB496:GB500)>0,SUM(GB496:GB500),0))+(IF(GC497<0,GC497,0))>0,IF(GB498>0,GB496+GB497+GB500,IF(SUM(GB496:GB500)>0,SUM(GB496:GB500),0))+(IF(GC497<0,GC497,0)),0)","v":2568578.4877947052},2595774.5537800347,2353208.2188662607,2334310.3760655564,2167010.6044259826,2235652.7664782456,2483357.4890852207,2473148.0157477469,2374915.8972788402,2480191.2324300306,2434803.7445668615,2434803.7445668615,2591864.4935267721,2613644.2736068014,2355065.2129827915,2335351.3480532272,2164535.4160927753,2232492.159149331,2476726.899166387,2461455.9249630962,2382692.6725166803,2485923.9441758278,2435816.3007055619,2435816.3007055619,2590318.9562645596,2606708.520710675,2332149.3050400508,2311612.9950102465,2137287.0871486198,2204565.0885812095,2445350.043911566,2425039.4113536091,2365679.6613170705,2466872.9461149802,2412063.5916977944,2412063.5916977944,2564019.3472913899,2575043.8107381025,2284153.0153011894,2262563.9705609214,2084733.4892444694,2151182.4226991069,2388760.7985346531,2363274.4855575766,2323570.6030867682,2422731.5604012366,2363238.0425648629,2363238.0425648629,2512657.6234413814,2518341.1369958702,2254459.4116798965,2232257.7375827339,2050927.2930581479,2508969.5824339078,2742913.3201510333,2755139.2783001838,2299749.7990241479,2396883.666214311,2521389.3112598998,2682270.5330613782,2829164.1920233215,2992144.7075407291,3010353.8464249014,0,{"$f":"IF(IF(IN498>0,IN496+IN497+IN500,IF(SUM(IN496:IN500)>0,SUM(IN496:IN500),0))+(IF(IO497<0,IO497,0))>0,IF(IN498>0,IN496+IN497+IN500,IF(SUM(IN496:IN500)>0,SUM(IN496:IN500),0))+(IF(IO497<0,IO497,0)),0)","v":0},0,695006.15199108096,646852.71478938055,646852.71478938055,741964.30225452199,853975.37814283744,853975.37814283744,998352.89110765711,1158657.8975684962,1174246.9738975668,1308363.4389538162,1278796.4075211429,1331492.4849362061,1293890.2322672561,1233764.5280102957,1233764.5280102957,1313498.0702825508,1383830.3925425997,1383830.3925425997,1503925.4473498289,1626909.900175025,1626909.900175025,1707856.6143205301,1677720.9488812329,1729694.9166535069,1713827.3378353803,1647980.7088199838,1647980.7088199838,1724919.2329143232,1789132.067673906,1789132.067673906,1905994.5538355869,2022260.2271755219,2022260.2271755219,2077975.3200428286,2042041.6457955677,2093471.5412757949,2099123.5438948767,2027980.1112243875,2027980.1112243875,2101984.4039646648,2159799.9818642125,2159799.9818642125,2273290.397584036,2382556.0595673122,2382556.0595673122,2410575.7783204662,2368896.7988539292,2419681.0228594891,2598088.9474563804,2371679.8723794874,2371679.8723794874,2442592.3241095208,2493695.4912051107,2493695.4912051107,2603655.3520883173,2726520.8685146235,6267069.6704348959,6361270.6402253201,6423378.3805420147,6465749.1766608153,6468886.7213021908,6505662.1900982596,{"$f":"IF(IF(KZ498>0,KZ496+KZ497+KZ500,IF(SUM(KZ496:KZ500)>0,SUM(KZ496:KZ500),0))+(IF(LA497<0,LA497,0))>0,IF(KZ498>0,KZ496+KZ497+KZ500,IF(SUM(KZ496:KZ500)>0,SUM(KZ496:KZ500),0))+(IF(LA497<0,LA497,0)),0)","v":6541031.6383060496},6615135.9808064355,6710742.2564577376,6811499.0853436328,6924642.2163838092,7050615.8221980343,7172110.9611299122,7270045.0188318221,7336258.0505304765,7377281.1585485479,7379018.2948477073,7414339.076634693,7448728.0191135285,7521167.2195137972,7614897.3823096156,7713723.7624169299,7824813.9860438518,5686790.1684179204,5567431.9134945571,4125095.0182286054,6817699.2619202584]
[null,null,"VAL a 1 de Julho de 2025",0.08,null,null,null,{"$f":"SUM(I505:QJ505)","v":0},{"$f":"I504/((1+$D505/12.434)^I18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU504/((1+$D505/12.434)^BU18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG504/((1+$D505/12.434)^EG18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS504/((1+$D505/12.434)^GS18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE504/((1+$D505/12.434)^JE18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ504/((1+$D505/12.434)^LQ18)","v":0},0,0,0]
[]
[null,null,"dividido por: Serviço da Dívida",null,"EUR",null,null,{"$f":"SUM(I511:QJ511)","v":21065321.985164247},0,{"$f":"IF(AND(J26=1, J25=0), J136+J170, 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,{"$f":"IF(AND(AN26=1, AN25=0), AN136+AN170, 0)","v":0},{"$f":"IF(AND(AO26=1, AO25=0), AO136+AO170, 0)","v":0},{"$f":"SUM(AP436:AP440)*-1","v":319801.40141595167},{"$f":"IF(AND(AQ26=1, AQ25=0), AQ136+AQ170, 0)","v":0},{"$f":"IF(AND(AR26=1, AR25=0), AR136+AR170, 0)","v":0},{"$f":"SUM(AS436:AS440)*-1","v":319801.40141595167},{"$f":"IF(AND(AT26=1, AT25=0), AT136+AT170, 0)","v":0},{"$f":"IF(AND(AU26=1, AU25=0), AU136+AU170, 0)","v":0},{"$f":"SUM(AV436:AV440)*-1","v":319801.40141595172},{"$f":"IF(AND(AW26=1, AW25=0), AW136+AW170, 0)","v":0},{"$f":"IF(AND(AX26=1, AX25=0), AX136+AX170, 0)","v":0},{"$f":"SUM(AY436:AY440)*-1","v":319801.40141595172},{"$f":"IF(AND(AZ26=1, AZ25=0), AZ136+AZ170, 0)","v":0},{"$f":"IF(AND(BA26=1, BA25=0), BA136+BA170, 0)","v":0},{"$f":"SUM(BB436:BB440)*-1","v":319801.40141595167},{"$f":"IF(AND(BC26=1, BC25=0), BC136+BC170, 0)","v":0},{"$f":"IF(AND(BD26=1, BD25=0), BD136+BD170, 0)","v":0},{"$f":"SUM(BE436:BE440)*-1","v":319801.40141595167},{"$f":"IF(AND(BF26=1, BF25=0), BF136+BF170, 0)","v":0},{"$f":"IF(AND(BG26=1, BG25=0), BG136+BG170, 0)","v":0},{"$f":"SUM(BH436:BH440)*-1","v":319801.40141595172},{"$f":"IF(AND(BI26=1, BI25=0), BI136+BI170, 0)","v":0},{"$f":"IF(AND(BJ26=1, BJ25=0), BJ136+BJ170, 0)","v":0},{"$f":"SUM(BK436:BK440)*-1","v":319801.40141595172},{"$f":"IF(AND(BL26=1, BL25=0), BL136+BL170, 0)","v":0},{"$f":"IF(AND(BM26=1, BM25=0), BM136+BM170, 0)","v":0},{"$f":"SUM(BN436:BN440)*-1","v":319801.40141595167},{"$f":"IF(AND(BO26=1, BO25=0), BO136+BO170, 0)","v":0},{"$f":"IF(AND(BP26=1, BP25=0), BP136+BP170, 0)","v":0},{"$f":"SUM(BQ436:BQ440)*-1","v":319801.40141595167},{"$f":"IF(AND(BR26=1, BR25=0), BR136+BR170, 0)","v":0},{"$f":"IF(AND(BS26=1, BS25=0), BS136+BS170, 0)","v":0},{"$f":"SUM(BT436:BT440)*-1","v":319801.40141595167},{"$f":"IF(AND(BU26=1, BU25=0), BU136+BU170, 0)","v":0},{"$f":"IF(AND(BV26=1, BV25=0), BV136+BV170, 0)","v":0},{"$f":"SUM(BW436:BW440)*-1","v":319801.40141595167},{"$f":"IF(AND(BX26=1, BX25=0), BX136+BX170, 0)","v":0},{"$f":"IF(AND(BY26=1, BY25=0), BY136+BY170, 0)","v":0},{"$f":"SUM(BZ436:BZ440)*-1","v":319801.40141595167},{"$f":"IF(AND(CA26=1, CA25=0), CA136+CA170, 0)","v":0},{"$f":"IF(AND(CB26=1, CB25=0), CB136+CB170, 0)","v":0},{"$f":"SUM(CC436:CC440)*-1","v":319801.40141595167},{"$f":"IF(AND(CD26=1, CD25=0), CD136+CD170, 0)","v":0},{"$f":"IF(AND(CE26=1, CE25=0), CE136+CE170, 0)","v":0},{"$f":"SUM(CF436:CF440)*-1","v":319801.40141595167},{"$f":"IF(AND(CG26=1, CG25=0), CG136+CG170, 0)","v":0},{"$f":"IF(AND(CH26=1, CH25=0), CH136+CH170, 0)","v":0},{"$f":"SUM(CI436:CI440)*-1","v":319801.40141595167},{"$f":"IF(AND(CJ26=1, CJ25=0), CJ136+CJ170, 0)","v":0},{"$f":"IF(AND(CK26=1, CK25=0), CK136+CK170, 0)","v":0},{"$f":"SUM(CL436:CL440)*-1","v":319801.40141595167},{"$f":"IF(AND(CM26=1, CM25=0), CM136+CM170, 0)","v":0},{"$f":"IF(AND(CN26=1, CN25=0), CN136+CN170, 0)","v":0},{"$f":"SUM(CO436:CO440)*-1","v":319801.40141595172},{"$f":"IF(AND(CP26=1, CP25=0), CP136+CP170, 0)","v":0},{"$f":"IF(AND(CQ26=1, CQ25=0), CQ136+CQ170, 0)","v":0},{"$f":"SUM(CR436:CR440)*-1","v":319801.40141595167},{"$f":"IF(AND(CS26=1, CS25=0), CS136+CS170, 0)","v":0},{"$f":"IF(AND(CT26=1, CT25=0), CT136+CT170, 0)","v":0},{"$f":"SUM(CU436:CU440)*-1","v":319801.40141595167},{"$f":"IF(AND(CV26=1, CV25=0), CV136+CV170, 0)","v":0},{"$f":"IF(AND(CW26=1, CW25=0), CW136+CW170, 0)","v":0},{"$f":"SUM(CX436:CX440)*-1","v":319801.40141595167},{"$f":"IF(AND(CY26=1, CY25=0), CY136+CY170, 0)","v":0},{"$f":"IF(AND(CZ26=1, CZ25=0), CZ136+CZ170, 0)","v":0},{"$f":"SUM(DA436:DA440)*-1","v":319801.40141595167},{"$f":"IF(AND(DB26=1, DB25=0), DB136+DB170, 0)","v":0},{"$f":"IF(AND(DC26=1, DC25=0), DC136+DC170, 0)","v":0},{"$f":"SUM(DD436:DD440)*-1","v":319801.40141595167},{"$f":"IF(AND(DE26=1, DE25=0), DE136+DE170, 0)","v":0},{"$f":"IF(AND(DF26=1, DF25=0), DF136+DF170, 0)","v":0},{"$f":"SUM(DG436:DG440)*-1","v":319801.40141595172},{"$f":"IF(AND(DH26=1, DH25=0), DH136+DH170, 0)","v":0},{"$f":"IF(AND(DI26=1, DI25=0), DI136+DI170, 0)","v":0},{"$f":"SUM(DJ436:DJ440)*-1","v":319801.40141595167},{"$f":"IF(AND(DK26=1, DK25=0), DK136+DK170, 0)","v":0},{"$f":"IF(AND(DL26=1, DL25=0), DL136+DL170, 0)","v":0},{"$f":"SUM(DM436:DM440)*-1","v":319801.40141595167},{"$f":"IF(AND(DN26=1, DN25=0), DN136+DN170, 0)","v":0},{"$f":"IF(AND(DO26=1, DO25=0), DO136+DO170, 0)","v":0},{"$f":"SUM(DP436:DP440)*-1","v":319801.40141595167},{"$f":"IF(AND(DQ26=1, DQ25=0), DQ136+DQ170, 0)","v":0},{"$f":"IF(AND(DR26=1, DR25=0), DR136+DR170, 0)","v":0},{"$f":"SUM(DS436:DS440)*-1","v":319801.40141595172},{"$f":"IF(AND(DT26=1, DT25=0), DT136+DT170, 0)","v":0},{"$f":"IF(AND(DU26=1, DU25=0), DU136+DU170, 0)","v":0},{"$f":"SUM(DV436:DV440)*-1","v":319801.40141595167},{"$f":"IF(AND(DW26=1, DW25=0), DW136+DW170, 0)","v":0},{"$f":"IF(AND(DX26=1, DX25=0), DX136+DX170, 0)","v":0},{"$f":"SUM(DY436:DY440)*-1","v":319801.40141595167},{"$f":"IF(AND(DZ26=1, DZ25=0), DZ136+DZ170, 0)","v":0},{"$f":"IF(AND(EA26=1, EA25=0), EA136+EA170, 0)","v":0},{"$f":"SUM(EB436:EB440)*-1","v":319801.40141595167},{"$f":"IF(AND(EC26=1, EC25=0), EC136+EC170, 0)","v":0},{"$f":"IF(AND(ED26=1, ED25=0), ED136+ED170, 0)","v":0},{"$f":"SUM(EE436:EE440)*-1","v":319801.40141595167},{"$f":"IF(AND(EF26=1, EF25=0), EF136+EF170, 0)","v":0},{"$f":"IF(AND(EG26=1, EG25=0), EG136+EG170, 0)","v":0},{"$f":"SUM(EH436:EH440)*-1","v":319801.40141595167},{"$f":"IF(AND(EI26=1, EI25=0), EI136+EI170, 0)","v":0},{"$f":"IF(AND(EJ26=1, EJ25=0), EJ136+EJ170, 0)","v":0},{"$f":"SUM(EK436:EK440)*-1","v":319801.40141595172},{"$f":"IF(AND(EL26=1, EL25=0), EL136+EL170, 0)","v":0},{"$f":"IF(AND(EM26=1, EM25=0), EM136+EM170, 0)","v":0},{"$f":"SUM(EN436:EN440)*-1","v":319801.40141595172},{"$f":"IF(AND(EO26=1, EO25=0), EO136+EO170, 0)","v":0},{"$f":"IF(AND(EP26=1, EP25=0), EP136+EP170, 0)","v":0},{"$f":"SUM(EQ436:EQ440)*-1","v":319801.40141595172},{"$f":"IF(AND(ER26=1, ER25=0), ER136+ER170, 0)","v":0},{"$f":"IF(AND(ES26=1, ES25=0), ES136+ES170, 0)","v":0},{"$f":"SUM(ET436:ET440)*-1","v":319801.40141595167},{"$f":"IF(AND(EU26=1, EU25=0), EU136+EU170, 0)","v":0},{"$f":"IF(AND(EV26=1, EV25=0), EV136+EV170, 0)","v":0},{"$f":"SUM(EW436:EW440)*-1","v":319801.40141595167},{"$f":"IF(AND(EX26=1, EX25=0), EX136+EX170, 0)","v":0},{"$f":"IF(AND(EY26=1, EY25=0), EY136+EY170, 0)","v":0},{"$f":"SUM(EZ436:EZ440)*-1","v":319801.40141595172},{"$f":"IF(AND(FA26=1, FA25=0), FA136+FA170, 0)","v":0},{"$f":"IF(AND(FB26=1, FB25=0), FB136+FB170, 0)","v":0},{"$f":"SUM(FC436:FC440)*-1","v":319801.40141595167},{"$f":"IF(AND(FD26=1, FD25=0), FD136+FD170, 0)","v":0},{"$f":"IF(AND(FE26=1, FE25=0), FE136+FE170, 0)","v":0},{"$f":"SUM(FF436:FF440)*-1","v":319801.40141595172},{"$f":"IF(AND(FG26=1, FG25=0), FG136+FG170, 0)","v":0},{"$f":"IF(AND(FH26=1, FH25=0), FH136+FH170, 0)","v":0},{"$f":"SUM(FI436:FI440)*-1","v":319801.40141595167},{"$f":"IF(AND(FJ26=1, FJ25=0), FJ136+FJ170, 0)","v":0},{"$f":"IF(AND(FK26=1, FK25=0), FK136+FK170, 0)","v":0},{"$f":"SUM(FL436:FL440)*-1","v":319801.40141595167},{"$f":"IF(AND(FM26=1, FM25=0), FM136+FM170, 0)","v":0},{"$f":"IF(AND(FN26=1, FN25=0), FN136+FN170, 0)","v":0},{"$f":"SUM(FO436:FO440)*-1","v":319801.40141595172},{"$f":"IF(AND(FP26=1, FP25=0), FP136+FP170, 0)","v":0},{"$f":"IF(AND(FQ26=1, FQ25=0), FQ136+FQ170, 0)","v":0},{"$f":"SUM(FR436:FR440)*-1","v":319801.40141595167},{"$f":"IF(AND(FS26=1, FS25=0), FS136+FS170, 0)","v":0},{"$f":"IF(AND(FT26=1, FT25=0), FT136+FT170, 0)","v":0},{"$f":"SUM(FU436:FU440)*-1","v":319801.40141595167},{"$f":"IF(AND(FV26=1, FV25=0), FV136+FV170, 0)","v":0},{"$f":"IF(AND(FW26=1, FW25=0), FW136+FW170, 0)","v":0},{"$f":"SUM(FX436:FX440)*-1","v":319801.40141595172},{"$f":"IF(AND(FY26=1, FY25=0), FY136+FY170, 0)","v":0},{"$f":"IF(AND(FZ26=1, FZ25=0), FZ136+FZ170, 0)","v":0},{"$f":"SUM(GA436:GA440)*-1","v":319801.40141595167},{"$f":"IF(AND(GB26=1, GB25=0), GB136+GB170, 0)","v":0},{"$f":"IF(AND(GC26=1, GC25=0), GC136+GC170, 0)","v":0},{"$f":"SUM(GD436:GD440)*-1","v":319801.40141595167},{"$f":"IF(AND(GE26=1, GE25=0), GE136+GE170, 0)","v":0},{"$f":"IF(AND(GF26=1, GF25=0), GF136+GF170, 0)","v":0},{"$f":"SUM(GG436:GG440)*-1","v":319801.40141595167},{"$f":"IF(AND(GH26=1, GH25=0), GH136+GH170, 0)","v":0},{"$f":"IF(AND(GI26=1, GI25=0), GI136+GI170, 0)","v":0},{"$f":"SUM(GJ436:GJ440)*-1","v":319801.40141595167},{"$f":"IF(AND(GK26=1, GK25=0), GK136+GK170, 0)","v":0},{"$f":"IF(AND(GL26=1, GL25=0), GL136+GL170, 0)","v":0},{"$f":"SUM(GM436:GM440)*-1","v":319801.40141595167},{"$f":"IF(AND(GN26=1, GN25=0), GN136+GN170, 0)","v":0},{"$f":"IF(AND(GO26=1, GO25=0), GO136+GO170, 0)","v":0},{"$f":"SUM(GP436:GP440)*-1","v":319801.40141595167},{"$f":"IF(AND(GQ26=1, GQ25=0), GQ136+GQ170, 0)","v":0},{"$f":"IF(AND(GR26=1, GR25=0), GR136+GR170, 0)","v":0},{"$f":"SUM(GS436:GS440)*-1","v":319801.40141595167},{"$f":"IF(AND(GT26=1, GT25=0), GT136+GT170, 0)","v":0},{"$f":"IF(AND(GU26=1, GU25=0), GU136+GU170, 0)","v":0},{"$f":"SUM(GV436:GV440)*-1","v":319801.40141595167},{"$f":"IF(AND(GW26=1, GW25=0), GW136+GW170, 0)","v":0},{"$f":"IF(AND(GX26=1, GX25=0), GX136+GX170, 0)","v":0},{"$f":"SUM(GY436:GY440)*-1","v":319801.40141595167},{"$f":"IF(AND(GZ26=1, GZ25=0), GZ136+GZ170, 0)","v":0},{"$f":"IF(AND(HA26=1, HA25=0), HA136+HA170, 0)","v":0},{"$f":"SUM(HB436:HB440)*-1","v":319801.40141595172},{"$f":"IF(AND(HC26=1, HC25=0), HC136+HC170, 0)","v":0},{"$f":"IF(AND(HD26=1, HD25=0), HD136+HD170, 0)","v":0},{"$f":"SUM(HE436:HE440)*-1","v":319801.40141595172},{"$f":"IF(AND(HF26=1, HF25=0), HF136+HF170, 0)","v":0},{"$f":"IF(AND(HG26=1, HG25=0), HG136+HG170, 0)","v":0},{"$f":"SUM(HH436:HH440)*-1","v":319801.40141595167},{"$f":"IF(AND(HI26=1, HI25=0), HI136+HI170, 0)","v":0},{"$f":"IF(AND(HJ26=1, HJ25=0), HJ136+HJ170, 0)","v":0},{"$f":"SUM(HK436:HK440)*-1","v":319801.40141595167},{"$f":"IF(AND(HL26=1, HL25=0), HL136+HL170, 0)","v":0},{"$f":"IF(AND(HM26=1, HM25=0), HM136+HM170, 0)","v":0},{"$f":"SUM(HN436:HN440)*-1","v":319801.40141595178},{"$f":"IF(AND(HO26=1, HO25=0), HO136+HO170, 0)","v":0},{"$f":"IF(AND(HP26=1, HP25=0), HP136+HP170, 0)","v":0},{"$f":"SUM(HQ436:HQ440)*-1","v":319801.40141595172},{"$f":"IF(AND(HR26=1, HR25=0), HR136+HR170, 0)","v":0},{"$f":"IF(AND(HS26=1, HS25=0), HS136+HS170, 0)","v":0},{"$f":"SUM(HT436:HT440)*-1","v":319801.40141595167},{"$f":"IF(AND(HU26=1, HU25=0), HU136+HU170, 0)","v":0},{"$f":"IF(AND(HV26=1, HV25=0), HV136+HV170, 0)","v":0},{"$f":"SUM(HW436:HW440)*-1","v":319801.40141595172},{"$f":"IF(AND(HX26=1, HX25=0), HX136+HX170, 0)","v":0},{"$f":"IF(AND(HY26=1, HY25=0), HY136+HY170, 0)","v":0},{"$f":"SUM(HZ436:HZ440)*-1","v":319801.40141595172},{"$f":"IF(AND(IA26=1, IA25=0), IA136+IA170, 0)","v":0},{"$f":"IF(AND(IB26=1, IB25=0), IB136+IB170, 0)","v":0},{"$f":"SUM(IC436:IC440)*-1","v":319801.40141595167},{"$f":"IF(AND(ID26=1, ID25=0), ID136+ID170, 0)","v":0},{"$f":"IF(AND(IE26=1, IE25=0), IE136+IE170, 0)","v":0},{"$f":"SUM(IF436:IF440)*-1","v":319801.40141595167},{"$f":"IF(AND(IG26=1, IG25=0), IG136+IG170, 0)","v":0},{"$f":"IF(AND(IH26=1, IH25=0), IH136+IH170, 0)","v":0},{"$f":"SUM(II436:II440)*-1","v":143299.44638674028},{"$f":"IF(AND(IJ26=1, IJ25=0), IJ136+IJ170, 0)","v":0},{"$f":"IF(AND(IK26=1, IK25=0), IK136+IK170, 0)","v":0},{"$f":"SUM(IL436:IL440)*-1","v":277247.28913913562},{"$f":"IF(AND(IM26=1, IM25=0), IM136+IM170, 0)","v":0},{"$f":"IF(AND(IN26=1, IN25=0), IN136+IN170, 0)","v":0},{"$f":"SUM(IO436:IO440)*-1","v":138977.49000949753},{"$f":"IF(AND(IP26=1, IP25=0), IP136+IP170, 0)","v":0},{"$f":"IF(AND(IQ26=1, IQ25=0), IQ136+IQ170, 0)","v":0},{"$f":"SUM(IR436:IR440)*-1","v":138977.4900094975},{"$f":"IF(AND(IS26=1, IS25=0), IS136+IS170, 0)","v":0},{"$f":"IF(AND(IT26=1, IT25=0), IT136+IT170, 0)","v":0},{"$f":"SUM(IU436:IU440)*-1","v":138977.49000949753},{"$f":"IF(AND(IV26=1, IV25=0), IV136+IV170, 0)","v":0},{"$f":"IF(AND(IW26=1, IW25=0), IW136+IW170, 0)","v":0},{"$f":"SUM(IX436:IX440)*-1","v":138977.49000949753},{"$f":"IF(AND(IY26=1, IY25=0), IY136+IY170, 0)","v":0},{"$f":"IF(AND(IZ26=1, IZ25=0), IZ136+IZ170, 0)","v":0},{"$f":"SUM(JA436:JA440)*-1","v":138977.49000949753},{"$f":"IF(AND(JB26=1, JB25=0), JB136+JB170, 0)","v":0},{"$f":"IF(AND(JC26=1, JC25=0), JC136+JC170, 0)","v":0},{"$f":"SUM(JD436:JD440)*-1","v":138977.49000949753},{"$f":"IF(AND(JE26=1, JE25=0), JE136+JE170, 0)","v":0},{"$f":"IF(AND(JF26=1, JF25=0), JF136+JF170, 0)","v":0},{"$f":"SUM(JG436:JG440)*-1","v":138977.49000949753},{"$f":"IF(AND(JH26=1, JH25=0), JH136+JH170, 0)","v":0},{"$f":"IF(AND(JI26=1, JI25=0), JI136+JI170, 0)","v":0},{"$f":"SUM(JJ436:JJ440)*-1","v":138977.49000949753},{"$f":"IF(AND(JK26=1, JK25=0), JK136+JK170, 0)","v":0},{"$f":"IF(AND(JL26=1, JL25=0), JL136+JL170, 0)","v":0},{"$f":"SUM(JM436:JM440)*-1","v":138977.49000949753},{"$f":"IF(AND(JN26=1, JN25=0), JN136+JN170, 0)","v":0},{"$f":"IF(AND(JO26=1, JO25=0), JO136+JO170, 0)","v":0},{"$f":"SUM(JP436:JP440)*-1","v":138977.49000949753},{"$f":"IF(AND(JQ26=1, JQ25=0), JQ136+JQ170, 0)","v":0},{"$f":"IF(AND(JR26=1, JR25=0), JR136+JR170, 0)","v":0},{"$f":"SUM(JS436:JS440)*-1","v":138977.49000949753},{"$f":"IF(AND(JT26=1, JT25=0), JT136+JT170, 0)","v":0},{"$f":"IF(AND(JU26=1, JU25=0), JU136+JU170, 0)","v":0},{"$f":"SUM(JV436:JV440)*-1","v":138977.49000949753},{"$f":"IF(AND(JW26=1, JW25=0), JW136+JW170, 0)","v":0},{"$f":"IF(AND(JX26=1, JX25=0), JX136+JX170, 0)","v":0},{"$f":"SUM(JY436:JY440)*-1","v":138977.49000949756},{"$f":"IF(AND(JZ26=1, JZ25=0), JZ136+JZ170, 0)","v":0},{"$f":"IF(AND(KA26=1, KA25=0), KA136+KA170, 0)","v":0},{"$f":"SUM(KB436:KB440)*-1","v":138977.49000949756},{"$f":"IF(AND(KC26=1, KC25=0), KC136+KC170, 0)","v":0},{"$f":"IF(AND(KD26=1, KD25=0), KD136+KD170, 0)","v":0},{"$f":"SUM(KE436:KE440)*-1","v":138977.49000949753},{"$f":"IF(AND(KF26=1, KF25=0), KF136+KF170, 0)","v":0},{"$f":"IF(AND(KG26=1, KG25=0), KG136+KG170, 0)","v":0},{"$f":"SUM(KH436:KH440)*-1","v":138977.49000949753},{"$f":"IF(AND(KI26=1, KI25=0), KI136+KI170, 0)","v":0},{"$f":"IF(AND(KJ26=1, KJ25=0), KJ136+KJ170, 0)","v":0},{"$f":"SUM(KK436:KK440)*-1","v":138977.49000949753},{"$f":"IF(AND(KL26=1, KL25=0), KL136+KL170, 0)","v":0},{"$f":"IF(AND(KM26=1, KM25=0), KM136+KM170, 0)","v":0},{"$f":"SUM(KN436:KN440)*-1","v":138977.49000949753},{"$f":"IF(AND(KO26=1, KO25=0), KO136+KO170, 0)","v":0},{"$f":"IF(AND(KP26=1, KP25=0), KP136+KP170, 0)","v":0},{"$f":"SUM(KQ436:KQ440)*-1","v":138977.49000949756},{"$f":"IF(AND(KR26=1, KR25=0), KR136+KR170, 0)","v":0},{"$f":"IF(AND(KS26=1, KS25=0), KS136+KS170, 0)","v":0},{"$f":"SUM(KT436:KT440)*-1","v":-3422490.9554108465},{"$f":"IF(AND(KU26=1, KU25=0), KU136+KU170, 0)","v":0},{"$f":"IF(AND(KV26=1, KV25=0), KV136+KV170, 0)","v":0},{"$f":"SUM(KW436:KW440)*-1","v":0},{"$f":"IF(AND(KX26=1, KX25=0), KX136+KX170, 0)","v":0},{"$f":"IF(AND(KY26=1, KY25=0), KY136+KY170, 0)","v":0},{"$f":"SUM(KZ436:KZ440)*-1","v":0},{"$f":"IF(AND(LA26=1, LA25=0), LA136+LA170, 0)","v":0},{"$f":"IF(AND(LB26=1, LB25=0), LB136+LB170, 0)","v":0},{"$f":"SUM(LC436:LC440)*-1","v":0},{"$f":"IF(AND(LD26=1, LD25=0), LD136+LD170, 0)","v":0},{"$f":"IF(AND(LE26=1, LE25=0), LE136+LE170, 0)","v":0},{"$f":"SUM(LF436:LF440)*-1","v":0},{"$f":"IF(AND(LG26=1, LG25=0), LG136+LG170, 0)","v":0},{"$f":"IF(AND(LH26=1, LH25=0), LH136+LH170, 0)","v":0},{"$f":"SUM(LI436:LI440)*-1","v":0},{"$f":"IF(AND(LJ26=1, LJ25=0), LJ136+LJ170, 0)","v":0},{"$f":"IF(AND(LK26=1, LK25=0), LK136+LK170, 0)","v":0},{"$f":"SUM(LL436:LL440)*-1","v":0},{"$f":"IF(AND(LM26=1, LM25=0), LM136+LM170, 0)","v":0},{"$f":"IF(AND(LN26=1, LN25=0), LN136+LN170, 0)","v":0},{"$f":"SUM(LO436:LO440)*-1","v":0},{"$f":"IF(AND(LP26=1, LP25=0), LP136+LP170, 0)","v":0},{"$f":"IF(AND(LQ26=1, LQ25=0), LQ136+LQ170, 0)","v":0},{"$f":"SUM(LR436:LR440)*-1","v":0},{"$f":"IF(AND(LS26=1, LS25=0), LS136+LS170, 0)","v":0},{"$f":"IF(AND(LT26=1, LT25=0), LT136+LT170, 0)","v":0}]
[null,null,"DSCR Médio",null,"Rácio",null,null,{"$f":"SUM(M510:IM510)/SUM(M511:IM511)","v":1.115015075567342}]
[null,null,"Caixa Disponível para Serviço da Dívida",null,"EUR",null,null,{"$f":"SUM(I519:QJ519)","v":0},{"$f":"I26*I461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU26*BU461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG26*EG461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS26*GS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE26*JE461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fator de Desconto",null,"Fator",null,null,1,{"$f":"IFERROR(#REF!/(1+I521), 0)","v":0},{"$f":"IFERROR(I522/(1+J521), 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,{"$f":"IFERROR(BT522/(1+BU521), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(EF522/(1+EG521), 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,{"$f":"IFERROR(GR522/(1+GS521), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IS522/(1+IT521), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(JY522/(1+JZ521), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(KP522/(1+KQ521), 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]
[null,null,"Caixa Disponível Descontada",null,"EUR",null,null,{"$f":"SUM(I524:QJ524)","v":0},{"$f":"I519*I522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX519*AX522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DJ519*DJ522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FV519*FV522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IH519*IH522","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IT519*IT522","v":0},{"$f":"IU519*IU522","v":0},{"$f":"IV519*IV522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ519*KQ522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Vida Média Ponderada da Dívida Sénior"]
[null,null,"Pagamento de Capital",null,"EUR",null,null,{"$f":"SUM(I529:QJ529)","v":8095000.0000000037},{"$f":"I135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31392.149603584316,0,0,69440.351798188494,0,0,70399.539510094924,0,0,71371.976594201333,0,0,72357.846065637641,0,0,73357.333467543154,0,0,74370.626905986326,0,0,75397.917085366731,0,0,76439.39734430617,0,0,77495.263692035456,0,0,78565.714845283917,0,0,79650.952265678265,0,0,80751.18019765825,{"$f":"BU135","v":0},0,81866.605706916045,0,0,82997.438719366473,0,0,84143.892060655577,0,0,85306.181496214951,0,0,86484.525771869448,0,0,87679.146655005519,0,0,88890.26897630858,0,0,90118.120672076577,0,0,91362.932827118289,0,0,92624.939718243957,0,0,93904.378858356868,0,0,95201.491041153902,0,0,96516.520386443415,0,0,97849.714386089268,0,0,99201.323950589489,0,0,100571.60345629811,0,0,101960.81079329959,0,0,103369.2074139443,0,0,104797.05838205459,0,0,106244.63242281039,0,0,107712.20197332402,0,{"$f":"EG135","v":0},109200.04323391351,0,0,110708.43622008433,0,0,112237.6648152288,0,0,113788.01682405385,0,0,115359.78402674652,0,0,116953.26223388778,0,0,118568.75134212473,0,0,120206.55539061202,0,0,121866.98261823275,0,0,123550.34552160982,0,0,125256.96091391856,0,0,126987.14998451178,0,0,128741.23835936849,0,0,130519.55616237744,0,0,132322.43807746732,0,0,134150.22341159516,0,0,136003.25615860469,0,0,137881.88506396685,0,0,139786.46369041473,0,0,141717.35048448481,0,0,143674.90884397744,0,0,{"$f":"GS135","v":145659.50718634954},0,0,147671.51901805139,0,0,149711.32300482158,0,0,151779.30304295305,0,0,153875.84833154303,0,0,156001.35344574152,0,0,158156.21841101136,0,0,160340.84877841381,0,0,162555.65570093453,0,0,164801.05601086348,0,0,167077.47229824393,0,0,169385.3329904048,0,0,171725.07243259199,0,0,174097.13096971306,0,0,176501.95502921141,0,0,136385.8849282689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$529))","v":10.508879150510751}]
[]
[null,"IRR do Projeto – Antes de Impostos (Não Alavançado)",null,null,null,null,null,"Vida Útil do Projeto"]
[null,null,"Total de Usos de Fundos",null,"EUR",null,null,{"$f":"SUM(I534:QJ534)","v":-17967827.806487262},{"$f":"Cálculos!I429","v":-1334301.8444248999},{"$f":"Cálculos!J429","v":-94908.5},{"$f":"Cálculos!K429","v":-94908.5},{"$f":"Cálculos!L429","v":-94908.5},{"$f":"Cálculos!M429","v":-94908.5},{"$f":"Cálculos!N429","v":-3986144.8028000006},{"$f":"Cálculos!O429","v":-598266.71129108442},{"$f":"Cálculos!P429","v":-290602.33629108442},{"$f":"Cálculos!Q429","v":-290446.64184663998},{"$f":"Cálculos!R429","v":-604696.08629108442},{"$f":"Cálculos!S429","v":-296888.30851330666},{"$f":"Cálculos!T429","v":-298174.83629108442},{"$f":"Cálculos!U429","v":-2360398.5579799735},{"$f":"Cálculos!V429","v":-334623.16962441779},{"$f":"Cálculos!W429","v":-221192.12795775113},{"$f":"Cálculos!X429","v":-1228121.2251799733},{"$f":"Cálculos!Y429","v":-229321.01684664001},{"$f":"Cálculos!Z429","v":-691596.64184664004},{"$f":"Cálculos!AA429","v":-1204983.354532477},{"$f":"Cálculos!AB429","v":-158748.38453247666},{"$f":"Cálculos!AC429","v":-736245.60551646654},{"$f":"Cálculos!AD429","v":-86471},{"$f":"Cálculos!AE429","v":-87616.833333333343},{"$f":"Cálculos!AF429","v":-87616.833333333343},{"$f":"Cálculos!AG429","v":0},{"$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,{"$f":"SUM(I535:QJ535)","v":30341740.403903682},{"$f":"Cálculos!I424","v":-105388.29510798398},{"$f":"Cálculos!J424","v":0},{"$f":"Cálculos!K424","v":0},{"$f":"Cálculos!L424","v":0},{"$f":"Cálculos!M424","v":105388.29510798398},{"$f":"Cálculos!N424","v":-622597.80844800011},{"$f":"Cálculos!O424","v":-80313.769362129038},{"$f":"Cálculos!P424","v":592059.03908587107},{"$f":"Cálculos!Q424","v":-30538.769362129067},{"$f":"Cálculos!R424","v":-80313.769362129067},{"$f":"Cálculos!S424","v":110852.53872425808},{"$f":"Cálculos!T424","v":-30538.769362129067},{"$f":"Cálculos!U424","v":-360230.37594346236},{"$f":"Cálculos!V424","v":108884.20539092482},{"$f":"Cálculos!W424","v":-13947.10269546241},{"$f":"Cálculos!X424","v":-174960.70269546239},{"$f":"Cálculos!Y424","v":392737.47863892477},{"$f":"Cálculos!Z424","v":-13947.10269546241},{"$f":"Cálculos!AA424","v":-180591.31005852961},{"$f":"Cálculos!AB424","v":190651.19322785758},{"$f":"Cálculos!AC424","v":-104603.27021596802},{"$f":"Cálculos!AD424","v":0},{"$f":"Cálculos!AE424","v":297398.29513302725},{"$f":"Cálculos!AF424","v":0},{"$f":"Cálculos!AG424","v":-47502.216321754036},{"$f":"Cálculos!AH424","v":-47092.266587937542},{"$f":"Cálculos!AI424","v":73156.934640716267},{"$f":"Cálculos!AJ424","v":71904.12578518418},{"$f":"Cálculos!AK424","v":128899.19045060308},{"$f":"Cálculos!AL424","v":151235.18225428939},{"$f":"Cálculos!AM424","v":171750.49274604587},{"$f":"Cálculos!AN424","v":190383.80365507203},{"$f":"Cálculos!AO424","v":210221.89746505686},{"$f":"Cálculos!AP424","v":204544.20501243501},{"$f":"Cálculos!AQ424","v":169185.59547671853},{"$f":"Cálculos!AR424","v":122086.09348284634},{"$f":"Cálculos!AS424","v":82587.558212941221},{"$f":"Cálculos!AT424","v":28164.190454712661},{"$f":"Cálculos!AU424","v":70491.996221403795},{"$f":"Cálculos!AV424","v":72468.524274524534},{"$f":"Cálculos!AW424","v":129280.47290035558},{"$f":"Cálculos!AX424","v":154913.55123175803},{"$f":"Cálculos!AY424","v":168772.12879338156},{"$f":"Cálculos!AZ424","v":187200.47480650386},{"$f":"Cálculos!BA424","v":206817.73900759872},{"$f":"Cálculos!BB424","v":200993.93653168847},{"$f":"Cálculos!BC424","v":165601.09069422301},{"$f":"Cálculos!BD424","v":118199.37335469076},{"$f":"Cálculos!BE424","v":81190.646940119768},{"$f":"Cálculos!BF424","v":27105.053129048298},{"$f":"Cálculos!BG424","v":68929.278911723988},{"$f":"Cálculos!BH424","v":71170.735402306513},{"$f":"Cálculos!BI424","v":127756.20508889321},{"$f":"Cálculos!BJ424","v":157499.51347889259},{"$f":"Cálculos!BK424","v":166984.18866954697},{"$f":"Cálculos!BL424","v":185311.77463717863},{"$f":"Cálculos!BM424","v":204818.33812271949},{"$f":"Cálculos!BN424","v":198176.87169054788},{"$f":"Cálculos!BO424","v":163152.94508872676},{"$f":"Cálculos!BP424","v":116174.28870269124},{"$f":"Cálculos!BQ424","v":79527.022054865025},{"$f":"Cálculos!BR424","v":25985.037463768291},{"$f":"Cálculos!BS424","v":67371.288975910895},{"$f":"Cálculos!BT424","v":69595.887281460018},{"$f":"Cálculos!BU424","v":126247.1056401438},{"$f":"Cálculos!BV424","v":155754.00574191706},{"$f":"Cálculos!BW424","v":165108.67768451548},{"$f":"Cálculos!BX424","v":183321.2130927025},{"$f":"Cálculos!BY424","v":201851.35859217311},{"$f":"Cálculos!BZ424","v":195220.05655530057},{"$f":"Cálculos!CA424","v":160548.45326659945},{"$f":"Cálculos!CB424","v":114033.75136619683},{"$f":"Cálculos!CC424","v":77744.136576450168},{"$f":"Cálculos!CD424","v":24516.809903004778},{"$f":"Cálculos!CE424","v":65705.285567819403},{"$f":"Cálculos!CF424","v":67742.320927336754},{"$f":"Cálculos!CG424","v":124012.05776178904},{"$f":"Cálculos!CH424","v":153918.07634932367},{"$f":"Cálculos!CI424","v":162735.28874683045},{"$f":"Cálculos!CJ424","v":180662.65872271097},{"$f":"Cálculos!CK424","v":198973.07354985893},{"$f":"Cálculos!CL424","v":192405.5538934608},{"$f":"Cálculos!CM424","v":158082.76678812833},{"$f":"Cálculos!CN424","v":112027.40103412513},{"$f":"Cálculos!CO424","v":76091.662853034752},{"$f":"Cálculos!CP424","v":23620.716829446825},{"$f":"Cálculos!CQ424","v":64168.862828025616},{"$f":"Cálculos!CR424","v":66334.546359843574},{"$f":"Cálculos!CS424","v":121895.2322843654},{"$f":"Cálculos!CT424","v":152226.02752858118},{"$f":"Cálculos!CU424","v":160233.00085350042},{"$f":"Cálculos!CV424","v":177983.37383438929},{"$f":"Cálculos!CW424","v":196112.29164990055},{"$f":"Cálculos!CX424","v":189607.91946542595},{"$f":"Cálculos!CY424","v":155630.47632471041},{"$f":"Cálculos!CZ424","v":110029.8743501787},{"$f":"Cálculos!DA424","v":74444.269731318898},{"$f":"Cálculos!DB424","v":22500.860249337329},{"$f":"Cálculos!DC424","v":62636.307235254659},{"$f":"Cálculos!DD424","v":64777.426488049969},{"$f":"Cálculos!DE424","v":119788.05145330422},{"$f":"Cálculos!DF424","v":150300.90552489873},{"$f":"Cálculos!DG424","v":157744.1946126477},{"$f":"Cálculos!DH424","v":175319.33247862483},{"$f":"Cálculos!DI424","v":193268.55995706678},{"$f":"Cálculos!DJ424","v":186826.70665603093},{"$f":"Cálculos!DK424","v":153191.16982466617},{"$f":"Cálculos!DL424","v":108040.80477736115},{"$f":"Cálculos!DM424","v":72801.622422322136},{"$f":"Cálculos!DN424","v":21380.498228251621},{"$f":"Cálculos!DO424","v":61107.294623383117},{"$f":"Cálculos!DP424","v":63233.700029464977},{"$f":"Cálculos!DQ424","v":117690.13359155653},{"$f":"Cálculos!DR424","v":147902.93861047167},{"$f":"Cálculos!DS424","v":155268.45015253732},{"$f":"Cálculos!DT424","v":172670.0972454109},{"$f":"Cálculos!DU424","v":190441.42307718121},{"$f":"Cálculos!DV424","v":184061.46632825397},{"$f":"Cálculos!DW424","v":150764.43237040413},{"$f":"Cálculos!DX424","v":106059.82245969831},{"$f":"Cálculos!DY424","v":71163.38236427246},{"$f":"Cálculos!DZ424","v":20035.795102703276},{"$f":"Cálculos!EA424","v":59581.496911347116},{"$f":"Cálculos!EB424","v":61535.523648480019},{"$f":"Cálculos!EC424","v":115601.09367961375},{"$f":"Cálculos!ED424","v":145516.83642225733},{"$f":"Cálculos!EE424","v":152805.34463917592},{"$f":"Cálculos!EF424","v":170035.22793706282},{"$f":"Cálculos!EG424","v":187630.42300741025},{"$f":"Cálculos!EH424","v":181311.74667413003},{"$f":"Cálculos!EI424","v":148349.84603275941},{"$f":"Cálculos!EJ424","v":104086.55408108559},{"$f":"Cálculos!EK424","v":69529.207082527471},{"$f":"Cálculos!EL424","v":19137.108272944155},{"$f":"Cálculos!EM424","v":58058.581963568489},{"$f":"Cálculos!EN424","v":60155.997616115324},{"$f":"Cálculos!EO424","v":113520.54321023461},{"$f":"Cálculos!EP424","v":143142.18072176466},{"$f":"Cálculos!EQ424","v":150354.45212725381},{"$f":"Cálculos!ER424","v":167414.28141742389},{"$f":"Cálculos!ES424","v":184835.09898368461},{"$f":"Cálculos!ET424","v":178577.09306279378},{"$f":"Cálculos!EU424","v":145946.98972242666},{"$f":"Cálculos!EV424","v":102120.62272118658},{"$f":"Cálculos!EW424","v":67898.750046448229},{"$f":"Cálculos!EX424","v":18013.494322656104},{"$f":"Cálculos!EY424","v":56538.213447305854},{"$f":"Cálculos!EZ424","v":58621.350291613839},{"$f":"Cálculos!FA424","v":111448.09004015516},{"$f":"Cálculos!FB424","v":140778.54993043336},{"$f":"Cálculos!FC424","v":147915.34340810834},{"$f":"Cálculos!FD424","v":164806.81145810656},{"$f":"Cálculos!FE424","v":182054.98732517846},{"$f":"Cálculos!FF424","v":175857.04788557021},{"$f":"Cálculos!FG424","v":143555.43903840956},{"$f":"Cálculos!FH424","v":100161.64770830289},{"$f":"Cálculos!FI424","v":66271.660523147366},{"$f":"Cálculos!FJ424","v":16888.202620188826},{"$f":"Cálculos!FK424","v":55020.050686851464},{"$f":"Cálculos!FL424","v":57089.050858372037},{"$f":"Cálculos!FM424","v":109383.33823869904},{"$f":"Cálculos!FN424","v":138425.51897529882},{"$f":"Cálculos!FO424","v":145487.58585462422},{"$f":"Cálculos!FP424","v":162212.36858169013},{"$f":"Cálculos!FQ424","v":179289.62127575924},{"$f":"Cálculos!FR424","v":173151.15039803492},{"$f":"Cálculos!FS424","v":141174.76611340226},{"$f":"Cálculos!FT424","v":98209.244469132362},{"$f":"Cálculos!FU424","v":64647.583428026126},{"$f":"Cálculos!FV424","v":15537.369976490978},{"$f":"Cálculos!FW424","v":53503.748514489082},{"$f":"Cálculos!FX424","v":55401.389058915986},{"$f":"Cálculos!FY424","v":107325.88793320571},{"$f":"Cálculos!FZ424","v":136082.65913150291},{"$f":"Cálculos!GA424","v":143070.74326298886},{"$f":"Cálculos!GB424","v":159630.49990178971},{"$f":"Cálculos!GC424","v":176538.53084232763},{"$f":"Cálculos!GD424","v":170458.93655895375},{"$f":"Cálculos!GE424","v":138804.53945602127},{"$f":"Cálculos!GF424","v":96263.024375334149},{"$f":"Cálculos!GG424","v":63026.159172017447},{"$f":"Cálculos!GH424","v":14631.361504125842},{"$f":"Cálculos!GI424","v":51988.957118128907},{"$f":"Cálculos!GJ424","v":54030.104705080972},{"$f":"Cálculos!GK424","v":105275.33515119029},{"$f":"Cálculos!GL424","v":133749.53786156612},{"$f":"Cálculos!GM424","v":140664.37569121679},{"$f":"Cálculos!GN424","v":157060.74895991047},{"$f":"Cálculos!GO424","v":173801.24262995954},{"$f":"Cálculos!GP424","v":167779.93886602129},{"$f":"Cálculos!GQ424","v":136444.32378980092},{"$f":"Cálculos!GR424","v":94322.594586813517},{"$f":"Cálculos!GS424","v":61407.023505447753},{"$f":"Cálculos!GT424","v":13499.187201089542},{"$f":"Cálculos!GU424","v":50475.32188553219},{"$f":"Cálculos!GV424","v":52502.750773098698},{"$f":"Cálculos!GW424","v":103231.27165914763},{"$f":"Cálculos!GX424","v":131425.71865133324},{"$f":"Cálculos!GY424","v":138268.03929435255},{"$f":"Cálculos!GZ424","v":154502.65555899777},{"$f":"Cálculos!HA424","v":171077.27967376143},{"$f":"Cálculos!HB424","v":165113.68618830587},{"$f":"Cálculos!HC424","v":134093.67988886361},{"$f":"Cálculos!HD424","v":92387.557891640259},{"$f":"Cálculos!HE424","v":59789.807358428377},{"$f":"Cálculos!HF424","v":12364.085061149504},{"$f":"Cálculos!HG424","v":48962.483245036303},{"$f":"Cálculos!HH424","v":50976.32999318064},{"$f":"Cálculos!HI424","v":101193.28479790971},{"$f":"Cálculos!HJ424","v":129110.76084250047},{"$f":"Cálculos!HK424","v":135881.28615626588},{"$f":"Cálculos!HL424","v":151955.75559359571},{"$f":"Cálculos!HM424","v":168366.16126735022},{"$f":"Cálculos!HN424","v":162459.70359531362},{"$f":"Cálculos!HO424","v":131752.16441017741},{"$f":"Cálculos!HP424","v":90457.512542510187},{"$f":"Cálculos!HQ424","v":58174.136677685732},{"$f":"Cálculos!HR424","v":11002.162355440973},{"$f":"Cálculos!HS424","v":47450.076502689073},{"$f":"Cálculos!HT424","v":49293.542692065443},{"$f":"Cálculos!HU424","v":99160.957314468513},{"$f":"Cálculos!HV424","v":126804.2194616351},{"$f":"Cálculos!HW424","v":133503.66411794288},{"$f":"Cálculos!HX424","v":149419.58087651874},{"$f":"Cálculos!HY424","v":165667.40278786398},{"$f":"Cálculos!HZ424","v":159817.51218257612},{"$f":"Cálculos!IA424","v":129419.32972230515},{"$f":"Cálculos!IB424","v":88532.052089657882},{"$f":"Cálculos!IC424","v":56559.632259737133},{"$f":"Cálculos!ID424","v":10083.788434979666},{"$f":"Cálculos!IE424","v":45937.731675697592},{"$f":"Cálculos!IF424","v":47924.818400987453},{"$f":"Cálculos!IG424","v":97133.867190162942},{"$f":"Cálculos!IH424","v":124505.64504558872},{"$f":"Cálculos!II424","v":131134.71660218289},{"$f":"Cálculos!IJ424","v":146893.65896194283},{"$f":"Cálculos!IK424","v":162980.51551740771},{"$f":"Cálculos!IL424","v":157186.62889366981},{"$f":"Cálculos!IM424","v":127094.72373055355},{"$f":"Cálculos!IN424","v":86610.765210127531},{"$f":"Cálculos!IO424","v":54945.909580316053},{"$f":"Cálculos!IP424","v":8937.9252888581104},{"$f":"Cálculos!IQ424","v":44425.073322097909},{"$f":"Cálculos!IR424","v":46398.979485699179},{"$f":"Cálculos!IS424","v":95111.587465141434},{"$f":"Cálculos!IT424","v":122214.58346321306},{"$f":"Cálculos!IU424","v":128773.98243459988},{"$f":"Cálculos!IV424","v":144377.5129648197},{"$f":"Cálculos!IW424","v":160305.0064608391},{"$f":"Cálculos!IX424","v":154566.56633856823},{"$f":"Cálculos!IY424","v":124777.88969842379},{"$f":"Cálculos!IZ424","v":79089.248897832484},{"$f":"Cálculos!JA424","v":46965.813132363823},{"$f":"Cálculos!JB424","v":7787.7966505668765},{"$f":"Cálculos!JC424","v":39443.637991810581},{"$f":"Cálculos!JD424","v":39408.147760726461},{"$f":"Cálculos!JE424","v":79733.54227225497},{"$f":"Cálculos!JF424","v":102090.25635048222},{"$f":"Cálculos!JG424","v":107219.55591906444},{"$f":"Cálculos!JH424","v":120095.05480722926},{"$f":"Cálculos!JI424","v":133430.47019430698},{"$f":"Cálculos!JJ424","v":128531.47264038671},{"$f":"Cálculos!JK424","v":103980.05625414917},{"$f":"Cálculos!JL424","v":70960.530895825577},{"$f":"Cálculos!JM424","v":44544.862524881508},{"$f":"Cálculos!JN424","v":6409.4779949969143},{"$f":"Cálculos!JO424","v":36193.044445420921},{"$f":"Cálculos!JP424","v":36937.816548680057},{"$f":"Cálculos!JQ424","v":76938.524094339562},{"$f":"Cálculos!JR424","v":99064.448495723569},{"$f":"Cálculos!JS424","v":104125.87627335684},{"$f":"Cálculos!JT424","v":116862.48616168091},{"$f":"Cálculos!JU424","v":130054.86983459503},{"$f":"Cálculos!JV424","v":125188.29351483739},{"$f":"Cálculos!JW424","v":100872.40064119204},{"$f":"Cálculos!JX424","v":68166.441890082526},{"$f":"Cálculos!JY424","v":41986.972115506782},{"$f":"Cálculos!JZ424","v":4814.9920820713596},{"$f":"Cálculos!KA424","v":33323.093388041292},{"$f":"Cálculos!KB424","v":34510.963950966936},{"$f":"Cálculos!KC424","v":74004.292740277451},{"$f":"Cálculos!KD424","v":95900.192148771486},{"$f":"Cálculos!KE424","v":100892.87576027389},{"$f":"Cálculos!KF424","v":113490.41571982365},{"$f":"Cálculos!KG424","v":126539.61235272797},{"$f":"Cálculos!KH424","v":121703.53964004593},{"$f":"Cálculos!KI424","v":97619.21496319992},{"$f":"Cálculos!KJ424","v":65222.074531167615},{"$f":"Cálculos!KK424","v":39274.481672926908},{"$f":"Cálculos!KL424","v":2464.3880163485483},{"$f":"Cálculos!KM424","v":30667.214563693564},{"$f":"Cálculos!KN424","v":31831.419083833513},{"$f":"Cálculos!KO424","v":70912.451730033295},{"$f":"Cálculos!KP424","v":92578.888837507606},{"$f":"Cálculos!KQ424","v":97501.768267580133},{"$f":"Cálculos!KR424","v":109959.86088320674},{"$f":"Cálculos!KS424","v":122865.51642630615},{"$f":"Cálculos!KT424","v":118057.84650942605},{"$f":"Cálculos!KU424","v":94200.969790424628},{"$f":"Cálculos!KV424","v":62107.740316694864},{"$f":"Cálculos!KW424","v":42370.796118800368},{"$f":"Cálculos!KX424","v":3137.544641375167},{"$f":"Cálculos!KY424","v":36775.46879606841},{"$f":"Cálculos!KZ424","v":35369.448207789828},{"$f":"Cálculos!LA424","v":74104.342500385595},{"$f":"Cálculos!LB424","v":95606.275651302625},{"$f":"Cálculos!LC424","v":100756.82888589565},{"$f":"Cálculos!LD424","v":113143.13104017657},{"$f":"Cálculos!LE424","v":125973.60581422501},{"$f":"Cálculos!LF424","v":121495.138931878},{"$f":"Cálculos!LG424","v":97934.057701910366},{"$f":"Cálculos!LH424","v":66213.031698654799},{"$f":"Cálculos!LI424","v":41023.1080180715},{"$f":"Cálculos!LJ424","v":1737.1362991596798},{"$f":"Cálculos!LK424","v":35320.781786986146},{"$f":"Cálculos!LL424","v":34388.942478835539},{"$f":"Cálculos!LM424","v":72439.200400268863},{"$f":"Cálculos!LN424","v":93730.162795818746},{"$f":"Cálculos!LO424","v":98826.380107313977},{"$f":"Cálculos!LP424","v":111090.22362692219},{"$f":"Cálculos!LQ424","v":123794.36937874455},{"$f":"Cálculos!LR424","v":119358.25492336355},{"$f":"Cálculos!LS424","v":96034.773420124955},{"$f":"Cálculos!LT424","v":-1346302.1218458267}]
[null,null,"Mais: Impostos",null,"EUR",null,null,{"$f":"SUM(I536:QJ536)","v":1001128.5012465564},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":5603.9866354713567},{"$f":"Cálculos!IY336","v":6366.7654875865628},{"$f":"Cálculos!IZ336","v":0},{"$f":"Cálculos!JA336","v":3468.0823747339368},{"$f":"Cálculos!JB336","v":5464.429410913518},{"$f":"Cálculos!JC336","v":13360.143786740189},{"$f":"Cálculos!JD336","v":17840.319382791349},{"$f":"Cálculos!JE336","v":19201.439741767455},{"$f":"Cálculos!JF336","v":21775.606569284821},{"$f":"Cálculos!JG336","v":24209.90796548656},{"$f":"Cálculos!JH336","v":23425.359967840355},{"$f":"Cálculos!JI336","v":18488.309811116404},{"$f":"Cálculos!JJ336","v":11818.510566780344},{"$f":"Cálculos!JK336","v":7174.3811607091184},{"$f":"Cálculos!JL336","v":0},{"$f":"Cálculos!JM336","v":5204.2414767000473},{"$f":"Cálculos!JN336","v":6250.8862825892929},{"$f":"Cálculos!JO336","v":14141.201493124077},{"$f":"Cálculos!JP336","v":18588.709342739021},{"$f":"Cálculos!JQ336","v":19949.409086500014},{"$f":"Cálculos!JR336","v":22510.131714881307},{"$f":"Cálculos!JS336","v":24931.258668251037},{"$f":"Cálculos!JT336","v":24168.63757046474},{"$f":"Cálculos!JU336","v":19293.2856188396},{"$f":"Cálculos!JV336","v":12701.314103159792},{"$f":"Cálculos!JW336","v":8118.5311126812849},{"$f":"Cálculos!JX336","v":658.34716272789251},{"$f":"Cálculos!JY336","v":6558.283720025529},{"$f":"Cálculos!JZ336","v":7305.5596435923999},{"$f":"Cálculos!KA336","v":15064.97043483016},{"$f":"Cálculos!KB336","v":19481.668386635974},{"$f":"Cálculos!KC336","v":20843.499693035214},{"$f":"Cálculos!KD336","v":23392.475420622985},{"$f":"Cálculos!KE336","v":25802.138178978112},{"$f":"Cálculos!KF336","v":25062.820610848667},{"$f":"Cálculos!KG336","v":20250.163547830343},{"$f":"Cálculos!KH336","v":13736.871994755029},{"$f":"Cálculos!KI336","v":9216.4679831892026},{"$f":"Cálculos!KJ336","v":1843.9046589690254},{"$f":"Cálculos!KK336","v":7696.3802996234117},{"$f":"Cálculos!KL336","v":8454.6587326814297},{"$f":"Cálculos!KM336","v":16149.398533811791},{"$f":"Cálculos!KN336","v":20537.32032305848},{"$f":"Cálculos!KO336","v":21902.016243110855},{"$f":"Cálculos!KP336","v":24441.123760077178},{"$f":"Cálculos!KQ336","v":26841.215817034132},{"$f":"Cálculos!KR336","v":26126.766977790307},{"$f":"Cálculos!KS336","v":21377.995861143725},{"$f":"Cálculos!KT336","v":14944.434359726803},{"$f":"Cálculos!KU336","v":4504.3730255264409},{"$f":"Cálculos!KV336","v":0},{"$f":"Cálculos!KW336","v":68.064959674430668},{"$f":"Cálculos!KX336","v":3384.0310243866361},{"$f":"Cálculos!KY336","v":10952.689916852727},{"$f":"Cálculos!KZ336","v":15249.447780600252},{"$f":"Cálculos!LA336","v":16320.196664475949},{"$f":"Cálculos!LB336","v":18783.265419133735},{"$f":"Cálculos!LC336","v":21106.950573683673},{"$f":"Cálculos!LD336","v":20116.039944189466},{"$f":"Cálculos!LE336","v":15359.90721946566},{"$f":"Cálculos!LF336","v":8933.9643822302751},{"$f":"Cálculos!LG336","v":4234.6334210611139},{"$f":"Cálculos!LH336","v":0},{"$f":"Cálculos!LI336","v":0},{"$f":"Cálculos!LJ336","v":2673.2486524701199},{"$f":"Cálculos!LK336","v":10615.148720154466},{"$f":"Cálculos!LL336","v":14869.754450411117},{"$f":"Cálculos!LM336","v":15929.225728943851},{"$f":"Cálculos!LN336","v":18368.395430136141},{"$f":"Cálculos!LO336","v":20668.330883663468},{"$f":"Cálculos!LP336","v":19687.284069648384},{"$f":"Cálculos!LQ336","v":14979.11434357536},{"$f":"Cálculos!LR336","v":8616.5181724903086},{"$f":"Cálculos!LS336","v":3964.5847885323797}]
[null,null,"Fluxos Totais do Projeto",null,null," ",null,{"$f":"SUM(I537:QJ537)","v":13375041.09866298},{"$f":"SUM(I534:I536)","v":-1439690.1395328839},-94908.5,-94908.5,-94908.5,10479.795107983984,-4608742.6112480005,-678580.48065321345,301456.70279478666,-320985.41120876907,-685009.85565321345,-186035.76978904859,-328713.60565321345,-2720628.9339234359,-225738.96423349297,-235139.23065321354,-1403081.9278754357,163416.46179228477,-705543.74454210245,-1385574.6645910065,31902.808695380925,-840848.87573243456,-86471,209781.46179969391,-87616.833333333343,-47502.216321754036,-47092.266587937542,73156.934640716267,71904.12578518418,128899.19045060308,151235.18225428939,171750.49274604587,190383.80365507203,210221.89746505686,204544.20501243501,169185.59547671853,122086.09348284634,82587.558212941221,28164.190454712661,70491.996221403795,72468.524274524534,129280.47290035558,{"$f":"SUM(AX534:AX536)","v":154913.55123175803},168772.12879338156,187200.47480650386,206817.73900759872,200993.93653168847,165601.09069422301,118199.37335469076,81190.646940119768,27105.053129048298,68929.278911723988,71170.735402306513,127756.20508889321,157499.51347889259,166984.18866954697,185311.77463717863,204818.33812271949,198176.87169054788,163152.94508872676,116174.28870269124,79527.022054865025,25985.037463768291,67371.288975910895,69595.887281460018,126247.1056401438,155754.00574191706,165108.67768451548,183321.2130927025,201851.35859217311,195220.05655530057,160548.45326659945,114033.75136619683,77744.136576450168,24516.809903004778,65705.285567819403,67742.320927336754,124012.05776178904,153918.07634932367,162735.28874683045,180662.65872271097,198973.07354985893,192405.5538934608,158082.76678812833,112027.40103412513,76091.662853034752,23620.716829446825,64168.862828025616,66334.546359843574,121895.2322843654,152226.02752858118,160233.00085350042,177983.37383438929,196112.29164990055,189607.91946542595,155630.47632471041,110029.8743501787,74444.269731318898,22500.860249337329,62636.307235254659,64777.426488049969,119788.05145330422,150300.90552489873,157744.1946126477,175319.33247862483,193268.55995706678,{"$f":"SUM(DJ534:DJ536)","v":186826.70665603093},153191.16982466617,108040.80477736115,72801.622422322136,21380.498228251621,61107.294623383117,63233.700029464977,117690.13359155653,147902.93861047167,155268.45015253732,172670.0972454109,190441.42307718121,184061.46632825397,150764.43237040413,106059.82245969831,71163.38236427246,20035.795102703276,59581.496911347116,61535.523648480019,115601.09367961375,145516.83642225733,152805.34463917592,170035.22793706282,187630.42300741025,181311.74667413003,148349.84603275941,104086.55408108559,69529.207082527471,19137.108272944155,58058.581963568489,60155.997616115324,113520.54321023461,143142.18072176466,150354.45212725381,167414.28141742389,184835.09898368461,178577.09306279378,145946.98972242666,102120.62272118658,67898.750046448229,18013.494322656104,56538.213447305854,58621.350291613839,111448.09004015516,140778.54993043336,147915.34340810834,164806.81145810656,182054.98732517846,175857.04788557021,143555.43903840956,100161.64770830289,66271.660523147366,16888.202620188826,55020.050686851464,57089.050858372037,109383.33823869904,138425.51897529882,145487.58585462422,162212.36858169013,179289.62127575924,173151.15039803492,141174.76611340226,98209.244469132362,64647.583428026126,{"$f":"SUM(FV534:FV536)","v":15537.369976490978},53503.748514489082,55401.389058915986,107325.88793320571,136082.65913150291,143070.74326298886,159630.49990178971,176538.53084232763,170458.93655895375,138804.53945602127,96263.024375334149,63026.159172017447,14631.361504125842,51988.957118128907,54030.104705080972,105275.33515119029,133749.53786156612,140664.37569121679,157060.74895991047,173801.24262995954,167779.93886602129,136444.32378980092,94322.594586813517,61407.023505447753,13499.187201089542,50475.32188553219,52502.750773098698,103231.27165914763,131425.71865133324,138268.03929435255,154502.65555899777,171077.27967376143,165113.68618830587,134093.67988886361,92387.557891640259,59789.807358428377,12364.085061149504,48962.483245036303,50976.32999318064,101193.28479790971,129110.76084250047,135881.28615626588,151955.75559359571,168366.16126735022,162459.70359531362,131752.16441017741,90457.512542510187,58174.136677685732,11002.162355440973,47450.076502689073,49293.542692065443,99160.957314468513,126804.2194616351,133503.66411794288,149419.58087651874,165667.40278786398,159817.51218257612,129419.32972230515,88532.052089657882,56559.632259737133,10083.788434979666,45937.731675697592,47924.818400987453,97133.867190162942,{"$f":"SUM(IH534:IH536)","v":124505.64504558872},123356.75678176474,146893.65896194283,162980.51551740771,157186.62889366981,127094.72373055355,86610.765210127531,54945.909580316053,-2445021.6029453198,44425.073322097909,46398.979485699179,95111.587465141434,122214.58346321306,128773.98243459988,144377.5129648197,160305.0064608391,154566.56633856823,130381.87633389515,85456.014385419054,46965.813132363823,11255.879025300814,44908.067402724097,52768.291547466652,97573.861655046319,121291.69609224968,128995.16248834926,144304.96277271581,156855.83016214735,147019.78245150312,115798.56682092951,78134.912056534697,44544.862524881508,11613.719471696961,42443.930728010215,51079.018041804135,95527.233437078583,119013.85758222359,126636.00798823815,141793.74482993194,154223.50740505976,144481.57913367701,113573.71474435183,76284.973002763814,42645.319278234674,11373.275802096889,40628.653031633694,49575.934385797096,93485.961126913433,116743.69184180669,124285.35118089688,139292.55389880177,151602.43296357663,141953.70318787626,111356.08695795495,74438.542514356814,41118.386331895934,10160.76831597196,39121.873296374994,47980.817617645305,91449.772053091772,114480.90508061845,121942.8920276573,136801.07670024087,148992.28340409644,{"$f":"SUM(KT534:KT536)","v":139435.84237056976},109145.40415015143,66612.113342221302,42370.796118800368,3205.6096010495976,40159.499820455043,46322.138124642559,89353.79028098585,111926.47231577858,119540.09430502939,134250.08161386024,146089.64575841447,136855.04615134365,106868.02208414064,70447.665119715908,41023.1080180715,1737.1362991596798,37994.03043945627,45004.091198990005,87308.954850679977,109659.3885247626,117194.77553745011,131758.55451058567,143481.65344839293,134337.36926693891,104651.29159261526,-1342337.5370572943]
[]
[null,null,"TIR do Projeto Antes de Impostos (Não Alavançado)",null,"%",null,null,{"$f":"XIRR($I537:$QJ537, $I$4:$QJ$4)","v":6.1450949311256414E-2}]
[]
[null,"TIR do Projeto Após Impostos (Não Alavancado)",null,null,null,null,null,"25-ano"]
[null,null,"Total de Usos de Fundos",null,"EUR",null,null,{"$f":"SUM(I542:LT542)","v":-17967827.806487262},{"$f":"I534","v":-1334301.8444248999},-94908.5,-94908.5,-94908.5,-94908.5,-3986144.8028000006,-598266.71129108442,-290602.33629108442,-290446.64184663998,-604696.08629108442,-296888.30851330666,-298174.83629108442,-2360398.5579799735,-334623.16962441779,-221192.12795775113,-1228121.2251799733,-229321.01684664001,-691596.64184664004,-1204983.354532477,-158748.38453247666,-736245.60551646654,-86471,-87616.833333333343,-87616.833333333343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FX534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7777.9598204181602,{"$f":"IJ534","v":0},0,0,0,0,0,-2453959.5282341777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KV534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Caixa Operacional Disponível",null,"EUR",null,null,{"$f":"SUM(I543:LT543)","v":30341740.403903682},{"$f":"I535","v":-105388.29510798398},{"$f":"J535","v":0},0,0,105388.29510798398,-622597.80844800011,-80313.769362129038,592059.03908587107,-30538.769362129067,-80313.769362129067,110852.53872425808,-30538.769362129067,-360230.37594346236,108884.20539092482,-13947.10269546241,-174960.70269546239,392737.47863892477,-13947.10269546241,-180591.31005852961,190651.19322785758,-104603.27021596802,0,297398.29513302725,0,-47502.216321754036,-47092.266587937542,{"$f":"AI535","v":73156.934640716267},71904.12578518418,128899.19045060308,151235.18225428939,171750.49274604587,190383.80365507203,210221.89746505686,204544.20501243501,169185.59547671853,122086.09348284634,82587.558212941221,28164.190454712661,70491.996221403795,72468.524274524534,129280.47290035558,154913.55123175803,168772.12879338156,{"$f":"AZ535","v":187200.47480650386},206817.73900759872,200993.93653168847,165601.09069422301,118199.37335469076,81190.646940119768,27105.053129048298,68929.278911723988,71170.735402306513,127756.20508889321,157499.51347889259,166984.18866954697,185311.77463717863,204818.33812271949,198176.87169054788,163152.94508872676,116174.28870269124,79527.022054865025,25985.037463768291,67371.288975910895,69595.887281460018,126247.1056401438,155754.00574191706,165108.67768451548,183321.2130927025,201851.35859217311,195220.05655530057,160548.45326659945,114033.75136619683,77744.136576450168,24516.809903004778,65705.285567819403,67742.320927336754,124012.05776178904,153918.07634932367,162735.28874683045,180662.65872271097,198973.07354985893,192405.5538934608,158082.76678812833,112027.40103412513,76091.662853034752,23620.716829446825,64168.862828025616,66334.546359843574,121895.2322843654,152226.02752858118,160233.00085350042,177983.37383438929,196112.29164990055,189607.91946542595,155630.47632471041,110029.8743501787,74444.269731318898,22500.860249337329,62636.307235254659,64777.426488049969,119788.05145330422,150300.90552489873,157744.1946126477,175319.33247862483,193268.55995706678,186826.70665603093,153191.16982466617,{"$f":"DL535","v":108040.80477736115},72801.622422322136,21380.498228251621,61107.294623383117,63233.700029464977,117690.13359155653,147902.93861047167,155268.45015253732,172670.0972454109,190441.42307718121,184061.46632825397,150764.43237040413,106059.82245969831,71163.38236427246,20035.795102703276,59581.496911347116,61535.523648480019,115601.09367961375,145516.83642225733,152805.34463917592,170035.22793706282,187630.42300741025,181311.74667413003,148349.84603275941,104086.55408108559,69529.207082527471,19137.108272944155,58058.581963568489,60155.997616115324,113520.54321023461,143142.18072176466,150354.45212725381,167414.28141742389,184835.09898368461,178577.09306279378,145946.98972242666,102120.62272118658,67898.750046448229,18013.494322656104,56538.213447305854,58621.350291613839,111448.09004015516,140778.54993043336,147915.34340810834,164806.81145810656,182054.98732517846,175857.04788557021,143555.43903840956,100161.64770830289,66271.660523147366,16888.202620188826,55020.050686851464,57089.050858372037,109383.33823869904,138425.51897529882,145487.58585462422,162212.36858169013,179289.62127575924,173151.15039803492,141174.76611340226,98209.244469132362,64647.583428026126,15537.369976490978,53503.748514489082,{"$f":"FX535","v":55401.389058915986},107325.88793320571,136082.65913150291,143070.74326298886,159630.49990178971,176538.53084232763,170458.93655895375,138804.53945602127,96263.024375334149,63026.159172017447,14631.361504125842,51988.957118128907,54030.104705080972,105275.33515119029,133749.53786156612,140664.37569121679,157060.74895991047,173801.24262995954,167779.93886602129,136444.32378980092,94322.594586813517,61407.023505447753,13499.187201089542,50475.32188553219,52502.750773098698,103231.27165914763,131425.71865133324,138268.03929435255,154502.65555899777,171077.27967376143,165113.68618830587,134093.67988886361,92387.557891640259,59789.807358428377,12364.085061149504,48962.483245036303,50976.32999318064,101193.28479790971,129110.76084250047,135881.28615626588,151955.75559359571,168366.16126735022,162459.70359531362,131752.16441017741,90457.512542510187,58174.136677685732,11002.162355440973,47450.076502689073,49293.542692065443,99160.957314468513,126804.2194616351,133503.66411794288,149419.58087651874,165667.40278786398,159817.51218257612,129419.32972230515,88532.052089657882,56559.632259737133,10083.788434979666,45937.731675697592,47924.818400987453,97133.867190162942,124505.64504558872,131134.71660218289,{"$f":"IJ535","v":146893.65896194283},162980.51551740771,157186.62889366981,127094.72373055355,86610.765210127531,54945.909580316053,8937.9252888581104,44425.073322097909,46398.979485699179,95111.587465141434,122214.58346321306,128773.98243459988,144377.5129648197,160305.0064608391,154566.56633856823,124777.88969842379,79089.248897832484,46965.813132363823,7787.7966505668765,39443.637991810581,39408.147760726461,79733.54227225497,102090.25635048222,107219.55591906444,120095.05480722926,133430.47019430698,128531.47264038671,103980.05625414917,70960.530895825577,44544.862524881508,6409.4779949969143,36193.044445420921,36937.816548680057,76938.524094339562,99064.448495723569,104125.87627335684,116862.48616168091,130054.86983459503,125188.29351483739,100872.40064119204,68166.441890082526,41986.972115506782,4814.9920820713596,33323.093388041292,34510.963950966936,74004.292740277451,95900.192148771486,100892.87576027389,113490.41571982365,126539.61235272797,121703.53964004593,97619.21496319992,65222.074531167615,39274.481672926908,2464.3880163485483,30667.214563693564,31831.419083833513,70912.451730033295,92578.888837507606,97501.768267580133,109959.86088320674,122865.51642630615,118057.84650942605,94200.969790424628,{"$f":"KV535","v":62107.740316694864},42370.796118800368,3137.544641375167,36775.46879606841,35369.448207789828,74104.342500385595,95606.275651302625,100756.82888589565,113143.13104017657,125973.60581422501,121495.138931878,97934.057701910366,66213.031698654799,41023.1080180715,1737.1362991596798,35320.781786986146,34388.942478835539,72439.200400268863,93730.162795818746,98826.380107313977,111090.22362692219,123794.36937874455,119358.25492336355,96034.773420124955,-1346302.1218458267]
[null,null,"Fluxos Totais do Projeto",null,null,null,null,{"$f":"SUM(I544:LT544)","v":12373912.59741642},{"$f":"SUM(I542:I543)","v":-1439690.1395328839},-94908.5,-94908.5,-94908.5,10479.795107983984,-4608742.6112480005,-678580.48065321345,301456.70279478666,-320985.41120876907,-685009.85565321345,-186035.76978904859,-328713.60565321345,-2720628.9339234359,-225738.96423349297,-235139.23065321354,-1403081.9278754357,163416.46179228477,-705543.74454210245,-1385574.6645910065,31902.808695380925,-840848.87573243456,-86471,209781.46179969391,-87616.833333333343,-47502.216321754036,-47092.266587937542,73156.934640716267,71904.12578518418,128899.19045060308,151235.18225428939,171750.49274604587,190383.80365507203,210221.89746505686,204544.20501243501,169185.59547671853,122086.09348284634,82587.558212941221,28164.190454712661,70491.996221403795,72468.524274524534,129280.47290035558,{"$f":"SUM(AX542:AX543)","v":154913.55123175803},168772.12879338156,187200.47480650386,206817.73900759872,200993.93653168847,165601.09069422301,118199.37335469076,81190.646940119768,27105.053129048298,68929.278911723988,71170.735402306513,127756.20508889321,157499.51347889259,166984.18866954697,185311.77463717863,204818.33812271949,198176.87169054788,163152.94508872676,116174.28870269124,79527.022054865025,25985.037463768291,67371.288975910895,69595.887281460018,126247.1056401438,155754.00574191706,165108.67768451548,183321.2130927025,201851.35859217311,195220.05655530057,160548.45326659945,114033.75136619683,77744.136576450168,24516.809903004778,65705.285567819403,67742.320927336754,124012.05776178904,153918.07634932367,162735.28874683045,180662.65872271097,198973.07354985893,192405.5538934608,158082.76678812833,112027.40103412513,76091.662853034752,23620.716829446825,64168.862828025616,66334.546359843574,121895.2322843654,152226.02752858118,160233.00085350042,177983.37383438929,196112.29164990055,189607.91946542595,155630.47632471041,110029.8743501787,74444.269731318898,22500.860249337329,62636.307235254659,64777.426488049969,119788.05145330422,150300.90552489873,157744.1946126477,175319.33247862483,193268.55995706678,{"$f":"SUM(DJ542:DJ543)","v":186826.70665603093},153191.16982466617,108040.80477736115,72801.622422322136,21380.498228251621,61107.294623383117,63233.700029464977,117690.13359155653,147902.93861047167,155268.45015253732,172670.0972454109,190441.42307718121,184061.46632825397,150764.43237040413,106059.82245969831,71163.38236427246,20035.795102703276,59581.496911347116,61535.523648480019,115601.09367961375,145516.83642225733,152805.34463917592,170035.22793706282,187630.42300741025,181311.74667413003,148349.84603275941,104086.55408108559,69529.207082527471,19137.108272944155,58058.581963568489,60155.997616115324,113520.54321023461,143142.18072176466,150354.45212725381,167414.28141742389,184835.09898368461,178577.09306279378,145946.98972242666,102120.62272118658,67898.750046448229,18013.494322656104,56538.213447305854,58621.350291613839,111448.09004015516,140778.54993043336,147915.34340810834,164806.81145810656,182054.98732517846,175857.04788557021,143555.43903840956,100161.64770830289,66271.660523147366,16888.202620188826,55020.050686851464,57089.050858372037,109383.33823869904,138425.51897529882,145487.58585462422,162212.36858169013,179289.62127575924,173151.15039803492,141174.76611340226,98209.244469132362,64647.583428026126,{"$f":"SUM(FV542:FV543)","v":15537.369976490978},53503.748514489082,55401.389058915986,107325.88793320571,136082.65913150291,143070.74326298886,159630.49990178971,176538.53084232763,170458.93655895375,138804.53945602127,96263.024375334149,63026.159172017447,14631.361504125842,51988.957118128907,54030.104705080972,105275.33515119029,133749.53786156612,140664.37569121679,157060.74895991047,173801.24262995954,167779.93886602129,136444.32378980092,94322.594586813517,61407.023505447753,13499.187201089542,50475.32188553219,52502.750773098698,103231.27165914763,131425.71865133324,138268.03929435255,154502.65555899777,171077.27967376143,165113.68618830587,134093.67988886361,92387.557891640259,59789.807358428377,12364.085061149504,48962.483245036303,50976.32999318064,101193.28479790971,129110.76084250047,135881.28615626588,151955.75559359571,168366.16126735022,162459.70359531362,131752.16441017741,90457.512542510187,58174.136677685732,11002.162355440973,47450.076502689073,49293.542692065443,99160.957314468513,126804.2194616351,133503.66411794288,149419.58087651874,165667.40278786398,159817.51218257612,129419.32972230515,88532.052089657882,56559.632259737133,10083.788434979666,45937.731675697592,47924.818400987453,97133.867190162942,{"$f":"SUM(IH542:IH543)","v":124505.64504558872},123356.75678176474,146893.65896194283,162980.51551740771,157186.62889366981,127094.72373055355,86610.765210127531,54945.909580316053,-2445021.6029453198,44425.073322097909,46398.979485699179,95111.587465141434,122214.58346321306,128773.98243459988,144377.5129648197,160305.0064608391,154566.56633856823,124777.88969842379,79089.248897832484,46965.813132363823,7787.7966505668765,39443.637991810581,39408.147760726461,79733.54227225497,102090.25635048222,107219.55591906444,120095.05480722926,133430.47019430698,128531.47264038671,103980.05625414917,70960.530895825577,44544.862524881508,6409.4779949969143,36193.044445420921,36937.816548680057,76938.524094339562,99064.448495723569,104125.87627335684,116862.48616168091,130054.86983459503,125188.29351483739,100872.40064119204,68166.441890082526,41986.972115506782,4814.9920820713596,33323.093388041292,34510.963950966936,74004.292740277451,95900.192148771486,100892.87576027389,113490.41571982365,126539.61235272797,121703.53964004593,97619.21496319992,65222.074531167615,39274.481672926908,2464.3880163485483,30667.214563693564,31831.419083833513,70912.451730033295,92578.888837507606,97501.768267580133,109959.86088320674,122865.51642630615,{"$f":"SUM(KT542:KT543)","v":118057.84650942605},94200.969790424628,62107.740316694864,42370.796118800368,3137.544641375167,36775.46879606841,35369.448207789828,74104.342500385595,95606.275651302625,100756.82888589565,113143.13104017657,125973.60581422501,121495.138931878,97934.057701910366,66213.031698654799,41023.1080180715,1737.1362991596798,35320.781786986146,34388.942478835539,72439.200400268863,93730.162795818746,98826.380107313977,111090.22362692219,123794.36937874455,119358.25492336355,96034.773420124955,-1346302.1218458267]
[null,null,"TIR do Projeto Após Impostos (Não Alavancado)",null,"%",null,null,{"$f":"XIRR($I544:$LT544, $I$4:$LT$4)","v":5.9519842267036438E-2}]
[]
[null,"Cálculo do LCOE",null,null,null,"Taxa de desconto (OCC)",null,{"$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":402717628.19137931},{"$f":"I218+I225","v":0},{"$f":"J218+J225","v":0},0,0,0,0,0,0,0,0,0,-30008,-30008,0,0,0,0,0,0,0,0,0,0,0,1034456.1618698308,1023384.0642293787,1408601.2641045097,1540681.6536352532,1685278.1157001783,1814623.6988350821,1990002.5144345022,1985137.5269577156,1714118.3411907626,1386400.991414181,1115346.708896169,712756.74038037215,1045426.4095031999,1033475.2588702816,1428147.0095636784,1563940.0334179972,1709116.2736341399,1840556.7908856685,2018607.3425023754,2013639.4246323688,1738308.5653004041,1384334.6941061364,1112926.7327003633,708775.05215118802,1034422.5110429421,1042530.7297329651,1447424.8701926435,1572338.8889326144,1732804.0279559067,1866424.8836257779,2047259.6730262488,1994749.3872362836,1722882.0007246812,1369957.203028976,1101270.1877079343,701122.28019102011,1023528.1486202767,1031613.4702577861,1467102.5296007518,1593910.212344032,1756973.8017045252,{"$f":"BV218+BV225","v":1892814.1659007564},2029207.3570640334,1974295.6489986111,1705153.7818241962,1355722.829721286,1089729.6753883893,693545.68617089256,1012742.23188131,1023282.0703126197,1452960.4749833688,1615923.5795349043,1746582.5613679867,1875356.5258379404,2008410.6140729047,1954045.5132795004,1687602.0348221883,1341630.1495467499,1078304.040718419,686044.51179321366,1002063.6813258517,1010103.8903614708,1437899.8627250078,1638386.0837653137,1728599.148612296,1856110.5307261408,1987820.8879704096,1933996.9533596754,1670225.0030655432,1327677.7520502985,1066992.1401721546,678618.00630870811,991491.42819937272,999509.41717055533,1422989.1682250174,1647643.1595894303,1710794.7480296786,1837056.115903062,1967436.1180496281,1914147.9626944175,1653020.9473873861,1313864.2408169464,1055792.8416067201,671265.42644127971,981024.41438604088,989020.40447783517,1408226.899157993,1630663.8902144949,1693167.5776803799,1818191.3743222351,1947254.2641165233,1894496.5547127458,1635988.145933022,1300188.2333320351,1044705.0241489229,663986.03631362156,970661.59230281995,980939.87421798555,1393611.5780535766,1613853.6374744608,1675715.873362598,1799514.417920491,1927273.306285749,1875040.762618589,1619124.8939876026,{"$f":"EH218+EH225","v":1286648.3608428615},1033727.5780830703,656779.10737356474,960401.92479462281,968354.57189773908,1379141.7421485833,1597210.7189280966,1658437.8884359126,1781023.3774289966,1907491.2447784904,1855778.6391939418,1602429.5038055114,1273243.2682216887,1022859.4047399058,649643.91832116258,950244.38503050851,958175.68368638516,1364815.9432406023,1580733.4688816848,1641331.8936464761,1762716.4021861698,1887906.0997223188,1836708.256603979,1585900.3044414481,1259971.6138301201,1012099.4163866499,642579.7550365004,940187.95640091319,948098.11911826488,1350632.7475430553,1564420.2382223136,1624396.1769539411,1744591.6599524571,1868515.9109530367,1817827.7062041094,1569535.6415831922,1246832.0693848219,1001446.5361181346,635585.91050822276,930231.63241590327,940258.61778325541,1336590.7355416976,1548269.3942528241,1607629.0433601132,1726647.3367269568,1849318.7378184982,1799135.098348951,1553333.8773860342,1233823.3198245824,990899.6977490217,628661.6847627731,920374.41660444136,928242.93653044803,1322688.5018525447,1532279.3205284055,1591028.8147393074,1708881.6365658636,1830312.6589843775,1780628.5622032075,1537293.3903088509,1220944.063178696,980457.84570709593,621806.38479433709,910615.3224146557,{"$f":"GT218+GT225","v":918463.33132005553},1308924.6550812195,1516448.4166948134,1574593.8296703959,1691292.7814027257,1811495.7722418762,1762306.2455544258,1521412.5749518161,1208193.010436655,970119.93492761732,615019.32449548377,900953.37311510171,908781.07517261861,1295297.8176836907,1500775.0983281997,1558322.4432705236,1673879.0108704863,1792866.1943173402,1744166.3146276199,1505689.8418957251,1195568.8854191424,959884.93074872775,608299.82458849763,891387.60169700638,901173.14802137844,1281806.6258284061,1485257.7967765362,1542213.0270304829,1656638.5821252998,1774422.0606837748,1726206.9539017389,1490123.6175429185,1183070.4246503033,949751.80880789645,601647.21255739208,881917.05077748606,889704.7435480596,1268449.7292597934,1469894.959002618,1526263.9686517252,1639569.7696720995,1756161.5253742342,1708426.365927961,1474712.3439597902,1170696.3772312936,939719.55493939831,595060.82258060283,872540.77250372723,880308.75883094128,1255225.7911631204,1454685.0474286284,1510473.6718849952,1622670.8651919037,1738082.7607970708,1690822.7711497985,1459454.4787208633,1158445.5047150836,929787.1650728127,588539.99546434905,863257.82845812221,871006.30450570281,1242133.4880307019,1439626.5397822524,1494840.5563705715,{"$f":"JF218+JF225","v":1605940.17737084},1720183.9575530204,1673394.4077249924,1444348.4947544173,1146316.5809825088,919953.64513252978,582084.07857665839,854067.28956434783,863620.8676743441,1229171.5095294374,1424717.9289443213,1479363.057480098,1589376.0317308714,1702463.3242541114,1656139.5313491782,1429392.8801896519,1134308.392119556,910218.01093826117,575692.42578204884,844968.23599437973,852678.27218262292,1216338.5583696663,1409957.7227979728,1464039.6261599893,1572976.7704622063,1684919.0873443733,1639056.4150813096,1414586.1382053725,1122419.7362958672,900579.28810653731,569364.39737686061,835959.75707643083,843650.85983774625,1203633.3501753299,1395344.444079313,1448868.7287763923,1556740.7522573788,1667549.4909223327,1622143.3491708185,1399926.7868801826,1110649.4236444579,891036.51195318869,563099.36002523219,827040.9512038097,834713.30900709052,1191054.613355427,1380876.6302295686,1433848.846961698,1540666.3521469806,1650352.7965652761,1605398.6408864965,1385413.3590441665,1098996.2761426286,881588.72739679494,556896.68669571308,818210.92574468197,827541.6349606642,1178601.088976746,1366552.8332487042,1418978.477462573,1524751.9613370243,1633327.2831552592,1588820.6143470784,1371044.402132049,{"$f":"LR218+LR225","v":1087459.1274940637},872234.98886309681,530458.87911210407]
[null,"CapEx (Investimento)",null,null,null,null,null,16589203.139820598,{"$f":"I75-I72-I66-I71","v":1212876.8444248999},{"$f":"J75-J72-J66-J71","v":66150},66150,66150,66150,3957386.3028000006,568111.05851330666,257017.30851330666,257017.30851330666,568111.05851330666,257017.30851330666,257017.30851330666,2317589.84964664,269319.39184664004,153319.39184664004,1159654.39184664,153319.39184664001,616369.39184664004,1128695.6878658102,76273.217865809987,653770.43884979992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,18691139.296015643,{"$f":"I356*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,49978.138830308701,49568.189096492235,51173.213257010088,54599.095421719008,55184.678782192859,55478.075213952514,52906.652745888772,52778.443424845318,51825.61287834018,51092.839278789412,50145.201489248611,49270.743505582548,52784.567361161375,52149.755936087255,53976.429244346888,54265.169937520215,54781.046724670654,54920.283051934653,55520.264847832907,55389.015197910805,54435.560791728669,53696.880771533659,52752.286299892221,51884.722629674405,53062.450976454951,52434.581276635472,54254.974619731212,54625.873138174553,55054.230606375051,55191.128138542619,55789.046357913227,55641.616998659891,54695.684481649427,53965.682951154638,53028.26370245219,52171.563563748365,53348.179428591029,52719.877084496489,54541.5756458994,54907.700135623185,{"$f":"BU356*-1","v":55335.569847085033},55470.174231500852,56173.707861994757,56026.671674598765,55087.927699823937,54367.420366896411,53437.104916856159,52591.16017088254,53766.939902058693,53361.749276823502,54948.845923014254,55322.839301736902,55737.374776822129,55866.305125419829,56440.586482174775,56295.013936178984,55363.386946778803,54652.279303387091,53728.996938710457,52893.7005231285,54068.924349915149,53439.769594405247,55239.065331161386,55621.484023848418,56019.744937133568,56145.164327269107,56715.956666607555,56571.833192495542,55647.252343907014,54945.450822780396,54029.131534069747,53204.377452270848,54379.329612114365,53749.75500415123,55537.822666312466,55923.813015360065,56310.73115816756,56432.674538952793,57000.012591578983,56857.323764863555,55939.718917731298,55247.13088299513,54337.705357746934,53523.38866824389,54698.357536802898,54068.367255721168,55845.318610840186,56225.23915067155,56610.533344530835,56729.035317183894,57292.953468082429,57151.685007861961,56240.986721018329,55557.520458922692,54654.920074590467,53850.936880514448,55026.215104656694,54619.36266242493,56161.758991251125,56535.670142530165,56919.356552706078,57034.451374014396,57594.983665891647,57455.121433420856,{"$f":"EG356*-1","v":56551.26095693597},55876.82566667653,54980.982483802763,54187.229922504885,55363.114556335029,54732.305301024877,56487.354905524138,56855.316487469718,57237.411118313328,57349.13270406222,57906.312840753453,57767.842838028242,56870.75210632923,56205.257890959554,55316.104646376036,54532.480879132461,55709.273523129348,55078.060884742968,56822.3228536448,57184.394090017711,57564.912786568064,57673.294714935153,58227.156064777766,58090.064433134285,57199.676058192992,56543.033915627238,55660.504015723105,54886.908217542557,56064.915160886769,55433.30315481779,57166.884871415728,57523.124396446045,57902.082846016012,58007.158360931884,58557.733960105033,58422.006978832651,57538.254243421135,56890.376057526388,56014.403571583141,55250.735921115906,56430.26828729007,56021.819215463714,57521.268667624434,57871.734531879883,58249.148265626231,58350.950280101606,58898.272835932628,58763.896920900697,57886.713771913906,57247.512303691103,56378.03195728398,55624.193626831409,56805.567522577956,56173.168667840917,57885.70776465266,58230.457440848571,58606.341835326341,58704.902934746176,59249.004828984063,59115.966531282349,58245.287573127236,57614.676451979962,56751.623620444996,56007.516766068351,{"$f":"GS356*-1","v":57191.053433791618},56558.26701931798,58260.44164261299,58599.53203136439,58973.902310065911,59069.25475545066,59610.168047506944,59478.454052099638,58614.214540150118,57992.108255240208,57135.418957206319,56400.946708934207,57586.972682635511,56953.802566308725,58645.71588710088,58979.203322617388,59352.074557495835,59444.250288730298,59982.006718887722,59851.603843280776,58993.739677397767,58380.053569087082,57529.66446007257,56804.730912205712,57993.578177042742,57583.59510594474,59041.782340652368,59369.72259637629,59741.109709354234,59830.140348384186,60364.771340973413,60235.666533895201,59384.114252011248,58778.764503388549,57934.612869461271,57219.123070973917,58411.129226537589,57777.203126927154,59448.899257999918,59771.347552188381,60141.265316651159,60227.182170648259,60758.718837192908,60630.899177287996,59785.595949055685,59188.499577547904,58350.523329048621,57644.383274085405,58839.891701489942,58205.593244787,59867.33146522133,60184.34246647267,60552.805508747006,60635.63957324213,61164.112715572592,61037.565410108509,60198.449030612188,59609.523879679131,58777.661545007337,58080.778163474788,59280.138196358952,58645.471089115366,60297.350522878827,60608.978355604107,{"$f":"JE356*-1","v":60976.001156421989},61055.783118407373,61581.22323174357,61455.935615330469,60622.944498860466,60042.109229772308,59216.299949233828,58528.581097485556,59732.148197025454,59320.691300205232,60739.234893248067,61045.533143088061,61411.130039036012,61487.89028003659,62010.327556040036,61886.28708936309,61059.360263252005,60486.534346948494,59666.717866664447,58988.072318278937,60196.208252315482,59560.814816429098,61193.270111739141,61494.291830927425,61858.477015881363,61932.245614995409,62451.709944791,62328.904213355388,61507.981311875628,60943.085020906481,60129.201686782777,59459.539123433155,60672.612149819302,60036.860963136707,61659.748962614227,61955.546675286845,62318.334201832695,62389.140938742326,62905.661915909892,62784.078628798321,61969.099887120501,61412.054287665858,60604.04503942281,59943.276041837329,61161.661096113559,60525.555719791286,62138.971659109317,62429.597366561648,62791.001147401745,62858.875505353368,63372.482428889562,63252.109417532149,62443.015665743544,61893.742609713983,61091.54897497526,60439.585013987882,61663.663901496395,61250.790992100614,62631.24602806988,62916.751213961114,63276.785023306678,63341.756192061825,63852.47806931247,63733.303286268849,62930.035943451425,62388.458060666548,61592.022149107041,1471877.3394469002]
[null,"Custo de Carregamento",null,null,null,null,null,4543929.4079466034,{"$f":"(I231+I232*2/3)*-1","v":0},{"$f":"(J231+J232*2/3)*-1","v":0},{"$f":"(K231+K232*2/3)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16805.459873682179,12995.706157419176,7250.7869054393677,2267.0559999999996,3799.2438248915905,2572.8705927857363,7293.7515516134927,13051.482234025578,12919.516871597523,16999.208562945125,16602.896421210247,17721.148062081815,18139.060430627014,14043.600203914302,9895.5891814658498,2267.0559999999996,7362.3613256114177,6625.0706287154289,11925.871877549616,17821.808833036168,17142.539212240048,17994.714457188464,17398.783324114756,17962.784389056153,17946.839308509712,16195.658401124234,13733.183671812047,537.12311065362428,12059.70593671719,11731.89100023211,17509.432258896242,17835.595177123105,17244.92524605156,17803.930197291404,17214.307253456227,17772.317970436514,17756.531611905597,16023.91082073731,17601.095442637317,4897.8092167808472,16793.413961519291,16878.047871603187,{"$f":"(BW231+BW232*2/3)*-1","v":17662.089338617745},17646.394837280008,17061.980723896821,17615.045059958913,17031.667511793607,17583.747510496014,17568.118294015039,16420.082611437196,17536.898923240682,9291.1411914545824,17505.731563070833,16925.968412786504,17474.616126857265,17459.077853195995,16880.857285254297,17428.040140767138,16850.845819768656,17397.054136305032,17381.580497635889,15685.527519439929,17350.67189364869,13718.12500294183,17319.814782537163,16746.198880641445,17289.009078515606,17273.62547739462,16701.536802523773,17242.896723472393,16671.824079981234,17212.219162800626,17196.899553276075,15518.857931696712,17166.29862261215,16597.758658262341,17135.748672248694,16568.218827225413,17105.249617253932,17090.019149017331,16524.001328552509,17059.596278138004,16494.584375178063,17029.224090916487,17014.056977285167,15353.847421987928,16983.760657273888,16421.256222423166,16953.514810090182,16392.010439541504,16923.319351647726,16908.240491965797,16348.233094838968,16878.120459279715,16319.108966459447,16848.05060573142,16833.034470004422,15732.996599483613,16803.03972846187,16246.510743676707,16773.094957325538,16217.556081908591,16743.200073346121,16728.271313062774,16174.214509754522,16698.451104029606,{"$f":"(EI231+EI232*2/3)*-1","v":16145.380291503894},16668.680574636342,16653.813913935253,15028.737741267949,16624.117748860768,16073.504732755959,16594.471056772392,16044.838294196317,16564.873755249526,16550.093600231263,16001.928156782753,16520.570230318288,15973.380962810446,16491.096045519487,16476.377371925999,14868.60603190411,16446.976811201701,15902.220874487237,16417.625230994898,15873.839790077585,16388.322549705386,16373.689520691743,15831.356792776394,16344.460035075157,15803.093765958427,16315.27924496969,16300.70708537666,14710.068320612863,16271.599186470023,15732.642026057172,16242.539780514413,15704.543455298481,16213.528786721923,16199.041419177433,15662.483346231507,16170.102892446637,15634.501657884557,16141.212576497532,16126.785472461561,15072.8626238502,16097.967322130888,15564.751215296987,16069.197182038162,15536.93234596539,16040.47497219966,16026.131816167268,15495.290915578942,15997.481352032046,15467.587765177221,15968.878618774226,15954.595126369692,14397.711581693995,15926.063840372542,15398.531638983881,15897.580086705329,15370.989686849211,15869.14378618051,15854.94340613647,15329.762767492706,15826.578137137127,15302.335382387697,15798.260123888009,15784.118813562545,14243.861292082129,{"$f":"(GU231+GU232*2/3)*-1","v":15755.871536367082},15233.966661159244,15727.671318350778,15206.698869706383,15699.518081114347,15685.459055824529,15165.882335215279,15657.376143044909,15138.727970358206,15629.34001561789,15615.33947204932,14091.542473445515,15587.373376548501,15071.039811463699,15559.45387178595,15044.043451616679,15531.580880142792,15517.661802520452,15003.633216899481,15489.858435303802,14976.749154566605,15462.101387724615,15448.24020967929,14438.623448253362,15420.552496907931,14909.734783488664,15392.910911096944,14883.007153337556,15365.315375400103,15351.534852365043,14842.999173966953,15324.008248032711,14816.382723487543,15296.52750225857,15282.804302451132,13791.43842200061,15255.392201305775,14750.03543314432,15228.025767959476,14723.573857674797,15200.70492633096,15187.061578670127,14683.964129482916,15159.80898224307,14657.612626969978,15132.60178788464,15119.015192839179,13643.623153508877,15091.875959800738,14591.925777043885,15064.781939970671,14565.727607869489,15037.733058025027,15024.225520254451,14526.512166547116,14997.244204177488,14500.422974630761,14970.307838223631,14956.856488136222,13497.279281619427,14929.987406995406,14435.389990903896,14903.163088997411,14409.452606000988,{"$f":"(JG231+JG232*2/3)*-1","v":14876.383459568078},14863.010379796218,14370.627526700806,14836.297643665061,14344.79803426431,14809.62941021028,14796.311958812883,13829.263308176058,14769.710340398349,14280.412407960448,14743.153039541161,14254.733211405794,14716.639982409499,14703.400022201939,14216.294608349563,14676.953192492911,14190.722230268009,14650.550422467546,14637.365536893267,13208.947286589089,14611.028718802478,14126.97751740121,14584.735777119047,14101.553939112153,14558.486638746101,14545.378472991586,14063.497965201812,14519.194902794061,14038.180142083394,14493.054953697159,14480.001314346857,13066.930305961992,14453.926660679597,13975.069962813039,14427.895446661052,13949.899458290271,14401.907599921971,14388.929916699817,13912.222304722913,14363.006985451273,13887.15650265275,14337.127241086113,14324.203541496325,12926.327004076549,14298.388442590913,13824.674540645032,14272.616350923199,13799.754590717945,14246.887194844308,14234.038695293049,13762.452486604594,14208.373808516841,13737.636196891144,14182.751678729084,14169.956625441257,13243.806284072165,14144.398497613362,13675.776198686901,14118.882948916482,13651.104309261449,14093.409908414964,14080.689306602399,13614.173521249682,14055.27989564804,{"$f":"(LS231+LS232*2/3)*-1","v":13589.604260173652},13467.638725225661]
[null,"VAL do CapEx",null,null,null,null,null,{"$f":"SUM(I553:LT553)","v":15998746.257760707},{"$f":"I$548*I550","v":1382679.6026443858},75025.125,74639.25,74253.375,73867.5,4395996.6180270007,627762.71965720388,282504.85827420955,281005.59064121527,617820.77613322099,278007.05537522666,276507.78774223244,2479821.139121905,286600.71949013276,162263.02303769405,1220536.2474185887,160474.29679948321,641537.80868037778,1168200.0369411134,78497.853386896109,669025.08242296195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$548*JE550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VAL do OpEx",null,null,null,null,null,{"$f":"SUM(I554:LT554)","v":8225000.4731441047},{"$f":"I$548*I551","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,49976.438185306841,49277.364470495326,50576.212691717206,53647.348509655618,53906.425019206647,53876.899468881835,51079.97702211405,50658.94983929897,49454.207796525385,48470.560051894936,47294.05788640301,46198.248589794181,49204.243543713244,48328.917872925398,49729.963359918998,49704.344809041228,49884.16532458656,49719.224734695505,49969.189822028187,49560.26502100785,48423.020431794168,47487.294831858366,46379.798362970803,45350.937197352105,46109.803449005485,45298.410853335277,46597.640289580224,46642.513861191728,46734.053648624511,46576.969080161129,46806.922543733934,46410.910703158981,45355.776569868613,44489.386891492351,43461.563743792343,42509.988848547931,43215.141492191353,42457.060510589028,43667.910488777881,43704.603261873453,{"$f":"BU$548*BU551","v":43788.242370261818},43638.704999577414,43934.391241176512,43563.778674605564,42583.990123905009,41781.866944996662,40827.353910455749,39946.640529604498,40601.495195882249,40060.462887729402,41011.313433894014,41049.584111700649,41115.919557411544,40970.630246278844,41150.338422274028,40804.778234964244,39895.410630982464,39153.245301218827,38267.264362471476,37452.588023075819,38061.404387494244,37399.074383566112,38432.779637585394,38473.105542331541,38522.54726019493,38383.575218975726,38547.616246081074,38225.371470694517,37381.298683320616,36694.552753062882,35872.119856999212,35118.472581035538,35684.638358655866,35065.750401927573,36020.911239630965,36059.675842820754,36097.357232438393,35964.503745955764,36114.165824720316,35813.622188322966,35030.094694315776,34394.575845641761,33631.072810380516,32933.82898400713,33460.475448077341,32882.155186522898,33764.707378264218,33796.110872882025,33829.21023295229,33702.274264357264,33838.742728738871,33558.399866759857,32831.016889285391,32242.852420113904,31533.999888430659,30888.886951539778,31378.908659497742,30965.209258230021,31653.904676253263,31678.7714563597,31707.716455448543,31586.495936388288,31710.861340745148,31449.3246465468,{"$f":"EG$548*EG551","v":30774.008366848604},30229.620711629072,29571.453114660624,28974.524502475742,29430.597491900349,28925.541864410265,29678.927231833582,29698.002480538195,29723.184518883612,29607.477468653382,29720.743044421051,29476.716108135235,28849.687794554684,28345.771924866724,27734.614306019324,27182.224469470304,27606.823043113662,27134.809428206088,27830.840029903346,27844.796808889016,27866.573960237878,27756.179451783122,27859.267982727466,27631.545576414326,27049.303487581376,26582.806048049453,26015.252608282419,25504.033953231992,25899.446162977765,25458.292007921118,26101.305538009012,26110.751267369164,26129.450987598,26024.169976545869,26117.930137700485,25905.391707034993,25364.690636781099,24932.7906828413,24405.684918896917,23932.526516605791,24300.868447634301,23984.246812091667,24482.543267947163,24488.025647461982,24503.947268242046,24403.583299604968,24488.795501512086,24290.39912712136,23788.231468590377,23388.322682920363,22898.738999688729,22460.76693227149,22803.995880816161,22418.583629453911,22967.292098974096,22969.304517737928,22982.721542084953,22887.081347880194,22964.463124533726,22779.239918810286,22312.818134421461,21942.492408327707,21487.719095430326,21082.27831054381,{"$f":"GS$548*GS551","v":21402.204941342748},21041.936896770872,21548.775172725112,21547.76165016626,21558.923865405417,21467.817865161465,21538.028841079566,21365.0777487991,20931.818141204873,20588.850416013629,20166.373886916674,19791.011445604239,20089.31100843781,19752.529395750014,20220.667183076221,20217.026880854766,20226.162303322828,20139.405018285586,20203.051487398145,20041.534460789098,19639.042147821092,19321.376419398068,18928.866618975488,18581.316229526248,18859.538908042217,18616.975982479446,18977.063896398933,18971.155237402498,18978.471902094509,18895.882292892962,18953.521439399312,18802.658960459921,18428.713964317762,18134.450361297593,17769.747254802278,17447.914993732171,17707.495454053111,17413.146308640578,17812.453749028733,17804.598176686974,17810.285784026124,17731.687520600117,17783.831309617781,17642.898234466167,17295.442602119434,17022.825455308055,16683.926518219025,16385.877647092708,16628.143848438802,16352.939342108486,16721.69137934798,16712.176787732311,16716.408218693279,16641.629890415912,16688.748654086896,16557.070355973578,16234.196233958844,15981.60306072383,15666.651694958668,15390.598488797508,15616.77981350651,15359.460327548553,15699.972961730182,15689.056824376345,{"$f":"JE$548*JE551","v":15691.989534317057},15620.864807454267,15663.390550187736,15540.339339507984,15240.277932048173,15006.209265374942,14713.484072926218,14457.774582432347,14669.009338285583,14482.984044550105,14742.813218755437,14730.725441824312,14732.50274257381,14664.870471506416,14703.199916202453,14588.191717428479,14309.303062116036,14092.373059419071,13820.277909625336,13583.385585437356,13780.727929076616,13555.728145828145,13846.023996634216,13832.969519894481,13833.721758900068,13769.426056882521,13803.923452289342,13696.414719208566,13437.178219409245,13236.105991182239,12983.160822609574,12763.674935329997,12948.101261747684,12737.686877694969,13005.694296712794,12991.855463871885,12991.701108521731,12930.591383161525,12961.591090956927,12861.075942961093,12620.081600642156,12433.683203640827,12198.515505959207,11995.132300792742,12167.547140372044,11970.76068963288,12218.171663319667,12203.710381433102,12202.757016036963,12144.6879741433,12172.496852890386,12078.504416319158,11854.444713211338,11681.625757117914,11462.962682434427,11274.477211982683,11435.71867333207,11292.888396430742,11480.04483508655,11465.10454112663,11463.449783452994,11408.281409418387,11433.181011216126,11345.272950925146,{"$f":"LQ$548*LQ551","v":11136.935329818394},10976.684150264038,10773.345207147293,255951.0585094766]
[null,"VAL do Custo de Carregamento",null,null,null,null,null,{"$f":"SUM(I555:LT555)","v":2145766.0565872691},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16804.888021228144,12919.458236087214,7166.197261642229,2227.5376978961062,3711.241179540742,2498.6139071944153,7041.9246413273968,12527.356642556026,12328.353424368848,16126.744395412294,15658.892996870811,16616.067573160228,16908.706307582896,13014.672623338374,9117.0774782336575,2076.5167280439014,6704.2393584046704,5997.6634709046621,10733.489065222371,15946.367086741888,15249.103976407696,15913.779321360875,15297.006422546467,15700.750923003912,15595.307374954476,13991.4836818064,11794.93598983467,458.62465338463028,10237.159579302417,9900.7928049223756,14690.386250179456,14876.746215392875,14300.158848664143,14677.585743765218,14108.715989633985,14481.088683741642,14383.827793902568,12904.585309293005,14092.058236152343,3898.4843317609225,13288.994453354893,13278.057302718309,13813.813840557281,13721.029933043472,13189.227639851881,13537.325551930327,13012.642026006646,13356.078068686671,13266.365387624213,12327.109193075683,13088.741834672717,6894.0330367376355,12913.493927958874,12412.984747132223,12740.589923646661,12655.007080987556,12164.514679090029,12485.560336157001,12001.634284219175,12318.379976028975,12235.630210301035,10977.296775366756,12071.792769391281,9488.7592509179776,11910.146757127493,11448.51906782713,11750.662889303157,11671.722715300875,11219.334457471592,11515.428010151969,11069.096516103929,11361.223938196623,11284.897144301645,10124.332635819874,11133.776754506818,10702.235142119593,10984.677849946989,10558.914191888318,10837.573415589133,10764.760781307594,10347.51948109484,10620.598186847154,10208.943576957474,10478.364092692995,10407.962165547589,9337.5779455700085,10268.572604472811,9870.5599895770047,10131.047754091145,9738.3646397084449,9995.3626928261438,9928.2023862406404,9543.3801599011895,9795.2310074713041,9415.5618492408157,9664.0385601641829,9599.1019933287334,8919.4657025388715,9470.5334624381157,9103.4474255759415,9343.6850167960511,8981.5148026959887,9218.5336661647816,9156.5873010931609,8801.6678006424117,9033.9391567753446,8683.7727290381936,8912.9319661560639,8853.0368627888856,7942.555686506932,8734.4500691715257,8395.8900049308795,8617.4499436069909,8283.4241057311647,8502.0152776254599,8444.8784418852993,8117.5404638740229,8331.7528179631008,8008.7989383699842,8220.1408633957617,8164.8961785415213,7325.1814725843788,8055.5168747157904,7743.2683533052605,7947.6011619657738,7639.534865833687,7841.1294755953213,7788.4290998821389,7486.531463435701,7684.0873399334405,7386.2334447716657,7581.1418302329439,7530.1868265505364,6755.7441727173045,7429.3007728751381,7141.3211127022441,7329.7647726719706,7045.6426384781953,7231.5607777053283,7182.9527081176702,6904.5203040083916,7086.7134070217016,6812.0107864520387,6991.7620382240129,6944.7639386427627,6453.0438746513746,6851.7122556425302,6586.1172131723988,6759.9058890275701,6497.8688591193413,6669.328189564053,6624.4949480214736,6367.7058681431245,6535.7295176510679,6282.3806169383515,6448.1520978491699,6404.8039199188815,5746.0938882686369,6318.9788003612257,6074.0302907826272,6234.3023789536073,5992.635602368473,6150.7592970977948,6109.408015115936,5872.5816787400099,6027.5365932737504,5793.8832975054356,5946.761006121892,5906.7795640002969,5299.2859624213361,5827.6203168906459,5601.7150858055338,5749.5206396503072,5526.6422949933949,5672.4663643392078,5634.3268767501859,5415.9130764123465,5558.8145527936158,5343.3273789630812,5484.3130334784973,5447.4370945865994,4887.1821440566609,5374.4264954033179,5166.0856679281487,5302.3932475509655,5096.8442315813891,5231.3242815100011,5196.1473677534268,4994.716163586917,5126.5007004064864,4927.7688266267969,5057.7863999101146,5023.7749842888807,4668.0570301600883,4956.435907764002,4764.2953471257688,4889.9983384800626,4700.4327533947599,4824.4502202413469,4792.0059818082746,4606.238378648166,4727.7697865535056,4544.49185360097,4664.3936019019993,4633.0244132292419,4156.5240622902429,4570.9167268136725,4393.7181397780696,4509.6405841461637,4334.8169617339454,4449.1848638465308,4419.2612273416271,4247.9405740048305,4360.0156125333942,4190.9912379336611,4301.563262451059,4272.6312405312538,3833.1941897336474,4215.3489383737315,4051.9316696909336,4158.8336414531686,3997.6068470752075,4103.0750907752099,4075.4764268771064,3917.4804817113127,4020.8340593307862,3864.9560088259932,3966.9233863104614,3940.2393716380748,3534.9861090015806,3887.4079304672041,3736.7013929939289,3835.2839606658513,3686.5977244324367,3783.8579988040028,3758.4038481556299,3612.6974592759857,3708.0074304556761,3564.2543959591326,3658.2859117249177,3633.6754134488228,3376.376698420288,3584.949353186847,3445.9660444706078,3536.8758472798013,3399.7558738654166,3489.4461662147537,3465.9700639690054,3331.5984165924783,3419.4900071122429,3286.9199441951114,3373.6324583300957,3350.9345176173879,3006.2869197045543,3305.9951508824702,3177.8242108020117,3261.6576805785321,3135.2052928746302,3217.9140542362434,3196.2624456223639,3072.3448325921563,3153.394721880074,3031.1387034678701,3111.1011786494282,3090.1673200658634,2772.337927397708,3048.7206759450874,2930.5219435144922,3007.8291993644079,2891.2154746359938,2967.4854624289569,2947.5167022955666,2833.2407772856445,2907.9808643471615,2795.2374106562638,2868.9746277813933,2849.6678918767266,2556.5724316206761,2811.4428004827046,2702.4413311684893,2773.7297722738858,2666.1901326845709,2736.5219555241815,2718.1053853596959,2612.7218613843256,2681.6427388296347,2577.6725866670886,2645.6685724766789,2627.8626232900792,2441.7778756402286,2592.6089486573205,2492.0899565488739,2557.8275764759592,2458.6567987973763,2523.5121865319666,2506.527282965963,2409.34504171154,2472.8992004909364,2377.0204778946818,2341.9454155331014]
[null,"VAL dos kWh Vendidos",null,null,null,null,null,{"$f":"SUM(I556:LT556)","v":196543187.16151524},{"$f":"I549*I548","v":0},{"$f":"J549*J548","v":0},0,0,0,0,0,0,0,0,0,-32283.60666666667,-32108.560000000001,0,0,0,0,0,0,0,0,0,0,0,1034420.9616254339,1017379.7035061873,1392168.1402606117,1513825.1829374479,1646241.681301883,1762251.0914257602,1921294.9116151077,1905417.7402079315,1635684.7497796211,1315245.608952581,1051930.5984891539,668309.64449344983,974516.19349776092,957755.9858737397,1315790.9749211119,1432495.554168053,1556338.2565764461,1666252.4597056112,1816781.2014242976,1801738.1819291515,1546308.1476528905,1224248.2025108323,978484.9354578252,619519.79789084604,898884.57449093414,900645.79849547602,1243141.0008051218,1342547.6648405115,1470930.671686959,1575115.7301380129,1717647.6602141731,1663828.9949128178,1428680.3761882524,1129394.6948750475,902592.71415656805,571282.4818058298,829117.58634748438,830792.44399744167,1174614.0660914672,1268696.6180240605,1390331.6597234039,{"$f":"BV549*BV548","v":1489087.7872501211},1587076.8252248887,1535122.043135863,1318115.5080039965,1041885.5723417639,832582.13919021073,526796.14076408034,764760.8165407544,768212.3235649264,1084423.4568654564,1199016.3869647209,1288405.6412977395,1375328.807365349,1464314.6290850285,1416366.8903393624,1216102.9133863363,961152.49022119527,767997.69473387301,485769.42455459875,705395.03893467528,706907.06223990011,1000424.0338557995,1133263.5550098522,1188688.7823405571,1268927.7700850409,1351044.0669431947,1306794.3496512296,1121981.3571761982,886671.06343003933,708419.12227658101,447933.59097057109,650633.49076520815,652068.97676411562,922927.18840561947,1062400.3449678458,1096685.6210328126,1170754.569080763,1246531.5529997856,1205694.6653343858,1035140.7093022293,817957.46782507119,653458.69309315342,413040.7529747886,600119.36024664808,601481.49598944373,851429.81283019076,980166.53130475758,1011799.7227896078,1080173.2132387424,1150100.1795550159,1112412.9222174897,955017.99632766505,754565.30420015671,602758.69162364572,380862.26166501024,553523.46851810336,556121.62050726498,785467.70684840472,904294.58811895153,933480.75225122168,996596.85470411822,1061125.339246169,1026344.8096169087,881093.75797103427,{"$f":"EH549*EH548","v":696082.70465361909},555989.0934582823,351187.21452498663,510542.13090406044,511766.8725073167,724612.56994721014,834292.56616877194,861220.91142791952,919483.99273070123,979030.68533221295,946932.71238182997,812888.68505094422,642129.66260028561,512845.42288543703,323821.07926047832,470895.18362428679,472055.73613019678,668469.2261600215,769706.54232575372,794551.65296922298,848334.9706915709,903284.40392790502,873662.10380688054,749960.51712324354,592355.56914884725,473046.77612254728,298584.42427027557,434324.16315994639,435423.4259008934,616673.06330502941,710117.68130565889,733040.6473120508,782688.74361625733,833395.77410392091,806058.21710610692,691901.17975661962,546436.93989983608,436333.99742239073,275311.74749485316,400590.62647161738,402546.63400657463,568887.67011592351,655139.52436932421,676288.98410240316,722119.89536743471,768911.9936284892,743682.97394118644,638334.14294093649,504075.31745110947,402467.99623685208,253850.396024341,369474.60117732786,370459.64104516275,524802.65597706335,604415.48746549943,623928.58979889192,666235.88618238573,709415.24984150077,686132.15015691647,588911.98355135717,464995.33603422064,371228.19453354087,234059.56943710346,340773.15564063535,{"$f":"GT549*GT548","v":341705.08535973204},484131.63915584993,557616.55264111224,575619.8447632161,614674.51279238763,654520.01673514803,633032.76040906785,543314.13610975747,428942.93575377535,342411.09420331079,215809.40038422833,314299.07969564153,315180.44612998824,446610.39051460754,514439.13779322611,531049.38443166064,567101.56470623449,603870.56077607104,584040.64478351083,501244.81730161398,395683.71486961411,315828.9552743251,198980.10643714762,289879.66745266243,291352.40378621971,411995.12068971887,474603.13098936225,489928.0703511812,523208.66151119035,557138.63935214083,538838.24181018607,462431.11082932109,365001.40945465711,291308.57636581897,183461.20767870432,267355.59428971435,268143.10891545349,380060.89965353959,437850.0766463179,451989.11796129053,482711.25721396267,514021.37697114307,497132.53347950923,426621.20021898736,336696.49058529822,268690.16947680619,169150.80494525083,246579.88074530233,247323.92426527652,350600.19843077537,403941.50183897215,416986.36901589582,445346.79872332321,474239.30548670603,458653.1489798433,393582.73815387138,310584.86998161877,247826.32181589588,155954.91402156849,227416.93659115498,228119.6916087697,323421.54353103979,372657.37191617978,384692.69747396681,{"$f":"JF549*JF548","v":410873.02657176019},437534.55568631209,423150.61489999125,363101.34178993088,286496.70571637712,228581.037942122,143786.85145411306,209741.67888319076,210850.66564328404,298348.27538834524,343794.665436543,354898.53855048912,379066.40689244069,403669.18855394149,390394.74058682955,334979.20432314876,264275.30025920609,210828.85600686376,132566.66798365893,193438.7182684791,194065.08942476352,275217.40277101245,317166.05920803628,327410.53141514683,349720.68451574142,372423.65542215074,360173.12822134647,309033.81382964517,243776.08371992357,194454.03236691494,122220.62590801832,178401.6082683834,178992.71071666453,253878.54574627033,292598.71492710331,302050.26676071138,322645.54783211666,343595.37706099713,332289.79798209161,285096.77109291992,224865.67570619416,179349.7892816611,112680.71697115994,164532.15266630379,165089.82276569371,234192.96035666054,269933.15956955159,278653.13114094827,297665.39679019793,316997.43251957186,306563.91940860078,263012.69877238432,207421.01971952038,165417.62081599617,103884.21763859491,151739.76650511223,152574.93292153333,216032.63869396539,249022.25229157339,257067.24060334935,274618.20606539113,292457.34924494225,282828.64076351339,242638.23485775536,{"$f":"LR549*LR548","v":191328.58448299533},152566.65244770912,92243.76785059653]
[null,"LCOE Combinado PV & BESS",null,null,null,null,null,{"$f":"(H553+H554+H555)/H556*1000","v":134.16650644736995}]

{"sheet":"Cronograma","index":6,"n_rows":88,"n_cols":41,"rows_kept":88,"cut":false,"hidden":false,"merged":[[18,13,18,17],[5,4,5,5],[5,6,5,9],[15,8,15,9],[16,10,16,12],[17,13,17,15],[0,1,0,12],[0,13,0,24],[3,2,3,6],[4,2,4,4],[4,5,4,6],[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],[19,17,19,19],[19,22,19,24],[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],[26,10,28,12],[27,19,27,27],[27,28,27,30],[30,10,32,12],[30,13,32,15],[30,25,32,27],[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],[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],[47,10,49,12],[48,19,48,27],[48,28,48,30],[51,10,53,12],[51,13,53,15],[51,19,53,21],[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],[61,10,63,12],[62,37,62,39],[65,10,67,12],[65,13,67,15],[65,25,67,27],[65,40,65,41],[67,28,67,36],[68,10,70,12],[69,37,69,39],[72,13,72,17],[73,13,73,24],[73,25,73,36],[73,37,73,42],[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]]}
["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"]
["Preparação do local"]
["Instalação de postes, estruturas, módulos",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"]
["Instalação de cablagem"]
["Instalação de inversores e transformadores",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Instalação de postes, estruturas, módulos"]
["Instalação do BESS",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]
["Testes, Interligação à rede, Comissionamento",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":9,"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$6&\" - Detalhamento das Despesas de Capital\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (São Miguel Poente) - Detalhamento das Despesas de Capital"}]
[]
[]
[]
[]
[]
[]
[null,"Medida","Medida","Número","Custo / Unidade","CapEx","PV","BESS","Comentários e Pressupostos"]
["Preparação do Local",null,null,null,{"$f":"F9/D44","v":8.8178500566893428E-2},{"$f":"F11+F15+F17+F19+F23+F27+F29","v":1244375},{"$f":"G11+G15+G17+G19+G23+G27+G29","v":1210606.875},36268.125]
[]
["Estradas","EUR/metro","metro quadrado",{"$f":"D13+D14","v":8000},{"$f":"F11/D11","v":32.5},{"$f":"F13+F14","v":260000},{"$f":"F11","v":260000},null,"Inclui drenos de drenagem"]
[]
["7m ",null,"metro quadrado",3000,45,{"$f":"D13*E13","v":135000}]
["4m",null,"metro quadrado",5000,25,{"$f":"D14*E14","v":125000}]
["Fundações","EUR/metro cúbico","metro cúbico",375,145,{"$f":"D15*E15","v":54375},{"$f":"0.333*F15","v":18106.875},{"$f":"0.667*F15","v":36268.125},"Fundações 1500m2"]
[]
["Casa móvel para uso dos trabalhadores (mobilada), Contentor IT, Garagem",null,null,null,null,0,0]
[]
["Nivelamento e remoção de árvores",null,null,null,null,{"$f":"SUM(F21:F22)","v":750000},{"$f":"F19","v":750000}]
[]
["  Árvores",null,"m2",12000,10,{"$f":"D21*E21","v":120000}]
[" Nivelamento do terreno",null,"m2",140000,4.5,{"$f":"D22*E22","v":630000}]
["Linhas de água + boca de incêndio","EUR/metro","metro",100,50,{"$f":"D23*E23","v":5000},{"$f":"F23+F25","v":7500}]
[]
["    Boca de incêndio",null,null,1,2500,{"$f":"D25*E25","v":2500}]
[]
["Fossos de drenagem, Fossa séptica e campo de infiltração",null,null,2,7500,{"$f":"D27*E27","v":15000},{"$f":"F27","v":15000}]
[]
["Vedações e Portões","EUR/metro","metro",2000,80,{"$f":"D29*E29","v":160000},{"$f":"F29","v":160000}]
[]
[]
["Mão de Obra e Engenharia",null,null,null,{"$f":"F32/$D44","v":0.15442423442219388},{"$f":"SUM(F34:F39)","v":2179234.796166},{"$f":"SUM(G34:G39)","v":1764121.207221},{"$f":"SUM(H34:H39)","v":415113.58894500014}]
[]
["      Mão de Obra de Construção",null,null,null,{"$f":"F34/D$44","v":7.2370995574688207E-2},{"$f":"'Tabalhadores de Construção'!I93","v":1021299.4895499999},null,null,"Ver detalhe na aba Mão de Obra de Construção"]
[null,null,null,null,null,null,{"$f":"F34-H35","v":873960.34374999988},{"$f":"'Tabalhadores de Construção'!I92","v":147339.14580000006}]
["Integrador de Sistemas",null,null,null,null,{"$f":"Entradas!$E93*F38","v":105266.84605600001},{"$f":"Entradas!$E93*G38","v":80923.714861000015},{"$f":"Entradas!$E93*H38","v":24343.131195000009},0]
[null,null,null,{"$f":"SUM(F36:F39)","v":1157935.3066160001}]
["Taxa EPC",null,null,null,{"$f":"F38/D$44","v":7.4593853497732426E-2},{"$f":"Entradas!$E$91*(F40+F48+F9)+Entradas!$E$92*'Tabalhadores de Construção'!I58","v":1052668.46056},{"$f":"F38-H38","v":809237.14861000003},{"$f":"0.075*H48+0.25*H35","v":243431.31195000006},{"$f":"Entradas!E91*100&\"% of capital equipment costs and \"&Entradas!E92*100&\"% of non-admin labor costs\"","v":"10% of capital equipment costs and 15% of non-admin labor costs"}]
[]
["Equipamento de Geração e Infraestrutura",null,null,null,{"$f":"F40/D44","v":0.25970505000000005},{"$f":"SUM(F42:F47)","v":3664957.6656000004},{"$f":"SUM(G42:G47)","v":3664957.6656000004},0]
[]
["   Módulos Fotovoltaicos","EUR/watt","watts",{"$f":"Entradas!E35*Entradas!E36","v":14182560},0.13,{"$f":"D42*E42*(1+Entradas!E$86)*(1+Entradas!$E89)","v":2170073.5056000003},{"$f":"F42","v":2170073.5056000003}]
[]
["Estruturas e Estacas","EUR/watt","watts",{"$f":"Entradas!E31*1000000","v":14112000},0.09,{"$f":"D44*E44*(1+Entradas!E$86)*(1+Entradas!E89)","v":1494884.1600000001},{"$f":"F44","v":1494884.1600000001}]
[]
[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":0.33879664044784585},{"$f":"F52+F54+F58+F62+F75+F78+F80+F82+F60+F77","v":4781098.1900000004},{"$f":"SUM(G52:G83)","v":2026477.85},{"$f":"SUM(H52:H83)","v":2754620.3400000008}]
[]
["     Sistema de Controlo de Potência (PCS)"]
[]
["         Inversores (FV)","4MVA (preço em EUR/watt)",3,null,8.5000000000000006E-2,{"$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",{"$f":"Entradas!E31*1000000","v":14112000},{"$f":"F62/D62","v":3.3433708900226761E-2},{"$f":"SUM(F64:F73)*(1+Entradas!E89)","v":471816.5}]
[null,null,null,null,null,null,{"$f":"F62-H72","v":434316.5}]
["             Quadros de Manobra 1.5kV",null,"unidades",3,2500,{"$f":"D64*E64","v":7500}]
["            Quadros de Manobra 15kV",null,"unidades",1,40000,{"$f":"D65*E65","v":40000}]
["             Quadros de Manobra 60kV",null,"unidades",0.5,80000,{"$f":"D66*E66","v":40000}]
["             Caixas Combinadoras (pequenas - incluindo componentes)",null,"unidades",{"$f":"Entradas!E33/28*1.02","v":734.4},200,{"$f":"ROUNDUP(D67*E67,-3)","v":147000}]
["             Caixas Combinadoras (grandes - incluindo componentes)",null,"unidades",{"$f":"D67/9","v":81.599999999999994},500,{"$f":"ROUNDUP(D68*E68,-3)","v":41000}]
["            Conectores M4",null,"unidades",{"$f":"Entradas!E33*2","v":40320},0.75,{"$f":"ROUNDUP(D69*E69,-3)","v":31000}]
["            Cabo DC (Cabo FV 4mm² até caixas combinadoras) 325m/array",null,"metros",13500,0.8,{"$f":"D70*E70","v":10800}]
["             Cabo DC (Cabo 13mm/130mm² das caixas combinadoras para inversores) 125m/array",null,"metros",5500,0.8,{"$f":"D71*E71","v":4400}]
["            Cabo e conduíte para AC 15kV",null,"metros",7500,15,{"$f":"D72*E72","v":112500},null,{"$f":"F72/3","v":37500}]
["             Cabo e conduíte para AC 60kV",null,"metros",375,18,{"$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},"Inclui contentores BESS, HVAC, supressão de incêndio, sistema de software de gestão de baterias (Battery Management Software System). Não inclui inversor."]
[]
["       Linha de Transmissão e Painel de Subestação",null,null,0,0,100000,{"$f":"F77","v":100000}]
["       Contentor Marítimo",null,null,2,4000,{"$f":"D78*E78","v":8000}]
[null,null,null,null,null,null,{"$f":"F78","v":8000}]
["       Equipamento de Segurança",null,"Local",1,31142.5,{"$f":"D80*E80*(1+Entradas!E$86)","v":34256.75},{"$f":"F80","v":34256.75}]
[]
["       Equipamento de Controlo e Monitorização",null,"Local",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,{"$f":"F84/D44","v":8.2199546485260764E-3},{"$f":"SUM(F86:F91)","v":116000},{"$f":"SUM(G86:G91)","v":116000},0]
[]
["     Infraestrutura de Rede",null,"Local",1,5000,{"$f":"D86*E86*(1+Entradas!E$86)","v":5500},{"$f":"F86","v":5500}]
[]
["     Software",null,"Local",1,50000,50000,{"$f":"F88","v":50000}]
["     Servidores",null,"Local",1,5000,{"$f":"D89*E89*(1+Entradas!E$86)","v":5500},{"$f":"F89","v":5500}]
[]
["     Equipamento e Ferramentas",null,"Local",1,50000,{"$f":"D91*E91*(1+Entradas!E$86)","v":55000.000000000007},{"$f":"F91","v":55000.000000000007}]
[]
["      Custos Totais de Capital",null,null,null,{"$f":"F93/D44","v":0.8493243800854593},{"$f":"F9+F32+F40+F48+F84","v":11985665.651766002},{"$f":"G9+G32+G40+G48+G84","v":8782163.597821001},{"$f":"H9+H32+H40+H48+H84","v":3206002.0539450007}]
[]
[null,null,null,null,"Por MWp",{"$f":"F93/(Entradas!$E$10*1000000)","v":0.8493243800854593},{"$f":"G93/(Entradas!$E$10*1000000)","v":0.62231884905194168},{"$f":"H93/(Entradas!$E$10*1000000)","v":0.22718268522852897}]
["  Custos Financeiros e Operacionais",null,null,null,{"$f":"F96/D44","v":0.2494631991685563},{"$f":"SUM(F99:F111)","v":3520424.6666666665},{"$f":"SUM(G99:G111)","v":2643982.9762716484},{"$f":"SUM(H99:H111)","v":876441.69039501809}]
[]
[]
["         Comissões de Financiamento",null,null,null,null,{"$f":"Cálculos!H66","v":121425},{"$f":"F99*(G$93/F$93)","v":88970.796103284621},{"$f":"F99-G99","v":32454.203896715379}]
[]
["         Juros do Empréstimo de Construção",null,null,null,null,{"$f":"Cálculos!H72","v":1015916.6666666666},{"$f":"F101*(G$93/F$93)","v":744384.71985117206},{"$f":"F101-G101","v":271531.94681549456}]
[]
["         Honorários Legais",null,null,null,null,25000,{"$f":"F103*(G$93/F$93)","v":18318.055611135398},{"$f":"F103-G103","v":6681.9443888646019}]
[]
["         Taxa do Promotor",null,null,{"$f":"Entradas!E31*1000000","v":14112000},{"$f":"Entradas!E87","v":0.15},{"$f":"D105*E105","v":2116800},{"$f":"F105*(G$93/F$93)","v":1551026.4047060565},{"$f":"F105-G105","v":565773.59529394354},{"$f":"F105/15.52/1000000*1.09","v":0.14866701030927837}]
[]
["         Taxa de Licença de Produção de Energia / Taxa de Interligação à Rede",null,null,null,null,0]
[]
["         Custos da Fase de Desenvolvimento",null,null,null,null,0]
[]
["         Custos Operacionais Durante a Construção",null,null,null,null,{"$f":"Cálculos!H71","v":241283},{"$f":"F111","v":241283},{"$f":"F111-G111","v":0}]
[]
[" Custos Totais de Capital e Financiamento (Fases de Desenvolvimento e Construção)",null,null,null,{"$f":"F113/D44","v":1.0987875792540156},{"$f":"F93+F96","v":15506090.318432668},{"$f":"G93+G96","v":11426146.574092649},{"$f":"H93+H96","v":4082443.7443400188}]
[]
[]
["         Conta de Reserva para Serviço da Dívida (DSRA)",null,null,null,null,{"$f":"Entradas!E142","v":361647.82281290833},{"$f":"F116*(G$93/F$93)","v":264987.39719731582},{"$f":"F116-G116","v":96660.42561559251}]
[]
["         Capital de Exploração",null,null,null,null,{"$f":"Entradas!E141","v":322261.87},{"$f":"F118*(G$93/F$93)","v":236128.43424033944},{"$f":"F118-G118","v":86133.435759660555}]
[]
["Custos Totais do Projeto",null,null,null,null,{"$f":"F113+F116+F118","v":16190000.011245577},{"$f":"G113+G116+G118","v":11927262.405530304},4265237.605715272]
[]
[null,null,null,null,null,null,{"$f":"G120/F120","v":0.73670552175698734},{"$f":"H120/F120","v":0.26344889454926729}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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$6&\" - Detalhe da Mão de Obra de Construção\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (São Miguel Poente) - Detalhe da Mão de Obra de Construção"}]
[]
[null,null,null,null,null,null,null,null,null,2025,null,null,null,null,null,2026,null,null,null,null,null,null,null,null,null,null,null,2027,null,null,null,null,null,null,null,null,null,null,null,2028]
[null,null,null,null,null,null,null,null,null,"Jul","Ago","Set","Out","Nov","Dez","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dec","Jan","Fev","Mar","Apr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
["Mão de Obra","Unidades","Custo Unitário de Mão de Obra","Horas/Unidade","Pessoa-Horas","Por Hora","Horas Necessárias","Horas Reais","Totais",157.5,75,168,176,168,120,157.5,135,157.5,150,157.5,150,157.5,176,168,176,168,120,157.5,135,157.5,150,157.5,150,157.5,176,168,176,168,120,157.5,135,157.5,150,157.5,150,157.5,176,168,176,168,120]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Design",null,null,"Aquisições",null,null,"Preparação do Terreno",null,null,null,null,null,"Instalação",null,null,null,null,null,null,null,null,"Testes"]
["Trabalhadores Gerais"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estradas, Valas, Betão",null,null,"Vedações, Drenagem, Cabos Enterrados"]
["       Instalação de Vedações",{"$f":"Capex!D29","v":2000},"1 pessoa-hora por metro @ 9 €/h + Taxa PR 26,5 %",1,{"$f":"B9*D9","v":2000},15,0,{"$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",{"$f":"Capex!D27","v":2},"0,25 pessoas-horas por metro @ 9 €/h + Taxa PR 26,5 %",0.25,{"$f":"B12*D12","v":0.5},15,{"$f":"E12","v":0.5},{"$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",{"$f":"B18/28","v":723.6},"4 pessoas-horas por rack @ 9 €/h + Taxa PR 26,5 %",4,{"$f":"B15*D15","v":2894.4},15,{"$f":"E15","v":2894.4},{"$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",{"$f":"Entradas!E35","v":20260.8},"0,5 h por módulo @ 9 €/h + 26,5 % Taxa PR (2,5 cêntimos/W)",0.5,{"$f":"B18*D18","v":10130.4},15,{"$f":"E18","v":10130.4},{"$f":"SUM(J19:AM19)","v":8454},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V18","v":0},0,0,0,0,6,6,{"$f":"AC18","v":6},{"$f":"AD18","v":6},{"$f":"AE18","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,{"$f":"SUM(J19:AY19)","v":8454},{"$f":"J$5*J18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,945,810,945,900,945,900,945,1056,1008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J20:AY20)","v":126810},{"$f":"J19*$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14175,12150,14175,13500,14175,13500,14175,15840,15120,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["       Instalação de Estacas",{"$f":"B18/1.75","v":11577.6},"Duas pessoas, 3 estacas/h @ 11,39 €/h × 2",{"$f":"2/3","v":0.66666666666666663},{"$f":"B21*D21","v":7718.4},15,{"$f":"E21","v":7718.4},{"$f":"SUM(J22:AM22)","v":8454},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":20260.8},"4 painéis por hora",0.25,{"$f":"B24*D24","v":5065.2},15,{"$f":"E24","v":5065.2},{"$f":"SUM(J25:AM25)","v":5636},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"AVERAGE(S28:AD28)","v":5},null,null,null,null,null,null,null,null,null,{"$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},0,0,0,0,20,20,20,20,20,20,20,20,20]
["Total Horas",null,null,null,null,null,{"$f":"SUM(G9:G24)","v":25808.899999999998},{"$f":"SUM(H9:H24)","v":28180},{"$f":"SUM(J29:AY29)","v":28180},null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"V10+V13+V16+V19+V22+V25","v":0},0,0,0,0,0,3150,2700,3150,3000,3150,3000,3150,3520,3360]
["Custo Total Trabalhadores Gerais",null,null,null,null,null,null,null,{"$f":"SUM(J30:AY30)","v":422700},{"$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},{"$f":"V11+V14+V17+V20+V23+V26","v":0},0,0,0,0,0,47250,40500,47250,45000,47250,45000,47250,52800,50400,{"$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":816},"2 pessoas-horas por caixa (eletricista júnior)",2,{"$f":"B34*D34","v":1632},20,{"$f":"E34","v":1632},{"$f":"SUM(J35:AM35)","v":1761.25},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"J35+J38+J41+J44+J47+J51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,354.375,303.75,354.375,337.5,354.375,337.5,354.375,396,378,176,168,120,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12993.75,11137.5,12993.75,12375,12993.75,12375,12993.75,14520,13860,7040,6720,4800,0,0,0,0]
[]
["Total Mão de Obra Não Administrativa",null,null,null,{"$f":"SUM(E9:E49)","v":33844.649999999994},null,null,null,{"$f":"MAX(S56:AG56)","v":22.25},{"$f":"J28+J52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.25,22.25,22.25,22.25,22.25,22.25,22.25,22.25,22.25,1,1,1]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J57:AY57)","v":31814.25},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3504.375,3003.75,3504.375,3337.5,3504.375,3337.5,3504.375,3916,3738,176,168,120]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J58:AY58)","v":557502.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60243.75,51637.5,60243.75,57375,60243.75,57375,60243.75,67320,64260,7040,6720,4800,{"$f":"AN51*$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},{"$f":"SUM(J69:AM69)","v":593.625},null,{"$f":"J70/(J$5*$F68)","v":0},{"$f":"K70/(K$5*$F68)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"$B68","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J69:AY69)","v":593.625},{"$f":"J70/$F68","v":0},{"$f":"K70/$F68","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"V$5*V68","v":39.375},{"$f":"W$5*W68","v":44},42,44,42,30,39.375,33.75,39.375,37.5,39.375,37.5,39.375,44,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J70:AY70)","v":23745},{"$f":"870*J$62","v":0},{"$f":"870*K$62","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"V69*$F68","v":1575},1760,1680,1760,1680,1200,1575,1350,1575,1500,1575,1500,1575,1760,1680,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["           Engenheiro Civil",0.5,null,3750,{"$f":"B71*D71","v":1875},40,{"$f":"H71","v":1187.25},{"$f":"SUM(J72:AM72)","v":1187.25},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,{"$f":"$B71","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J72:AY72)","v":1187.25},{"$f":"J73/$F71","v":0},{"$f":"K73/$F71","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"V$5*V71","v":78.75},{"$f":"W$5*W71","v":88},84,88,84,60,78.75,67.5,78.75,75,78.75,75,78.75,88,84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$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},616,588.00000000000011,616,588.00000000000011,420,551.25,472.50000000000006,551.25,525.00000000000011,551.25,525.00000000000011,{"$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},{"$f":"SUM(J78:AM78)","v":2838.5},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B77","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$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,{"$f":"SUM(J78:AY78)","v":2838.5},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V$5*V77","v":157.5},{"$f":"W$5*W77","v":176},168,176,168,120,157.5,135,157.5,150,157.5,150,157.5,176,168,176,168,120,{"$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":70962.5},0,0,0,0,0,0,{"$f":"P78*$F77","v":0},{"$f":"Q78*$F77","v":0},0,0,0,0,3937.5,4400,4200,4400,4200,3000,3937.5,3375,3937.5,3750,3937.5,3750,3937.5,4400,4200,4400,4200,3000,{"$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,{"$f":"H80","v":38.07},{"$f":"SUM(J83:AM83)","v":38.07},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,{"$f":"AJ80","v":0.14000000000000001},0.14000000000000001,0.14000000000000001,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$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,{"$f":"G62+G65+G68+G71+G74+G77+G80","v":5539},5654.7349999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,2.31,2.31,2.31,2.31,2.31,2.31,2.31,2.31,2.31,2.31,2.31,2.31,2.31,2.31,2.31,1.1400000000000001,1.1400000000000001,1.1400000000000001]
[null,null,null,null,null,null,0,0,5616.665,0,0,0,0,0,0,0,0,0,0,0,0,363.82499999999999,406.56,388.08000000000004,406.56,388.08000000000004,277.2,363.82499999999999,311.85000000000002,363.82499999999999,346.5,363.82499999999999,346.5,363.82499999999999,406.56,388.08000000000004,200.64,191.52,136.80000000000001]
[null,null,null,null,null,null,0,0,{"$f":"SUM(J85:AY85)","v":141665.77500000002},0,0,0,0,0,0,0,0,0,0,0,0,8666.1749999999993,9669.7999999999993,9235.7999999999993,9669.7999999999993,9235.7999999999993,6631.8,8666.1749999999993,7445.55,8666.1749999999993,8259.3000000000011,8666.1749999999993,8259.3000000000011,8236.7250000000004,9175.6,8769.6,4708,4494,3210,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(G15:G80)","v":63192.049999999996},{"$f":"SUM(H15:H80)","v":118084.48499999999}]
["   Total Mão de Obra",null,null,null,{"$f":"E56+E83","v":40554.024999999994},null,null,null,{"$f":"MAX(J87:AY87)","v":24.56},{"$f":"J56+J83","v":0},0,0,0,0,0,0,0,0,0,0,0,2.31,2.31,2.31,2.31,2.31,2.31,24.56,24.56,24.56,24.56,24.56,24.56,24.56,24.56,24.56,2.14,2.14,2.14]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J88:AY88)","v":37828.305},0,0,0,0,0,0,0,0,0,0,0,0,363.82499999999999,406.56,388.08000000000004,406.56,388.08000000000004,277.2,3868.2,3315.6,3868.2,3684,3868.2,3684,3868.2,4322.5600000000004,4126.08,376.64,359.52,256.8]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J89:AY89)","v":699168.27499999991},0,0,0,0,0,0,0,0,0,0,0,0,8666.1749999999993,9669.7999999999993,9235.7999999999993,9669.7999999999993,9235.7999999999993,6631.8,68909.925000000003,59083.05,68909.925000000003,65634.3,68909.925000000003,65634.3,68480.475000000006,76495.600000000006,73029.600000000006,11748,11214,8010,0,0,0,0,0,0,0,0,0,0,0,0]
["`",null,null,null,null,null,null,null,null,{"$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,{"$f":"SUM(J91:AM91)","v":174792.06874999998},{"$f":"J90*J89","v":0},{"$f":"K90*K89","v":0},0,0,0,0,0,0,0,0,0,0,2166.5437499999998,2417.4499999999998,2308.9499999999998,2417.4499999999998,2308.9499999999998,1657.95,17227.481250000001,14770.762500000001,17227.481250000001,16408.575000000001,17227.481250000001,16408.575000000001,17120.118750000001,19123.900000000001,18257.400000000001,2937,2803.5,2002.5]
["   Suplemento para Instalação de BESS",null,null,null,null,null,null,null,{"$f":"0.07*Capex!F75","v":147339.14580000006}]
["Total Mão de Obra de Construção",0,null,null,{"$f":"E87","v":40554.024999999994},null,{"$f":"G86","v":63192.049999999996},{"$f":"H86","v":118084.48499999999},{"$f":"I89+I91+I92","v":1021299.4895499999},{"$f":"J89+J91","v":0},0,0,0,0,0,0,0,0,0,0,0,10832.71875,12087.25,11544.75,12087.25,11544.75,8289.75,86137.40625,73853.8125,86137.40625,82042.875,86137.40625,82042.875,85600.59375,95619.5,91287,14685,14017.5,10012.5,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"OpEx","index":9,"n_rows":49,"n_cols":454,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Entradas!$D$6&\" - Custos Operacionais\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (São Miguel Poente) - Custos Operacionais"}]
[null,null,null,null,null,null,null,null,null,"Period Start",{"$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+$B5)","v":1},1,1]
[]
[null,"Custo anual",null,null,null,null,null,null,null,null,0]
["  Reparações, Manutenção e Operações"]
["      Substituição de Componentes de Painéis Solares",{"$f":"ROUND(Entradas!E10*1000,-3)","v":14000},{"$f":"B9/Entradas!$E$10/1000","v":0.99206349206349209},"1 Euro por kw total",null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU$5*$B9/12","v":1166.6666666666667},1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,{"$f":"CP$5*$B9/12","v":1166.6666666666667},1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,{"$f":"FB$5*$B9/12","v":1166.6666666666667},1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,{"$f":"GH$5*$B9/12","v":1166.6666666666667},1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,{"$f":"HN$5*$B9/12","v":1166.6666666666667},1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,{"$f":"JZ$5*$B9/12","v":1166.6666666666667},1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,{"$f":"LX$5*$B9/12","v":1166.6666666666667},1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,{"$f":"MZ$5*$B9/12","v":1166.6666666666667},1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,{"$f":"NZ$5*$B9/12","v":1166.6666666666667},1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,{"$f":"QL$5*$B9/12","v":1166.6666666666667}]
["      Software",{"$f":"ROUND(Entradas!E10*1000*1,-2)","v":14100},{"$f":"B10/Entradas!$E$10/1000","v":0.99914965986394555},"1 Euro por kw",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$5*$B10/12*0.1","v":117.5},117.5,117.5,117.5,117.5,117.5,{"$f":"AO$5*$B10/12","v":1175},{"$f":"AP$5*$B10/12","v":1175},{"$f":"AQ$5*$B10/12","v":1175},{"$f":"AR$5*$B10/12","v":1175},1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,{"$f":"FB$5*$B10/12","v":1175},1175,1175,1175,1175,1175,1175,1175,1175,1175,{"$f":"FL$5*$B10/12","v":1175},1175,1175,1175,1175,1175,1175,1175,1175,1175,{"$f":"FV$5*$B10/12","v":1175},1175,1175,1175,1175,1175,1175,1175,1175,1175,{"$f":"GF$5*$B10/12","v":1175},1175,1175,1175,1175,1175,1175,1175,1175,1175,{"$f":"GP$5*$B10/12","v":1175},1175,1175,1175,1175,1175,1175,1175,1175,1175,{"$f":"GZ$5*$B10/12","v":1175},1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,{"$f":"NY$5*$B10/12","v":1175},1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175,1175]
["      Substituição de Componentes Elétricos",{"$f":"B9","v":14000},{"$f":"B11/Entradas!$E$10/1000","v":0.99206349206349209},"1 Euro por kW (inclui manutenção dos inversores)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU$5*$B11/12","v":1166.6666666666667},1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,{"$f":"CP$5*$B11/12","v":1166.6666666666667},1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,{"$f":"CZ$5*$B11/12","v":1166.6666666666667},1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,{"$f":"DJ$5*$B11/12","v":1166.6666666666667},1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,{"$f":"DT$5*$B11/12","v":1166.6666666666667},1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,{"$f":"ED$5*$B11/12","v":1166.6666666666667},1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,{"$f":"EN$5*$B11/12","v":1166.6666666666667},1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,{"$f":"HN$5*$B11/12","v":1166.6666666666667},1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,{"$f":"HX$5*$B11/12","v":1166.6666666666667},1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,{"$f":"IH$5*$B11/12","v":1166.6666666666667},1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,{"$f":"IR$5*$B11/12","v":1166.6666666666667},1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,{"$f":"JB$5*$B11/12","v":1166.6666666666667},1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,{"$f":"JL$5*$B11/12","v":1166.6666666666667},1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,{"$f":"JZ$5*$B11/12","v":1166.6666666666667},1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667,1166.6666666666667]
["      Garantia",{"$f":"0.02*(Capex!F42+Capex!F75)","v":85498.36891200002},{"$f":"B12/Entradas!$E$10/1000","v":6.0585578877551036},"2% dos custos de capital de painéis e baterias",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B12*AI5/12","v":7124.8640760000017},{"$f":"$B12*AJ5/12","v":7124.8640760000017},7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,{"$f":"$B12*CV5/12","v":7124.8640760000017},7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,{"$f":"$B12*FH5/12","v":7124.8640760000017},7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,{"$f":"$B12*HT5/12","v":7124.8640760000017},7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,{"$f":"$B12*KF5/12","v":7124.8640760000017},7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,{"$f":"$B12*MR5/12","v":7124.8640760000017},7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,{"$f":"$B12*PD5/12","v":7124.8640760000017},7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017,7124.8640760000017]
["      Manutenção do Sistema de Baterias (peças)",{"$f":"Capex!F75*0.03","v":63145.348200000008},{"$f":"B13/Entradas!$E$10/1000","v":4.474585331632654},"3% dos custos de capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$10/1000","v":8.5034013605442188E-2},"EUR 100 por local por mês",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$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",{"$f":"SUM(Cálculos!AG245:AR245)","v":82974.24960000001},{"$f":"B15/Entradas!$E$10/1000","v":5.8796945578231297},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011,6914.5208000000011]
["      Reparações e Substituição da Infraestrutura Informática",{"$f":"Entradas!E11*125*12","v":1500},{"$f":"B16/Entradas!$E$10/1000","v":0.10629251700680273},"EUR 0 por local por mês nos primeiros 4 anos; EUR 125/mês posteriormente",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125]
["      Ferramentas e Consumíveis Diversos",{"$f":"Entradas!E11*150*12","v":1800},{"$f":"B17/Entradas!$E$10/1000","v":0.12755102040816327},"150/mês/local",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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!$E10*1000000*0.1","v":1411200}]
[null,{"$f":"SUM(B9:B18)","v":278217.96671200008},{"$f":"SUM(C9:C18)","v":19.714991972222226},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,null,{"$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":44667.687056120238},{"$f":"B23/Entradas!$E$10/1000","v":3.1652272573781346},"2% das receitas",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.02*Cálculos!AG233","v":2486.6029579545275},{"$f":"0.02*Cálculos!AH233","v":2530.0644241380646},{"$f":"0.02*Cálculos!AI233","v":3681.6773846559204},{"$f":"0.02*Cálculos!AJ233","v":4134.2651493648391},{"$f":"0.02*Cálculos!AK233","v":4493.1429098386934},{"$f":"0.02*Cálculos!AL233","v":4863.2449415983456},{"$f":"0.02*Cálculos!AM233","v":5240.9502068679412},{"$f":"0.02*Cálculos!AN233","v":5112.7408858244889},{"$f":"0.02*Cálculos!AO233","v":4386.615939319342},{"$f":"0.02*Cálculos!AP233","v":3427.1367397685767},{"$f":"0.02*Cálculos!AQ233","v":2706.2045502277751},{"$f":"0.02*Cálculos!AR233","v":1605.040966561721},{"$f":"0.02*Cálculos!AS233","v":2489.3685093150139},{"$f":"0.02*Cálculos!AT233","v":2534.6738842408949},{"$f":"0.02*Cálculos!AU233","v":3681.2303925005244},{"$f":"0.02*Cálculos!AV233","v":4196.6766856738541},{"$f":"0.02*Cálculos!AW233","v":4485.8478728242899},{"$f":"0.02*Cálculos!AX233","v":4851.7898000882942},{"$f":"0.02*Cálculos!AY233","v":5225.0659959865488},{"$f":"0.02*Cálculos!AZ233","v":5093.8163460644419},{"$f":"0.02*Cálculos!BA233","v":4367.0675398823041},{"$f":"0.02*Cálculos!BB233","v":3401.6819196873039},{"$f":"0.02*Cálculos!BC233","v":2683.7930480458595},{"$f":"0.02*Cálculos!BD233","v":1589.5237778280416},{"$f":"0.02*Cálculos!BE233","v":2463.6850706291038},{"$f":"0.02*Cálculos!BF233","v":2515.9321708096209},{"$f":"0.02*Cálculos!BG233","v":3656.2087139053656},{"$f":"0.02*Cálculos!BH233","v":4253.8128323487053},{"$f":"0.02*Cálculos!BI233","v":4455.4647005492034},{"$f":"0.02*Cálculos!BJ233","v":4819.0678327167707},{"$f":"0.02*Cálculos!BK233","v":5190.2804520873779},{"$f":"0.02*Cálculos!BL233","v":5042.8510928340484},{"$f":"0.02*Cálculos!BM233","v":4323.6241758235783},{"$f":"0.02*Cálculos!BN233","v":3366.9170453287929},{"$f":"0.02*Cálculos!BO233","v":2656.2033966263466},{"$f":"0.02*Cálculos!BP233","v":1572.7976579225201},{"$f":"0.02*Cálculos!BQ233","v":2438.2572924362062},{"$f":"0.02*Cálculos!BR233","v":2490.0717483416643},{"$f":"0.02*Cálculos!BS233","v":3631.6535097445776},{"$f":"0.02*Cálculos!BT233","v":4224.483599468359},{"$f":"0.02*Cálculos!BU233","v":4425.647710930205},{"$f":"0.02*Cálculos!BV233","v":4786.9576953460264},{"$f":"0.02*Cálculos!BW233","v":5138.7857258399381},{"$f":"0.02*Cálculos!BX233","v":4991.7495384439399},{"$f":"0.02*Cálculos!BY233","v":4279.7111636691125},{"$f":"0.02*Cálculos!BZ233","v":3332.4982307415876},{"$f":"0.02*Cálculos!CA233","v":2628.8883807013326},{"$f":"0.02*Cálculos!CB233","v":1556.2380347277199},{"$f":"0.02*Cálculos!CC233","v":2413.0826298166735},{"$f":"0.02*Cálculos!CD233","v":2461.3032045814734},{"$f":"0.02*Cálculos!CE233","v":3594.9886507722249},{"$f":"0.02*Cálculos!CF233","v":4195.6876294948706},{"$f":"0.02*Cálculos!CG233","v":4383.5175045801061},{"$f":"0.02*Cálculos!CH233","v":4739.1534531777997},{"$f":"0.02*Cálculos!CI233","v":5086.7292099327551},{"$f":"0.02*Cálculos!CJ233","v":4941.1566639369585},{"$f":"0.02*Cálculos!CK233","v":4236.2352745367753},{"$f":"0.02*Cálculos!CL233","v":3298.4220311450722},{"$f":"0.02*Cálculos!CM233","v":2601.8452664684323},{"$f":"0.02*Cálculos!CN233","v":1539.8432508864757},{"$f":"0.02*Cálculos!CO233","v":2388.1585631837402},{"$f":"0.02*Cálculos!CP233","v":2439.120607673839},{"$f":"0.02*Cálculos!CQ233","v":3558.2995444299795},{"$f":"0.02*Cálculos!CR233","v":4167.4238371170059},{"$f":"0.02*Cálculos!CS233","v":4338.9791504021587},{"$f":"0.02*Cálculos!CT233","v":4691.1041405376982},{"$f":"0.02*Cálculos!CU233","v":5035.1908798761515},{"$f":"0.02*Cálculos!CV233","v":4891.0674057641281},{"$f":"0.02*Cálculos!CW233","v":4193.1921571756038},{"$f":"0.02*Cálculos!CX233","v":3264.6850360489898},{"$f":"0.02*Cálculos!CY233","v":2575.0713473383357},{"$f":"0.02*Cálculos!CZ233","v":1523.6116655394417},{"$f":"0.02*Cálculos!DA233","v":2363.4825980313421},{"$f":"0.02*Cálculos!DB233","v":2414.0247900682011},{"$f":"0.02*Cálculos!DC233","v":3521.9756522294356},{"$f":"0.02*Cálculos!DD233","v":4134.6716012770303},{"$f":"0.02*Cálculos!DE233","v":4294.8841440845326},{"$f":"0.02*Cálculos!DF233","v":4643.5331248697694},{"$f":"0.02*Cálculos!DG233","v":4984.1655774959609},{"$f":"0.02*Cálculos!DH233","v":4841.4767507805209},{"$f":"0.02*Cálculos!DI233","v":4150.5775036482619},{"$f":"0.02*Cálculos!DJ233","v":3231.2838689121013},{"$f":"0.02*Cálculos!DK233","v":2548.5639436639126},{"$f":"0.02*Cálculos!DL233","v":1507.5416541608674},{"$f":"0.02*Cálculos!DM233","v":2339.0522646844656},{"$f":"0.02*Cálculos!DN233","v":2389.1787836027311},{"$f":"0.02*Cálculos!DO233","v":3486.0133387217479},{"$f":"0.02*Cálculos!DP233","v":4092.6394785531129},{"$f":"0.02*Cálculos!DQ233","v":4251.2280724123948},{"$f":"0.02*Cálculos!DR233","v":4596.4356450654559},{"$f":"0.02*Cálculos!DS233","v":4933.6481959639914},{"$f":"0.02*Cálculos!DT233","v":4792.3797357435333},{"$f":"0.02*Cálculos!DU233","v":4108.3870488998928},{"$f":"0.02*Cálculos!DV233","v":3198.2151868042556},{"$f":"0.02*Cálculos!DW233","v":2522.3204024720308},{"$f":"0.02*Cálculos!DX233","v":1491.6316083960107},{"$f":"0.02*Cálculos!DY233","v":2314.8651180519655},{"$f":"0.02*Cálculos!DZ233","v":2361.4238758202041},{"$f":"0.02*Cálculos!EA233","v":3450.4090046463966},{"$f":"0.02*Cálculos!EB233","v":4051.0257559254346},{"$f":"0.02*Cálculos!EC233","v":4208.0065661013523},{"$f":"0.02*Cálculos!ED233","v":4549.8069874096736},{"$f":"0.02*Cálculos!EE233","v":4883.6336792869233},{"$f":"0.02*Cálculos!EF233","v":4743.771446816133},{"$f":"0.02*Cálculos!EG233","v":4066.6165703312431},{"$f":"0.02*Cálculos!EH233","v":3165.4756800718096},{"$f":"0.02*Cálculos!EI233","v":2496.3380971980337},{"$f":"0.02*Cálculos!EJ233","v":1475.8799359001637},{"$f":"0.02*Cálculos!EK233","v":2290.9187373818527},{"$f":"0.02*Cálculos!EL233","v":2340.226282071701},{"$f":"0.02*Cálculos!EM233","v":3415.1590865709591},{"$f":"0.02*Cálculos!EN233","v":4009.8262685165359},{"$f":"0.02*Cálculos!EO233","v":4165.2152993601467},{"$f":"0.02*Cálculos!EP233","v":4503.6424851090442},{"$f":"0.02*Cálculos!EQ233","v":4834.1170218002781},{"$f":"0.02*Cálculos!ER233","v":4695.6470190750661},{"$f":"0.02*Cálculos!ES233","v":4025.2618873760548},{"$f":"0.02*Cálculos!ET233","v":3133.0620720063803},{"$f":"0.02*Cálculos!EU233","v":2470.614427422855},{"$f":"0.02*Cálculos!EV233","v":1460.2850601792848},{"$f":"0.02*Cálculos!EW233","v":2267.2107260190137},{"$f":"0.02*Cálculos!EX233","v":2316.1148876326311},{"$f":"0.02*Cálculos!EY233","v":3380.2600565344651},{"$f":"0.02*Cálculos!EZ233","v":3969.0368929073693},{"$f":"0.02*Cálculos!FA233","v":4122.8499894577235},{"$f":"0.02*Cálculos!FB233","v":4457.9375178248165},{"$f":"0.02*Cálculos!FC233","v":4785.0932676674292},{"$f":"0.02*Cálculos!FD233","v":4648.0016360239488},{"$f":"0.02*Cálculos!FE233","v":3984.3188610826537},{"$f":"0.02*Cálculos!FF233","v":3100.9711185169081},{"$f":"0.02*Cálculos!FG233","v":2445.1468186127681},{"$f":"0.02*Cálculos!FH233","v":1444.8454204322184},{"$f":"0.02*Cálculos!FI233","v":2243.7387111653443},{"$f":"0.02*Cálculos!FJ233","v":2292.2435050963618},{"$f":"0.02*Cálculos!FK233","v":3345.7084216943013},{"$f":"0.02*Cálculos!FL233","v":3928.6535467246135},{"$f":"0.02*Cálculos!FM233","v":4080.9063962945843},{"$f":"0.02*Cálculos!FN233","v":4412.6875112104544},{"$f":"0.02*Cálculos!FO233","v":4736.5575103836072},{"$f":"0.02*Cálculos!FP233","v":4600.8305291112256},{"$f":"0.02*Cálculos!FQ233","v":3943.7833936997085},{"$f":"0.02*Cálculos!FR233","v":3069.1996078049656},{"$f":"0.02*Cálculos!FS233","v":2419.9327218617113},{"$f":"0.02*Cálculos!FT233","v":1429.5594713944813},{"$f":"0.02*Cálculos!FU233","v":2220.5003436422708},{"$f":"0.02*Cálculos!FV233","v":2265.4624718159171},{"$f":"0.02*Cálculos!FW233","v":3311.5007239766401},{"$f":"0.02*Cálculos!FX233","v":3888.672188232089},{"$f":"0.02*Cálculos!FY233","v":4039.3803219784309},{"$f":"0.02*Cálculos!FZ233","v":4367.8879364538088},{"$f":"0.02*Cálculos!GA233","v":4688.5048922848318},{"$f":"0.02*Cálculos!GB233","v":4554.1289772528962},{"$f":"0.02*Cálculos!GC233","v":3903.6514282661055},{"$f":"0.02*Cálculos!GD233","v":3037.7443600433103},{"$f":"0.02*Cálculos!GE233","v":2394.9696136361808},{"$f":"0.02*Cálculos!GF233","v":1414.4256831836078},{"$f":"0.02*Cálculos!GG233","v":2197.4932976556311},{"$f":"0.02*Cálculos!GH233","v":2245.2112429185909},{"$f":"0.02*Cálculos!GI233","v":3277.6335397303342},{"$f":"0.02*Cálculos!GJ233","v":3849.0888159262458},{"$f":"0.02*Cálculos!GK233","v":3998.2676104040179},{"$f":"0.02*Cálculos!GL233","v":4323.5343098238545},{"$f":"0.02*Cálculos!GM233","v":4640.9306040617357},{"$f":"0.02*Cálculos!GN233","v":4507.8923063600241},{"$f":"0.02*Cálculos!GO233","v":3863.9189482049173},{"$f":"0.02*Cálculos!GP233","v":3006.6022270576373},{"$f":"0.02*Cálculos!GQ233","v":2370.2549955226673},{"$f":"0.02*Cálculos!GR233","v":1399.4425411460306},{"$f":"0.02*Cálculos!GS233","v":2174.7152705629032},{"$f":"0.02*Cálculos!GT233","v":2222.0456560892612},{"$f":"0.02*Cálculos!GU233","v":3244.1034793842696},{"$f":"0.02*Cálculos!GV233","v":3809.8994681356785},{"$f":"0.02*Cálculos!GW233","v":3957.5641468371923},{"$f":"0.02*Cálculos!GX233","v":4279.6221922219474},{"$f":"0.02*Cálculos!GY233","v":4593.8298842782306},{"$f":"0.02*Cálculos!GZ233","v":4462.1158888709224},{"$f":"0.02*Cálculos!HA233","v":3824.5819769213986},{"$f":"0.02*Cálculos!HB233","v":2975.7700920114889},{"$f":"0.02*Cálculos!HC233","v":2345.7863939776043},{"$f":"0.02*Cálculos!HD233","v":1384.6085457054903},{"$f":"0.02*Cálculos!HE233","v":2152.1639826427445},{"$f":"0.02*Cálculos!HF233","v":2199.1106663159612},{"$f":"0.02*Cálculos!HG233","v":3210.9071871081123},{"$f":"0.02*Cálculos!HH233","v":3771.1002226246173},{"$f":"0.02*Cálculos!HI233","v":3917.2658575030709},{"$f":"0.02*Cálculos!HJ233","v":4236.1471887375301},{"$f":"0.02*Cálculos!HK233","v":4547.1980188949619},{"$f":"0.02*Cálculos!HL233","v":4416.7951432880127},{"$f":"0.02*Cálculos!HM233","v":3785.6365774049996},{"$f":"0.02*Cálculos!HN233","v":2945.2448690943174},{"$f":"0.02*Cálculos!HO233","v":2321.5613600798042},{"$f":"0.02*Cálculos!HP233","v":1369.922212212949},{"$f":"0.02*Cálculos!HQ233","v":2129.837176866828},{"$f":"0.02*Cálculos!HR233","v":2173.2653057688335},{"$f":"0.02*Cálculos!HS233","v":3178.041340476454},{"$f":"0.02*Cálculos!HT233","v":3732.6871962003847},{"$f":"0.02*Cálculos!HU233","v":3877.3687091783258},{"$f":"0.02*Cálculos!HV233","v":4193.104948208279},{"$f":"0.02*Cálculos!HW233","v":4501.0303407975061},{"$f":"0.02*Cálculos!HX233","v":4371.9255337192926},{"$f":"0.02*Cálculos!HY233","v":3747.0788518353293},{"$f":"0.02*Cálculos!HZ233","v":2915.0235032126361},{"$f":"0.02*Cálculos!IA233","v":2297.5774692853588},{"$f":"0.02*Cálculos!IB233","v":1355.3820707980015},{"$f":"0.02*Cálculos!IC233","v":2107.7326186739501},{"$f":"0.02*Cálculos!ID233","v":2153.9233190635177},{"$f":"0.02*Cálculos!IE233","v":3145.5026501362813},{"$f":"0.02*Cálculos!IF233","v":3694.6565443247387},{"$f":"0.02*Cálculos!IG233","v":3837.8687087875169},{"$f":"0.02*Cálculos!IH233","v":4150.4911627846168},{"$f":"0.02*Cálculos!II233","v":4455.3222293292683},{"$f":"0.02*Cálculos!IJ233","v":4327.5025694243541},{"$f":"0.02*Cálculos!IK233","v":3708.9049411920437},{"$f":"0.02*Cálculos!IL233","v":2885.1029696842588},{"$f":"0.02*Cálculos!IM233","v":2273.832321184982},{"$f":"0.02*Cálculos!IN233","v":1340.9866662217642},{"$f":"0.02*Cálculos!IO233","v":2085.8480957463848},{"$f":"0.02*Cálculos!IP233","v":2131.6664390434371},{"$f":"0.02*Cálculos!IQ233","v":3113.2878594777699},{"$f":"0.02*Cálculos!IR233","v":3657.0044607291047},{"$f":"0.02*Cálculos!IS233","v":3798.7619030034498},{"$f":"0.02*Cálculos!IT233","v":4108.3015674985645},{"$f":"0.02*Cálculos!IU233","v":4410.0691098290254},{"$f":"0.02*Cálculos!IV233","v":4283.5218043649475},{"$f":"0.02*Cálculos!IW233","v":3671.1110248686227},{"$f":"0.02*Cálculos!IX233","v":2855.4802739355719},{"$f":"0.02*Cálculos!IY233","v":2250.3235392637707},{"$f":"0.02*Cálculos!IZ233","v":1326.7345577312285},{"$f":"0.02*Cálculos!JA233","v":2064.1814177884676},{"$f":"0.02*Cálculos!JB233","v":2109.6311105448813},{"$f":"0.02*Cálculos!JC233","v":3081.3937443083446},{"$f":"0.02*Cálculos!JD233","v":3619.7271770336188},{"$f":"0.02*Cálculos!JE233","v":3760.04437785151},{"$f":"0.02*Cálculos!JF233","v":4066.5319398368924},{"$f":"0.02*Cálculos!JG233","v":4365.2664531730807},{"$f":"0.02*Cálculos!JH233","v":4239.9788367599876},{"$f":"0.02*Cálculos!JI233","v":3633.6933202899877},{"$f":"0.02*Cálculos!JJ233","v":2826.15245120183},{"$f":"0.02*Cálculos!JK233","v":2227.0487706633444},{"$f":"0.02*Cálculos!JL233","v":1312.6243189150662},{"$f":"0.02*Cálculos!JM233","v":2042.7304163073804},{"$f":"0.02*Cálculos!JN233","v":2084.6847194871475},{"$f":"0.02*Cálculos!JO233","v":3049.8171125299928},{"$f":"0.02*Cálculos!JP233","v":3582.8209623699836},{"$f":"0.02*Cálculos!JQ233","v":3721.7122583179394},{"$f":"0.02*Cálculos!JR233","v":4025.1780993185048},{"$f":"0.02*Cálculos!JS233","v":4320.9097753219603},{"$f":"0.02*Cálculos!JT233","v":4196.869308645013},{"$f":"0.02*Cálculos!JU233","v":3596.6480825339218},{"$f":"0.02*Cálculos!JV233","v":2797.1165662304247},{"$f":"0.02*Cálculos!JW233","v":2204.0056859463702},{"$f":"0.02*Cálculos!JX233","v":1298.6545375608657},{"$f":"0.02*Cálculos!JY233","v":2021.4929443961203},{"$f":"0.02*Cálculos!JZ233","v":2066.216308509735},{"$f":"0.02*Cálculos!KA233","v":3018.5548038197799},{"$f":"0.02*Cálculos!KB233","v":3546.2821230080563},{"$f":"0.02*Cálculos!KC233","v":3683.7617079620018},{"$f":"0.02*Cálculos!KD233","v":3984.2359070760413},{"$f":"0.02*Cálculos!KE233","v":4276.9946368716364},{"$f":"0.02*Cálculos!KF233","v":4154.1889054360208},{"$f":"0.02*Cálculos!KG233","v":3559.9716039562609},{"$f":"0.02*Cálculos!KH233","v":2768.3697129871157},{"$f":"0.02*Cálculos!KI233","v":2181.191978863415},{"$f":"0.02*Cálculos!KJ233","v":1284.8238155137915},{"$f":"0.02*Cálculos!KK233","v":2000.4668765186243},{"$f":"0.02*Cálculos!KL233","v":2044.8324898360356},{"$f":"0.02*Cálculos!KM233","v":2987.6036893135547},{"$f":"0.02*Cálculos!KN233","v":3510.1070019861686},{"$f":"0.02*Cálculos!KO233","v":3646.1889285320171},{"$f":"0.02*Cálculos!KP233","v":3943.7012654416458},{"$f":"0.02*Cálculos!KQ233","v":4233.5166426092146},{"$f":"0.02*Cálculos!KR233","v":4111.9333554976447},{"$f":"0.02*Cálculos!KS233","v":3523.6602138198236},{"$f":"0.02*Cálculos!KT233","v":2739.9090143651802},{"$f":"0.02*Cálculos!KU233","v":2158.6053661221317},{"$f":"0.02*Cálculos!KV233","v":1271.1307685366526},{"$f":"0.02*Cálculos!KW233","v":1979.6501082970437},{"$f":"0.02*Cálculos!KX233","v":2023.6615319747627},{"$f":"0.02*Cálculos!KY233","v":2956.9606712928007},{"$f":"0.02*Cálculos!KZ233","v":3474.2919787451242},{"$f":"0.02*Cálculos!LA233","v":3608.9901595852234},{"$f":"0.02*Cálculos!LB233","v":3903.570117536849},{"$f":"0.02*Cálculos!LC233","v":4190.4714410730421},{"$f":"0.02*Cálculos!LD233","v":4070.0984297156306},{"$f":"0.02*Cálculos!LE233","v":3487.7102779270249},{"$f":"0.02*Cálculos!LF233","v":2711.7316218974593},{"$f":"0.02*Cálculos!LG233","v":2136.2435871587372},{"$f":"0.02*Cálculos!LH233","v":1257.5740261713618},{"$f":"0.02*Cálculos!LI233","v":1959.0405563011213},{"$f":"0.02*Cálculos!LJ233","v":1999.5788469053366},{"$f":"0.02*Cálculos!LK233","v":2926.6226828745998},{"$f":"0.02*Cálculos!LL233","v":3438.8334687658353},{"$f":"0.02*Cálculos!LM233","v":3572.1616781114053},{"$f":"0.02*Cálculos!LN233","v":3863.8384468665427},{"$f":"0.02*Cálculos!LO233","v":4147.85472411719},{"$f":"0.02*Cálculos!LP233","v":4028.6799410735694},{"$f":"0.02*Cálculos!LQ233","v":3452.118198256147},{"$f":"0.02*Cálculos!LR233","v":2683.8347154712765},{"$f":"0.02*Cálculos!LS233","v":2114.1044039117614},{"$f":"0.02*Cálculos!LT233","v":1199.421701704907},{"$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$10/1000","v":0.53146258503401367},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$10/1000","v":0.17006802721088438},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$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",{"$f":"ROUND(Capex!F93*0.003,-2)","v":36000},{"$f":"B26/Entradas!$E$10/1000","v":2.5510204081632653},"0,3% do CAPEX",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"B26/12","v":3000},{"$f":"T26","v":3000},{"$f":"U26","v":3000},3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,{"$f":"CS$5*$B26/12","v":3000},3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,{"$f":"FA$5*$B26/12","v":3000},3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000]
["      Serviços Jurídicos",1500,{"$f":"B27/Entradas!$E$10/1000","v":0.10629251700680273},null,null,null,null,null,null,{"$f":"Cálculos!H553","v":15998746.257760707},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":"8521*12","v":102252},{"$f":"B29/Entradas!$E$10/1000","v":7.245748299319728},null,null,null,null,null,null,null,0,{"$f":"$B29/12*L5","v":8521},{"$f":"$B29/12*M5","v":8521},8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,{"$f":"$B29/12*BY5","v":8521},8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,{"$f":"$B29/12*EK5","v":8521},8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,{"$f":"$B29/12*GW5","v":8521},8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,{"$f":"$B29/12*JI5","v":8521},8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,{"$f":"$B29/12*LU5","v":8521},8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,{"$f":"$B29/12*OG5","v":8521},8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521]
["      Licenças e Taxas",{"$f":"14000+14100","v":28100},{"$f":"B30/Entradas!$E$10/1000","v":1.9912131519274376},"Estimativa: EUR 1.000 por hectare por ano + EUR 1.000 por MW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$5*$B30/12","v":2341.6666666666665},2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,{"$f":"AO$5*$B30/12","v":2341.6666666666665},2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,{"$f":"DA$5*$B30/12","v":2341.6666666666665},2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,{"$f":"FM$5*$B30/12","v":2341.6666666666665},2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,{"$f":"HY$5*$B30/12","v":2341.6666666666665},2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,{"$f":"KK$5*$B30/12","v":2341.6666666666665},2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,{"$f":"MW$5*$B30/12","v":2341.6666666666665},2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,{"$f":"NY$5*$B30/12","v":2341.6666666666665},2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,{"$f":"OO$5*$B30/12","v":2341.6666666666665},2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665,2341.6666666666665]
["      Consultoria Profissional Diversa",1000,{"$f":"B31/Entradas!$E$10/1000","v":7.0861678004535147E-2},null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600,600,600,2200,2200,2200,{"$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":7.0861678004535147E-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,{"$f":"SUM(B23:B32)","v":224419.68705612025},{"$f":"SUM(C24:C32)","v":12.737528344671203},{"$f":"Cálculos!H553","v":15998746.257760707},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Custo por kW",{"$f":"B33/(Entradas!E$10*1000)","v":15.902755602049337},{"$f":"B34/Entradas!$E$10/1000","v":1.1268959468572377E-3}]
[null,null,{"$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":502637.65376812033},{"$f":"C19+C33","v":32.452520316893427},null,null,null,null,null,null,null,{"$f":"SUM(K9:K32)","v":0},8521,8521,8521,8521,8521,8521,8521,8521,11521,11521,11521,11521,11521,11521,11521,11521,11521,11521,11521,11521,11621,11621,11621,38018.266850621199,38061.728316804736,39213.341277322586,42865.929042031508,43224.806802505358,43744.908834265014,40946.780766201278,40818.571445157831,40092.44649865268,39132.967299101911,38412.035109561119,37310.871525895061,40528.532401981684,40573.837776907567,41720.394285167196,42235.840578340525,42525.011765490963,42890.953692754971,43264.229888653223,43132.980238731114,42406.231432548979,41440.845812353982,40722.956940712531,39628.687670494714,40502.848963295779,40555.096063476296,41695.37260657204,42292.976725015382,42494.628593215879,42858.231725383441,43229.444344754054,43082.014985500726,42362.788068490256,41406.080937995466,40695.367289293026,39611.961550589192,40477.421185102881,40529.235641008338,41670.817402411252,42263.647492135038,{"$f":"SUM(BW9:BW32)","v":42464.811603596878},42826.121588012706,43302.949618506616,43155.91343111061,42443.875056335783,41496.662123408263,40793.052273368005,39720.401927394392,40577.24652248335,40625.467097248147,41759.152543438897,42359.851522161545,42547.681397246779,42903.317345844473,43250.893102599432,43105.320556603634,42400.399167203454,41462.585923811748,40766.009159135108,39704.00714355315,40552.322455850415,40603.284500340516,41722.463437096652,42331.587729783678,42503.143043068834,42855.268033204375,43199.354772542829,43055.231298430801,42357.356049842281,41428.848928715663,40739.235240005008,39687.775558206115,40527.646490698018,40578.188682734872,41686.139544896112,42298.835493943705,42459.048036751206,42807.697017536448,43148.329470162636,43005.640643447194,42314.741396314937,41395.447761578776,40712.727836330589,39671.705546827543,40503.21615735114,40553.342676269407,41650.177231388421,42256.803371219787,42415.39196507907,42760.599537732131,43097.812088630664,42956.543628410211,42272.550941566566,41362.379079470928,40686.484295138704,39655.795501062683,40479.029010718637,40525.587768486883,41614.572897313068,42215.18964859211,42372.170458768029,42713.970880076347,43047.797571953597,42907.935339482807,{"$f":"SUM(EI9:EI32)","v":42230.780462997915},41329.639572738488,40660.501989864708,39640.043828566842,40455.082630048528,40504.390174738372,41579.32297923763,42173.99016118321,42329.37919202682,42667.80637777572,42998.280914466952,42859.810911741741,42189.425780042729,41297.22596467306,40634.778320089528,39624.44895284596,40431.374618685688,40480.278780299304,41544.42394920114,42133.200785574045,42287.013882124396,42622.101410491487,42949.257160334106,42812.165528690624,42148.482753749333,41265.135011183585,40609.310711279446,39609.00931309889,40407.902603832023,40456.40739776304,41509.872314360975,42092.817439391285,42245.070288961258,42576.851403877132,42900.72140305028,42764.994421777905,42107.947286366383,41233.363500471642,40584.096614528382,39593.723364061159,40384.664236308941,40429.626364482589,41475.664616643313,42052.836080898764,42203.544214645102,42532.051829120486,42852.668784951507,42718.292869919569,42067.815320932779,41201.908252709989,40559.13350630286,39578.589575850281,40361.657190322301,40409.375135585266,41441.797432397005,42013.252708592925,42162.431503070693,42487.69820249053,42805.094496728409,42672.056199026694,42028.082840871597,41170.766119724307,40534.418888189342,39563.606433812703,{"$f":"SUM(GU9:GU32)","v":40338.879163229576},40386.209548755935,41408.267372050941,41974.063360802356,42121.728039503869,42443.786084888627,42757.99377694491,42626.279781537596,41988.74586958807,41139.933984678159,40509.950286644278,39548.772438372165,40316.32787530942,40363.274558982637,41375.071079774789,41935.264115291291,42081.429750169744,42400.311081404208,42711.361911561638,42580.959035954686,41949.800470071677,41109.408761760991,40485.725252746481,39534.086104879629,40294.0010695335,40337.429198435508,41342.205233143126,41896.851088867064,42041.532601845,42357.268840874953,42665.194233464179,42536.089426385966,41911.242744502008,41079.187395879308,40461.74136195203,39519.545963464676,40271.896511340623,40318.087211730191,41309.666542802959,41858.820436991409,42002.032601454193,42314.655055451287,42619.486121995942,42491.666462091031,41873.068833858713,41049.266862350931,40437.996213851657,39505.150558888439,40250.011988413062,40295.830331710116,41277.451752144443,41821.168353395777,41962.925795670126,42272.465460165236,42574.233002495697,42447.685697031622,41835.274917535302,41019.644166602251,40414.487431930444,39490.898450397908,40228.345310455137,40273.795003211555,41245.55763697502,41783.891069700294,{"$f":"SUM(JG9:JG32)","v":41924.208270518189},42230.695832503567,42529.430345839755,42404.142729426661,41797.857212956667,40990.316343868508,40391.212663330014,39476.788211581741,40206.894308974057,40248.848612153823,41213.981005196671,41746.984855036659,41885.876150984615,42189.34199198518,42485.073667988639,42361.033201311686,41760.811975200595,40961.280458897098,40368.169578613044,39462.81843022754,40185.656837062794,40230.380201176413,41182.71869648646,41710.44601567473,41847.925600628681,42148.399799742714,42441.158529538312,42318.352798102693,41724.135496622934,40932.533605653785,40345.35587153009,39448.987708180466,40164.6307691853,40208.996382502715,41151.767581980232,41674.270894652844,41810.352821198692,42107.865158108318,42397.680535275889,42276.097248164318,41687.8241064865,40904.072907031856,40322.769258788809,39435.294661203327,40143.814000963721,40187.825424641436,41121.124563959478,41638.455871411796,41773.154052251899,42067.734010203523,42354.635333739716,42234.26232238231,41651.874170593699,40875.89551456413,40300.407479825408,39421.737918838036,40123.204448967801,40163.742739572008,41090.786575541271,41602.997361432506,41736.325570778085,42028.002339533217,42312.018616783862,42192.84383374024,{"$f":"SUM(LS9:LS32)","v":41616.282090922825},40847.998608137954,40278.268296578441,39363.58559437158,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,{"$f":"SUM(OE9:OE32)","v":38164.163892666671},38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,38164.163892666671,1449364.1638926666]
[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$10/1000","v":8.941592261904761}]
["Admin",{"$f":"'Massa Salarial'!P35/Entradas!E10","v":0},{"$f":"B39","v":0}]
["Manut",{"$f":"'Massa Salarial'!P46/Entradas!E10","v":8.9415922619047628},{"$f":"B40","v":8.9415922619047628}]
[null,null,{"$f":"B41/Entradas!$E$10/1000","v":0}]
["Total Incluindo Custos com Pessoal",{"$f":"B36+B38","v":628821.40376812033},{"$f":"C36+C38","v":41.394112578798186}]
[null,{"$f":"B42/Entradas!E10/1000","v":44.559339836176328},1.7823735934470531E-3]
[]
["PV",{"$f":"1.07*C45","v":22.827061601318182},{"$f":"C42-C46-C47","v":21.333702431138487}]
["BESS",{"$f":"1.07*C46","v":13.711688177723769},{"$f":"C13+C15+C40/5+C26*Capex!H122","v":12.81466184833997}]
["Terreno",7.7529506802721091,{"$f":"C29","v":7.245748299319728}]
[]
[null,null,{"$f":"C46/(C45+C46+C47)","v":0.309576919276766}]

{"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$6&\" - Massa Salarial\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (São Miguel Poente) - Massa Salarial"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Início do Período",{"$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,"Fim do Período",{"$f":"EOMONTH(T2, 0)","v":"2026-01-31"},{"$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"},{"$f":"EOMONTH(QY2, 0)","v":"2063-04-30"},"2063-05-31","2063-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
["  Fator de Indexação (Aumento Anual)",2.5000000000000001E-2,null,null,null,"Sede",null,null,null,"São Miguel",null,null,null,"Total",null,null,null,null,null,1,{"$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},{"$f":"F11+J11","v":0},0,0,0,0,"Supervisiona Vendas, Marketing e Desenvolvimento de Negócios,",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,"Funções básicas de contabilidade e obrigações fiscais / entregas ao Estado",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$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,{"$f":"E64/2","v":1.4434782608695653},3,0,0,1.4434782608695653,3,0,0,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"$E$64/2","v":1.4434782608695653},1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,{"$f":"$E$64/2","v":1.4434782608695653},{"$f":"$E$64/2","v":1.4434782608695653},{"$f":"$E$64/2","v":1.4434782608695653},1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,{"$f":"$E$64/2","v":1.4434782608695653},1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,{"$f":"$E$64/2","v":1.4434782608695653},1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,{"$f":"$E$64/2","v":1.4434782608695653},1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,{"$f":"$E$64/2","v":1.4434782608695653},1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,{"$f":"$E$64/2","v":1.4434782608695653},1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,{"$f":"$E$64/2","v":1.4434782608695653},1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653]
["Jardineiro (controlo de vegetação)",null,null,null,null,0,0,{"$f":"$E22*F22","v":0},{"$f":"I$8*F22*$B22","v":0},{"$f":"J21","v":1.4434782608695653},3,0,0,1.4434782608695653,3,0,0,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"AR21","v":1.4434782608695653},1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,{"$f":"AX21","v":1.4434782608695653},1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,{"$f":"BJ21","v":1.4434782608695653},{"$f":"BK21","v":1.4434782608695653},{"$f":"BL21","v":1.4434782608695653},1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,{"$f":"DW21","v":1.4434782608695653},1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,{"$f":"GI21","v":1.4434782608695653},1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,{"$f":"IU21","v":1.4434782608695653},1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,{"$f":"LG21","v":1.4434782608695653},1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,{"$f":"NS21","v":1.4434782608695653},1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,{"$f":"QE21","v":1.4434782608695653},1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653,1.4434782608695653]
["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,{"$f":"SUM(F17:F24)","v":0.75},3,0,0,3.8869565217391306,7,0,0,{"$f":"SUM(N17:N24)","v":4.6369565217391306},{"$f":"SUM(O17:O24)","v":10},{"$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,{"$f":"F14+F25","v":0.75},3,0,0,3.8869565217391306,7,0,0,{"$f":"N14+N25","v":4.6369565217391306},{"$f":"O14+O25","v":10},{"$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},0,0,0,0,1678.6360937499999,1678.6360937499999,1678.6360937499999,1678.6360937499999,1678.6360937499999,1678.6360937499999,1678.6360937499999,1678.6360937499999,1678.6360937499999,1678.6360937499999,1678.6360937499999,1678.6360937499999,1720.6019960937499,1720.6019960937499,1720.6019960937499,1720.6019960937499,1720.6019960937499,1720.6019960937499,1720.6019960937499,1720.6019960937499,1720.6019960937499,1720.6019960937499,1720.6019960937499,1720.6019960937499,1763.6170459960938,1763.6170459960938,1763.6170459960938,1763.6170459960938,1763.6170459960938,1763.6170459960938,1763.6170459960938,1763.6170459960938,1763.6170459960938,1763.6170459960938,1763.6170459960938,1763.6170459960938,1807.7074721459956,1807.7074721459956,1807.7074721459956,1807.7074721459956,1807.7074721459956,1807.7074721459956,1807.7074721459956,1807.7074721459956,1807.7074721459956,1807.7074721459956,1807.7074721459956,1807.7074721459956,1852.9001589496454,1852.9001589496454,1852.9001589496454,1852.9001589496454,1852.9001589496454,1852.9001589496454,1852.9001589496454,1852.9001589496454,1852.9001589496454,1852.9001589496454,1852.9001589496454,{"$f":"CY$5*$E42/12*CY21*1000","v":1852.9001589496454},1899.2226629233862,1899.2226629233862,1899.2226629233862,1899.2226629233862,1899.2226629233862,1899.2226629233862,1899.2226629233862,1899.2226629233862,1899.2226629233862,1899.2226629233862,1899.2226629233862,1899.2226629233862,1946.7032294964711,1946.7032294964711,1946.7032294964711,1946.7032294964711,1946.7032294964711,1946.7032294964711,1946.7032294964711,1946.7032294964711,1946.7032294964711,1946.7032294964711,1946.7032294964711,1946.7032294964711,1995.3708102338828,1995.3708102338828,1995.3708102338828,1995.3708102338828,1995.3708102338828,1995.3708102338828,1995.3708102338828,1995.3708102338828,1995.3708102338828,1995.3708102338828,1995.3708102338828,1995.3708102338828,2045.2550804897292,2045.2550804897292,2045.2550804897292,2045.2550804897292,2045.2550804897292,2045.2550804897292,2045.2550804897292,2045.2550804897292,2045.2550804897292,2045.2550804897292,2045.2550804897292,2045.2550804897292,2096.386457501972,2096.386457501972,2096.386457501972,2096.386457501972,2096.386457501972,2096.386457501972,2096.386457501972,2096.386457501972,2096.386457501972,2096.386457501972,2096.386457501972,2096.386457501972,2148.7961189395219,2148.7961189395219,2148.7961189395219,{"$f":"FK$5*$E42/12*FK21*1000","v":2148.7961189395219},2148.7961189395219,2148.7961189395219,2148.7961189395219,2148.7961189395219,2148.7961189395219,2148.7961189395219,2148.7961189395219,2148.7961189395219,2202.5160219130094,2202.5160219130094,2202.5160219130094,2202.5160219130094,2202.5160219130094,2202.5160219130094,2202.5160219130094,2202.5160219130094,2202.5160219130094,2202.5160219130094,2202.5160219130094,2202.5160219130094,2257.5789224608343,2257.5789224608343,2257.5789224608343,2257.5789224608343,2257.5789224608343,2257.5789224608343,2257.5789224608343,2257.5789224608343,2257.5789224608343,2257.5789224608343,2257.5789224608343,2257.5789224608343,2314.0183955223547,2314.0183955223547,2314.0183955223547,2314.0183955223547,2314.0183955223547,2314.0183955223547,2314.0183955223547,2314.0183955223547,2314.0183955223547,2314.0183955223547,2314.0183955223547,2314.0183955223547,2371.8688554104133,2371.8688554104133,2371.8688554104133,2371.8688554104133,2371.8688554104133,2371.8688554104133,2371.8688554104133,2371.8688554104133,2371.8688554104133,2371.8688554104133,2371.8688554104133,2371.8688554104133,2431.165576795674,2431.165576795674,2431.165576795674,2431.165576795674,2431.165576795674,2431.165576795674,2431.165576795674,{"$f":"HW$5*$E42/12*HW21*1000","v":2431.165576795674},2431.165576795674,2431.165576795674,2431.165576795674,2431.165576795674,2491.9447162155652,2491.9447162155652,2491.9447162155652,2491.9447162155652,2491.9447162155652,2491.9447162155652,2491.9447162155652,2491.9447162155652,2491.9447162155652,2491.9447162155652,2491.9447162155652,2491.9447162155652,2554.2433341209539,2554.2433341209539,2554.2433341209539,2554.2433341209539,2554.2433341209539,2554.2433341209539,2554.2433341209539,2554.2433341209539,2554.2433341209539,2554.2433341209539,2554.2433341209539,2554.2433341209539,2618.0994174739776,2618.0994174739776,2618.0994174739776,2618.0994174739776,2618.0994174739776,2618.0994174739776,2618.0994174739776,2618.0994174739776,2618.0994174739776,2618.0994174739776,2618.0994174739776,2618.0994174739776,2683.5519029108268,2683.5519029108268,2683.5519029108268,2683.5519029108268,2683.5519029108268,2683.5519029108268,2683.5519029108268,2683.5519029108268,2683.5519029108268,2683.5519029108268,2683.5519029108268,2683.5519029108268,2750.6407004835969,2750.6407004835969,2750.6407004835969,2750.6407004835969,2750.6407004835969,2750.6407004835969,2750.6407004835969,2750.6407004835969,2750.6407004835969,2750.6407004835969,2750.6407004835969,{"$f":"KI$5*$E42/12*KI21*1000","v":2750.6407004835969},2819.4067179956874,2819.4067179956874,2819.4067179956874,2819.4067179956874,2819.4067179956874,2819.4067179956874,2819.4067179956874,2819.4067179956874,2819.4067179956874,2819.4067179956874,2819.4067179956874,2819.4067179956874,2889.8918859455789,2889.8918859455789,2889.8918859455789,2889.8918859455789,2889.8918859455789,2889.8918859455789,2889.8918859455789,2889.8918859455789,2889.8918859455789,2889.8918859455789,2889.8918859455789,2889.8918859455789,2962.1391830942175,2962.1391830942175,2962.1391830942175,2962.1391830942175,2962.1391830942175,2962.1391830942175,2962.1391830942175,2962.1391830942175,2962.1391830942175,2962.1391830942175,2962.1391830942175,2962.1391830942175,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,{"$f":"MU$5*$E42/12*MU21*1000","v":3036.1926626715735},3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,{"$f":"PG$5*$E42/12*PG21*1000","v":3036.1926626715735},3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735]
["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},0,0,0,0,1678.6360937499999,1678.6360937499999,1678.6360937499999,1678.6360937499999,1678.6360937499999,1678.6360937499999,1678.6360937499999,1678.6360937499999,1678.6360937499999,1678.6360937499999,1678.6360937499999,1678.6360937499999,1720.6019960937499,1720.6019960937499,1720.6019960937499,1720.6019960937499,1720.6019960937499,1720.6019960937499,1720.6019960937499,1720.6019960937499,1720.6019960937499,1720.6019960937499,1720.6019960937499,1720.6019960937499,1763.6170459960938,1763.6170459960938,1763.6170459960938,1763.6170459960938,1763.6170459960938,1763.6170459960938,1763.6170459960938,1763.6170459960938,1763.6170459960938,1763.6170459960938,1763.6170459960938,1763.6170459960938,1807.7074721459956,1807.7074721459956,1807.7074721459956,1807.7074721459956,1807.7074721459956,1807.7074721459956,1807.7074721459956,1807.7074721459956,1807.7074721459956,1807.7074721459956,1807.7074721459956,1807.7074721459956,1852.9001589496454,1852.9001589496454,1852.9001589496454,1852.9001589496454,1852.9001589496454,1852.9001589496454,1852.9001589496454,1852.9001589496454,1852.9001589496454,1852.9001589496454,1852.9001589496454,{"$f":"CY$5*$E43/12*CY22*1000","v":1852.9001589496454},1899.2226629233862,1899.2226629233862,1899.2226629233862,1899.2226629233862,1899.2226629233862,1899.2226629233862,1899.2226629233862,1899.2226629233862,1899.2226629233862,1899.2226629233862,1899.2226629233862,1899.2226629233862,1946.7032294964711,1946.7032294964711,1946.7032294964711,1946.7032294964711,1946.7032294964711,1946.7032294964711,1946.7032294964711,1946.7032294964711,1946.7032294964711,1946.7032294964711,1946.7032294964711,1946.7032294964711,1995.3708102338828,1995.3708102338828,1995.3708102338828,1995.3708102338828,1995.3708102338828,1995.3708102338828,1995.3708102338828,1995.3708102338828,1995.3708102338828,1995.3708102338828,1995.3708102338828,1995.3708102338828,2045.2550804897292,2045.2550804897292,2045.2550804897292,2045.2550804897292,2045.2550804897292,2045.2550804897292,2045.2550804897292,2045.2550804897292,2045.2550804897292,2045.2550804897292,2045.2550804897292,2045.2550804897292,2096.386457501972,2096.386457501972,2096.386457501972,2096.386457501972,2096.386457501972,2096.386457501972,2096.386457501972,2096.386457501972,2096.386457501972,2096.386457501972,2096.386457501972,2096.386457501972,2148.7961189395219,2148.7961189395219,2148.7961189395219,{"$f":"FK$5*$E43/12*FK22*1000","v":2148.7961189395219},2148.7961189395219,2148.7961189395219,2148.7961189395219,2148.7961189395219,2148.7961189395219,2148.7961189395219,2148.7961189395219,2148.7961189395219,2202.5160219130094,2202.5160219130094,2202.5160219130094,2202.5160219130094,2202.5160219130094,2202.5160219130094,2202.5160219130094,2202.5160219130094,2202.5160219130094,2202.5160219130094,2202.5160219130094,2202.5160219130094,2257.5789224608343,2257.5789224608343,2257.5789224608343,2257.5789224608343,2257.5789224608343,2257.5789224608343,2257.5789224608343,2257.5789224608343,2257.5789224608343,2257.5789224608343,2257.5789224608343,2257.5789224608343,2314.0183955223547,2314.0183955223547,2314.0183955223547,2314.0183955223547,2314.0183955223547,2314.0183955223547,2314.0183955223547,2314.0183955223547,2314.0183955223547,2314.0183955223547,2314.0183955223547,2314.0183955223547,2371.8688554104133,2371.8688554104133,2371.8688554104133,2371.8688554104133,2371.8688554104133,2371.8688554104133,2371.8688554104133,2371.8688554104133,2371.8688554104133,2371.8688554104133,2371.8688554104133,2371.8688554104133,2431.165576795674,2431.165576795674,2431.165576795674,2431.165576795674,2431.165576795674,2431.165576795674,2431.165576795674,{"$f":"HW$5*$E43/12*HW22*1000","v":2431.165576795674},2431.165576795674,2431.165576795674,2431.165576795674,2431.165576795674,2491.9447162155652,2491.9447162155652,2491.9447162155652,2491.9447162155652,2491.9447162155652,2491.9447162155652,2491.9447162155652,2491.9447162155652,2491.9447162155652,2491.9447162155652,2491.9447162155652,2491.9447162155652,2554.2433341209539,2554.2433341209539,2554.2433341209539,2554.2433341209539,2554.2433341209539,2554.2433341209539,2554.2433341209539,2554.2433341209539,2554.2433341209539,2554.2433341209539,2554.2433341209539,2554.2433341209539,2618.0994174739776,2618.0994174739776,2618.0994174739776,2618.0994174739776,2618.0994174739776,2618.0994174739776,2618.0994174739776,2618.0994174739776,2618.0994174739776,2618.0994174739776,2618.0994174739776,2618.0994174739776,2683.5519029108268,2683.5519029108268,2683.5519029108268,2683.5519029108268,2683.5519029108268,2683.5519029108268,2683.5519029108268,2683.5519029108268,2683.5519029108268,2683.5519029108268,2683.5519029108268,2683.5519029108268,2750.6407004835969,2750.6407004835969,2750.6407004835969,2750.6407004835969,2750.6407004835969,2750.6407004835969,2750.6407004835969,2750.6407004835969,2750.6407004835969,2750.6407004835969,2750.6407004835969,{"$f":"KI$5*$E43/12*KI22*1000","v":2750.6407004835969},2819.4067179956874,2819.4067179956874,2819.4067179956874,2819.4067179956874,2819.4067179956874,2819.4067179956874,2819.4067179956874,2819.4067179956874,2819.4067179956874,2819.4067179956874,2819.4067179956874,2819.4067179956874,2889.8918859455789,2889.8918859455789,2889.8918859455789,2889.8918859455789,2889.8918859455789,2889.8918859455789,2889.8918859455789,2889.8918859455789,2889.8918859455789,2889.8918859455789,2889.8918859455789,2889.8918859455789,2962.1391830942175,2962.1391830942175,2962.1391830942175,2962.1391830942175,2962.1391830942175,2962.1391830942175,2962.1391830942175,2962.1391830942175,2962.1391830942175,2962.1391830942175,2962.1391830942175,2962.1391830942175,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,{"$f":"MU$5*$E43/12*MU22*1000","v":3036.1926626715735},3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,{"$f":"PG$5*$E43/12*PG22*1000","v":3036.1926626715735},3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735,3036.1926626715735]
["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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11846.519179687499,11846.519179687499,11846.519179687499,11846.519179687499,11846.519179687499,11846.519179687499,11846.519179687499,11846.519179687499,11846.519179687499,11846.519179687499,11846.519179687499,11846.519179687499,12142.682159179689,12142.682159179689,12142.682159179689,12142.682159179689,12142.682159179689,12142.682159179689,12142.682159179689,12142.682159179689,12142.682159179689,12142.682159179689,12142.682159179689,12142.682159179689,12446.249213159179,12446.249213159179,12446.249213159179,12446.249213159179,12446.249213159179,12446.249213159179,12446.249213159179,12446.249213159179,12446.249213159179,12446.249213159179,12446.249213159179,12446.249213159179,12757.405443488156,12757.405443488156,12757.405443488156,12757.405443488156,{"$f":"SUM(CF32:CF45)","v":12757.405443488156},12757.405443488156,12757.405443488156,12757.405443488156,12757.405443488156,12757.405443488156,12757.405443488156,12757.405443488156,13076.340579575359,13076.340579575359,13076.340579575359,13076.340579575359,13076.340579575359,13076.340579575359,13076.340579575359,13076.340579575359,13076.340579575359,13076.340579575359,13076.340579575359,13076.340579575359,13403.24909406474,13403.24909406474,13403.24909406474,13403.24909406474,13403.24909406474,13403.24909406474,13403.24909406474,13403.24909406474,13403.24909406474,13403.24909406474,13403.24909406474,13403.24909406474,13738.330321416357,13738.330321416357,13738.330321416357,13738.330321416357,13738.330321416357,13738.330321416357,13738.330321416357,13738.330321416357,13738.330321416357,13738.330321416357,13738.330321416357,13738.330321416357,14081.788579451768,14081.788579451768,14081.788579451768,14081.788579451768,14081.788579451768,14081.788579451768,14081.788579451768,14081.788579451768,14081.788579451768,14081.788579451768,14081.788579451768,14081.788579451768,14433.833293938058,14433.833293938058,14433.833293938058,14433.833293938058,14433.833293938058,14433.833293938058,14433.833293938058,14433.833293938058,{"$f":"SUM(ER32:ER45)","v":14433.833293938058},14433.833293938058,14433.833293938058,14433.833293938058,14794.67912628651,14794.67912628651,14794.67912628651,14794.67912628651,14794.67912628651,14794.67912628651,14794.67912628651,14794.67912628651,14794.67912628651,14794.67912628651,14794.67912628651,14794.67912628651,15164.546104443669,15164.546104443669,15164.546104443669,15164.546104443669,15164.546104443669,15164.546104443669,15164.546104443669,15164.546104443669,15164.546104443669,15164.546104443669,15164.546104443669,15164.546104443669,15543.65975705476,15543.65975705476,15543.65975705476,15543.65975705476,15543.65975705476,15543.65975705476,15543.65975705476,15543.65975705476,15543.65975705476,15543.65975705476,15543.65975705476,15543.65975705476,15932.251250981129,15932.251250981129,15932.251250981129,15932.251250981129,15932.251250981129,15932.251250981129,15932.251250981129,15932.251250981129,15932.251250981129,15932.251250981129,15932.251250981129,15932.251250981129,16330.557532255652,16330.557532255652,16330.557532255652,16330.557532255652,16330.557532255652,16330.557532255652,16330.557532255652,16330.557532255652,16330.557532255652,16330.557532255652,16330.557532255652,16330.557532255652,{"$f":"SUM(HD32:HD45)","v":16738.821470562045},16738.821470562045,16738.821470562045,16738.821470562045,16738.821470562045,16738.821470562045,16738.821470562045,16738.821470562045,16738.821470562045,16738.821470562045,16738.821470562045,16738.821470562045,17157.292007326098,17157.292007326098,17157.292007326098,17157.292007326098,17157.292007326098,17157.292007326098,17157.292007326098,17157.292007326098,17157.292007326098,17157.292007326098,17157.292007326098,17157.292007326098,17586.224307509245,17586.224307509245,17586.224307509245,17586.224307509245,17586.224307509245,17586.224307509245,17586.224307509245,17586.224307509245,17586.224307509245,17586.224307509245,17586.224307509245,17586.224307509245,18025.879915196972,18025.879915196972,18025.879915196972,18025.879915196972,18025.879915196972,18025.879915196972,18025.879915196972,18025.879915196972,18025.879915196972,18025.879915196972,18025.879915196972,18025.879915196972,18476.526913076894,18476.526913076894,18476.526913076894,18476.526913076894,18476.526913076894,18476.526913076894,18476.526913076894,18476.526913076894,18476.526913076894,18476.526913076894,18476.526913076894,18476.526913076894,18938.440085903818,18938.440085903818,18938.440085903818,18938.440085903818,{"$f":"SUM(JP32:JP45)","v":18938.440085903818},18938.440085903818,18938.440085903818,18938.440085903818,18938.440085903818,18938.440085903818,18938.440085903818,18938.440085903818,19411.901088051407,19411.901088051407,19411.901088051407,19411.901088051407,19411.901088051407,19411.901088051407,19411.901088051407,19411.901088051407,19411.901088051407,19411.901088051407,19411.901088051407,19411.901088051407,19897.198615252695,19897.198615252695,19897.198615252695,19897.198615252695,19897.198615252695,19897.198615252695,19897.198615252695,19897.198615252695,19897.198615252695,19897.198615252695,19897.198615252695,19897.198615252695,20394.628580634009,20394.628580634009,20394.628580634009,20394.628580634009,20394.628580634009,20394.628580634009,20394.628580634009,20394.628580634009,20394.628580634009,20394.628580634009,20394.628580634009,20394.628580634009,20904.494295149852,20904.494295149852,20904.494295149852,20904.494295149852,20904.494295149852,20904.494295149852,20904.494295149852,20904.494295149852,20904.494295149852,20904.494295149852,20904.494295149852,20904.494295149852,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,{"$f":"SUM(MB32:MB45)","v":21427.106652528608},21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,{"$f":"SUM(ON32:ON45)","v":21427.106652528608},21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,{"$f":"SUM(QZ32:QZ45)","v":21427.106652528608},21427.106652528608]
["Subsídio à Massa Salarial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Massa Salarial Líquida",null,null,null,null,{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11846.519179687499,11846.519179687499,11846.519179687499,11846.519179687499,11846.519179687499,11846.519179687499,11846.519179687499,11846.519179687499,11846.519179687499,11846.519179687499,11846.519179687499,11846.519179687499,12142.682159179689,12142.682159179689,12142.682159179689,12142.682159179689,12142.682159179689,12142.682159179689,12142.682159179689,12142.682159179689,12142.682159179689,12142.682159179689,12142.682159179689,12142.682159179689,12446.249213159179,12446.249213159179,12446.249213159179,12446.249213159179,12446.249213159179,12446.249213159179,12446.249213159179,12446.249213159179,12446.249213159179,12446.249213159179,12446.249213159179,12446.249213159179,12757.405443488156,12757.405443488156,12757.405443488156,12757.405443488156,12757.405443488156,{"$f":"CG48+CG49","v":12757.405443488156},12757.405443488156,12757.405443488156,12757.405443488156,12757.405443488156,12757.405443488156,12757.405443488156,13076.340579575359,13076.340579575359,13076.340579575359,13076.340579575359,13076.340579575359,13076.340579575359,13076.340579575359,13076.340579575359,13076.340579575359,13076.340579575359,13076.340579575359,13076.340579575359,13403.24909406474,13403.24909406474,13403.24909406474,13403.24909406474,13403.24909406474,13403.24909406474,13403.24909406474,13403.24909406474,13403.24909406474,13403.24909406474,13403.24909406474,13403.24909406474,13738.330321416357,13738.330321416357,13738.330321416357,13738.330321416357,13738.330321416357,13738.330321416357,13738.330321416357,13738.330321416357,13738.330321416357,13738.330321416357,13738.330321416357,13738.330321416357,14081.788579451768,14081.788579451768,14081.788579451768,14081.788579451768,14081.788579451768,14081.788579451768,14081.788579451768,14081.788579451768,14081.788579451768,14081.788579451768,14081.788579451768,14081.788579451768,14433.833293938058,14433.833293938058,14433.833293938058,14433.833293938058,14433.833293938058,14433.833293938058,14433.833293938058,14433.833293938058,14433.833293938058,{"$f":"ES48+ES49","v":14433.833293938058},14433.833293938058,14433.833293938058,14794.67912628651,14794.67912628651,14794.67912628651,14794.67912628651,14794.67912628651,14794.67912628651,14794.67912628651,14794.67912628651,14794.67912628651,14794.67912628651,14794.67912628651,14794.67912628651,15164.546104443669,15164.546104443669,15164.546104443669,15164.546104443669,15164.546104443669,15164.546104443669,15164.546104443669,15164.546104443669,15164.546104443669,15164.546104443669,15164.546104443669,15164.546104443669,15543.65975705476,15543.65975705476,15543.65975705476,15543.65975705476,15543.65975705476,15543.65975705476,15543.65975705476,15543.65975705476,15543.65975705476,15543.65975705476,15543.65975705476,15543.65975705476,15932.251250981129,15932.251250981129,15932.251250981129,15932.251250981129,15932.251250981129,15932.251250981129,15932.251250981129,15932.251250981129,15932.251250981129,15932.251250981129,15932.251250981129,15932.251250981129,16330.557532255652,16330.557532255652,16330.557532255652,16330.557532255652,16330.557532255652,16330.557532255652,16330.557532255652,16330.557532255652,16330.557532255652,16330.557532255652,16330.557532255652,16330.557532255652,16738.821470562045,{"$f":"HE48+HE49","v":16738.821470562045},16738.821470562045,16738.821470562045,16738.821470562045,16738.821470562045,16738.821470562045,16738.821470562045,16738.821470562045,16738.821470562045,16738.821470562045,16738.821470562045,17157.292007326098,17157.292007326098,17157.292007326098,17157.292007326098,17157.292007326098,17157.292007326098,17157.292007326098,17157.292007326098,17157.292007326098,17157.292007326098,17157.292007326098,17157.292007326098,17586.224307509245,17586.224307509245,17586.224307509245,17586.224307509245,17586.224307509245,17586.224307509245,17586.224307509245,17586.224307509245,17586.224307509245,17586.224307509245,17586.224307509245,17586.224307509245,18025.879915196972,18025.879915196972,18025.879915196972,18025.879915196972,18025.879915196972,18025.879915196972,18025.879915196972,18025.879915196972,18025.879915196972,18025.879915196972,18025.879915196972,18025.879915196972,18476.526913076894,18476.526913076894,18476.526913076894,18476.526913076894,18476.526913076894,18476.526913076894,18476.526913076894,18476.526913076894,18476.526913076894,18476.526913076894,18476.526913076894,18476.526913076894,18938.440085903818,18938.440085903818,18938.440085903818,18938.440085903818,18938.440085903818,{"$f":"JQ48+JQ49","v":18938.440085903818},18938.440085903818,18938.440085903818,18938.440085903818,18938.440085903818,18938.440085903818,18938.440085903818,19411.901088051407,19411.901088051407,19411.901088051407,19411.901088051407,19411.901088051407,19411.901088051407,19411.901088051407,19411.901088051407,19411.901088051407,19411.901088051407,19411.901088051407,19411.901088051407,19897.198615252695,19897.198615252695,19897.198615252695,19897.198615252695,19897.198615252695,19897.198615252695,19897.198615252695,19897.198615252695,19897.198615252695,19897.198615252695,19897.198615252695,19897.198615252695,20394.628580634009,20394.628580634009,20394.628580634009,20394.628580634009,20394.628580634009,20394.628580634009,20394.628580634009,20394.628580634009,20394.628580634009,20394.628580634009,20394.628580634009,20394.628580634009,20904.494295149852,20904.494295149852,20904.494295149852,20904.494295149852,20904.494295149852,20904.494295149852,20904.494295149852,20904.494295149852,20904.494295149852,20904.494295149852,20904.494295149852,20904.494295149852,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,{"$f":"LZ48+LZ49","v":21427.106652528608},21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,{"$f":"NY48+NY49","v":21427.106652528608},21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,{"$f":"OH48+OH49","v":21427.106652528608},21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,{"$f":"ON48+ON49","v":21427.106652528608},21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,{"$f":"QK48+QK49","v":21427.106652528608},21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,21427.106652528608,{"$f":"QV48+QV49","v":21427.106652528608},{"$f":"QW48+QW49","v":21427.106652528608},{"$f":"QX48+QX49","v":21427.106652528608},{"$f":"QY48+QY49","v":21427.106652528608},21427.106652528608,21427.106652528608]
[]
[]
[null,"Técnicos de Painéis Solares"]
[null,"Painéis","Min/painel/ano","Minutos/ano","horas/ano"]
[null,{"$f":"Entradas!E33","v":20160},2,{"$f":"B55*C55","v":40320},{"$f":"D55/60","v":672},"uma vez a cada 3 meses × 0,5 minutos por painel (limpeza) = 2 minutos/ano/painel"]
[null,{"$f":"B55","v":20160},5,{"$f":"B56*C56","v":100800},1680,"0,4 minutos por painel por mês (inspeção) = 5 minutos/ano/painel"]
[null,{"$f":"B56","v":20160},2.5,{"$f":"B57*C57","v":50400},840,"0,2 minutos por painel por mês (ajuste de inclinação / change tilt) = 2,5 minutos/ano/painel"]
[null,"Motores de Inclinação"]
[null,0,20,{"$f":"B59*C59","v":0},0,"20 minutos de inspeção e reparação por motor por ano (assume 8 painéis por motor de inclinação)"]
[null,"Hectares"]
[null,{"$f":"Entradas!E30","v":14},{"$f":"120*52","v":6240},{"$f":"B61*C61","v":87360},1456,"2 pessoa-horas por semana por hectare (manutenção de vegetação)"]
[null,"Total",null,null,{"$f":"SUM(E55:E61)","v":4648}]
[null,"Horas/ee/ano",null,null,{"$f":"35*46","v":1610}]
[null,"ETIs",null,null,{"$f":"E62/E63","v":2.8869565217391306}]

{"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$40","v":724.54899999999998},{"$f":"L2*Entradas!$E$40","v":2417.8770000000004},{"$f":"M2*Entradas!$E$40","v":3761.1420000000003},{"$f":"N2*Entradas!$E$40","v":4640.37},{"$f":"O2*Entradas!$E$40","v":5649.8540000000003},{"$f":"P2*Entradas!$E$40","v":5283.509},{"$f":"Q2*Entradas!$E$40","v":4770.6260000000002},{"$f":"R2*Entradas!$E$40","v":3370.3739999999998},{"$f":"S2*Entradas!$E$40","v":1611.9180000000001},{"$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$40","v":260.512},{"$f":"K3*Entradas!$E$40","v":1644.482},{"$f":"L3*Entradas!$E$40","v":2906.337},{"$f":"M3*Entradas!$E$40","v":4697.357},{"$f":"N3*Entradas!$E$40","v":5250.9450000000006},{"$f":"O3*Entradas!$E$40","v":4982.2920000000004},{"$f":"P3*Entradas!$E$40","v":5552.1620000000003},{"$f":"Q3*Entradas!$E$40","v":5128.83},{"$f":"R3*Entradas!$E$40","v":3761.1420000000003},{"$f":"S3*Entradas!$E$40","v":1978.2630000000001},{"$f":"T3*Entradas!$E$40","v":146.53800000000001},{"$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$40","v":65.128},{"$f":"J4*Entradas!$E$40","v":1107.1760000000002},{"$f":"K4*Entradas!$E$40","v":2458.5819999999999},{"$f":"L4*Entradas!$E$40","v":4298.4480000000003},{"$f":"M4*Entradas!$E$40","v":4453.1269999999995},{"$f":"N4*Entradas!$E$40","v":6447.6720000000005},{"$f":"O4*Entradas!$E$40","v":6740.7479999999996},{"$f":"P4*Entradas!$E$40","v":6911.7090000000007},{"$f":"Q4*Entradas!$E$40","v":6325.5569999999998},{"$f":"R4*Entradas!$E$40","v":5193.9579999999996},{"$f":"S4*Entradas!$E$40","v":2678.3890000000001},{"$f":"T4*Entradas!$E$40","v":797.81799999999998},{"$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$40","v":504.74200000000002},{"$f":"J5*Entradas!$E$40","v":2067.8140000000003},{"$f":"K5*Entradas!$E$40","v":3744.8599999999997},{"$f":"L5*Entradas!$E$40","v":6089.4680000000008},{"$f":"M5*Entradas!$E$40","v":7090.8110000000006},{"$f":"N5*Entradas!$E$40","v":7693.2449999999999},{"$f":"O5*Entradas!$E$40","v":7115.2340000000004},{"$f":"P5*Entradas!$E$40","v":6952.4139999999998},{"$f":"Q5*Entradas!$E$40","v":6732.607},{"$f":"R5*Entradas!$E$40","v":5234.6629999999996},{"$f":"S5*Entradas!$E$40","v":2971.4650000000001},{"$f":"T5*Entradas!$E$40","v":1139.74},{"$f":"U5*Entradas!$E$40","v":32.564},{"$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$40","v":260.512},{"$f":"I6*Entradas!$E$40","v":919.93299999999999},{"$f":"J6*Entradas!$E$40","v":2483.0050000000001},{"$f":"K6*Entradas!$E$40","v":3923.9620000000004},{"$f":"L6*Entradas!$E$40","v":5674.277},{"$f":"M6*Entradas!$E$40","v":6984.9780000000001},{"$f":"N6*Entradas!$E$40","v":7001.26},{"$f":"O6*Entradas!$E$40","v":7546.7069999999994},{"$f":"P6*Entradas!$E$40","v":7074.5289999999995},{"$f":"Q6*Entradas!$E$40","v":6594.21},{"$f":"R6*Entradas!$E$40","v":4900.8819999999996},{"$f":"S6*Entradas!$E$40","v":2816.7860000000001},{"$f":"T6*Entradas!$E$40","v":1310.701},{"$f":"U6*Entradas!$E$40","v":219.80700000000002},{"$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$40","v":488.46},{"$f":"I7*Entradas!$E$40","v":1058.3300000000002},{"$f":"J7*Entradas!$E$40","v":2401.5950000000003},{"$f":"K7*Entradas!$E$40","v":3533.194},{"$f":"L7*Entradas!$E$40","v":5560.3029999999999},{"$f":"M7*Entradas!$E$40","v":6789.5940000000001},{"$f":"N7*Entradas!$E$40","v":7758.3729999999996},{"$f":"O7*Entradas!$E$40","v":8336.384},{"$f":"P7*Entradas!$E$40","v":8328.2430000000004},{"$f":"Q7*Entradas!$E$40","v":7367.6050000000005},{"$f":"R7*Entradas!$E$40","v":6447.6720000000005},{"$f":"S7*Entradas!$E$40","v":4021.6540000000005},{"$f":"T7*Entradas!$E$40","v":1872.4299999999998},{"$f":"U7*Entradas!$E$40","v":415.19100000000003},{"$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$40","v":407.05},{"$f":"I8*Entradas!$E$40","v":936.21499999999992},{"$f":"J8*Entradas!$E$40","v":2653.9659999999999},{"$f":"K8*Entradas!$E$40","v":4298.4480000000003},{"$f":"L8*Entradas!$E$40","v":5991.7760000000007},{"$f":"M8*Entradas!$E$40","v":7652.5400000000009},{"$f":"N8*Entradas!$E$40","v":7970.0389999999998},{"$f":"O8*Entradas!$E$40","v":8165.4229999999998},{"$f":"P8*Entradas!$E$40","v":8263.1149999999998},{"$f":"Q8*Entradas!$E$40","v":7196.6440000000002},{"$f":"R8*Entradas!$E$40","v":6349.9800000000005},{"$f":"S8*Entradas!$E$40","v":4217.0379999999996},{"$f":"T8*Entradas!$E$40","v":2189.9290000000001},{"$f":"U8*Entradas!$E$40","v":586.15200000000004},{"$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$40","v":8.141},{"$f":"I9*Entradas!$E$40","v":675.70299999999997},{"$f":"J9*Entradas!$E$40","v":2124.8009999999999},{"$f":"K9*Entradas!$E$40","v":3793.7060000000001},{"$f":"L9*Entradas!$E$40","v":5470.7519999999995},{"$f":"M9*Entradas!$E$40","v":7709.527000000001},{"$f":"N9*Entradas!$E$40","v":7929.3340000000007},{"$f":"O9*Entradas!$E$40","v":8263.1149999999998},{"$f":"P9*Entradas!$E$40","v":8719.0110000000004},{"$f":"Q9*Entradas!$E$40","v":8010.7439999999997},{"$f":"R9*Entradas!$E$40","v":6333.6980000000003},{"$f":"S9*Entradas!$E$40","v":4070.5},{"$f":"T9*Entradas!$E$40","v":1717.751},{"$f":"U9*Entradas!$E$40","v":227.94800000000004},{"$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$40","v":382.62700000000001},{"$f":"J10*Entradas!$E$40","v":1978.2630000000001},{"$f":"K10*Entradas!$E$40","v":4208.8969999999999},{"$f":"L10*Entradas!$E$40","v":6073.1859999999997},{"$f":"M10*Entradas!$E$40","v":7204.7849999999999},{"$f":"N10*Entradas!$E$40","v":7522.2840000000006},{"$f":"O10*Entradas!$E$40","v":7351.3229999999994},{"$f":"P10*Entradas!$E$40","v":7457.1559999999999},{"$f":"Q10*Entradas!$E$40","v":6830.2990000000009},{"$f":"R10*Entradas!$E$40","v":4852.0360000000001},{"$f":"S10*Entradas!$E$40","v":3004.029},{"$f":"T10*Entradas!$E$40","v":960.63799999999992},{"$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$40","v":40.705000000000005},{"$f":"J11*Entradas!$E$40","v":1196.7270000000001},{"$f":"K11*Entradas!$E$40","v":3272.6819999999998},{"$f":"L11*Entradas!$E$40","v":4729.9209999999994},{"$f":"M11*Entradas!$E$40","v":5975.4939999999997},{"$f":"N11*Entradas!$E$40","v":6431.39},{"$f":"O11*Entradas!$E$40","v":6008.058},{"$f":"P11*Entradas!$E$40","v":6268.5700000000006},{"$f":"Q11*Entradas!$E$40","v":5039.2790000000005},{"$f":"R11*Entradas!$E$40","v":3508.7709999999997},{"$f":"S11*Entradas!$E$40","v":1432.816},{"$f":"T11*Entradas!$E$40","v":16.282},{"$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$40","v":521.024},{"$f":"K12*Entradas!$E$40","v":2320.1849999999999},{"$f":"L12*Entradas!$E$40","v":3818.1290000000004},{"$f":"M12*Entradas!$E$40","v":5047.42},{"$f":"N12*Entradas!$E$40","v":5755.6870000000008},{"$f":"O12*Entradas!$E$40","v":5568.4440000000004},{"$f":"P12*Entradas!$E$40","v":5234.6629999999996},{"$f":"Q12*Entradas!$E$40","v":4607.8060000000005},{"$f":"R12*Entradas!$E$40","v":2613.261},{"$f":"S12*Entradas!$E$40","v":578.01099999999997},{"$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$40","v":8.141},{"$f":"K13*Entradas!$E$40","v":1066.471},{"$f":"L13*Entradas!$E$40","v":2352.7490000000003},{"$f":"M13*Entradas!$E$40","v":3028.4520000000002},{"$f":"N13*Entradas!$E$40","v":2914.4780000000001},{"$f":"O13*Entradas!$E$40","v":3598.3220000000001},{"$f":"P13*Entradas!$E$40","v":3223.8360000000002},{"$f":"Q13*Entradas!$E$40","v":3101.721},{"$f":"R13*Entradas!$E$40","v":1725.8920000000001},{"$f":"S13*Entradas!$E$40","v":195.38399999999999},{"$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},{"$f":"SUM(C15:C26)","v":0},0,0,0,0,1164.163,4583.3829999999998,16803.024000000001,34990.017999999996,55383.223000000005,70395.227000000014,77315.077000000005,79325.903999999995,79268.917000000001,71705.928,54292.329000000005,29576.252999999993,10151.826999999997,1481.662,0,0,0,0,{"$f":"SUM(B27:Y27)","v":586436.93500000006}]
[]
[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]
[]
["Pico por hora",null,null,null,null,null,null,null,null,null,null,5.6749999999999998]
["Janeiro","-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"]
["Fevereiro","-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"]
["Março","-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"]
["Abril","-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"]
["Maio","-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"]
["Junho","-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"]
["Julho","-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"]
["Agosto","-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"]
["Setembro","-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"]
["Outubro","-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"]
["Novembro","-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"]
["Dezembro","-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]]}
[{"$f":"Entradas!$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":1054811.0931791845},{"$f":"G7/0.915-G7","v":89658.942920230562},0,{"$f":"'Produção Detalhada'!B44","v":965152.15025895392},{"$f":"'Produção Detalhada'!B36","v":-33759},null,{"$f":"'Produção Detalhada'!B40*-1","v":-921082.39189818245},{"$f":"SUM(G7:J7)","v":10310.758360771462},{"$f":"K7/G7","v":1.0683039309403236E-2},"Procura Projetada (2028)",{"$f":"'Produção Detalhada'!B590","v":551780304.17845237}]
[2,"Fevereiro","kWh",1073298.155417355,91230.343210475054,0,{"$f":"'Produção Detalhada'!B92","v":982067.81220687996},{"$f":"'Produção Detalhada'!B84","v":-37268},null,{"$f":"'Produção Detalhada'!B88*-1","v":-915894.88415129518},28904.92805558478,2.9432721138299298E-2,"Projected Renewables Production",{"$f":"'Produção Detalhada'!B599","v":412547277.59875321}]
[3,"Março","kWh",1553841.4487044718,132076.52313988004,0,{"$f":"'Produção Detalhada'!B140","v":1421764.9255645918},{"$f":"'Produção Detalhada'!B132","v":-43211.294822447999},null,{"$f":"'Produção Detalhada'!B136*-1","v":-1290051.1160819666},88502.514660177287,6.2248345748881363E-2,"   Eólica",{"$f":"'Produção Detalhada'!B593","v":34050618.393999994}]
[4,"Abril","kWh",{"$f":"E10+F10+G10","v":1816992.0166302293},154444.32141356939,0,{"$f":"'Produção Detalhada'!B188","v":1662547.6952166599},{"$f":"'Produção Detalhada'!B180","v":-44503.691043120001},null,{"$f":"'Produção Detalhada'!B184*-1","v":-1407303.2340070312},210740.77016650862,0.12675772897994683,"   Geotérmica",{"$f":"'Produção Detalhada'!B594","v":271560000}]
[5,"Maio","kWh",1888748.6333789441,160543.63383721025,0,{"$f":"'Produção Detalhada'!B236","v":1728204.9995417339},{"$f":"'Produção Detalhada'!B228","v":-52514},null,{"$f":"'Produção Detalhada'!B232*-1","v":-1565021.0761311282},110669.92341060564,6.403749754221974E-2,"   Hidroelétrica",{"$f":"'Produção Detalhada'!B595","v":24326042}]
[6,"Junho","kWh",{"$f":"E12+F12+G12","v":2038991.4669379673},{"$f":"G12/0.915-G12","v":173314.27468972723},0,{"$f":"'Produção Detalhada'!B284","v":1865677.1922482401},{"$f":"'Produção Detalhada'!B276","v":-50820},null,{"$f":"'Produção Detalhada'!B280*-1","v":-1697741.8078927398},{"$f":"SUM(G12:J12)","v":117115.38435550034},6.2773659260083506E-2,"   Fotovoltaica",{"$f":"'Produção Detalhada'!B596","v":48078884.969246037},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D12","v":2038991.4669379673},173314.27468972723,0,1865677.1922482401,-50820,0,-1697741.8078927398,117115.38435550034,6.2773659260083506E-2,"   Fotovoltaica",48078884.969246037,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2038991.4669379673,173314.27468972723,0,1865677.1922482401,-50820,0,-1697741.8078927398,{"$f":"AJ12","v":117115.38435550034},6.2773659260083506E-2,"   Fotovoltaica",48078884.969246037,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2038991.4669379673,173314.27468972723,0,1865677.1922482401,-50820,0,-1697741.8078927398,117115.38435550034,6.2773659260083506E-2,"   Fotovoltaica",48078884.969246037,0,0,0,{"$f":"BP12","v":0},0,0,0,0,0,0,0,0,0]
[7,"Julho","kWh",2188753.0008757268,186044.00507443678,0,{"$f":"'Produção Detalhada'!B332","v":2002708.99580129},{"$f":"'Produção Detalhada'!B324","v":-52514},null,{"$f":"'Produção Detalhada'!B328*-1","v":-1871987.3102287373},78207.685572552728,3.9050948358706296E-2,"   Resíduos",{"$f":"'Produção Detalhada'!B597","v":33930000}]
[8,"Agosto","kWh",2129071.8478390663,180971.10706632072,0,{"$f":"'Produção Detalhada'!B380","v":1948100.7407727456},{"$f":"'Produção Detalhada'!B372","v":-49006.786852806006},null,{"$f":"'Produção Detalhada'!B376*-1","v":-1870523.2234045281},28570.730515411356,1.4665940994446887E-2,"   Biogás",{"$f":"'Produção Detalhada'!B598","v":601732.23550724657}]
[9,"Setembro","kWh",1831431.0052681309,155671.63544779108,0,{"$f":"'Produção Detalhada'!B428","v":1675759.3698203398},{"$f":"'Produção Detalhada'!B420","v":-43560},null,{"$f":"'Produção Detalhada'!B424*-1","v":-1603488.76381222},28710.606008119881,1.7132893018642636E-2,"Produção Mínima Não Renovável",{"$f":"'Produção Detalhada'!B601","v":26980800}]
[10,"Outubro","kWh",1437409.913539202,122179.84265083214,0,{"$f":"'Produção Detalhada'!B476","v":1315230.0708883698},{"$f":"'Produção Detalhada'!B468","v":-39216.507969641993},null,{"$f":"'Produção Detalhada'!B472*-1","v":-1274285.5619686225},1728.0009501052555,1.31383929576525E-3,"Procura Projetada Líquida (Excedente)",{"$f":"'Produção Detalhada'!B603","v":153846944.51119956}]
[11,"Novembro","kWh",1142227.1368911476,97089.306635747431,0,{"$f":"'Produção Detalhada'!B524","v":1045137.8302554002},{"$f":"'Produção Detalhada'!B516","v":-36300},null,{"$f":"'Produção Detalhada'!B520*-1","v":-1007057.3003145901},1780.5299408100545,1.7036317022176364E-3,"Produção FV Líquida de Curtailment",{"$f":"'Produção Detalhada'!B611","v":17247660.320987642}]
[12,"Dezembro","kWh",694326.27148900134,59017.733076565084,0,{"$f":"'Produção Detalhada'!B572","v":635308.53841243626},{"$f":"'Produção Detalhada'!B564","v":-34002.786852805999},null,{"$f":"'Produção Detalhada'!B568*-1","v":-601305.75155963015},0,0,"Produção FV Vendida Diretamente",{"$f":"J19*-1","v":16025742.421450671}]
[null,"Total","kWh",{"$f":"SUM(D7:D18)","v":18849901.990150429},{"$f":"SUM(E7:E18)","v":1602241.6691627856},0,17247660.320987642,-516676.06754082197,null,-16025742.421450671,705241.8319961474,4.0889130402109147E-2,"Produção FV Armazenada",{"$f":"E35","v":705241.8319961474}]
[]
[null,null,null,"Armazenamento",null,null,null,null,"Utilização",null,null,null,"Excedente como % da Produção Disponível (2028)",{"$f":"L19","v":4.0889130402109147E-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$66*2)","v":192696.86015090215},{"$f":"K7","v":10310.758360771462},{"$f":"J23-K23","v":-56265},{"$f":"Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*Entradas!$E$66*-2*31","v":-35550.365645437509},{"$f":"SUM(D23:G23)","v":111192.25286623611},{"$f":"K23-J23","v":56265},{"$f":"H7*-1","v":33759},{"$f":"Entradas!$E$81*24*31","v":90024},null,"Excedente ao Sábado",{"$f":"'Produção Detalhada'!AB628","v":4.7917326963917546E-2}]
[2,"Fevereiro","kWh",{"$f":"(H8-J24+(Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*28-K8))*(1+Entradas!$E$66*2)","v":136119.17332337936},{"$f":"K8","v":28904.92805558478},{"$f":"J24-K24","v":-44044},{"$f":"Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*Entradas!$E$66*-2*28","v":-32110.007679750008},{"$f":"SUM(D24:G24)","v":88870.093699214136},{"$f":"K24-J24","v":44044},{"$f":"H8*-1","v":37268},{"$f":"Entradas!$E$81*24*28","v":81312},null,"Excedente ao Domingo",{"$f":"'Produção Detalhada'!BA628","v":0.26331587881494928}]
[3,"Março","kWh",{"$f":"(H9-J25+(Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*31-K9))*(1+Entradas!$E$66*2)","v":81580.894186135003},88502.514660177287,-46812.705177552001,{"$f":"Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*Entradas!$E$66*-2*31","v":-35550.365645437509},87720.33802332278,46812.705177552001,43211.294822447999,{"$f":"Entradas!$E$81*24*31","v":90024},null,"Gwh/MWp",{"$f":"(D19-E19)/Entradas!E10/1000000","v":1.2221981519974234}]
[4,"Abril","kWh",{"$f":"(H10-J26+(Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*30-K10))*(1+Entradas!$E$66*2)","v":-70354.333614457748},210740.77016650862,-42616.308956879999,{"$f":"Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*Entradas!$E$66*-2*30","v":-34403.579656875008},63366.547938295858,42616.308956879999,44503.691043120001,{"$f":"Entradas!$E$81*24*30","v":87120},null,"MWp",{"$f":"Entradas!E10","v":14.112}]
[5,"Maio","kWh",{"$f":"(H11-J27+(Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*31-K11))*(1+Entradas!$E$66*2)","v":34920.938695978715},110669.92341060564,-37510,{"$f":"Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*Entradas!$E$66*-2*31","v":-35550.365645437509},72530.49646114686,37510,52514,{"$f":"Entradas!$E$81*24*31","v":90024},null,"Produção de Pico em MW",12]
[6,"Junho","kWh",{"$f":"(H12-J28+(Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*30-K12))*(1+Entradas!$E$66*2)","v":22332.878798514343},117115.38435550034,-36300,{"$f":"Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*Entradas!$E$66*-2*30","v":-34403.579656875008},68744.683497139675,36300,50820,{"$f":"Entradas!$E$81*24*30","v":87120},null,"Armazenamento Disponível em MW Ano 1",{"$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$66*2)","v":72070.358477670801},78207.685572552728,-37510,{"$f":"Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*Entradas!$E$66*-2*31","v":-35550.365645437509},77217.678404786042,37510,52514,{"$f":"Entradas!$E$81*24*31","v":90024},null,"Armazenamento Disponível em MW Ano 25",{"$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$66*2)","v":136901.56196832078},28570.730515411356,-41017.213147193994,{"$f":"Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*Entradas!$E$66*-2*31","v":-35550.365645437509},88904.713691100624,41017.213147193994,49006.786852806006,{"$f":"Entradas!$E$81*24*31","v":90024},null,"Autonomia de Armazenamento em Minutos de Produção de Pico Ano 1",{"$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$66*2)","v":140118.83723550013},28710.606008119881,-43560,{"$f":"Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*Entradas!$E$66*-2*30","v":-34403.579656875008},90865.863586745007,43560,43560,{"$f":"Entradas!$E$81*24*30","v":87120},null,"Autonomia de Armazenamento em Minutos de Produção de Pico Ano 25",{"$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$66*2)","v":190027.84972866043},1728.0009501052555,-50807.492030358007,{"$f":"Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*Entradas!$E$66*-2*31","v":-35550.365645437509},105397.99300297018,50807.492030358007,39216.507969641993,{"$f":"Entradas!$E$81*24*31","v":90024}]
[11,"Novembro","kWh",{"$f":"(H17-J33+(Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*30-K17))*(1+Entradas!$E$66*2)","v":187553.83797357374},1780.5299408100545,-50820,{"$f":"Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*Entradas!$E$66*-2*30","v":-34403.579656875008},104110.78825750879,50820,36300,{"$f":"Entradas!$E$81*24*30","v":87120}]
[12,"Dezembro","kWh",{"$f":"(H18-J34+(Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*31-K18))*(1+Entradas!$E$66*2)","v":203938.40215943925},0,-56021.213147194001,{"$f":"Entradas!$E$54*(Entradas!$E$58-Entradas!$E$57)*Entradas!$E$66*-2*31","v":-35550.365645437509},112366.82336680774,56021.213147194001,34002.786852805999,{"$f":"Entradas!$E$81*24*31","v":90024}]
[null,"Total","kWh",{"$f":"SUM(D23:D34)","v":1327907.259083617},705241.8319961474,-543283.93245917803,-418576.88582531252,1071288.2727952737,543283.93245917803,516676.06754082197,1059960]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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":90024},{"$f":"SUM(D13:AA13)","v":2904},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"SUM(AC13:AZ13)","v":2904},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"SUM(BB13:BY13)","v":2904},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"BA13","v":2904},{"$f":"BB13","v":121},{"$f":"BC13","v":121},{"$f":"BD13","v":121},{"$f":"BE13","v":121},{"$f":"BF13","v":121},{"$f":"BG13","v":121},{"$f":"BH13","v":121},{"$f":"BI13","v":121},{"$f":"BJ13","v":121},{"$f":"BK13","v":121},{"$f":"BL13","v":121},{"$f":"BM13","v":121},{"$f":"BN13","v":121},{"$f":"BO13","v":121},{"$f":"BP13","v":121},{"$f":"BQ13","v":121},{"$f":"BR13","v":121},{"$f":"BS13","v":121},{"$f":"BT13","v":121},{"$f":"BU13","v":121},{"$f":"BV13","v":121},{"$f":"BW13","v":121},{"$f":"BX13","v":121},{"$f":"BY13","v":121}]
["Procura Total incluindo Autoconsumo",{"$f":"SUM(B11:B13)","v":46427140.556747325},1555667.220919454,50195.370943216782,49035.020432406614,49035.020432406614,49035.020432406614,49035.020432406614,49035.020432406614,49035.020432406614,57497.12349726761,67940.278094559093,72581.680137799747,75482.556414825172,76062.731670230249,73742.0306486099,73742.0306486099,73742.0306486099,73742.0306486099,73742.0306486099,73742.0306486099,78383.432691850554,78383.432691850554,72581.680137799747,70260.979116179427,64459.22656212857,55176.422475647283,1377553.4175100939,50195.370943216782,47294.494666191356,44973.793644571044,43813.443133760869,43233.267878355786,{"$f":"SUM(AH11:AH13)","v":43233.267878355786},44973.793644571044,49374.669921596433,52275.546198621843,58077.298752672694,63298.876051318432,65619.577072938759,66199.752328343835,65619.577072938759,64459.22656212857,62718.700795913355,63298.876051318432,65619.577072938759,69680.803860774351,70841.154371584489,66779.927583748911,62138.52554050825,58657.474008077763,55176.422475647283,1284145.201389876,47294.494666191356,45553.968899976113,42653.092622950709,40912.566856735451,40912.566856735451,40912.566856735451,42653.092622950709,47053.968899976113,49374.669921596433,52855.721454026934,56916.948241862512,60397.999774293014,{"$f":"SUM(BN11:BN13)","v":62138.52554050825},60978.175029698119,58077.298752672694,55756.597731052359,56336.772986457436,58077.298752672694,63298.876051318432,67360.102839153988,63879.051306723508,60397.999774293014,57497.12349726761,52855.721454026934,1555667.220919454,50195.370943216782,49035.020432406614,49035.020432406614,49035.020432406614,49035.020432406614,49035.020432406614,49035.020432406614,57497.12349726761,67940.278094559093,72581.680137799747,75482.556414825172,76062.731670230249,73742.0306486099,73742.0306486099,73742.0306486099,73742.0306486099,73742.0306486099,73742.0306486099,78383.432691850554,{"$f":"SUM(CT11:CT13)","v":78383.432691850554},72581.680137799747,70260.979116179427,64459.22656212857,55176.422475647283]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M14:U14)","v":666579.15211451449},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL14:AT14)","v":574911.46176051162},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BK14:BS14)","v":521535.33826324396}]
["Produção Projetada de Energias Renováveis"]
["   Eólica",{"$f":"4*AB17+4*BA17+19*C17+BZ17*4","v":3988441.4},128659.4,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993,3216.4849999999997,3216.4849999999997,3216.4849999999997,3216.4849999999997,3216.4849999999997,3216.4849999999997,3216.4849999999997,3216.4849999999997,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993,128659.4,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993,3216.4849999999997,3216.4849999999997,3216.4849999999997,3216.4849999999997,3216.4849999999997,3216.4849999999997,3216.4849999999997,3216.4849999999997,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993,128659.4,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993,3216.4849999999997,3216.4849999999997,3216.4849999999997,3216.4849999999997,3216.4849999999997,3216.4849999999997,3216.4849999999997,3216.4849999999997,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993,128659.4,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993,3216.4849999999997,3216.4849999999997,3216.4849999999997,3216.4849999999997,3216.4849999999997,3216.4849999999997,3216.4849999999997,3216.4849999999997,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993,6432.9699999999993]
["   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)",2690419.3581349207,86787.721230158742,{"$f":"Entradas!$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$31*M33","v":1951.0248015873017},{"$f":"Entradas!$E$43/Entradas!$E$31*N33","v":6510.7232142857156},{"$f":"Entradas!$E$43/Entradas!$E$31*O33","v":10127.791666666668},{"$f":"Entradas!$E$43/Entradas!$E$31*P33","v":12495.327380952382},{"$f":"Entradas!$E$43/Entradas!$E$31*Q33","v":15213.609126984129},{"$f":"Entradas!$E$43/Entradas!$E$31*R33","v":14227.135912698413},{"$f":"Entradas!$E$43/Entradas!$E$31*S33","v":12846.073412698413},{"$f":"Entradas!$E$43/Entradas!$E$31*T33","v":9075.5535714285706},{"$f":"Entradas!$E$43/Entradas!$E$31*U33","v":4340.4821428571431},{"$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":86787.721230158742},{"$f":"D20","v":0},0,0,0,0,0,0,0,0,1951.0248015873017,6510.7232142857156,10127.791666666668,12495.327380952382,15213.609126984129,14227.135912698413,12846.073412698413,9075.5535714285706,4340.4821428571431,0,0,0,0,0,0,86787.721230158742,0,0,0,0,0,0,0,0,0,1951.0248015873017,6510.7232142857156,10127.791666666668,12495.327380952382,15213.609126984129,14227.135912698413,12846.073412698413,9075.5535714285706,4340.4821428571431,0,0,0,0,0,0,86787.721230158742,0,0,0,0,0,0,0,0,0,1951.0248015873017,6510.7232142857156,10127.791666666668,12495.327380952382,15213.609126984129,{"$f":"BP20","v":14227.135912698413},12846.073412698413,9075.5535714285706,4340.4821428571431,0,0,0,0,0,0]
["   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",{"$f":"SUM(B17:B22)","v":35010611.254511729},{"$f":"SUM(C17:C22)","v":1134536.4682381065},43561.625913978496,43561.625913978496,43561.625913978496,43561.625913978496,43561.625913978496,43561.625913978496,43561.625913978496,42037.572073398784,42037.572073398784,43988.596874986084,48548.295287684501,52165.363740065455,54532.899454351165,57251.181200382911,56264.707986097201,58100.130486097201,54329.610644827357,49594.539216255929,45254.057073398784,45254.057073398784,45061.625913978496,45061.625913978496,45061.625913978496,45061.625913978496,1123034.8631656426,44561.625913978496,42561.625913978496,42561.625913978496,42561.625913978496,42561.625913978496,42561.625913978496,42561.625913978496,39345.140913978496,40345.140913978496,43796.165715565796,48355.864128264213,51972.932580645167,54340.468294930877,57058.750040962623,56072.276826676913,57907.699326676913,54137.179485407069,49402.108056835641,45061.625913978496,45061.625913978496,45061.625913978496,45061.625913978496,45061.625913978496,45061.625913978496,1108534.8631656426,42561.625913978496,42561.625913978496,42561.625913978496,42561.625913978496,42561.625913978496,42561.625913978496,42561.625913978496,39345.140913978496,39345.140913978496,41296.165715565796,46855.864128264213,50472.932580645167,52840.468294930877,{"$f":"SUM(BO17:BO22)","v":55558.750040962623},54572.276826676913,56407.699326676913,54137.179485407069,49402.108056835641,45061.625913978496,45061.625913978496,45061.625913978496,45061.625913978496,45061.625913978496,45061.625913978496,1132034.8631656426,43561.625913978496,43561.625913978496,43561.625913978496,43561.625913978496,43561.625913978496,43561.625913978496,43561.625913978496,41845.140913978496,41845.140913978496,43796.165715565796,48355.864128264213,51972.932580645167,54340.468294930877,57058.750040962623,56072.276826676913,57907.699326676913,54137.179485407069,49402.108056835641,45061.625913978496,45061.625913978496,45061.625913978496,45061.625913978496,45061.625913978496,45061.625913978496]
[]
["Produção Mínima Não Renovável",{"$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":-3501061.1254511736},-113453.64682381063,{"$f":"0.1*D23*-1","v":-4356.1625913978496},-4356.1625913978496,-4356.1625913978496,-4356.1625913978496,-4356.1625913978496,-4356.1625913978496,-4356.1625913978496,-4203.7572073398787,-4203.7572073398787,-4398.8596874986088,-4854.8295287684505,-5216.5363740065459,-5453.2899454351173,-5725.1181200382916,-5626.4707986097201,-5810.0130486097205,-5432.9610644827362,-4959.4539216255935,-4525.405707339879,-4525.405707339879,-4506.1625913978496,-4506.1625913978496,-4506.1625913978496,-4506.1625913978496,-112303.48631656429,{"$f":"0.1*AC23*-1","v":-4456.1625913978496},-4256.1625913978496,-4256.1625913978496,-4256.1625913978496,-4256.1625913978496,-4256.1625913978496,-4256.1625913978496,-3934.5140913978498,-4034.5140913978498,-4379.6165715565794,-4835.5864128264211,-5197.2932580645174,-5434.0468294930879,-5705.8750040962623,-5607.2276826676916,-5790.769932667692,-5413.7179485407069,-4940.2108056835641,-4506.1625913978496,-4506.1625913978496,-4506.1625913978496,-4506.1625913978496,-4506.1625913978496,-4506.1625913978496,-110853.48631656429,{"$f":"0.1*BB23*-1","v":-4256.1625913978496},-4256.1625913978496,-4256.1625913978496,-4256.1625913978496,-4256.1625913978496,-4256.1625913978496,-4256.1625913978496,-3934.5140913978498,-3934.5140913978498,-4129.6165715565794,-4685.5864128264211,-5047.2932580645174,-5284.0468294930879,-5555.8750040962623,-5457.2276826676916,-5640.769932667692,-5413.7179485407069,-4940.2108056835641,-4506.1625913978496,-4506.1625913978496,-4506.1625913978496,-4506.1625913978496,-4506.1625913978496,-4506.1625913978496,-113203.48631656429,{"$f":"0.1*CA23*-1","v":-4356.1625913978496},-4356.1625913978496,-4356.1625913978496,-4356.1625913978496,-4356.1625913978496,-4356.1625913978496,-4356.1625913978496,-4184.5140913978494,-4184.5140913978494,-4379.6165715565794,-4835.5864128264211,-5197.2932580645174,-5434.0468294930879,-5705.8750040962623,-5607.2276826676916,-5790.769932667692,-5413.7179485407069,-4940.2108056835641,-4506.1625913978496,-4506.1625913978496,-4506.1625913978496,-4506.1625913978496,-4506.1625913978496,-4506.1625913978496]
["Procura Líquida Projetada (Excedente)",{"$f":"4*AB27+4*BA27+19*C27+BZ27*4","v":12626070.427686762},{"$f":"C14-C23-C25-C26","v":460664.39950515819},{"$f":"D14-D23-D25-D26","v":7909.9076206361351},{"$f":"E14-E23-E25-E26","v":6749.5571098259679},6749.5571098259679,6749.5571098259679,6749.5571098259679,6749.5571098259679,6749.5571098259679,16583.308631208703,27026.463228500186,29911.942950312274,28709.090655909124,26033.904304171338,21582.421139693852,19135.967568265281,20023.793461122419,18371.913211122417,21765.38106826528,26026.945353979565,34574.78132579165,34574.78132579165,28946.216815219101,26625.515793598781,20823.763239547923,11540.959153066637,292902.04066101555,7009.9076206361351,5909.0313436107099,3588.3303219903974,2427.9798111802229,1847.8045557751393,1847.8045557751393,3588.3303219903974,10884.043099015787,12884.919376041198,15580.749608663478,16698.598335880641,15763.937750358109,14213.330862906045,11186.702036072398,10914.177418119349,7521.7714019041341,11495.41451445207,18077.679821786682,26045.340538193705,27205.691049003843,23144.464261168265,18503.062217927603,15022.010685497116,11540.959153066637,212543.82454079765,5909.0313436107099,4168.5055773954664,1267.629300370063,-472.89646584519505,-472.89646584519505,-472.89646584519505,1267.629300370063,8563.3420773954676,10884.043099015787,12609.172310017719,11666.670526424721,11892.360451712364,11502.10407507046,7895.2999928317586,5882.2496086634728,{"$f":"BQ14-BQ23-BQ25-BQ26","v":1909.6683370431383},4533.3114495910741,10535.401501520617,19663.412728737785,23724.639516573341,20243.587984142861,16762.536451712367,13861.660174686964,9220.2581314462877,462915.84407037566,7909.9076206361351,6749.5571098259679,6749.5571098259679,6749.5571098259679,6749.5571098259679,6749.5571098259679,6749.5571098259679,16756.496674686965,27199.651271978448,30085.130993790532,28882.278699387381,26207.092347649599,21755.60918317211,19309.155611743539,20196.981504600677,18545.101254600679,21938.569111743538,26200.133397457823,34747.969369269907,34747.969369269907,28946.216815219101,26625.515793598781,20823.763239547923,11540.959153066637]
[]
["FORÇA PRODUÇÃO E VENDAS"]
["Período Tarifário",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$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":999136.78899999999},{"$f":"SUM(D33:AA33)","v":32230.219000000001},{"$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},{"$f":"'Produção Horária'!K15","v":724.54899999999998},{"$f":"'Produção Horária'!L15","v":2417.8770000000004},{"$f":"'Produção Horária'!M15","v":3761.1420000000003},{"$f":"'Produção Horária'!N15","v":4640.37},{"$f":"'Produção Horária'!O15","v":5649.8540000000003},{"$f":"'Produção Horária'!P15","v":5283.509},{"$f":"'Produção Horária'!Q15","v":4770.6260000000002},{"$f":"'Produção Horária'!R15","v":3370.3739999999998},{"$f":"'Produção Horária'!S15","v":1611.9180000000001},{"$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":32230.219000000001},{"$f":"D33","v":0},{"$f":"E33","v":0},0,0,0,0,0,0,0,724.54899999999998,2417.8770000000004,3761.1420000000003,4640.37,5649.8540000000003,5283.509,4770.6260000000002,3370.3739999999998,1611.9180000000001,0,0,0,0,0,0,{"$f":"SUM(BB33:BY33)","v":32230.219000000001},{"$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},{"$f":"AL33","v":724.54899999999998},{"$f":"AM33","v":2417.8770000000004},{"$f":"AN33","v":3761.1420000000003},{"$f":"AO33","v":4640.37},{"$f":"AP33","v":5649.8540000000003},{"$f":"AQ33","v":5283.509},{"$f":"AR33","v":4770.6260000000002},{"$f":"AS33","v":3370.3739999999998},{"$f":"AT33","v":1611.9180000000001},{"$f":"AU33","v":0},{"$f":"AV33","v":0},{"$f":"AW33","v":0},{"$f":"AX33","v":0},{"$f":"AY33","v":0},0,{"$f":"SUM(CA33:CX33)","v":32230.219000000001},{"$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},{"$f":"BK33","v":724.54899999999998},{"$f":"BL33","v":2417.8770000000004},{"$f":"BM33","v":3761.1420000000003},{"$f":"BN33","v":4640.37},{"$f":"BO33","v":5649.8540000000003},{"$f":"BP33","v":5283.509},{"$f":"BQ33","v":4770.6260000000002},{"$f":"BR33","v":3370.3739999999998},{"$f":"BS33","v":1611.9180000000001},{"$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":-33984.638741045987},{"$f":"SUM(D34:AA34)","v":-1096.2786690659996},{"$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$51*M33*-1","v":-24.644809685999991},{"$f":"Entradas!$E$51*N33*-1","v":-82.241668277999992},{"$f":"Entradas!$E$51*O33*-1","v":-127.93148398799997},{"$f":"Entradas!$E$51*P33*-1","v":-157.83754517999995},{"$f":"Entradas!$E$51*Q33*-1","v":-192.17413395599993},{"$f":"Entradas!$E$51*R33*-1","v":-179.71327512599993},{"$f":"Entradas!$E$51*S33*-1","v":-162.26807276399995},{"$f":"Entradas!$E$51*T33*-1","v":-114.63990123599996},{"$f":"Entradas!$E$51*U33*-1","v":-54.827778851999987},{"$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":-1096.2786690659996},{"$f":"Entradas!$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$51*AL33*-1","v":-24.644809685999991},{"$f":"Entradas!$E$51*AM33*-1","v":-82.241668277999992},{"$f":"Entradas!$E$51*AN33*-1","v":-127.93148398799997},{"$f":"Entradas!$E$51*AO33*-1","v":-157.83754517999995},{"$f":"Entradas!$E$51*AP33*-1","v":-192.17413395599993},{"$f":"Entradas!$E$51*AQ33*-1","v":-179.71327512599993},{"$f":"Entradas!$E$51*AR33*-1","v":-162.26807276399995},{"$f":"Entradas!$E$51*AS33*-1","v":-114.63990123599996},{"$f":"Entradas!$E$51*AT33*-1","v":-54.827778851999987},{"$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$51*AZ33*-1","v":0},-1096.2786690659996,{"$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$51*BK33*-1","v":-24.644809685999991},{"$f":"Entradas!$E$51*BL33*-1","v":-82.241668277999992},{"$f":"Entradas!$E$51*BM33*-1","v":-127.93148398799997},{"$f":"Entradas!$E$51*BN33*-1","v":-157.83754517999995},{"$f":"Entradas!$E$51*BO33*-1","v":-192.17413395599993},{"$f":"Entradas!$E$51*BP33*-1","v":-179.71327512599993},{"$f":"Entradas!$E$51*BQ33*-1","v":-162.26807276399995},{"$f":"Entradas!$E$51*BR33*-1","v":-114.63990123599996},{"$f":"Entradas!$E$51*BS33*-1","v":-54.827778851999987},{"$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$51*BY33*-1","v":0},-1096.2786690659996,{"$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$51*CJ33*-1","v":-24.644809685999991},{"$f":"Entradas!$E$51*CK33*-1","v":-82.241668277999992},{"$f":"Entradas!$E$51*CL33*-1","v":-127.93148398799997},{"$f":"Entradas!$E$51*CM33*-1","v":-157.83754517999995},{"$f":"Entradas!$E$51*CN33*-1","v":-192.17413395599993},{"$f":"Entradas!$E$51*CO33*-1","v":-179.71327512599993},{"$f":"Entradas!$E$51*CP33*-1","v":-162.26807276399995},{"$f":"Entradas!$E$51*CQ33*-1","v":-114.63990123599996},{"$f":"Entradas!$E$51*CR33*-1","v":-54.827778851999987},{"$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":965152.15025895392},{"$f":"SUM(D35:AA35)","v":31133.940330933998},{"$f":"D33+D34","v":0},{"$f":"E33+E34","v":0},0,0,0,0,0,0,0,699.90419031399995,2335.6353317220005,3633.2105160120004,4482.5324548199997,5457.6798660439999,5103.7957248740004,4608.3579272360003,3255.734098764,1557.0902211480002,0,0,0,0,0,0,{"$f":"SUM(AC35:AZ35)","v":31133.940330933998},{"$f":"AC33+AC34","v":0},{"$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":699.90419031399995},{"$f":"AM33+AM34","v":2335.6353317220005},{"$f":"AN33+AN34","v":3633.2105160120004},{"$f":"AO33+AO34","v":4482.5324548199997},{"$f":"AP33+AP34","v":5457.6798660439999},{"$f":"AQ33+AQ34","v":5103.7957248740004},{"$f":"AR33+AR34","v":4608.3579272360003},{"$f":"AS33+AS34","v":3255.734098764},{"$f":"AT33+AT34","v":1557.0902211480002},{"$f":"AU33+AU34","v":0},{"$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},31133.940330933998,{"$f":"BB33+BB34","v":0},{"$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":699.90419031399995},{"$f":"BL33+BL34","v":2335.6353317220005},{"$f":"BM33+BM34","v":3633.2105160120004},{"$f":"BN33+BN34","v":4482.5324548199997},{"$f":"BO33+BO34","v":5457.6798660439999},{"$f":"BP33+BP34","v":5103.7957248740004},{"$f":"BQ33+BQ34","v":4608.3579272360003},{"$f":"BR33+BR34","v":3255.734098764},{"$f":"BS33+BS34","v":1557.0902211480002},{"$f":"BT33+BT34","v":0},{"$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},31133.940330933998,{"$f":"CA33+CA34","v":0},{"$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":699.90419031399995},{"$f":"CK33+CK34","v":2335.6353317220005},{"$f":"CL33+CL34","v":3633.2105160120004},{"$f":"CM33+CM34","v":4482.5324548199997},{"$f":"CN33+CN34","v":5457.6798660439999},{"$f":"CO33+CO34","v":5103.7957248740004},{"$f":"CP33+CP34","v":4608.3579272360003},{"$f":"CQ33+CQ34","v":3255.734098764},{"$f":"CR33+CR34","v":1557.0902211480002},{"$f":"CS33+CS34","v":0},{"$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",{"$f":"4*AB36+4*BA36+19*C36+BZ36*4","v":-33759},{"$f":"SUM(D36:AA36)","v":-1089},{"$f":"IF(D35>Entradas!$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$81,M35)*-1","v":-121},{"$f":"IF(N35>Entradas!$E$81,Entradas!$E$81,N35)*-1","v":-121},{"$f":"IF(O35>Entradas!$E$81,Entradas!$E$81,O35)*-1","v":-121},{"$f":"IF(P35>Entradas!$E$81,Entradas!$E$81,P35)*-1","v":-121},{"$f":"IF(Q35>Entradas!$E$81,Entradas!$E$81,Q35)*-1","v":-121},{"$f":"IF(R35>Entradas!$E$81,Entradas!$E$81,R35)*-1","v":-121},{"$f":"IF(S35>Entradas!$E$81,Entradas!$E$81,S35)*-1","v":-121},{"$f":"IF(T35>Entradas!$E$81,Entradas!$E$81,T35)*-1","v":-121},{"$f":"IF(U35>Entradas!$E$81,Entradas!$E$81,U35)*-1","v":-121},{"$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":-1089},{"$f":"IF(AC35>Entradas!$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$81,AL35)*-1","v":-121},{"$f":"IF(AM35>Entradas!$E$81,Entradas!$E$81,AM35)*-1","v":-121},{"$f":"IF(AN35>Entradas!$E$81,Entradas!$E$81,AN35)*-1","v":-121},{"$f":"IF(AO35>Entradas!$E$81,Entradas!$E$81,AO35)*-1","v":-121},{"$f":"IF(AP35>Entradas!$E$81,Entradas!$E$81,AP35)*-1","v":-121},{"$f":"IF(AQ35>Entradas!$E$81,Entradas!$E$81,AQ35)*-1","v":-121},{"$f":"IF(AR35>Entradas!$E$81,Entradas!$E$81,AR35)*-1","v":-121},{"$f":"IF(AS35>Entradas!$E$81,Entradas!$E$81,AS35)*-1","v":-121},{"$f":"IF(AT35>Entradas!$E$81,Entradas!$E$81,AT35)*-1","v":-121},{"$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":-1089},{"$f":"IF(BB35>Entradas!$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$81,BK35)*-1","v":-121},{"$f":"IF(BL35>Entradas!$E$81,Entradas!$E$81,BL35)*-1","v":-121},{"$f":"IF(BM35>Entradas!$E$81,Entradas!$E$81,BM35)*-1","v":-121},{"$f":"IF(BN35>Entradas!$E$81,Entradas!$E$81,BN35)*-1","v":-121},{"$f":"IF(BO35>Entradas!$E$81,Entradas!$E$81,BO35)*-1","v":-121},{"$f":"IF(BP35>Entradas!$E$81,Entradas!$E$81,BP35)*-1","v":-121},{"$f":"IF(BQ35>Entradas!$E$81,Entradas!$E$81,BQ35)*-1","v":-121},{"$f":"IF(BR35>Entradas!$E$81,Entradas!$E$81,BR35)*-1","v":-121},{"$f":"IF(BS35>Entradas!$E$81,Entradas!$E$81,BS35)*-1","v":-121},{"$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":-1089},{"$f":"IF(CA35>Entradas!$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$81,CJ35)*-1","v":-121},{"$f":"IF(CK35>Entradas!$E$81,Entradas!$E$81,CK35)*-1","v":-121},{"$f":"IF(CL35>Entradas!$E$81,Entradas!$E$81,CL35)*-1","v":-121},{"$f":"IF(CM35>Entradas!$E$81,Entradas!$E$81,CM35)*-1","v":-121},{"$f":"IF(CN35>Entradas!$E$81,Entradas!$E$81,CN35)*-1","v":-121},{"$f":"IF(CO35>Entradas!$E$81,Entradas!$E$81,CO35)*-1","v":-121},{"$f":"IF(CP35>Entradas!$E$81,Entradas!$E$81,CP35)*-1","v":-121},{"$f":"IF(CQ35>Entradas!$E$81,Entradas!$E$81,CQ35)*-1","v":-121},{"$f":"IF(CR35>Entradas!$E$81,Entradas!$E$81,CR35)*-1","v":-121},{"$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":931393.15025895392},{"$f":"SUM(D37:AA37)","v":30044.940330933998},{"$f":"D35+D36","v":0},{"$f":"E35+E36","v":0},0,0,0,0,0,0,0,578.90419031399995,2214.6353317220005,3512.2105160120004,4361.5324548199997,5336.6798660439999,4982.7957248740004,4487.3579272360003,3134.734098764,1436.0902211480002,0,0,0,0,0,0,{"$f":"SUM(AC37:AZ37)","v":30044.940330933998},{"$f":"AC35+AC36","v":0},{"$f":"AD35+AD36","v":0},0,0,0,0,0,0,0,578.90419031399995,2214.6353317220005,3512.2105160120004,4361.5324548199997,5336.6798660439999,4982.7957248740004,4487.3579272360003,3134.734098764,1436.0902211480002,0,0,0,0,0,0,{"$f":"SUM(BB37:BY37)","v":30044.940330933998},{"$f":"BB35+BB36","v":0},{"$f":"BC35+BC36","v":0},0,0,0,0,0,0,0,578.90419031399995,2214.6353317220005,3512.2105160120004,4361.5324548199997,5336.6798660439999,4982.7957248740004,4487.3579272360003,3134.734098764,1436.0902211480002,0,0,0,0,0,0,{"$f":"SUM(CA37:CX37)","v":30044.940330933998},{"$f":"CA35+CA36","v":0},{"$f":"CB35+CB36","v":0},0,0,0,0,0,0,0,578.90419031399995,2214.6353317220005,3512.2105160120004,4361.5324548199997,5336.6798660439999,4982.7957248740004,4487.3579272360003,3134.734098764,1436.0902211480002,0,0,0,0,0,0]
[]
["Armazenamento e Venda"]
["Força Produção PV vendida diretamente à EDA",{"$f":"4*AB40+4*BA40+19*C40+BZ40*4","v":921082.39189818245},{"$f":"SUM(D40:AA40)","v":30044.940330933998},{"$f":"IF(D27<0,0,IF(D27>D37,D37,D27))","v":0},{"$f":"IF(E27<0,0,IF(E27>E37,E37,E27))","v":0},0,0,0,0,0,0,0,578.90419031399995,2214.6353317220005,3512.2105160120004,4361.5324548199997,5336.6798660439999,4982.7957248740004,4487.3579272360003,3134.734098764,1436.0902211480002,0,0,0,0,0,0,{"$f":"SUM(AC40:AZ40)","v":30044.940330933998},{"$f":"IF(AC27<0,0,IF(AC27>AC37,AC37,AC27))","v":0},{"$f":"IF(AD27<0,0,IF(AD27>AD37,AD37,AD27))","v":0},0,0,0,0,0,0,0,578.90419031399995,2214.6353317220005,3512.2105160120004,4361.5324548199997,5336.6798660439999,4982.7957248740004,4487.3579272360003,3134.734098764,1436.0902211480002,0,0,0,0,0,0,{"$f":"SUM(BB40:BY40)","v":27467.250740741139},{"$f":"IF(BB27<0,0,IF(BB27>BB37,BB37,BB27))","v":0},0,0,0,0,0,0,0,0,578.90419031399995,2214.6353317220005,3512.2105160120004,4361.5324548199997,5336.6798660439999,4982.7957248740004,1909.6683370431383,3134.734098764,1436.0902211480002,0,0,0,0,0,0,{"$f":"SUM(CA40:CX40)","v":30044.940330933998},{"$f":"IF(CA27<0,0,IF(CA27>CA37,CA37,CA27))","v":0},{"$f":"IF(CB27<0,0,IF(CB27>CB37,CB37,CB27))","v":0},0,0,0,0,0,0,0,578.90419031399995,2214.6353317220005,3512.2105160120004,4361.5324548199997,5336.6798660439999,4982.7957248740004,4487.3579272360003,3134.734098764,1436.0902211480002,0,0,0,0,0,0]
["Procura líquida após venda de produção PV",{"$f":"B27-B40","v":11704988.035788579},{"$f":"C27-C40","v":430619.45917422418},7909.9076206361351,6749.5571098259679,6749.5571098259679,6749.5571098259679,6749.5571098259679,6749.5571098259679,6749.5571098259679,16583.308631208703,27026.463228500186,29333.038759998275,26494.455324187122,22521.693788159337,17220.888684873851,13799.287702221282,15040.997736248419,13884.555283886417,18630.646969501278,24590.855132831566,34574.78132579165,34574.78132579165,28946.216815219101,26625.515793598781,20823.763239547923,11540.959153066637,262857.10033008154,7009.9076206361351,5909.0313436107099,3588.3303219903974,2427.9798111802229,1847.8045557751393,1847.8045557751393,3588.3303219903974,10884.043099015787,12884.919376041198,15001.845418349478,14483.963004158641,12251.727234346108,9851.7984080860442,5850.0221700283982,5931.3816932453483,3034.4134746681339,8360.6804156880698,16641.589600638683,26045.340538193705,27205.691049003843,23144.464261168265,18503.062217927603,15022.010685497116,11540.959153066637,185076.5738000565,5909.0313436107099,4168.5055773954664,1267.629300370063,-472.89646584519505,-472.89646584519505,-472.89646584519505,1267.629300370063,8563.3420773954676,10884.043099015787,12030.268119703718,9452.0351947027211,8380.1499357003631,7140.57162025046,{"$f":"BO27-BO40","v":2558.6201267877586},899.45388378947246,0,1398.577350827074,9099.3112803726162,19663.412728737785,23724.639516573341,20243.587984142861,16762.536451712367,13861.660174686964,9220.2581314462877,432870.90373944165,7909.9076206361351,6749.5571098259679,6749.5571098259679,6749.5571098259679,6749.5571098259679,6749.5571098259679,6749.5571098259679,16756.496674686965,27199.651271978448,29506.226803476533,26667.64336766538,22694.881831637598,17394.076728352109,13972.475745699539,15214.185779726677,14057.743327364678,18803.835012979536,24764.043176309824,34747.969369269907,34747.969369269907,28946.216815219101,26625.515793598781,20823.763239547923,11540.959153066637]
[]
["Resumo"]
["Produção",{"$f":"B35","v":965152.15025895392},{"$f":"SUM(D44:AA44)","v":31133.940330933998},{"$f":"D35","v":0},0,0,0,0,0,0,0,0,699.90419031399995,2335.6353317220005,3633.2105160120004,4482.5324548199997,5457.6798660439999,5103.7957248740004,4608.3579272360003,3255.734098764,1557.0902211480002,0,0,0,0,0,0,31133.940330933998,0,0,0,0,0,0,0,{"$f":"AJ35","v":0},0,699.90419031399995,2335.6353317220005,3633.2105160120004,4482.5324548199997,5457.6798660439999,5103.7957248740004,4608.3579272360003,3255.734098764,1557.0902211480002,0,0,0,0,0,0,31133.940330933998,0,0,0,0,0,0,0,0,0,699.90419031399995,2335.6353317220005,3633.2105160120004,4482.5324548199997,5457.6798660439999,{"$f":"BP35","v":5103.7957248740004},4608.3579272360003,3255.734098764,1557.0902211480002,0,0,0,0,0,0,31133.940330933998,0,0,0,0,0,0,0,0,0,699.90419031399995,2335.6353317220005,3633.2105160120004,4482.5324548199997,5457.6798660439999,5103.7957248740004,4608.3579272360003,3255.734098764,1557.0902211480002,0,0,0,0,0,0]
["Utilização",{"$f":"B36","v":-33759},{"$f":"C36","v":-1089},{"$f":"D36","v":0},0,0,0,0,0,0,0,0,-121,-121,-121,-121,-121,-121,-121,-121,-121,0,0,0,0,0,0,-1089,0,0,0,0,0,0,0,0,0,-121,-121,-121,-121,-121,-121,-121,-121,-121,0,0,0,0,0,0,-1089,0,0,0,0,0,0,0,0,0,-121,-121,-121,-121,-121,{"$f":"BP36","v":-121},-121,-121,-121,0,0,0,0,0,0,-1089,0,0,0,0,0,0,0,0,0,-121,-121,-121,-121,-121,-121,-121,-121,-121,0,0,0,0,0,0]
["Total Vendido à EDA",{"$f":"4*AB46+4*BA46+18*C46+BZ46*4","v":891037.45156724844},{"$f":"SUM(D46:AA46)","v":30044.940330933998},{"$f":"D40","v":0},{"$f":"E40","v":0},0,0,0,0,0,0,0,578.90419031399995,2214.6353317220005,3512.2105160120004,4361.5324548199997,5336.6798660439999,4982.7957248740004,4487.3579272360003,3134.734098764,1436.0902211480002,0,0,0,0,0,0,30044.940330933998,0,0,0,0,0,0,0,0,0,578.90419031399995,2214.6353317220005,3512.2105160120004,4361.5324548199997,5336.6798660439999,4982.7957248740004,4487.3579272360003,3134.734098764,1436.0902211480002,0,0,0,0,0,0,27467.250740741139,0,0,0,0,0,0,0,0,0,578.90419031399995,2214.6353317220005,3512.2105160120004,4361.5324548199997,5336.6798660439999,4982.7957248740004,{"$f":"BQ40","v":1909.6683370431383},3134.734098764,1436.0902211480002,0,0,0,0,0,0,30044.940330933998,0,0,0,0,0,0,0,0,0,578.90419031399995,2214.6353317220005,3512.2105160120004,4361.5324548199997,5336.6798660439999,4982.7957248740004,4487.3579272360003,3134.734098764,1436.0902211480002,0,0,0,0,0,0]
["  Ponta",31593.984865256003,{"$f":"SUM(D47:AA47)","v":1436.0902211480002},{"$f":"IF(D30=\"P\",D46,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1436.0902211480002,0,0,0,0,0,0,{"$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":1436.0902211480002},{"$f":"IF(CA30=\"P\",CA46,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1436.0902211480002,0,0,0,0,0,0]
["  Cheia",705980.94461409992,28608.850109785999,{"$f":"IF(D30=\"C\",D46,0)","v":0},0,0,0,0,0,0,0,0,578.90419031399995,2214.6353317220005,3512.2105160120004,4361.5324548199997,5336.6798660439999,4982.7957248740004,4487.3579272360003,3134.734098764,0,0,0,0,0,0,0,19146.560549702001,{"$f":"IF(AC30=\"C\",AC46,0)","v":0},0,0,0,0,0,0,0,0,0,2214.6353317220005,3512.2105160120004,4361.5324548199997,0,0,4487.3579272360003,3134.734098764,1436.0902211480002,0,0,0,0,0,0,0,{"$f":"IF(BB30=\"C\",BB46,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28608.850109785999,{"$f":"IF(CA30=\"C\",CA46,0)","v":0},0,0,0,0,0,0,0,0,578.90419031399995,2214.6353317220005,3512.2105160120004,4361.5324548199997,5336.6798660439999,4982.7957248740004,4487.3579272360003,3134.734098764,0,0,0,0,0,0,0]
["  Vazio",153462.52208789258,0,{"$f":"IF(D30=\"V\",D46,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10898.379781232001,{"$f":"IF(AC30=\"V\",AC46,0)","v":0},0,0,0,0,0,0,0,0,578.90419031399995,0,0,0,5336.6798660439999,4982.7957248740004,0,0,0,0,0,0,0,0,0,27467.250740741139,{"$f":"IF(BB30=\"V\",BB46,0)","v":0},0,0,0,0,0,0,0,0,578.90419031399995,2214.6353317220005,3512.2105160120004,4361.5324548199997,5336.6798660439999,4982.7957248740004,1909.6683370431383,3134.734098764,1436.0902211480002,0,0,0,0,0,0,0,{"$f":"IF(CA30=\"V\",CA46,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$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,{"$f":"IF(CA30=\"SV\",CA46,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Excedente Líquido de Produção Força",10310.758360771433,0,{"$f":"D44+D45-D46","v":0},{"$f":"E44+E45-E46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2577.6895901928583,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ44+BQ45-BQ46","v":2577.6895901928619},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Percentagem de Excedente",{"$f":"IF(B51=0,0,B51/B44)","v":1.0683039309403205E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH51=0,0,AH51/AH44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2793554647874842E-2,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BN51=0,0,BN51/BN44)","v":0},0,0,0.55935099462617222,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":81312},{"$f":"SUM(D61:AA61)","v":2904},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"SUM(AC61:AZ61)","v":2904},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"SUM(BB61:BY61)","v":2904},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"BA61","v":2904},{"$f":"BB61","v":121},{"$f":"BC61","v":121},{"$f":"BD61","v":121},{"$f":"BE61","v":121},{"$f":"BF61","v":121},{"$f":"BG61","v":121},{"$f":"BH61","v":121},{"$f":"BI61","v":121},{"$f":"BJ61","v":121},{"$f":"BK61","v":121},{"$f":"BL61","v":121},{"$f":"BM61","v":121},{"$f":"BN61","v":121},{"$f":"BO61","v":121},{"$f":"BP61","v":121},{"$f":"BQ61","v":121},{"$f":"BR61","v":121},{"$f":"BS61","v":121},{"$f":"BT61","v":121},{"$f":"BU61","v":121},{"$f":"BV61","v":121},{"$f":"BW61","v":121},{"$f":"BX61","v":121},{"$f":"BY61","v":121}]
["Procura Total incluindo Autoconsumo",{"$f":"SUM(B59:B61)","v":41382304.718644917},1541555.3555271293,49737.80947142138,48588.618996508652,48588.618996508652,48588.618996508652,48588.618996508652,48588.618996508652,48588.618996508652,56983.761845984962,67326.476120199412,71923.238019850265,74796.214207132041,75370.809444588449,73072.428494762979,73072.428494762979,73072.428494762979,73072.428494762979,73072.428494762979,73072.428494762979,77669.190394413847,77669.190394413847,71923.238019850265,69624.857070024824,63878.904695461242,54685.38089615952,1365154.6176280279,49737.80947142138,46864.833284139582,44566.452334314148,43417.26185940142,42842.666621945078,{"$f":"SUM(AH59:AH61)","v":42842.666621945078},44566.452334314148,48939.428521595953,51812.40470887773,57558.357083441311,62729.714220548536,65028.09517037397,65602.69040783032,65028.09517037397,63878.904695461242,62155.118983092187,62729.714220548536,65028.09517037397,69050.261832568474,70199.452307481202,66177.285645286684,61580.523745635808,58132.952320897661,54685.38089615952,1272644.7843975546,46864.833284139582,45141.047571770505,42268.0713844887,40544.285672119644,40544.285672119644,40544.285672119644,42268.0713844887,46641.047571770505,48939.428521595953,52386.999946334094,56409.166608528591,59856.738033266753,{"$f":"SUM(BN59:BN61)","v":61580.523745635808},60431.333270723087,57558.357083441311,55259.976133615884,55834.571371072227,57558.357083441311,62729.714220548536,66751.880882743048,63304.309458004893,59856.738033266753,56983.761845984962,52386.999946334094,1541555.3555271293,49737.80947142138,48588.618996508652,48588.618996508652,48588.618996508652,48588.618996508652,48588.618996508652,48588.618996508652,56983.761845984962,67326.476120199412,71923.238019850265,74796.214207132041,75370.809444588449,73072.428494762979,73072.428494762979,73072.428494762979,73072.428494762979,73072.428494762979,73072.428494762979,77669.190394413847,{"$f":"SUM(CT59:CT61)","v":77669.190394413847},71923.238019850265,69624.857070024824,63878.904695461242,54685.38089615952]
[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":805520.4991547619},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK62:AU62)","v":690601.45166349027},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ62:BT62)","v":628545.16601820348}]
["Produção Projetada de Energias Renováveis"]
["   Eólica",{"$f":"4*AB65+4*BA65+16*C65+BZ65*4","v":3814372.8000000003},136227.6,6811.38,6811.38,6811.38,6811.38,6811.38,6811.38,6811.38,3405.69,3405.69,3405.69,3405.69,3405.69,3405.69,3405.69,3405.69,6811.38,6811.38,6811.38,6811.38,6811.38,6811.38,6811.38,6811.38,6811.38,136227.6,6811.38,6811.38,6811.38,6811.38,6811.38,6811.38,6811.38,3405.69,3405.69,3405.69,3405.69,3405.69,3405.69,3405.69,3405.69,6811.38,6811.38,6811.38,6811.38,6811.38,6811.38,6811.38,6811.38,6811.38,136227.6,6811.38,6811.38,6811.38,6811.38,6811.38,6811.38,6811.38,3405.69,3405.69,3405.69,3405.69,3405.69,3405.69,3405.69,3405.69,6811.38,6811.38,6811.38,6811.38,6811.38,6811.38,6811.38,6811.38,6811.38,136227.6,6811.38,6811.38,6811.38,6811.38,6811.38,6811.38,6811.38,3405.69,3405.69,3405.69,3405.69,3405.69,3405.69,3405.69,3405.69,6811.38,6811.38,6811.38,6811.38,6811.38,6811.38,6811.38,6811.38,6811.38]
["   Geotérmica",20832000,{"$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},{"$f":"31000","v":31000}]
["   Hídrica",2447346.0000000009,87405.214285714319,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,87405.214285714319,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,87405.214285714319,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,87405.214285714319,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284,3641.8839285714284]
["   Solar (PV)",2737572.777777778,{"$f":"SUM(D68:AA68)","v":97770.456349206361},{"$f":"Entradas!$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$31*L81","v":701.49206349206349},{"$f":"Entradas!$E$43/Entradas!$E$31*M81","v":4428.1686507936511},{"$f":"Entradas!$E$43/Entradas!$E$31*N81","v":7826.0208333333339},{"$f":"Entradas!$E$43/Entradas!$E$31*O81","v":12648.77876984127},{"$f":"Entradas!$E$43/Entradas!$E$31*P81","v":14139.449404761906},{"$f":"Entradas!$E$43/Entradas!$E$31*Q81","v":13416.035714285716},{"$f":"Entradas!$E$43/Entradas!$E$31*R81","v":14950.549603174604},{"$f":"Entradas!$E$43/Entradas!$E$31*S81","v":13810.625},{"$f":"Entradas!$E$43/Entradas!$E$31*T81","v":10127.791666666668},{"$f":"Entradas!$E$43/Entradas!$E$31*U81","v":5326.9553571428578},{"$f":"Entradas!$E$43/Entradas!$E$31*V81","v":394.58928571428578},{"$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":97770.456349206361},{"$f":"D68","v":0},{"$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},{"$f":"L68","v":701.49206349206349},{"$f":"M68","v":4428.1686507936511},{"$f":"N68","v":7826.0208333333339},{"$f":"O68","v":12648.77876984127},{"$f":"P68","v":14139.449404761906},{"$f":"Q68","v":13416.035714285716},{"$f":"R68","v":14950.549603174604},{"$f":"S68","v":13810.625},{"$f":"T68","v":10127.791666666668},{"$f":"U68","v":5326.9553571428578},{"$f":"V68","v":394.58928571428578},{"$f":"W68","v":0},{"$f":"X68","v":0},{"$f":"Y68","v":0},{"$f":"Z68","v":0},{"$f":"AA68","v":0},{"$f":"AB68","v":97770.456349206361},{"$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":701.49206349206349},{"$f":"AL68","v":4428.1686507936511},{"$f":"AM68","v":7826.0208333333339},{"$f":"AN68","v":12648.77876984127},{"$f":"AO68","v":14139.449404761906},{"$f":"AP68","v":13416.035714285716},{"$f":"AQ68","v":14950.549603174604},{"$f":"AR68","v":13810.625},{"$f":"AS68","v":10127.791666666668},{"$f":"AT68","v":5326.9553571428578},{"$f":"AU68","v":394.58928571428578},{"$f":"AV68","v":0},{"$f":"AW68","v":0},{"$f":"AX68","v":0},{"$f":"AY68","v":0},{"$f":"AZ68","v":0},{"$f":"BA68","v":97770.456349206361},{"$f":"BB68","v":0},{"$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},{"$f":"BJ68","v":701.49206349206349},{"$f":"BK68","v":4428.1686507936511},{"$f":"BL68","v":7826.0208333333339},{"$f":"BM68","v":12648.77876984127},{"$f":"BN68","v":14139.449404761906},{"$f":"BO68","v":13416.035714285716},{"$f":"BP68","v":14950.549603174604},{"$f":"BQ68","v":13810.625},{"$f":"BR68","v":10127.791666666668},{"$f":"BS68","v":5326.9553571428578},{"$f":"BT68","v":394.58928571428578},{"$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",{"$f":"SUM(B65:B70)","v":32477475.056038652},{"$f":"SUM(C65:C70)","v":1165212.444547964},{"$f":"SUM(D65:D70)","v":44453.263928571425},{"$f":"SUM(E65:E70)","v":44453.263928571425},{"$f":"SUM(F65:F70)","v":44453.263928571425},{"$f":"SUM(G65:G70)","v":44453.263928571425},{"$f":"SUM(H65:H70)","v":44453.263928571425},{"$f":"SUM(I65:I70)","v":44453.263928571425},{"$f":"SUM(J65:J70)","v":44453.263928571425},{"$f":"SUM(K65:K70)","v":42547.57392857143},{"$f":"SUM(L65:L70)","v":43441.497151483782},{"$f":"SUM(M65:M70)","v":47168.173738785372},{"$f":"SUM(N65:N70)","v":50566.025921325054},{"$f":"SUM(O65:O70)","v":55388.78385783299},{"$f":"SUM(P65:P70)","v":56879.454492753626},{"$f":"SUM(Q65:Q70)","v":56156.040802277435},{"$f":"SUM(R65:R70)","v":57690.554691166326},{"$f":"SUM(S65:S70)","v":59956.320087991713},{"$f":"SUM(T65:T70)","v":56273.486754658385},{"$f":"SUM(U65:U70)","v":51472.650445134568},{"$f":"SUM(V65:V70)","v":46540.284373705996},{"$f":"SUM(W65:W70)","v":46145.695087991713},{"$f":"SUM(X65:X70)","v":45953.263928571425},{"$f":"SUM(Y65:Y70)","v":45953.263928571425},{"$f":"SUM(Z65:Z70)","v":45953.263928571425},{"$f":"SUM(AA65:AA70)","v":45953.263928571425},{"$f":"SUM(AB65:AB70)","v":1153903.2706349206},{"$f":"SUM(AC65:AC70)","v":45453.263928571425},{"$f":"SUM(AD65:AD70)","v":43453.263928571425},{"$f":"SUM(AE65:AE70)","v":43453.263928571425},{"$f":"SUM(AF65:AF70)","v":43453.263928571425},{"$f":"SUM(AG65:AG70)","v":43453.263928571425},{"$f":"SUM(AH65:AH70)","v":43453.263928571425},{"$f":"SUM(AI65:AI70)","v":43453.263928571425},{"$f":"SUM(AJ65:AJ70)","v":40047.57392857143},{"$f":"SUM(AK65:AK70)","v":41749.065992063493},{"$f":"SUM(AL65:AL70)","v":46975.742579365084},{"$f":"SUM(AM65:AM70)","v":50373.594761904766},{"$f":"SUM(AN65:AN70)","v":55196.352698412702},{"$f":"SUM(AO65:AO70)","v":56687.023333333338},{"$f":"SUM(AP65:AP70)","v":55963.609642857147},{"$f":"SUM(AQ65:AQ70)","v":57498.123531746038},{"$f":"SUM(AR65:AR70)","v":59763.888928571425},{"$f":"SUM(AS65:AS70)","v":56081.055595238096},{"$f":"SUM(AT65:AT70)","v":51280.21928571428},{"$f":"SUM(AU65:AU70)","v":46347.853214285708},{"$f":"SUM(AV65:AV70)","v":45953.263928571425},{"$f":"SUM(AW65:AW70)","v":45953.263928571425},{"$f":"SUM(AX65:AX70)","v":45953.263928571425},{"$f":"SUM(AY65:AY70)","v":45953.263928571425},{"$f":"SUM(AZ65:AZ70)","v":45953.263928571425},{"$f":"SUM(BA65:BA70)","v":1139403.2706349206},{"$f":"SUM(BB65:BB70)","v":43453.263928571425},{"$f":"SUM(BC65:BC70)","v":43453.263928571425},{"$f":"SUM(BD65:BD70)","v":43453.263928571425},{"$f":"SUM(BE65:BE70)","v":43453.263928571425},{"$f":"SUM(BF65:BF70)","v":43453.263928571425},{"$f":"SUM(BG65:BG70)","v":43453.263928571425},{"$f":"SUM(BH65:BH70)","v":43453.263928571425},{"$f":"SUM(BI65:BI70)","v":40047.57392857143},{"$f":"SUM(BJ65:BJ70)","v":40749.065992063493},{"$f":"SUM(BK65:BK70)","v":44475.742579365084},{"$f":"SUM(BL65:BL70)","v":48873.594761904766},{"$f":"SUM(BM65:BM70)","v":53696.352698412702},{"$f":"SUM(BN65:BN70)","v":55187.023333333338},{"$f":"SUM(BO65:BO70)","v":54463.609642857147},{"$f":"SUM(BP65:BP70)","v":55998.123531746038},{"$f":"SUM(BQ65:BQ70)","v":58263.888928571425},{"$f":"SUM(BR65:BR70)","v":56081.055595238096},{"$f":"SUM(BS65:BS70)","v":51280.21928571428},{"$f":"SUM(BT65:BT70)","v":46347.853214285708},{"$f":"SUM(BU65:BU70)","v":45953.263928571425},{"$f":"SUM(BV65:BV70)","v":45953.263928571425},{"$f":"SUM(BW65:BW70)","v":45953.263928571425},{"$f":"SUM(BX65:BX70)","v":45953.263928571425},{"$f":"SUM(BY65:BY70)","v":45953.263928571425},{"$f":"SUM(BZ65:BZ70)","v":1165212.444547964},{"$f":"SUM(CA65:CA70)","v":44453.263928571425},{"$f":"SUM(CB65:CB70)","v":44453.263928571425},{"$f":"SUM(CC65:CC70)","v":44453.263928571425},{"$f":"SUM(CD65:CD70)","v":44453.263928571425},{"$f":"SUM(CE65:CE70)","v":44453.263928571425},{"$f":"SUM(CF65:CF70)","v":44453.263928571425},{"$f":"SUM(CG65:CG70)","v":44453.263928571425},{"$f":"SUM(CH65:CH70)","v":42547.57392857143},{"$f":"SUM(CI65:CI70)","v":43441.497151483782},{"$f":"SUM(CJ65:CJ70)","v":47168.173738785372},{"$f":"SUM(CK65:CK70)","v":50566.025921325054},{"$f":"SUM(CL65:CL70)","v":55388.78385783299},{"$f":"SUM(CM65:CM70)","v":56879.454492753626},{"$f":"SUM(CN65:CN70)","v":56156.040802277435},{"$f":"SUM(CO65:CO70)","v":57690.554691166326},{"$f":"SUM(CP65:CP70)","v":59956.320087991713},{"$f":"SUM(CQ65:CQ70)","v":56273.486754658385},{"$f":"SUM(CR65:CR70)","v":51472.650445134568},{"$f":"SUM(CS65:CS70)","v":46540.284373705996},{"$f":"SUM(CT65:CT70)","v":46145.695087991713},{"$f":"SUM(CU65:CU70)","v":45953.263928571425},{"$f":"SUM(CV65:CV70)","v":45953.263928571425},{"$f":"SUM(CW65:CW70)","v":45953.263928571425},{"$f":"SUM(CX65:CX70)","v":45953.263928571425}]
[null,{"$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$46","v":3080}]
["Perdas",-3247747.5056038648,-116521.24445479641,{"$f":"0.1*D71*-1","v":-4445.3263928571423},-4445.3263928571423,-4445.3263928571423,-4445.3263928571423,-4445.3263928571423,-4445.3263928571423,-4445.3263928571423,-4254.7573928571428,-4344.1497151483782,-4716.8173738785372,-5056.6025921325054,-5538.8783857832996,-5687.945449275363,-5615.6040802277439,-5769.0554691166326,-5995.6320087991717,-5627.3486754658388,-5147.2650445134568,-4654.0284373705999,-4614.5695087991717,-4595.3263928571423,-4595.3263928571423,-4595.3263928571423,-4595.3263928571423,-115390.32706349206,{"$f":"0.1*AC71*-1","v":-4545.3263928571423},-4345.3263928571423,-4345.3263928571423,-4345.3263928571423,-4345.3263928571423,-4345.3263928571423,-4345.3263928571423,-4004.7573928571433,-4174.9065992063497,-4697.5742579365087,-5037.3594761904769,-5519.6352698412702,-5668.7023333333345,-5596.3609642857155,-5749.8123531746041,-5976.3888928571432,-5608.1055595238104,-5128.0219285714284,-4634.7853214285706,-4595.3263928571423,-4595.3263928571423,-4595.3263928571423,-4595.3263928571423,-4595.3263928571423,-113940.32706349206,{"$f":"0.1*BB71*-1","v":-4345.3263928571423},-4345.3263928571423,-4345.3263928571423,-4345.3263928571423,-4345.3263928571423,-4345.3263928571423,-4345.3263928571423,-4004.7573928571433,-4074.9065992063497,-4447.5742579365087,-4887.3594761904769,-5369.6352698412702,-5518.7023333333345,-5446.3609642857155,-5599.8123531746041,-5826.3888928571432,-5608.1055595238104,-5128.0219285714284,-4634.7853214285706,-4595.3263928571423,-4595.3263928571423,-4595.3263928571423,-4595.3263928571423,-4595.3263928571423,-116521.24445479641,{"$f":"0.1*CA71*-1","v":-4445.3263928571423},-4445.3263928571423,-4445.3263928571423,-4445.3263928571423,-4445.3263928571423,-4445.3263928571423,-4445.3263928571423,-4254.7573928571428,-4344.1497151483782,-4716.8173738785372,-5056.6025921325054,-5538.8783857832996,-5687.945449275363,-5615.6040802277439,-5769.0554691166326,-5995.6320087991717,-5627.3486754658388,-5147.2650445134568,-4654.0284373705999,-4614.5695087991717,-4595.3263928571423,-4595.3263928571423,-4595.3263928571423,-4595.3263928571423]
["Procura Líquida Projetada (Excedente)",10082817.168210136,{"$f":"C62-C71-C73-C74","v":418944.15543396166},{"$f":"D62-D71-D73-D74","v":6649.8719357070977},{"$f":"E62-E71-E73-E74","v":5500.6814607943697},{"$f":"F62-F71-F73-F74","v":5500.6814607943697},{"$f":"G62-G71-G73-G74","v":5500.6814607943697},{"$f":"H62-H71-H73-H74","v":5500.6814607943697},{"$f":"I62-I71-I73-I74","v":5500.6814607943697},{"$f":"J62-J71-J73-J74","v":5500.6814607943697},{"$f":"K62-K71-K73-K74","v":15610.945310270676},{"$f":"L62-L71-L73-L74","v":25149.128683864008},{"$f":"M62-M71-M73-M74","v":26391.88165494343},{"$f":"N62-N71-N73-N74","v":26206.790877939493},{"$f":"O62-O71-O73-O74","v":22440.903972538759},{"$f":"P62-P71-P73-P74","v":18800.919451284717},{"$f":"Q62-Q71-Q73-Q74","v":19451.991772713285},{"$f":"R62-R71-R73-R74","v":18070.929272713285},{"$f":"S62-S71-S73-S74","v":16031.740415570437},{"$f":"T62-T71-T73-T74","v":19346.290415570431},{"$f":"U62-U71-U73-U74","v":23667.043094141867},{"$f":"V62-V71-V73-V74","v":32702.934458078453},{"$f":"W62-W71-W73-W74","v":33058.064815221303},{"$f":"X62-X71-X73-X74","v":27485.300484135983},{"$f":"Y62-Y71-Y73-Y74","v":25186.919534310542},{"$f":"Z62-Z71-Z73-Z74","v":19440.967159746961},{"$f":"AA62-AA71-AA73-AA74","v":10247.443360445239},{"$f":"AB62-AB71-AB73-AB74","v":252721.67405659941},{"$f":"AC62-AC71-AC73-AC74","v":5749.8719357070977},{"$f":"AD62-AD71-AD73-AD74","v":4676.8957484252996},{"$f":"AE62-AE71-AE73-AE74","v":2378.5147985998656},{"$f":"AF62-AF71-AF73-AF74","v":1229.3243236871376},{"$f":"AG62-AG71-AG73-AG74","v":654.72908623079547},{"$f":"AH62-AH71-AH73-AH74","v":654.72908623079547},{"$f":"AI62-AI71-AI73-AI74","v":2378.5147985998656},{"$f":"AJ62-AJ71-AJ73-AJ74","v":9816.6119858816674},{"$f":"AK62-AK71-AK73-AK74","v":11158.245316020586},{"$f":"AL62-AL71-AL73-AL74","v":12200.188762012736},{"$f":"AM62-AM71-AM73-AM74","v":14313.478934834247},{"$f":"AN62-AN71-AN73-AN74","v":12271.377741802538},{"$f":"AO62-AO71-AO73-AO74","v":11504.369407830316},{"$f":"AP62-AP71-AP73-AP74","v":11580.846491802538},{"$f":"AQ62-AQ71-AQ73-AQ74","v":9050.5935168898086},{"$f":"AR62-AR71-AR73-AR74","v":5287.618947377905},{"$f":"AS62-AS71-AS73-AS74","v":9176.76418483425},{"$f":"AT62-AT71-AT73-AT74","v":15795.897813231119},{"$f":"AU62-AU71-AU73-AU74","v":24257.193939711338},{"$f":"AV62-AV71-AV73-AV74","v":25761.514771766921},{"$f":"AW62-AW71-AW73-AW74","v":21739.348109572402},{"$f":"AX62-AX71-AX73-AX74","v":17142.586209921526},{"$f":"AY62-AY71-AY73-AY74","v":13695.014785183379},{"$f":"AZ62-AZ71-AZ73-AZ74","v":10247.443360445239},{"$f":"BA62-BA71-BA73-BA74","v":173261.84082612608},{"$f":"BB62-BB71-BB73-BB74","v":4676.8957484252996},{"$f":"BC62-BC71-BC73-BC74","v":2953.1100360562223},{"$f":"BD62-BD71-BD73-BD74","v":80.133848774416947},{"$f":"BE62-BE71-BE73-BE74","v":-1643.6518635946386},{"$f":"BF62-BF71-BF73-BF74","v":-1643.6518635946386},{"$f":"BG62-BG71-BG73-BG74","v":-1643.6518635946386},{"$f":"BH62-BH71-BH73-BH74","v":80.133848774416947},{"$f":"BI62-BI71-BI73-BI74","v":7518.2310360562187},{"$f":"BJ62-BJ71-BJ73-BJ74","v":9185.2691287388097},{"$f":"BK62-BK71-BK73-BK74","v":9278.8316249055188},{"$f":"BL62-BL71-BL73-BL74","v":9342.9313228143019},{"$f":"BM62-BM71-BM73-BM74","v":8450.0206046953208},{"$f":"BN62-BN71-BN73-BN74","v":8832.2027456358046},{"$f":"BO62-BO71-BO73-BO74","v":8334.0845921516557},{"$f":"BP62-BP71-BP73-BP74","v":4080.0459048698776},{"$f":"BQ62-BQ71-BQ73-BQ74","v":-257.52390209839723},{"$f":"BR62-BR71-BR73-BR74","v":2281.6213353579406},{"$f":"BS62-BS71-BS73-BS74","v":8326.1597262984596},{"$f":"BT62-BT71-BT73-BT74","v":17936.6463276914},{"$f":"BU62-BU71-BU73-BU74","v":22313.943347028766},{"$f":"BV62-BV71-BV73-BV74","v":18866.371922290611},{"$f":"BW62-BW71-BW73-BW74","v":15418.800497552471},{"$f":"BX62-BX71-BX73-BX74","v":12545.82431027068},{"$f":"BY62-BY71-BY73-BY74","v":7949.0624106198111},{"$f":"BZ62-BZ71-BZ73-BZ74","v":418944.15543396166},{"$f":"CA62-CA71-CA73-CA74","v":6649.8719357070977},{"$f":"CB62-CB71-CB73-CB74","v":5500.6814607943697},{"$f":"CC62-CC71-CC73-CC74","v":5500.6814607943697},{"$f":"CD62-CD71-CD73-CD74","v":5500.6814607943697},{"$f":"CE62-CE71-CE73-CE74","v":5500.6814607943697},{"$f":"CF62-CF71-CF73-CF74","v":5500.6814607943697},{"$f":"CG62-CG71-CG73-CG74","v":5500.6814607943697},{"$f":"CH62-CH71-CH73-CH74","v":15610.945310270676},{"$f":"CI62-CI71-CI73-CI74","v":25149.128683864008},{"$f":"CJ62-CJ71-CJ73-CJ74","v":26391.88165494343},{"$f":"CK62-CK71-CK73-CK74","v":26206.790877939493},{"$f":"CL62-CL71-CL73-CL74","v":22440.903972538759},{"$f":"CM62-CM71-CM73-CM74","v":18800.919451284717},{"$f":"CN62-CN71-CN73-CN74","v":19451.991772713285},{"$f":"CO62-CO71-CO73-CO74","v":18070.929272713285},{"$f":"CP62-CP71-CP73-CP74","v":16031.740415570437},{"$f":"CQ62-CQ71-CQ73-CQ74","v":19346.290415570431},{"$f":"CR62-CR71-CR73-CR74","v":23667.043094141867},{"$f":"CS62-CS71-CS73-CS74","v":32702.934458078453},{"$f":"CT62-CT71-CT73-CT74","v":33058.064815221303},{"$f":"CU62-CU71-CU73-CU74","v":27485.300484135983},{"$f":"CV62-CV71-CV73-CV74","v":25186.919534310542},{"$f":"CW62-CW71-CW73-CW74","v":19440.967159746961},{"$f":"CX62-CX71-CX73-CX74","v":10247.443360445239}]
[]
["FORÇA PRODUÇÃO E VENDAS"]
["Período Tarifário",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$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":1016648.0800000001},{"$f":"SUM(D81:AA81)","v":36308.86},{"$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":260.512},{"$f":"'Produção Horária'!K16*1","v":1644.482},{"$f":"'Produção Horária'!L16*1","v":2906.337},{"$f":"'Produção Horária'!M16*1","v":4697.357},{"$f":"'Produção Horária'!N16*1","v":5250.9450000000006},{"$f":"'Produção Horária'!O16*1","v":4982.2920000000004},{"$f":"'Produção Horária'!P16*1","v":5552.1620000000003},{"$f":"'Produção Horária'!Q16*1","v":5128.83},{"$f":"'Produção Horária'!R16*1","v":3761.1420000000003},{"$f":"'Produção Horária'!S16*1","v":1978.2630000000001},{"$f":"'Produção Horária'!T16*1","v":146.53800000000001},{"$f":"'Produção Horária'!U16*1","v":0},{"$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":36308.86},{"$f":"D81","v":0},{"$f":"E81","v":0},0,0,0,0,0,0,260.512,1644.482,2906.337,4697.357,5250.9450000000006,4982.2920000000004,5552.1620000000003,5128.83,3761.1420000000003,1978.2630000000001,146.53800000000001,0,0,0,{"$f":"Z81","v":0},{"$f":"AA81","v":0},{"$f":"SUM(BB81:BY81)","v":36308.86},{"$f":"AC81","v":0},0,0,0,0,0,0,0,260.512,1644.482,2906.337,4697.357,5250.9450000000006,4982.2920000000004,5552.1620000000003,5128.83,3761.1420000000003,1978.2630000000001,146.53800000000001,0,0,0,{"$f":"AY81","v":0},0,{"$f":"SUM(CA81:CX81)","v":36308.86},{"$f":"BB81","v":0},0,0,0,0,0,0,0,260.512,1644.482,2906.337,4697.357,5250.9450000000006,4982.2920000000004,5552.1620000000003,5128.83,3761.1420000000003,1978.2630000000001,146.53800000000001,0,0,0,0,0]
["Perdas AC",{"$f":"4*AB82+4*BA82+16*C82+BZ82*4","v":-34580.26779311998},{"$f":"SUM(D82:AA82)","v":-1235.0095640399993},{"$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$51*L81*-1","v":-8.8610551679999965},{"$f":"Entradas!$E$51*M81*-1","v":-55.935410747999981},{"$f":"Entradas!$E$51*N81*-1","v":-98.856146717999962},{"$f":"Entradas!$E$51*O81*-1","v":-159.77590099799994},{"$f":"Entradas!$E$51*P81*-1","v":-178.60564322999997},{"$f":"Entradas!$E$51*Q81*-1","v":-169.46768008799995},{"$f":"Entradas!$E$51*R81*-1","v":-188.85123826799995},{"$f":"Entradas!$E$51*S81*-1","v":-174.45202361999995},{"$f":"Entradas!$E$51*T81*-1","v":-127.93148398799997},{"$f":"Entradas!$E$51*U81*-1","v":-67.288637681999987},{"$f":"Entradas!$E$51*V81*-1","v":-4.9843435319999987},{"$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":-1235.0095640399993},{"$f":"Entradas!$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$51*AK81*-1","v":-8.8610551679999965},{"$f":"Entradas!$E$51*AL81*-1","v":-55.935410747999981},{"$f":"Entradas!$E$51*AM81*-1","v":-98.856146717999962},{"$f":"Entradas!$E$51*AN81*-1","v":-159.77590099799994},{"$f":"Entradas!$E$51*AO81*-1","v":-178.60564322999997},{"$f":"Entradas!$E$51*AP81*-1","v":-169.46768008799995},{"$f":"Entradas!$E$51*AQ81*-1","v":-188.85123826799995},{"$f":"Entradas!$E$51*AR81*-1","v":-174.45202361999995},{"$f":"Entradas!$E$51*AS81*-1","v":-127.93148398799997},{"$f":"Entradas!$E$51*AT81*-1","v":-67.288637681999987},{"$f":"Entradas!$E$51*AU81*-1","v":-4.9843435319999987},{"$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":-1235.0095640399993},{"$f":"Entradas!$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$51*BJ81*-1","v":-8.8610551679999965},{"$f":"Entradas!$E$51*BK81*-1","v":-55.935410747999981},{"$f":"Entradas!$E$51*BL81*-1","v":-98.856146717999962},{"$f":"Entradas!$E$51*BM81*-1","v":-159.77590099799994},{"$f":"Entradas!$E$51*BN81*-1","v":-178.60564322999997},{"$f":"Entradas!$E$51*BO81*-1","v":-169.46768008799995},{"$f":"Entradas!$E$51*BP81*-1","v":-188.85123826799995},{"$f":"Entradas!$E$51*BQ81*-1","v":-174.45202361999995},{"$f":"Entradas!$E$51*BR81*-1","v":-127.93148398799997},{"$f":"Entradas!$E$51*BS81*-1","v":-67.288637681999987},{"$f":"Entradas!$E$51*BT81*-1","v":-4.9843435319999987},{"$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":-1235.0095640399993},{"$f":"Entradas!$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$51*CI81*-1","v":-8.8610551679999965},{"$f":"Entradas!$E$51*CJ81*-1","v":-55.935410747999981},{"$f":"Entradas!$E$51*CK81*-1","v":-98.856146717999962},{"$f":"Entradas!$E$51*CL81*-1","v":-159.77590099799994},{"$f":"Entradas!$E$51*CM81*-1","v":-178.60564322999997},{"$f":"Entradas!$E$51*CN81*-1","v":-169.46768008799995},{"$f":"Entradas!$E$51*CO81*-1","v":-188.85123826799995},{"$f":"Entradas!$E$51*CP81*-1","v":-174.45202361999995},{"$f":"Entradas!$E$51*CQ81*-1","v":-127.93148398799997},{"$f":"Entradas!$E$51*CR81*-1","v":-67.288637681999987},{"$f":"Entradas!$E$51*CS81*-1","v":-4.9843435319999987},{"$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":982067.81220687996},{"$f":"SUM(D83:AA83)","v":35073.850435959997},{"$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":251.65094483199999},{"$f":"M81+M82","v":1588.5465892520001},{"$f":"N81+N82","v":2807.4808532820002},{"$f":"O81+O82","v":4537.581099002},{"$f":"P81+P82","v":5072.3393567700004},{"$f":"Q81+Q82","v":4812.8243199120006},{"$f":"R81+R82","v":5363.3107617320002},{"$f":"S81+S82","v":4954.3779763800003},{"$f":"T81+T82","v":3633.2105160120004},{"$f":"U81+U82","v":1910.9743623180002},{"$f":"V81+V82","v":141.55365646800001},{"$f":"W81+W82","v":0},{"$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":35073.850435959997},{"$f":"AC81+AC82","v":0},{"$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},{"$f":"AK81+AK82","v":251.65094483199999},{"$f":"AL81+AL82","v":1588.5465892520001},{"$f":"AM81+AM82","v":2807.4808532820002},{"$f":"AN81+AN82","v":4537.581099002},{"$f":"AO81+AO82","v":5072.3393567700004},{"$f":"AP81+AP82","v":4812.8243199120006},{"$f":"AQ81+AQ82","v":5363.3107617320002},{"$f":"AR81+AR82","v":4954.3779763800003},{"$f":"AS81+AS82","v":3633.2105160120004},{"$f":"AT81+AT82","v":1910.9743623180002},{"$f":"AU81+AU82","v":141.55365646800001},{"$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},35073.850435959997,{"$f":"BB81+BB82","v":0},{"$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},{"$f":"BJ81+BJ82","v":251.65094483199999},{"$f":"BK81+BK82","v":1588.5465892520001},{"$f":"BL81+BL82","v":2807.4808532820002},{"$f":"BM81+BM82","v":4537.581099002},{"$f":"BN81+BN82","v":5072.3393567700004},{"$f":"BO81+BO82","v":4812.8243199120006},{"$f":"BP81+BP82","v":5363.3107617320002},{"$f":"BQ81+BQ82","v":4954.3779763800003},{"$f":"BR81+BR82","v":3633.2105160120004},{"$f":"BS81+BS82","v":1910.9743623180002},{"$f":"BT81+BT82","v":141.55365646800001},{"$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},35073.850435959997,{"$f":"CA81+CA82","v":0},{"$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},{"$f":"CI81+CI82","v":251.65094483199999},{"$f":"CJ81+CJ82","v":1588.5465892520001},{"$f":"CK81+CK82","v":2807.4808532820002},{"$f":"CL81+CL82","v":4537.581099002},{"$f":"CM81+CM82","v":5072.3393567700004},{"$f":"CN81+CN82","v":4812.8243199120006},{"$f":"CO81+CO82","v":5363.3107617320002},{"$f":"CP81+CP82","v":4954.3779763800003},{"$f":"CQ81+CQ82","v":3633.2105160120004},{"$f":"CR81+CR82","v":1910.9743623180002},{"$f":"CS81+CS82","v":141.55365646800001},{"$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",-37268,{"$f":"SUM(D84:AA84)","v":-1331},{"$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$81,L83)*-1","v":-121},{"$f":"IF(M83>Entradas!$E$81,Entradas!$E$81,M83)*-1","v":-121},{"$f":"IF(N83>Entradas!$E$81,Entradas!$E$81,N83)*-1","v":-121},{"$f":"IF(O83>Entradas!$E$81,Entradas!$E$81,O83)*-1","v":-121},{"$f":"IF(P83>Entradas!$E$81,Entradas!$E$81,P83)*-1","v":-121},{"$f":"IF(Q83>Entradas!$E$81,Entradas!$E$81,Q83)*-1","v":-121},{"$f":"IF(R83>Entradas!$E$81,Entradas!$E$81,R83)*-1","v":-121},{"$f":"IF(S83>Entradas!$E$81,Entradas!$E$81,S83)*-1","v":-121},{"$f":"IF(T83>Entradas!$E$81,Entradas!$E$81,T83)*-1","v":-121},{"$f":"IF(U83>Entradas!$E$81,Entradas!$E$81,U83)*-1","v":-121},{"$f":"IF(V83>Entradas!$E$81,Entradas!$E$81,V83)*-1","v":-121},{"$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":-1331},{"$f":"IF(AC83>Entradas!$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$81,AK83)*-1","v":-121},{"$f":"IF(AL83>Entradas!$E$81,Entradas!$E$81,AL83)*-1","v":-121},{"$f":"IF(AM83>Entradas!$E$81,Entradas!$E$81,AM83)*-1","v":-121},{"$f":"IF(AN83>Entradas!$E$81,Entradas!$E$81,AN83)*-1","v":-121},{"$f":"IF(AO83>Entradas!$E$81,Entradas!$E$81,AO83)*-1","v":-121},{"$f":"IF(AP83>Entradas!$E$81,Entradas!$E$81,AP83)*-1","v":-121},{"$f":"IF(AQ83>Entradas!$E$81,Entradas!$E$81,AQ83)*-1","v":-121},{"$f":"IF(AR83>Entradas!$E$81,Entradas!$E$81,AR83)*-1","v":-121},{"$f":"IF(AS83>Entradas!$E$81,Entradas!$E$81,AS83)*-1","v":-121},{"$f":"IF(AT83>Entradas!$E$81,Entradas!$E$81,AT83)*-1","v":-121},{"$f":"IF(AU83>Entradas!$E$81,Entradas!$E$81,AU83)*-1","v":-121},{"$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":-1331},{"$f":"IF(BB83>Entradas!$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$81,BJ83)*-1","v":-121},{"$f":"IF(BK83>Entradas!$E$81,Entradas!$E$81,BK83)*-1","v":-121},{"$f":"IF(BL83>Entradas!$E$81,Entradas!$E$81,BL83)*-1","v":-121},{"$f":"IF(BM83>Entradas!$E$81,Entradas!$E$81,BM83)*-1","v":-121},{"$f":"IF(BN83>Entradas!$E$81,Entradas!$E$81,BN83)*-1","v":-121},{"$f":"IF(BO83>Entradas!$E$81,Entradas!$E$81,BO83)*-1","v":-121},{"$f":"IF(BP83>Entradas!$E$81,Entradas!$E$81,BP83)*-1","v":-121},{"$f":"IF(BQ83>Entradas!$E$81,Entradas!$E$81,BQ83)*-1","v":-121},{"$f":"IF(BR83>Entradas!$E$81,Entradas!$E$81,BR83)*-1","v":-121},{"$f":"IF(BS83>Entradas!$E$81,Entradas!$E$81,BS83)*-1","v":-121},{"$f":"IF(BT83>Entradas!$E$81,Entradas!$E$81,BT83)*-1","v":-121},{"$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":-1331},{"$f":"IF(CA83>Entradas!$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$81,CI83)*-1","v":-121},{"$f":"IF(CJ83>Entradas!$E$81,Entradas!$E$81,CJ83)*-1","v":-121},{"$f":"IF(CK83>Entradas!$E$81,Entradas!$E$81,CK83)*-1","v":-121},{"$f":"IF(CL83>Entradas!$E$81,Entradas!$E$81,CL83)*-1","v":-121},{"$f":"IF(CM83>Entradas!$E$81,Entradas!$E$81,CM83)*-1","v":-121},{"$f":"IF(CN83>Entradas!$E$81,Entradas!$E$81,CN83)*-1","v":-121},{"$f":"IF(CO83>Entradas!$E$81,Entradas!$E$81,CO83)*-1","v":-121},{"$f":"IF(CP83>Entradas!$E$81,Entradas!$E$81,CP83)*-1","v":-121},{"$f":"IF(CQ83>Entradas!$E$81,Entradas!$E$81,CQ83)*-1","v":-121},{"$f":"IF(CR83>Entradas!$E$81,Entradas!$E$81,CR83)*-1","v":-121},{"$f":"IF(CS83>Entradas!$E$81,Entradas!$E$81,CS83)*-1","v":-121},{"$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$81,CX83)*-1","v":0}]
["Produção PV líquida disponível",944799.81220687996,{"$f":"SUM(D85:AA85)","v":33742.850435959997},{"$f":"D83+D84","v":0},{"$f":"E83+E84","v":0},0,0,0,0,0,0,130.65094483199999,1467.5465892520001,2686.4808532820002,4416.581099002,4951.3393567700004,4691.8243199120006,5242.3107617320002,4833.3779763800003,3512.2105160120004,1789.9743623180002,20.553656468000014,0,0,0,0,0,{"$f":"SUM(AC85:AZ85)","v":33742.850435959997},{"$f":"AC83+AC84","v":0},{"$f":"AD83+AD84","v":0},0,0,0,0,0,0,130.65094483199999,1467.5465892520001,2686.4808532820002,4416.581099002,4951.3393567700004,4691.8243199120006,5242.3107617320002,4833.3779763800003,3512.2105160120004,1789.9743623180002,20.553656468000014,0,0,0,0,0,{"$f":"SUM(BB85:BY85)","v":33742.850435959997},{"$f":"BB83+BB84","v":0},{"$f":"BC83+BC84","v":0},0,0,0,0,0,0,130.65094483199999,1467.5465892520001,2686.4808532820002,4416.581099002,4951.3393567700004,4691.8243199120006,5242.3107617320002,4833.3779763800003,3512.2105160120004,1789.9743623180002,20.553656468000014,0,0,0,0,0,{"$f":"SUM(CA85:CX85)","v":33742.850435959997},{"$f":"CA83+CA84","v":0},{"$f":"CB83+CB84","v":0},0,0,0,0,0,0,130.65094483199999,1467.5465892520001,2686.4808532820002,4416.581099002,4951.3393567700004,4691.8243199120006,5242.3107617320002,4833.3779763800003,3512.2105160120004,1789.9743623180002,20.553656468000014,0,0,0,0,0]
[]
["Armazenamento e Venda"]
["Força Produção PV vendida diretamente à EDA",{"$f":"4*AB88+4*BA88+16*C88+BZ88*4","v":915894.88415129518},{"$f":"SUM(D88:AA88)","v":33742.850435959997},{"$f":"IF(D75<0,0,IF(D75>D85,D85,D75))","v":0},{"$f":"IF(E75<0,0,IF(E75>E85,E85,E75))","v":0},0,0,0,0,0,0,130.65094483199999,1467.5465892520001,2686.4808532820002,4416.581099002,4951.3393567700004,4691.8243199120006,5242.3107617320002,4833.3779763800003,3512.2105160120004,1789.9743623180002,20.553656468000014,0,0,0,0,0,{"$f":"SUM(AC88:AZ88)","v":33742.850435959997},{"$f":"IF(AC75<0,0,IF(AC75>AC85,AC85,AC75))","v":0},{"$f":"IF(AD75<0,0,IF(AD75>AD85,AD85,AD75))","v":0},0,0,0,0,0,0,130.65094483199999,1467.5465892520001,2686.4808532820002,4416.581099002,4951.3393567700004,4691.8243199120006,5242.3107617320002,4833.3779763800003,3512.2105160120004,1789.9743623180002,20.553656468000014,0,0,0,0,0,{"$f":"SUM(BB88:BY88)","v":26516.618422063817},{"$f":"IF(BB75<0,0,IF(BB75>BB85,BB85,BB75))","v":0},0,0,0,0,0,0,0,130.65094483199999,1467.5465892520001,2686.4808532820002,4416.581099002,4951.3393567700004,4691.8243199120006,4080.0459048698776,0,2281.6213353579406,1789.9743623180002,20.553656468000014,0,0,0,0,0,{"$f":"SUM(CA88:CX88)","v":33742.850435959997},{"$f":"IF(CA75<0,0,IF(CA75>CA85,CA85,CA75))","v":0},{"$f":"IF(CB75<0,0,IF(CB75>CB85,CB85,CB75))","v":0},0,0,0,0,0,0,130.65094483199999,1467.5465892520001,2686.4808532820002,4416.581099002,4951.3393567700004,4691.8243199120006,5242.3107617320002,4833.3779763800003,3512.2105160120004,1789.9743623180002,20.553656468000014,0,0,0,0,0]
["Procura líquida após venda de produção PV",{"$f":"B75-B88","v":9166922.2840588409},{"$f":"C75-C88","v":385201.30499800167},6649.8719357070977,5500.6814607943697,5500.6814607943697,5500.6814607943697,5500.6814607943697,5500.6814607943697,5500.6814607943697,15610.945310270676,25018.477739032009,24924.33506569143,23520.310024657494,18024.322873536759,13849.580094514717,14760.167452801285,12828.618510981285,11198.362439190438,15834.07989955843,21877.068731823867,32682.380801610452,33058.064815221303,27485.300484135983,25186.919534310542,19440.967159746961,10247.443360445239,218978.82362063942,5749.8719357070977,4676.8957484252996,2378.5147985998656,1229.3243236871376,654.72908623079547,654.72908623079547,2378.5147985998656,9816.6119858816674,11027.594371188587,10732.642172760736,11626.998081552247,7854.7966428005384,6553.0300510603156,6889.0221718905377,3808.2827551578084,454.2409709979047,5664.5536688222492,14005.923450913118,24236.640283243338,25761.514771766921,21739.348109572402,17142.586209921526,13695.014785183379,10247.443360445239,146745.22240406225,4676.8957484252996,2953.1100360562223,80.133848774416947,-1643.6518635946386,-1643.6518635946386,-1643.6518635946386,80.133848774416947,7518.2310360562187,9054.6181839068104,7811.2850356535182,6656.4504695323012,4033.4395056933208,3880.8633888658042,{"$f":"BO75-BO88","v":3642.260272239655},0,-257.52390209839723,0,6536.1853639804594,17916.0926712234,22313.943347028766,18866.371922290611,15418.800497552471,12545.82431027068,7949.0624106198111,385201.30499800167,6649.8719357070977,5500.6814607943697,5500.6814607943697,5500.6814607943697,5500.6814607943697,5500.6814607943697,5500.6814607943697,15610.945310270676,25018.477739032009,24924.33506569143,23520.310024657494,18024.322873536759,13849.580094514717,14760.167452801285,12828.618510981285,11198.362439190438,15834.07989955843,21877.068731823867,32682.380801610452,33058.064815221303,27485.300484135983,25186.919534310542,19440.967159746961,10247.443360445239]
[]
["Resumo"]
["Produção",{"$f":"B83","v":982067.81220687996},{"$f":"SUM(D92:AA92)","v":35073.850435959997},{"$f":"D83","v":0},0,0,0,0,0,0,0,251.65094483199999,1588.5465892520001,2807.4808532820002,4537.581099002,5072.3393567700004,4812.8243199120006,5363.3107617320002,4954.3779763800003,3633.2105160120004,1910.9743623180002,141.55365646800001,0,0,0,0,0,35073.850435959997,0,0,0,0,0,0,0,{"$f":"AJ83","v":0},251.65094483199999,1588.5465892520001,2807.4808532820002,4537.581099002,5072.3393567700004,4812.8243199120006,5363.3107617320002,4954.3779763800003,3633.2105160120004,1910.9743623180002,141.55365646800001,0,0,0,0,0,35073.850435959997,0,0,0,0,0,0,0,0,251.65094483199999,1588.5465892520001,2807.4808532820002,4537.581099002,5072.3393567700004,4812.8243199120006,{"$f":"BP83","v":5363.3107617320002},4954.3779763800003,3633.2105160120004,1910.9743623180002,141.55365646800001,0,0,0,0,0,35073.850435959997,0,0,0,0,0,0,0,0,251.65094483199999,1588.5465892520001,2807.4808532820002,4537.581099002,5072.3393567700004,4812.8243199120006,5363.3107617320002,4954.3779763800003,3633.2105160120004,1910.9743623180002,141.55365646800001,0,0,0,0,0]
["Utilização",{"$f":"B84","v":-37268},{"$f":"C84","v":-1331},{"$f":"D84","v":0},0,0,0,0,0,0,0,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,0,0,0,0,0,-1331,0,0,0,0,0,0,0,0,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,0,0,0,0,0,-1331,0,0,0,0,0,0,0,0,-121,-121,-121,-121,-121,-121,{"$f":"BP84","v":-121},-121,-121,-121,-121,0,0,0,0,0,-1331,0,0,0,0,0,0,0,0,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,0,0,0,0,0]
["Total Vendido à EDA",{"$f":"4*AB94+4*BA94+16*C94+BZ94*4","v":915894.88415129518},{"$f":"SUM(D94:AA94)","v":33742.850435959997},{"$f":"D88","v":0},{"$f":"E88","v":0},0,0,0,0,0,0,130.65094483199999,1467.5465892520001,2686.4808532820002,4416.581099002,4951.3393567700004,4691.8243199120006,5242.3107617320002,4833.3779763800003,3512.2105160120004,1789.9743623180002,20.553656468000014,0,0,0,0,0,33742.850435959997,0,0,0,0,0,0,0,0,130.65094483199999,1467.5465892520001,2686.4808532820002,4416.581099002,4951.3393567700004,4691.8243199120006,5242.3107617320002,4833.3779763800003,3512.2105160120004,1789.9743623180002,20.553656468000014,0,0,0,0,0,26516.618422063817,0,0,0,0,0,0,0,0,130.65094483199999,1467.5465892520001,2686.4808532820002,4416.581099002,4951.3393567700004,4691.8243199120006,4080.0459048698776,{"$f":"BQ88","v":0},2281.6213353579406,1789.9743623180002,20.553656468000014,0,0,0,0,0,33742.850435959997,0,0,0,0,0,0,0,0,130.65094483199999,1467.5465892520001,2686.4808532820002,4416.581099002,4951.3393567700004,4691.8243199120006,5242.3107617320002,4833.3779763800003,3512.2105160120004,1789.9743623180002,20.553656468000014,0,0,0,0,0]
["  Ponta",36210.560375720008,{"$f":"SUM(D95:AA95)","v":1810.5280187860003},{"$f":"IF(D78=\"P\",D94,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1789.9743623180002,20.553656468000014,0,0,0,0,0,{"$f":"SUM(AC95:AZ95)","v":0},{"$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,{"$f":"SUM(CA95:CX95)","v":1810.5280187860003},{"$f":"IF(CA78=\"P\",CA94,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1789.9743623180002,20.553656468000014,0,0,0,0,0]
["  Cheia",727488.51962440799,31932.322417174,{"$f":"IF(D78=\"C\",D94,0)","v":0},0,0,0,0,0,0,0,130.65094483199999,1467.5465892520001,2686.4808532820002,4416.581099002,4951.3393567700004,4691.8243199120006,5242.3107617320002,4833.3779763800003,3512.2105160120004,0,0,0,0,0,0,0,22210.517820232002,{"$f":"IF(AC78=\"C\",AC94,0)","v":0},0,0,0,0,0,0,0,0,0,2686.4808532820002,4416.581099002,4951.3393567700004,0,0,4833.3779763800003,3512.2105160120004,1789.9743623180002,20.553656468000014,0,0,0,0,0,0,{"$f":"IF(BB78=\"C\",BB94,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31932.322417174,{"$f":"IF(CA78=\"C\",CA94,0)","v":0},0,0,0,0,0,0,0,130.65094483199999,1467.5465892520001,2686.4808532820002,4416.581099002,4951.3393567700004,4691.8243199120006,5242.3107617320002,4833.3779763800003,3512.2105160120004,0,0,0,0,0,0,0]
["  Vazio",152195.80415116728,0,{"$f":"IF(D78=\"V\",D94,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11532.332615728001,{"$f":"IF(AC78=\"V\",AC94,0)","v":0},0,0,0,0,0,0,0,130.65094483199999,1467.5465892520001,0,0,0,4691.8243199120006,5242.3107617320002,0,0,0,0,0,0,0,0,0,26516.618422063817,{"$f":"IF(BB78=\"V\",BB94,0)","v":0},0,0,0,0,0,0,0,130.65094483199999,1467.5465892520001,2686.4808532820002,4416.581099002,4951.3393567700004,4691.8243199120006,4080.0459048698776,0,2281.6213353579406,1789.9743623180002,20.553656468000014,0,0,0,0,0,0,{"$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",28904.928055584722,0,{"$f":"D92+D93-D94","v":0},{"$f":"E92+E93-E94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7226.2320138961804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1162.2648568621225,{"$f":"BQ92+BQ93-BQ94","v":4833.3779763800003},1230.5891806540599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Percentagem de Excedente",{"$f":"IF(B99=0,0,B99/B92)","v":2.9432721138299239E-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,{"$f":"IF(AH99=0,0,AH99/AH92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.20602904796809468,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BN99=0,0,BN99/BN92)","v":0},0,0.21670660315919987,0.97557715608763251,0.33870571915134112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CT99=0,0,CT99/CT92)","v":0},0,0,0,0]
[]
["MARÇO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["PROCURA E PRODUÇÃO DE ENERGIAS RENOVÁVEIS"]
[]
["Procura"]
["Procura Projetada (2028)",{"$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,{"$f":"BP108","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000]
["Autoconsumo",90024,{"$f":"SUM(D109:AA109)","v":2904},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"SUM(AC109:AZ109)","v":2904},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"SUM(BB109:BY109)","v":2904},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"BA109","v":2904},{"$f":"BB109","v":121},{"$f":"BC109","v":121},{"$f":"BD109","v":121},{"$f":"BE109","v":121},{"$f":"BF109","v":121},{"$f":"BG109","v":121},{"$f":"BH109","v":121},{"$f":"BI109","v":121},{"$f":"BJ109","v":121},{"$f":"BK109","v":121},{"$f":"BL109","v":121},{"$f":"BM109","v":121},{"$f":"BN109","v":121},{"$f":"BO109","v":121},{"$f":"BP109","v":121},{"$f":"BQ109","v":121},{"$f":"BR109","v":121},{"$f":"BS109","v":121},{"$f":"BT109","v":121},{"$f":"BU109","v":121},{"$f":"BV109","v":121},{"$f":"BW109","v":121},{"$f":"BX109","v":121},{"$f":"BY109","v":121}]
["Procura Total incluindo Autoconsumo",{"$f":"SUM(B107:B109)","v":45199284.893269852},1529258.0376131108,49339.082674683705,48199.617243593857,48199.617243593857,48199.617243593857,48199.617243593857,48199.617243593857,48199.617243593857,56536.409830132929,66791.598709941565,71349.460434300927,74198.124012025553,74767.856727570485,72488.925865390775,72488.925865390775,72488.925865390775,72488.925865390775,72488.925865390775,72488.925865390775,77046.787589750136,77046.787589750136,71349.460434300927,69070.529572121246,63373.202416672008,54257.478967953233,1354350.0939408191,49339.082674683705,46490.419096959078,44211.488234779397,43072.02280368955,42502.290088144611,{"$f":"SUM(AH107:AH109)","v":42502.290088144611},44211.488234779397,48560.151812504017,51408.815390228629,57106.142545677867,62233.736985582182,64512.66784776187,65082.400563306772,64512.66784776187,63373.202416672008,61664.004270037229,62233.736985582182,64512.66784776187,68500.796856576315,69640.262287666177,65652.133278851717,61094.271554492319,57675.875261222776,54257.478967953233,1262623.1267380866,46490.419096959078,44781.220950324307,41932.557372599702,40223.359225964938,40223.359225964938,40223.359225964938,41932.557372599702,46281.220950324307,48560.151812504017,51978.548105773567,55966.677114588005,59385.073407857555,{"$f":"SUM(BN107:BN109)","v":61094.271554492319},59954.806123402479,57106.142545677867,54827.211683498164,55396.944399043088,57106.142545677867,62233.736985582182,66221.865994396634,62803.469701127091,59385.073407857555,56536.409830132929,51978.548105773567,1529258.0376131108,49339.082674683705,48199.617243593857,48199.617243593857,48199.617243593857,48199.617243593857,48199.617243593857,48199.617243593857,56536.409830132929,66791.598709941565,71349.460434300927,74198.124012025553,74767.856727570485,72488.925865390775,72488.925865390775,72488.925865390775,72488.925865390775,72488.925865390775,72488.925865390775,77046.787589750136,{"$f":"SUM(CT107:CT109)","v":77046.787589750136},71349.460434300927,69070.529572121246,63373.202416672008,54257.478967953233]
[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":855623.79249606631},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ110:AU110)","v":733700.99136945279},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI110:BT110)","v":669890.92722842132}]
["Produção Projetada de Energias Renováveis"]
["   Eólica",{"$f":"AB113*5+5*BA113+16*C113+BZ113*5","v":4082287.0799999996},131686.68,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998,3292.1669999999999,3292.1669999999999,3292.1669999999999,3292.1669999999999,3292.1669999999999,3292.1669999999999,3292.1669999999999,3292.1669999999999,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998,131686.68,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998,3292.1669999999999,3292.1669999999999,3292.1669999999999,3292.1669999999999,3292.1669999999999,3292.1669999999999,3292.1669999999999,3292.1669999999999,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998,131686.68,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998,3292.1669999999999,3292.1669999999999,3292.1669999999999,3292.1669999999999,3292.1669999999999,3292.1669999999999,3292.1669999999999,3292.1669999999999,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998,131686.68,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998,3292.1669999999999,3292.1669999999999,3292.1669999999999,3292.1669999999999,3292.1669999999999,3292.1669999999999,3292.1669999999999,3292.1669999999999,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998,6584.3339999999998]
["   Geotérmica",23064000,{"$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},{"$f":"31000","v":31000}]
["   Hídrica",2158803.9999999995,69638.838709677409,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,69638.838709677409,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,69638.838709677409,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,69638.838709677409,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924,2901.6182795698924]
["   Solar (PV)",3963254.7857142864,{"$f":"SUM(D116:AA116)","v":127846.92857142858},{"$f":"Entradas!$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$31*K129","v":175.37301587301587},{"$f":"Entradas!$E$43/Entradas!$E$31*L129","v":2981.3412698412703},{"$f":"Entradas!$E$43/Entradas!$E$31*M129","v":6620.3313492063489},{"$f":"Entradas!$E$43/Entradas!$E$31*N129","v":11574.61904761905},{"$f":"Entradas!$E$43/Entradas!$E$31*O129","v":11991.129960317459},{"$f":"Entradas!$E$43/Entradas!$E$31*P129","v":17361.928571428572},{"$f":"Entradas!$E$43/Entradas!$E$31*Q129","v":18151.107142857141},{"$f":"Entradas!$E$43/Entradas!$E$31*R129","v":18611.461309523813},{"$f":"Entradas!$E$43/Entradas!$E$31*S129","v":17033.104166666668},{"$f":"Entradas!$E$43/Entradas!$E$31*T129","v":13985.998015873016},{"$f":"Entradas!$E$43/Entradas!$E$31*U129","v":7212.2152777777783},{"$f":"Entradas!$E$43/Entradas!$E$31*V129","v":2148.3194444444443},{"$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":127846.92857142858},{"$f":"D116","v":0},{"$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":175.37301587301587},{"$f":"L116","v":2981.3412698412703},{"$f":"M116","v":6620.3313492063489},{"$f":"N116","v":11574.61904761905},{"$f":"O116","v":11991.129960317459},{"$f":"P116","v":17361.928571428572},{"$f":"Q116","v":18151.107142857141},{"$f":"R116","v":18611.461309523813},{"$f":"S116","v":17033.104166666668},{"$f":"T116","v":13985.998015873016},{"$f":"U116","v":7212.2152777777783},{"$f":"V116","v":2148.3194444444443},{"$f":"W116","v":0},{"$f":"X116","v":0},{"$f":"Y116","v":0},{"$f":"Z116","v":0},{"$f":"AA116","v":0},{"$f":"AB116","v":127846.92857142858},{"$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},{"$f":"AJ116","v":175.37301587301587},{"$f":"AK116","v":2981.3412698412703},{"$f":"AL116","v":6620.3313492063489},{"$f":"AM116","v":11574.61904761905},{"$f":"AN116","v":11991.129960317459},{"$f":"AO116","v":17361.928571428572},{"$f":"AP116","v":18151.107142857141},{"$f":"AQ116","v":18611.461309523813},{"$f":"AR116","v":17033.104166666668},{"$f":"AS116","v":13985.998015873016},{"$f":"AT116","v":7212.2152777777783},{"$f":"AU116","v":2148.3194444444443},{"$f":"AV116","v":0},{"$f":"AW116","v":0},{"$f":"AX116","v":0},{"$f":"AY116","v":0},{"$f":"AZ116","v":0},{"$f":"BA116","v":127846.92857142858},{"$f":"BB116","v":0},{"$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":175.37301587301587},{"$f":"BJ116","v":2981.3412698412703},{"$f":"BK116","v":6620.3313492063489},{"$f":"BL116","v":11574.61904761905},{"$f":"BM116","v":11991.129960317459},{"$f":"BN116","v":17361.928571428572},{"$f":"BO116","v":18151.107142857141},{"$f":"BP116","v":18611.461309523813},{"$f":"BQ116","v":17033.104166666668},{"$f":"BR116","v":13985.998015873016},{"$f":"BS116","v":7212.2152777777783},{"$f":"BT116","v":2148.3194444444443},{"$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",{"$f":"SUM(B113:B118)","v":36176838.517888196},{"$f":"SUM(C113:C118)","v":1172981.6211941494},{"$f":"SUM(D113:D118)","v":43485.952279569894},{"$f":"SUM(E113:E118)","v":43485.952279569894},{"$f":"SUM(F113:F118)","v":43485.952279569894},{"$f":"SUM(G113:G118)","v":43485.952279569894},{"$f":"SUM(H113:H118)","v":43485.952279569894},{"$f":"SUM(I113:I118)","v":43485.952279569894},{"$f":"SUM(J113:J118)","v":43485.952279569894},{"$f":"SUM(K113:K118)","v":41869.15829544291},{"$f":"SUM(L113:L118)","v":44867.557708831453},{"$f":"SUM(M113:M118)","v":48506.547788196527},{"$f":"SUM(N113:N118)","v":53460.835486609227},{"$f":"SUM(O113:O118)","v":53877.346399307644},{"$f":"SUM(P113:P118)","v":59248.145010418753},{"$f":"SUM(Q113:Q118)","v":60037.323581847319},{"$f":"SUM(R113:R118)","v":60497.67774851399},{"$f":"SUM(S113:S118)","v":62211.487605656846},{"$f":"SUM(T113:T118)","v":59164.3814548632},{"$f":"SUM(U113:U118)","v":52390.598716767963},{"$f":"SUM(V113:V118)","v":47326.702883434627},{"$f":"SUM(W113:W118)","v":45178.383438990182},{"$f":"SUM(X113:X118)","v":44985.952279569894},{"$f":"SUM(Y113:Y118)","v":44985.952279569894},{"$f":"SUM(Z113:Z118)","v":44985.952279569894},{"$f":"SUM(AA113:AA118)","v":44985.952279569894},{"$f":"SUM(AB113:AB118)","v":1161672.4472811059},{"$f":"SUM(AC113:AC118)","v":44485.952279569894},{"$f":"SUM(AD113:AD118)","v":42485.952279569894},{"$f":"SUM(AE113:AE118)","v":42485.952279569894},{"$f":"SUM(AF113:AF118)","v":42485.952279569894},{"$f":"SUM(AG113:AG118)","v":42485.952279569894},{"$f":"SUM(AH113:AH118)","v":42485.952279569894},{"$f":"SUM(AI113:AI118)","v":42485.952279569894},{"$f":"SUM(AJ113:AJ118)","v":39369.15829544291},{"$f":"SUM(AK113:AK118)","v":43175.126549411165},{"$f":"SUM(AL113:AL118)","v":48314.116628776239},{"$f":"SUM(AM113:AM118)","v":53268.404327188939},{"$f":"SUM(AN113:AN118)","v":53684.915239887356},{"$f":"SUM(AO113:AO118)","v":59055.713850998465},{"$f":"SUM(AP113:AP118)","v":59844.89242242703},{"$f":"SUM(AQ113:AQ118)","v":60305.246589093702},{"$f":"SUM(AR113:AR118)","v":62019.056446236558},{"$f":"SUM(AS113:AS118)","v":58971.950295442912},{"$f":"SUM(AT113:AT118)","v":52198.167557347675},{"$f":"SUM(AU113:AU118)","v":47134.271724014339},{"$f":"SUM(AV113:AV118)","v":44985.952279569894},{"$f":"SUM(AW113:AW118)","v":44985.952279569894},{"$f":"SUM(AX113:AX118)","v":44985.952279569894},{"$f":"SUM(AY113:AY118)","v":44985.952279569894},{"$f":"SUM(AZ113:AZ118)","v":44985.952279569894},{"$f":"SUM(BA113:BA118)","v":1147172.4472811059},{"$f":"SUM(BB113:BB118)","v":42485.952279569894},{"$f":"SUM(BC113:BC118)","v":42485.952279569894},{"$f":"SUM(BD113:BD118)","v":42485.952279569894},{"$f":"SUM(BE113:BE118)","v":42485.952279569894},{"$f":"SUM(BF113:BF118)","v":42485.952279569894},{"$f":"SUM(BG113:BG118)","v":42485.952279569894},{"$f":"SUM(BH113:BH118)","v":42485.952279569894},{"$f":"SUM(BI113:BI118)","v":39369.15829544291},{"$f":"SUM(BJ113:BJ118)","v":42175.126549411165},{"$f":"SUM(BK113:BK118)","v":45814.116628776239},{"$f":"SUM(BL113:BL118)","v":51768.404327188939},{"$f":"SUM(BM113:BM118)","v":52184.915239887356},{"$f":"SUM(BN113:BN118)","v":57555.713850998465},{"$f":"SUM(BO113:BO118)","v":58344.89242242703},{"$f":"SUM(BP113:BP118)","v":58805.246589093702},{"$f":"SUM(BQ113:BQ118)","v":60519.056446236558},{"$f":"SUM(BR113:BR118)","v":58971.950295442912},{"$f":"SUM(BS113:BS118)","v":52198.167557347675},{"$f":"SUM(BT113:BT118)","v":47134.271724014339},{"$f":"SUM(BU113:BU118)","v":44985.952279569894},{"$f":"SUM(BV113:BV118)","v":44985.952279569894},{"$f":"SUM(BW113:BW118)","v":44985.952279569894},{"$f":"SUM(BX113:BX118)","v":44985.952279569894},{"$f":"SUM(BY113:BY118)","v":44985.952279569894},{"$f":"SUM(BZ113:BZ118)","v":1172981.6211941494},{"$f":"SUM(CA113:CA118)","v":43485.952279569894},{"$f":"SUM(CB113:CB118)","v":43485.952279569894},{"$f":"SUM(CC113:CC118)","v":43485.952279569894},{"$f":"SUM(CD113:CD118)","v":43485.952279569894},{"$f":"SUM(CE113:CE118)","v":43485.952279569894},{"$f":"SUM(CF113:CF118)","v":43485.952279569894},{"$f":"SUM(CG113:CG118)","v":43485.952279569894},{"$f":"SUM(CH113:CH118)","v":41869.15829544291},{"$f":"SUM(CI113:CI118)","v":44867.557708831453},{"$f":"SUM(CJ113:CJ118)","v":48506.547788196527},{"$f":"SUM(CK113:CK118)","v":53460.835486609227},{"$f":"SUM(CL113:CL118)","v":53877.346399307644},{"$f":"SUM(CM113:CM118)","v":59248.145010418753},{"$f":"SUM(CN113:CN118)","v":60037.323581847319},{"$f":"SUM(CO113:CO118)","v":60497.67774851399},{"$f":"SUM(CP113:CP118)","v":62211.487605656846},{"$f":"SUM(CQ113:CQ118)","v":59164.3814548632},{"$f":"SUM(CR113:CR118)","v":52390.598716767963},{"$f":"SUM(CS113:CS118)","v":47326.702883434627},{"$f":"SUM(CT113:CT118)","v":45178.383438990182},{"$f":"SUM(CU113:CU118)","v":44985.952279569894},{"$f":"SUM(CV113:CV118)","v":44985.952279569894},{"$f":"SUM(CW113:CW118)","v":44985.952279569894},{"$f":"SUM(CX113:CX118)","v":44985.952279569894}]
[null,{"$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$46","v":3080}]
["Perdas",-3617683.8517888202,-117298.16211941495,{"$f":"0.1*D119*-1","v":-4348.5952279569892},-4348.5952279569892,-4348.5952279569892,-4348.5952279569892,-4348.5952279569892,-4348.5952279569892,-4348.5952279569892,-4186.9158295442912,-4486.7557708831455,-4850.6547788196531,-5346.083548660923,-5387.7346399307644,-5924.8145010418757,-6003.7323581847322,-6049.7677748513997,-6221.1487605656848,-5916.4381454863205,-5239.0598716767963,-4732.6702883434627,-4517.8383438990186,-4498.5952279569892,-4498.5952279569892,-4498.5952279569892,-4498.5952279569892,-116167.24472811061,{"$f":"0.1*AC119*-1","v":-4448.5952279569892},-4248.5952279569892,-4248.5952279569892,-4248.5952279569892,-4248.5952279569892,-4248.5952279569892,-4248.5952279569892,-3936.9158295442912,-4317.512654941117,-4831.4116628776237,-5326.8404327188946,-5368.4915239887359,-5905.5713850998472,-5984.4892422427038,-6030.5246589093704,-6201.9056446236564,-5897.1950295442912,-5219.8167557347679,-4713.4271724014343,-4498.5952279569892,-4498.5952279569892,-4498.5952279569892,-4498.5952279569892,-4498.5952279569892,-114717.24472811061,{"$f":"0.1*BB119*-1","v":-4248.5952279569892},-4248.5952279569892,-4248.5952279569892,-4248.5952279569892,-4248.5952279569892,-4248.5952279569892,-4248.5952279569892,-3936.9158295442912,-4217.512654941117,-4581.4116628776237,-5176.8404327188946,-5218.4915239887359,-5755.5713850998472,-5834.4892422427038,-5880.5246589093704,-6051.9056446236564,-5897.1950295442912,-5219.8167557347679,-4713.4271724014343,-4498.5952279569892,-4498.5952279569892,-4498.5952279569892,-4498.5952279569892,-4498.5952279569892,-117298.16211941495,{"$f":"0.1*CA119*-1","v":-4348.5952279569892},-4348.5952279569892,-4348.5952279569892,-4348.5952279569892,-4348.5952279569892,-4348.5952279569892,-4348.5952279569892,-4186.9158295442912,-4486.7557708831455,-4850.6547788196531,-5346.083548660923,-5387.7346399307644,-5924.8145010418757,-6003.7323581847322,-6049.7677748513997,-6221.1487605656848,-5916.4381454863205,-5239.0598716767963,-4732.6702883434627,-4517.8383438990186,-4498.5952279569892,-4498.5952279569892,-4498.5952279569892,-4498.5952279569892]
["Procura Líquida Projetada (Excedente)",10348610.22717048,{"$f":"C110-C119-C121-C122","v":399654.57853837643},{"$f":"D110-D119-D121-D122","v":7121.7256230707999},{"$f":"E110-E119-E121-E122","v":5982.2601919809522},{"$f":"F110-F119-F121-F122","v":5982.2601919809522},{"$f":"G110-G119-G121-G122","v":5982.2601919809522},{"$f":"H110-H119-H121-H122","v":5982.2601919809522},{"$f":"I110-I119-I121-I122","v":5982.2601919809522},{"$f":"J110-J119-J121-J122","v":5982.2601919809522},{"$f":"K110-K119-K121-K122","v":15774.167364234308},{"$f":"L110-L119-L121-L122","v":23330.796771993257},{"$f":"M110-M119-M121-M122","v":24613.567424924055},{"$f":"N110-N119-N121-N122","v":23003.372074077248},{"$f":"O110-O119-O121-O122","v":23198.244968193605},{"$f":"P110-P119-P121-P122","v":16085.595356013897},{"$f":"Q110-Q119-Q121-Q122","v":15375.334641728188},{"$f":"R110-R119-R121-R122","v":14961.015891728184},{"$f":"S110-S119-S121-S122","v":13418.587020299612},{"$f":"T110-T119-T121-T122","v":16160.982556013896},{"$f":"U110-U119-U121-U122","v":22257.387020299608},{"$f":"V110-V119-V121-V122","v":31372.754994658972},{"$f":"W110-W119-W121-W122","v":33306.242494658974},{"$f":"X110-X119-X121-X122","v":27782.103382688023},{"$f":"Y110-Y119-Y121-Y122","v":25503.172520508342},{"$f":"Z110-Z119-Z121-Z122","v":19805.845365059104},{"$f":"AA110-AA119-AA121-AA122","v":10690.121916340329},{"$f":"AB110-AB119-AB121-AB122","v":234924.89138782385},{"$f":"AC110-AC119-AC121-AC122","v":6221.7256230707999},{"$f":"AD110-AD119-AD121-AD122","v":5173.0620453461734},{"$f":"AE110-AE119-AE121-AE122","v":2894.1311831664925},{"$f":"AF110-AF119-AF121-AF122","v":1754.6657520766448},{"$f":"AG110-AG119-AG121-AG122","v":1184.9330365317064},{"$f":"AH110-AH119-AH121-AH122","v":1184.9330365317064},{"$f":"AI110-AI119-AI121-AI122","v":2894.1311831664925},{"$f":"AJ110-AJ119-AJ121-AJ122","v":10047.909346605396},{"$f":"AK110-AK119-AK121-AK122","v":9471.2014957585816},{"$f":"AL110-AL119-AL121-AL122","v":10543.437579779253},{"$f":"AM110-AM119-AM121-AM122","v":11212.173091112138},{"$f":"AN110-AN119-AN121-AN122","v":13116.24413186325},{"$f":"AO110-AO119-AO121-AO122","v":8852.2580974081538},{"$f":"AP110-AP119-AP121-AP122","v":7572.2646675775432},{"$f":"AQ110-AQ119-AQ121-AQ122","v":6018.480486487676},{"$f":"AR110-AR119-AR121-AR122","v":2766.8534684243268},{"$f":"AS110-AS119-AS121-AS122","v":6078.9817196835611},{"$f":"AT110-AT119-AT121-AT122","v":14454.317046148963},{"$f":"AU110-AU119-AU121-AU122","v":22999.952304963408},{"$f":"AV110-AV119-AV121-AV122","v":26072.905236053273},{"$f":"AW110-AW119-AW121-AW122","v":22084.776227238814},{"$f":"AX110-AX119-AX121-AX122","v":17526.914502879416},{"$f":"AY110-AY119-AY121-AY122","v":14108.518209609872},{"$f":"AZ110-AZ119-AZ121-AZ122","v":10690.121916340329},{"$f":"BA110-BA119-BA121-BA122","v":156247.92418509128},{"$f":"BB110-BB119-BB121-BB122","v":5173.0620453461734},{"$f":"BC110-BC119-BC121-BC122","v":3463.8638987114018},{"$f":"BD110-BD119-BD121-BD122","v":615.20032098679712},{"$f":"BE110-BE119-BE121-BE122","v":-1093.9978256479671},{"$f":"BF110-BF119-BF121-BF122","v":-1093.9978256479671},{"$f":"BG110-BG119-BG121-BG122","v":-1093.9978256479671},{"$f":"BH110-BH119-BH121-BH122","v":615.20032098679712},{"$f":"BI110-BI119-BI121-BI122","v":7768.9784844256874},{"$f":"BJ110-BJ119-BJ121-BJ122","v":7522.5379180339687},{"$f":"BK110-BK119-BK121-BK122","v":7665.8431398749517},{"$f":"BL110-BL119-BL121-BL122","v":6295.1132201179607},{"$f":"BM110-BM119-BM121-BM122","v":9338.6496919589354},{"$f":"BN110-BN119-BN121-BN122","v":6214.1290885937015},{"$f":"BO110-BO119-BO121-BO122","v":4364.4029432181524},{"$f":"BP110-BP119-BP121-BP122","v":1101.4206154935355},{"$f":"BQ110-BQ119-BQ121-BQ122","v":-2719.9391181147375},{"$f":"BR110-BR119-BR121-BR122","v":-757.81086685553237},{"$f":"BS110-BS119-BS121-BS122","v":7047.7917440649599},{"$f":"BT110-BT119-BT121-BT122","v":16732.892433969275},{"$f":"BU110-BU119-BU121-BU122","v":22654.50894278373},{"$f":"BV110-BV119-BV121-BV122","v":19236.112649514187},{"$f":"BW110-BW119-BW121-BW122","v":15817.716356244651},{"$f":"BX110-BX119-BX121-BX122","v":12969.052778520025},{"$f":"BY110-BY119-BY121-BY122","v":8411.191054160663},{"$f":"BZ110-BZ119-BZ121-BZ122","v":399654.57853837643},{"$f":"CA110-CA119-CA121-CA122","v":7121.7256230707999},{"$f":"CB110-CB119-CB121-CB122","v":5982.2601919809522},{"$f":"CC110-CC119-CC121-CC122","v":5982.2601919809522},{"$f":"CD110-CD119-CD121-CD122","v":5982.2601919809522},{"$f":"CE110-CE119-CE121-CE122","v":5982.2601919809522},{"$f":"CF110-CF119-CF121-CF122","v":5982.2601919809522},{"$f":"CG110-CG119-CG121-CG122","v":5982.2601919809522},{"$f":"CH110-CH119-CH121-CH122","v":15774.167364234308},{"$f":"CI110-CI119-CI121-CI122","v":23330.796771993257},{"$f":"CJ110-CJ119-CJ121-CJ122","v":24613.567424924055},{"$f":"CK110-CK119-CK121-CK122","v":23003.372074077248},{"$f":"CL110-CL119-CL121-CL122","v":23198.244968193605},{"$f":"CM110-CM119-CM121-CM122","v":16085.595356013897},{"$f":"CN110-CN119-CN121-CN122","v":15375.334641728188},{"$f":"CO110-CO119-CO121-CO122","v":14961.015891728184},{"$f":"CP110-CP119-CP121-CP122","v":13418.587020299612},{"$f":"CQ110-CQ119-CQ121-CQ122","v":16160.982556013896},{"$f":"CR110-CR119-CR121-CR122","v":22257.387020299608},{"$f":"CS110-CS119-CS121-CS122","v":31372.754994658972},{"$f":"CT110-CT119-CT121-CT122","v":33306.242494658974},{"$f":"CU110-CU119-CU121-CU122","v":27782.103382688023},{"$f":"CV110-CV119-CV121-CV122","v":25503.172520508342},{"$f":"CW110-CW119-CW121-CW122","v":19805.845365059104},{"$f":"CX110-CX119-CX121-CX122","v":10690.121916340329}]
[]
["FORÇA PRODUÇÃO E VENDAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Período Tarifário",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$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":1471827.6720000003},{"$f":"SUM(D129:AA129)","v":47478.312000000005},{"$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},{"$f":"'Produção Horária'!I17*1","v":65.128},{"$f":"'Produção Horária'!J17*1","v":1107.1760000000002},{"$f":"'Produção Horária'!K17*1","v":2458.5819999999999},{"$f":"'Produção Horária'!L17*1","v":4298.4480000000003},{"$f":"'Produção Horária'!M17*1","v":4453.1269999999995},{"$f":"'Produção Horária'!N17*1","v":6447.6720000000005},{"$f":"'Produção Horária'!O17*1","v":6740.7479999999996},{"$f":"'Produção Horária'!P17*1","v":6911.7090000000007},{"$f":"'Produção Horária'!Q17*1","v":6325.5569999999998},{"$f":"'Produção Horária'!R17*1","v":5193.9579999999996},{"$f":"'Produção Horária'!S17*1","v":2678.3890000000001},{"$f":"'Produção Horária'!T17*1","v":797.81799999999998},{"$f":"'Produção Horária'!U17*1","v":0},{"$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":47478.312000000005},{"$f":"D129","v":0},0,0,0,0,0,0,65.128,1107.1760000000002,2458.5819999999999,4298.4480000000003,4453.1269999999995,6447.6720000000005,6740.7479999999996,6911.7090000000007,6325.5569999999998,5193.9579999999996,2678.3890000000001,797.81799999999998,0,0,0,0,0,{"$f":"SUM(BB129:BY129)","v":47478.312000000005},{"$f":"AC129","v":0},0,0,0,0,0,0,65.128,1107.1760000000002,2458.5819999999999,4298.4480000000003,4453.1269999999995,6447.6720000000005,6740.7479999999996,6911.7090000000007,6325.5569999999998,5193.9579999999996,2678.3890000000001,797.81799999999998,0,0,0,0,0,{"$f":"SUM(CA129:CX129)","v":47478.312000000005},{"$f":"BB129","v":0},0,0,0,0,0,0,65.128,1107.1760000000002,2458.5819999999999,4298.4480000000003,4453.1269999999995,6447.6720000000005,6740.7479999999996,6911.7090000000007,6325.5569999999998,5193.9579999999996,2678.3890000000001,797.81799999999998,0,0,0,0,0]
["Perdas AC",{"$f":"4*AB130+4*BA130+19*C130+BZ130*4","v":-50062.746435407993},{"$f":"SUM(D130:AA130)","v":-1614.9273043679998},{"$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$51*K129*-1","v":-2.2152637919999991},{"$f":"Entradas!$E$51*L129*-1","v":-37.659484463999995},{"$f":"Entradas!$E$51*M129*-1","v":-83.626208147999975},{"$f":"Entradas!$E$51*N129*-1","v":-146.20741027199998},{"$f":"Entradas!$E$51*O129*-1","v":-151.46866177799993},{"$f":"Entradas!$E$51*P129*-1","v":-219.31111540799995},{"$f":"Entradas!$E$51*Q129*-1","v":-229.27980247199991},{"$f":"Entradas!$E$51*R129*-1","v":-235.09486992599994},{"$f":"Entradas!$E$51*S129*-1","v":-215.15749579799993},{"$f":"Entradas!$E$51*T129*-1","v":-176.66728741199992},{"$f":"Entradas!$E$51*U129*-1","v":-91.10272344599997},{"$f":"Entradas!$E$51*V129*-1","v":-27.13698145199999},{"$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":-1614.9273043679998},{"$f":"Entradas!$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$51*AJ129*-1","v":-2.2152637919999991},{"$f":"Entradas!$E$51*AK129*-1","v":-37.659484463999995},{"$f":"Entradas!$E$51*AL129*-1","v":-83.626208147999975},{"$f":"Entradas!$E$51*AM129*-1","v":-146.20741027199998},{"$f":"Entradas!$E$51*AN129*-1","v":-151.46866177799993},{"$f":"Entradas!$E$51*AO129*-1","v":-219.31111540799995},{"$f":"Entradas!$E$51*AP129*-1","v":-229.27980247199991},{"$f":"Entradas!$E$51*AQ129*-1","v":-235.09486992599994},{"$f":"Entradas!$E$51*AR129*-1","v":-215.15749579799993},{"$f":"Entradas!$E$51*AS129*-1","v":-176.66728741199992},{"$f":"Entradas!$E$51*AT129*-1","v":-91.10272344599997},{"$f":"Entradas!$E$51*AU129*-1","v":-27.13698145199999},{"$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":-1614.9273043679998},{"$f":"Entradas!$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$51*BI129*-1","v":-2.2152637919999991},{"$f":"Entradas!$E$51*BJ129*-1","v":-37.659484463999995},{"$f":"Entradas!$E$51*BK129*-1","v":-83.626208147999975},{"$f":"Entradas!$E$51*BL129*-1","v":-146.20741027199998},{"$f":"Entradas!$E$51*BM129*-1","v":-151.46866177799993},{"$f":"Entradas!$E$51*BN129*-1","v":-219.31111540799995},{"$f":"Entradas!$E$51*BO129*-1","v":-229.27980247199991},{"$f":"Entradas!$E$51*BP129*-1","v":-235.09486992599994},{"$f":"Entradas!$E$51*BQ129*-1","v":-215.15749579799993},{"$f":"Entradas!$E$51*BR129*-1","v":-176.66728741199992},{"$f":"Entradas!$E$51*BS129*-1","v":-91.10272344599997},{"$f":"Entradas!$E$51*BT129*-1","v":-27.13698145199999},{"$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":-1614.9273043679998},{"$f":"Entradas!$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$51*CH129*-1","v":-2.2152637919999991},{"$f":"Entradas!$E$51*CI129*-1","v":-37.659484463999995},{"$f":"Entradas!$E$51*CJ129*-1","v":-83.626208147999975},{"$f":"Entradas!$E$51*CK129*-1","v":-146.20741027199998},{"$f":"Entradas!$E$51*CL129*-1","v":-151.46866177799993},{"$f":"Entradas!$E$51*CM129*-1","v":-219.31111540799995},{"$f":"Entradas!$E$51*CN129*-1","v":-229.27980247199991},{"$f":"Entradas!$E$51*CO129*-1","v":-235.09486992599994},{"$f":"Entradas!$E$51*CP129*-1","v":-215.15749579799993},{"$f":"Entradas!$E$51*CQ129*-1","v":-176.66728741199992},{"$f":"Entradas!$E$51*CR129*-1","v":-91.10272344599997},{"$f":"Entradas!$E$51*CS129*-1","v":-27.13698145199999},{"$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":1421764.9255645918},{"$f":"SUM(D131:AA131)","v":45863.384695631998},{"$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},{"$f":"K129+K130","v":62.912736207999998},{"$f":"L129+L130","v":1069.5165155360003},{"$f":"M129+M130","v":2374.9557918519999},{"$f":"N129+N130","v":4152.2405897280005},{"$f":"O129+O130","v":4301.6583382219997},{"$f":"P129+P130","v":6228.3608845920007},{"$f":"Q129+Q130","v":6511.468197528},{"$f":"R129+R130","v":6676.614130074001},{"$f":"S129+S130","v":6110.3995042019997},{"$f":"T129+T130","v":5017.2907125880001},{"$f":"U129+U130","v":2587.2862765540003},{"$f":"V129+V130","v":770.681018548},{"$f":"W129+W130","v":0},{"$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":45863.384695631998},{"$f":"AC129+AC130","v":0},{"$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":62.912736207999998},{"$f":"AK129+AK130","v":1069.5165155360003},{"$f":"AL129+AL130","v":2374.9557918519999},{"$f":"AM129+AM130","v":4152.2405897280005},{"$f":"AN129+AN130","v":4301.6583382219997},{"$f":"AO129+AO130","v":6228.3608845920007},{"$f":"AP129+AP130","v":6511.468197528},{"$f":"AQ129+AQ130","v":6676.614130074001},{"$f":"AR129+AR130","v":6110.3995042019997},{"$f":"AS129+AS130","v":5017.2907125880001},{"$f":"AT129+AT130","v":2587.2862765540003},{"$f":"AU129+AU130","v":770.681018548},{"$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},45863.384695631998,{"$f":"BB129+BB130","v":0},{"$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":62.912736207999998},{"$f":"BJ129+BJ130","v":1069.5165155360003},{"$f":"BK129+BK130","v":2374.9557918519999},{"$f":"BL129+BL130","v":4152.2405897280005},{"$f":"BM129+BM130","v":4301.6583382219997},{"$f":"BN129+BN130","v":6228.3608845920007},{"$f":"BO129+BO130","v":6511.468197528},{"$f":"BP129+BP130","v":6676.614130074001},{"$f":"BQ129+BQ130","v":6110.3995042019997},{"$f":"BR129+BR130","v":5017.2907125880001},{"$f":"BS129+BS130","v":2587.2862765540003},{"$f":"BT129+BT130","v":770.681018548},{"$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},45863.384695631998,{"$f":"CA129+CA130","v":0},{"$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":62.912736207999998},{"$f":"CI129+CI130","v":1069.5165155360003},{"$f":"CJ129+CJ130","v":2374.9557918519999},{"$f":"CK129+CK130","v":4152.2405897280005},{"$f":"CL129+CL130","v":4301.6583382219997},{"$f":"CM129+CM130","v":6228.3608845920007},{"$f":"CN129+CN130","v":6511.468197528},{"$f":"CO129+CO130","v":6676.614130074001},{"$f":"CP129+CP130","v":6110.3995042019997},{"$f":"CQ129+CQ130","v":5017.2907125880001},{"$f":"CR129+CR130","v":2587.2862765540003},{"$f":"CS129+CS130","v":770.681018548},{"$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",{"$f":"4*AB132+4*BA132+19*C132+BZ132*4","v":-43211.294822447999},{"$f":"SUM(D132:AA132)","v":-1393.9127362080001},{"$f":"IF(D131>Entradas!$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$81,K131)*-1","v":-62.912736207999998},{"$f":"IF(L131>Entradas!$E$81,Entradas!$E$81,L131)*-1","v":-121},{"$f":"IF(M131>Entradas!$E$81,Entradas!$E$81,M131)*-1","v":-121},{"$f":"IF(N131>Entradas!$E$81,Entradas!$E$81,N131)*-1","v":-121},{"$f":"IF(O131>Entradas!$E$81,Entradas!$E$81,O131)*-1","v":-121},{"$f":"IF(P131>Entradas!$E$81,Entradas!$E$81,P131)*-1","v":-121},{"$f":"IF(Q131>Entradas!$E$81,Entradas!$E$81,Q131)*-1","v":-121},{"$f":"IF(R131>Entradas!$E$81,Entradas!$E$81,R131)*-1","v":-121},{"$f":"IF(S131>Entradas!$E$81,Entradas!$E$81,S131)*-1","v":-121},{"$f":"IF(T131>Entradas!$E$81,Entradas!$E$81,T131)*-1","v":-121},{"$f":"IF(U131>Entradas!$E$81,Entradas!$E$81,U131)*-1","v":-121},{"$f":"IF(V131>Entradas!$E$81,Entradas!$E$81,V131)*-1","v":-121},{"$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":-1393.9127362080001},{"$f":"IF(AC131>Entradas!$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$81,AJ131)*-1","v":-62.912736207999998},{"$f":"IF(AK131>Entradas!$E$81,Entradas!$E$81,AK131)*-1","v":-121},{"$f":"IF(AL131>Entradas!$E$81,Entradas!$E$81,AL131)*-1","v":-121},{"$f":"IF(AM131>Entradas!$E$81,Entradas!$E$81,AM131)*-1","v":-121},{"$f":"IF(AN131>Entradas!$E$81,Entradas!$E$81,AN131)*-1","v":-121},{"$f":"IF(AO131>Entradas!$E$81,Entradas!$E$81,AO131)*-1","v":-121},{"$f":"IF(AP131>Entradas!$E$81,Entradas!$E$81,AP131)*-1","v":-121},{"$f":"IF(AQ131>Entradas!$E$81,Entradas!$E$81,AQ131)*-1","v":-121},{"$f":"IF(AR131>Entradas!$E$81,Entradas!$E$81,AR131)*-1","v":-121},{"$f":"IF(AS131>Entradas!$E$81,Entradas!$E$81,AS131)*-1","v":-121},{"$f":"IF(AT131>Entradas!$E$81,Entradas!$E$81,AT131)*-1","v":-121},{"$f":"IF(AU131>Entradas!$E$81,Entradas!$E$81,AU131)*-1","v":-121},{"$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":-1393.9127362080001},{"$f":"IF(BB131>Entradas!$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$81,BI131)*-1","v":-62.912736207999998},{"$f":"IF(BJ131>Entradas!$E$81,Entradas!$E$81,BJ131)*-1","v":-121},{"$f":"IF(BK131>Entradas!$E$81,Entradas!$E$81,BK131)*-1","v":-121},{"$f":"IF(BL131>Entradas!$E$81,Entradas!$E$81,BL131)*-1","v":-121},{"$f":"IF(BM131>Entradas!$E$81,Entradas!$E$81,BM131)*-1","v":-121},{"$f":"IF(BN131>Entradas!$E$81,Entradas!$E$81,BN131)*-1","v":-121},{"$f":"IF(BO131>Entradas!$E$81,Entradas!$E$81,BO131)*-1","v":-121},{"$f":"IF(BP131>Entradas!$E$81,Entradas!$E$81,BP131)*-1","v":-121},{"$f":"IF(BQ131>Entradas!$E$81,Entradas!$E$81,BQ131)*-1","v":-121},{"$f":"IF(BR131>Entradas!$E$81,Entradas!$E$81,BR131)*-1","v":-121},{"$f":"IF(BS131>Entradas!$E$81,Entradas!$E$81,BS131)*-1","v":-121},{"$f":"IF(BT131>Entradas!$E$81,Entradas!$E$81,BT131)*-1","v":-121},{"$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":-1393.9127362080001},{"$f":"IF(CA131>Entradas!$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$81,CH131)*-1","v":-62.912736207999998},{"$f":"IF(CI131>Entradas!$E$81,Entradas!$E$81,CI131)*-1","v":-121},{"$f":"IF(CJ131>Entradas!$E$81,Entradas!$E$81,CJ131)*-1","v":-121},{"$f":"IF(CK131>Entradas!$E$81,Entradas!$E$81,CK131)*-1","v":-121},{"$f":"IF(CL131>Entradas!$E$81,Entradas!$E$81,CL131)*-1","v":-121},{"$f":"IF(CM131>Entradas!$E$81,Entradas!$E$81,CM131)*-1","v":-121},{"$f":"IF(CN131>Entradas!$E$81,Entradas!$E$81,CN131)*-1","v":-121},{"$f":"IF(CO131>Entradas!$E$81,Entradas!$E$81,CO131)*-1","v":-121},{"$f":"IF(CP131>Entradas!$E$81,Entradas!$E$81,CP131)*-1","v":-121},{"$f":"IF(CQ131>Entradas!$E$81,Entradas!$E$81,CQ131)*-1","v":-121},{"$f":"IF(CR131>Entradas!$E$81,Entradas!$E$81,CR131)*-1","v":-121},{"$f":"IF(CS131>Entradas!$E$81,Entradas!$E$81,CS131)*-1","v":-121},{"$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":1378553.6307421438},{"$f":"SUM(D133:AA133)","v":44469.471959423994},{"$f":"D131+D132","v":0},{"$f":"E131+E132","v":0},0,0,0,0,0,0,948.51651553600027,2253.9557918519999,4031.2405897280005,4180.6583382219997,6107.3608845920007,6390.468197528,6555.614130074001,5989.3995042019997,4896.2907125880001,2466.2862765540003,649.681018548,0,0,0,0,0,{"$f":"SUM(AC133:AZ133)","v":44469.471959423994},{"$f":"AC131+AC132","v":0},{"$f":"AD131+AD132","v":0},0,0,0,0,0,0,948.51651553600027,2253.9557918519999,4031.2405897280005,4180.6583382219997,6107.3608845920007,6390.468197528,6555.614130074001,5989.3995042019997,4896.2907125880001,2466.2862765540003,649.681018548,0,0,0,0,0,{"$f":"SUM(BB133:BY133)","v":44469.471959423994},{"$f":"BB131+BB132","v":0},{"$f":"BC131+BC132","v":0},0,0,0,0,0,0,948.51651553600027,2253.9557918519999,4031.2405897280005,4180.6583382219997,6107.3608845920007,6390.468197528,6555.614130074001,5989.3995042019997,4896.2907125880001,2466.2862765540003,649.681018548,0,0,0,0,0,{"$f":"SUM(CA133:CX133)","v":44469.471959423994},{"$f":"CA131+CA132","v":0},{"$f":"CB131+CB132","v":0},0,0,0,0,0,0,948.51651553600027,2253.9557918519999,4031.2405897280005,4180.6583382219997,6107.3608845920007,6390.468197528,6555.614130074001,5989.3995042019997,4896.2907125880001,2466.2862765540003,649.681018548,0,0,0,0,0]
[]
["Armazenamento e Venda"]
["Força Produção PV vendida diretamente à EDA",{"$f":"4*AB136+4*BA136+19*C136+BZ136*4","v":1290051.1160819666},{"$f":"SUM(D136:AA136)","v":44469.471959423994},{"$f":"IF(D123<0,0,IF(D123>D133,D133,D123))","v":0},{"$f":"IF(E123<0,0,IF(E123>E133,E133,E123))","v":0},0,0,0,0,0,0,948.51651553600027,2253.9557918519999,4031.2405897280005,4180.6583382219997,6107.3608845920007,6390.468197528,6555.614130074001,5989.3995042019997,4896.2907125880001,2466.2862765540003,649.681018548,0,0,0,0,0,{"$f":"SUM(AC136:AZ136)","v":40709.792280059999},{"$f":"IF(AC123<0,0,IF(AC123>AC133,AC133,AC123))","v":0},{"$f":"IF(AD123<0,0,IF(AD123>AD133,AD133,AD123))","v":0},0,0,0,0,0,0,948.51651553600027,2253.9557918519999,4031.2405897280005,4180.6583382219997,6107.3608845920007,6390.468197528,6018.480486487676,2766.8534684243268,4896.2907125880001,2466.2862765540003,649.681018548,0,0,0,0,0,{"$f":"SUM(BB136:BY136)","v":26103.522973743686},{"$f":"IF(BB123<0,0,IF(BB123>BB133,BB133,BB123))","v":0},0,0,0,0,0,0,0,948.51651553600027,2253.9557918519999,4031.2405897280005,4180.6583382219997,6107.3608845920007,4364.4029432181524,1101.4206154935355,0,0,2466.2862765540003,649.681018548,0,0,0,0,0,{"$f":"SUM(CA136:CX136)","v":44469.471959423994},{"$f":"IF(CA123<0,0,IF(CA123>CA133,CA133,CA123))","v":0},{"$f":"IF(CB123<0,0,IF(CB123>CB133,CB133,CB123))","v":0},0,0,0,0,0,0,948.51651553600027,2253.9557918519999,4031.2405897280005,4180.6583382219997,6107.3608845920007,6390.468197528,6555.614130074001,5989.3995042019997,4896.2907125880001,2466.2862765540003,649.681018548,0,0,0,0,0]
["Procura líquida após venda de produção PV",{"$f":"B133-B136","v":88502.514660177287},{"$f":"C123-C136","v":355185.10657895246},7121.7256230707999,5982.2601919809522,5982.2601919809522,5982.2601919809522,5982.2601919809522,5982.2601919809522,5982.2601919809522,15774.167364234308,22382.280256457256,22359.611633072054,18972.131484349247,19017.586629971607,9978.2344714218962,8984.8664442001882,8405.4017616541823,7429.1875160976124,11264.691843425895,19791.100743745606,30723.073976110973,33306.242494658974,27782.103382688023,25503.172520508342,19805.845365059104,10690.121916340329,194215.09910776385,6221.7256230707999,5173.0620453461734,2894.1311831664925,1754.6657520766448,1184.9330365317064,1184.9330365317064,2894.1311831664925,10047.909346605396,8522.6849802225806,8289.4817879272523,7180.9325013841371,8935.5857936412503,2744.8972128161531,1181.7964700495431,0,0,1182.691007095561,11988.030769594963,22350.271286415409,26072.905236053273,22084.776227238814,17526.914502879416,14108.518209609872,10690.121916340329,130144.40121134759,5173.0620453461734,3463.8638987114018,615.20032098679712,-1093.9978256479671,-1093.9978256479671,-1093.9978256479671,615.20032098679712,7768.9784844256874,6574.0214024979687,5411.8873480229522,2263.8726303899602,5157.9913537369357,106.76820400170072,{"$f":"BO123-BO136","v":0},0,-2719.9391181147375,-757.81086685553237,4581.5054675109595,16083.211415421274,22654.50894278373,19236.112649514187,15817.716356244651,12969.052778520025,8411.191054160663,355185.10657895246,7121.7256230707999,5982.2601919809522,5982.2601919809522,5982.2601919809522,5982.2601919809522,5982.2601919809522,5982.2601919809522,15774.167364234308,22382.280256457256,22359.611633072054,18972.131484349247,19017.586629971607,9978.2344714218962,8984.8664442001882,8405.4017616541823,7429.1875160976124,11264.691843425895,19791.100743745606,30723.073976110973,33306.242494658974,27782.103382688023,25503.172520508342,19805.845365059104,10690.121916340329]
[]
["Resumo"]
["Produção",{"$f":"B131","v":1421764.9255645918},{"$f":"SUM(D140:AA140)","v":45863.384695631998},{"$f":"D131","v":0},0,0,0,0,0,0,62.912736207999998,1069.5165155360003,2374.9557918519999,4152.2405897280005,4301.6583382219997,6228.3608845920007,6511.468197528,6676.614130074001,6110.3995042019997,5017.2907125880001,2587.2862765540003,770.681018548,0,0,0,0,0,45863.384695631998,0,0,0,0,0,0,0,{"$f":"AJ131","v":62.912736207999998},1069.5165155360003,2374.9557918519999,4152.2405897280005,4301.6583382219997,6228.3608845920007,6511.468197528,6676.614130074001,6110.3995042019997,5017.2907125880001,2587.2862765540003,770.681018548,0,0,0,0,0,45863.384695631998,0,0,0,0,0,0,0,62.912736207999998,1069.5165155360003,2374.9557918519999,4152.2405897280005,4301.6583382219997,6228.3608845920007,6511.468197528,{"$f":"BP131","v":6676.614130074001},6110.3995042019997,5017.2907125880001,2587.2862765540003,770.681018548,0,0,0,0,0,45863.384695631998,0,0,0,0,0,0,0,62.912736207999998,1069.5165155360003,2374.9557918519999,4152.2405897280005,4301.6583382219997,6228.3608845920007,6511.468197528,6676.614130074001,6110.3995042019997,5017.2907125880001,2587.2862765540003,770.681018548,0,0,0,0,0]
["Utilização",{"$f":"B132","v":-43211.294822447999},{"$f":"C132","v":-1393.9127362080001},{"$f":"D132","v":0},0,0,0,0,0,0,-62.912736207999998,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,0,0,0,0,0,-1393.9127362080001,0,0,0,0,0,0,0,-62.912736207999998,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,0,0,0,0,0,-1393.9127362080001,0,0,0,0,0,0,0,-62.912736207999998,-121,-121,-121,-121,-121,-121,{"$f":"BP132","v":-121},-121,-121,-121,-121,0,0,0,0,0,-1393.9127362080001,0,0,0,0,0,0,0,-62.912736207999998,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,0,0,0,0,0]
["Total Vendido à EDA",{"$f":"4*AB142+4*BA142+19*C142+BZ142*4","v":1290051.1160819666},{"$f":"SUM(D142:AA142)","v":44469.471959423994},{"$f":"D136","v":0},{"$f":"E136","v":0},0,0,0,0,0,0,948.51651553600027,2253.9557918519999,4031.2405897280005,4180.6583382219997,6107.3608845920007,6390.468197528,6555.614130074001,5989.3995042019997,4896.2907125880001,2466.2862765540003,649.681018548,0,0,0,0,0,40709.792280059999,0,0,0,0,0,0,0,0,948.51651553600027,2253.9557918519999,4031.2405897280005,4180.6583382219997,6107.3608845920007,6390.468197528,6018.480486487676,2766.8534684243268,4896.2907125880001,2466.2862765540003,649.681018548,0,0,0,0,0,26103.522973743686,0,0,0,0,0,0,0,0,948.51651553600027,2253.9557918519999,4031.2405897280005,4180.6583382219997,6107.3608845920007,4364.4029432181524,1101.4206154935355,{"$f":"BQ136","v":0},0,2466.2862765540003,649.681018548,0,0,0,0,0,44469.471959423994,0,0,0,0,0,0,0,0,948.51651553600027,2253.9557918519999,4031.2405897280005,4180.6583382219997,6107.3608845920007,6390.468197528,6555.614130074001,5989.3995042019997,4896.2907125880001,2466.2862765540003,649.681018548,0,0,0,0,0]
["  Ponta",71667.247787346001,{"$f":"SUM(D143:AA143)","v":3115.9672951020002},{"$f":"IF(D126=\"P\",D142,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2466.2862765540003,649.681018548,0,0,0,0,0,{"$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":3115.9672951020002},{"$f":"IF(CA126=\"P\",CA142,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2466.2862765540003,649.681018548,0,0,0,0,0]
["  Cheia",1051524.0924340314,41353.504664321998,{"$f":"IF(D126=\"C\",D142,0)","v":0},0,0,0,0,0,0,0,948.51651553600027,2253.9557918519999,4031.2405897280005,4180.6583382219997,6107.3608845920007,6390.468197528,6555.614130074001,5989.3995042019997,4896.2907125880001,0,0,0,0,0,0,0,25098.37128865633,{"$f":"IF(AC126=\"C\",AC142,0)","v":0},0,0,0,0,0,0,0,0,0,4031.2405897280005,4180.6583382219997,6107.3608845920007,0,0,2766.8534684243268,4896.2907125880001,2466.2862765540003,649.681018548,0,0,0,0,0,0,{"$f":"IF(BB126=\"C\",BB142,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41353.504664321998,{"$f":"IF(CA126=\"C\",CA142,0)","v":0},0,0,0,0,0,0,0,948.51651553600027,2253.9557918519999,4031.2405897280005,4180.6583382219997,6107.3608845920007,6390.468197528,6555.614130074001,5989.3995042019997,4896.2907125880001,0,0,0,0,0,0,0]
["  Vazio",166859.77586058946,0,{"$f":"IF(D126=\"V\",D142,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15611.420991403676,{"$f":"IF(AC126=\"V\",AC142,0)","v":0},0,0,0,0,0,0,0,948.51651553600027,2253.9557918519999,0,0,0,6390.468197528,6018.480486487676,0,0,0,0,0,0,0,0,0,26103.522973743686,{"$f":"IF(BB126=\"V\",BB142,0)","v":0},0,0,0,0,0,0,0,948.51651553600027,2253.9557918519999,4031.2405897280005,4180.6583382219997,6107.3608845920007,4364.4029432181524,1101.4206154935355,0,0,2466.2862765540003,649.681018548,0,0,0,0,0,0,{"$f":"IF(CA126=\"V\",CA142,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$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,{"$f":"IF(CA126=\"SV\",CA142,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Excedente Líquido de Produção Força",88502.514660177214,0,{"$f":"D140+D141-D142","v":0},{"$f":"E140+E141-E142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3759.6796793639951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,537.13364358632498,3222.5460357776728,0,0,0,0,0,0,0,0,18365.948985680308,0,0,0,0,0,0,0,0,0,0,0,0,0,2026.0652543098477,5454.1935145804655,{"$f":"BQ140+BQ141-BQ142","v":5989.3995042019997},4896.2907125880001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Percentagem de Excedente",{"$f":"IF(B147=0,0,B147/B140)","v":6.2248345748881315E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.1975626184477068E-2,0,0,0,0,0,{"$f":"IF(AH147=0,0,AH147/AH140)","v":0},0,0,0,0,0,0,0,0,8.0450005515051617E-2,0.52738712641646301,0,0,0,0,0,0,0,0,0.40044905336935305,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BN147=0,0,BN147/BN140)","v":0},0.31115336708225322,0.81691009968850981,0.98019769412510738,0.97588339864452733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"BP156","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000]
["Autoconsumo",87120,{"$f":"SUM(D157:AA157)","v":2904},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"SUM(AC157:AZ157)","v":2904},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"SUM(BB157:BY157)","v":2904},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"BA157","v":2904},{"$f":"BB157","v":121},{"$f":"BC157","v":121},{"$f":"BD157","v":121},{"$f":"BE157","v":121},{"$f":"BF157","v":121},{"$f":"BG157","v":121},{"$f":"BH157","v":121},{"$f":"BI157","v":121},{"$f":"BJ157","v":121},{"$f":"BK157","v":121},{"$f":"BL157","v":121},{"$f":"BM157","v":121},{"$f":"BN157","v":121},{"$f":"BO157","v":121},{"$f":"BP157","v":121},{"$f":"BQ157","v":121},{"$f":"BR157","v":121},{"$f":"BS157","v":121},{"$f":"BT157","v":121},{"$f":"BU157","v":121},{"$f":"BV157","v":121},{"$f":"BW157","v":121},{"$f":"BX157","v":121},{"$f":"BY157","v":121}]
["Procura Total incluindo Autoconsumo",{"$f":"SUM(B155:B157)","v":42783533.699799001},1483104.3606814849,47842.601255785587,46739.635371498138,46739.635371498138,46739.635371498138,46739.635371498138,46739.635371498138,46739.635371498138,54857.430677222859,64784.123635809941,69195.987172959765,71953.40188367838,72504.884825822111,70298.953057247214,70298.953057247214,70298.953057247214,70298.953057247214,70298.953057247214,70298.953057247214,74710.816594397009,74710.816594397009,69195.987172959765,66990.055404384824,61475.225982947573,52651.498908647962,1313799.0974433608,47842.601255785587,45085.186545066972,42879.254776492067,41776.288892204597,41224.805950060865,{"$f":"SUM(AH155:AH157)","v":41224.805950060865},42879.254776492067,47136.669487210704,49894.084197929318,55408.913619366576,60372.260098660125,62578.191867235037,63129.674809378754,62578.191867235037,61475.225982947573,59820.777156516422,60372.260098660125,62578.191867235037,66438.572462241107,67541.538346528585,63681.157751522478,59269.294214372669,55960.396561510308,52651.498908647962,1225010.3437582208,45085.186545066972,43430.737718635784,40673.323007917148,39018.874181485968,39018.874181485968,39018.874181485968,40673.323007917148,44930.737718635784,47136.669487210704,50445.56714007305,54305.94773507912,57614.845387941488,{"$f":"SUM(BN155:BN157)","v":59269.294214372669},58166.328330085227,55408.913619366576,53202.981850791679,53754.464792935403,55408.913619366576,60372.260098660125,64232.64069366621,60923.743040803849,57614.845387941488,54857.430677222859,50445.56714007305,1483104.3606814849,47842.601255785587,46739.635371498138,46739.635371498138,46739.635371498138,46739.635371498138,46739.635371498138,46739.635371498138,54857.430677222859,64784.123635809941,69195.987172959765,71953.40188367838,72504.884825822111,70298.953057247214,70298.953057247214,70298.953057247214,70298.953057247214,70298.953057247214,70298.953057247214,74710.816594397009,{"$f":"SUM(CT155:CT157)","v":74710.816594397009},69195.987172959765,66990.055404384824,61475.225982947573,52651.498908647962]
[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":904511.17972777039},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ158:AV158)","v":779324.55186114437},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI158:BU158)","v":714249.56468818453}]
["Produção Projetada de Energias Renováveis"]
["   Eólica",{"$f":"4*AB161+4*BA161+18*C161+BZ161*4","v":3405690},113523,5676.15,5676.15,5676.15,5676.15,5676.15,5676.15,5676.15,2838.0749999999998,2838.0749999999998,2838.0749999999998,2838.0749999999998,2838.0749999999998,2838.0749999999998,2838.0749999999998,2838.0749999999998,5676.15,5676.15,5676.15,5676.15,5676.15,5676.15,5676.15,5676.15,5676.15,113523,5676.15,5676.15,5676.15,5676.15,5676.15,5676.15,5676.15,2838.0749999999998,2838.0749999999998,2838.0749999999998,2838.0749999999998,2838.0749999999998,2838.0749999999998,2838.0749999999998,2838.0749999999998,5676.15,5676.15,5676.15,5676.15,5676.15,5676.15,5676.15,5676.15,5676.15,113523,5676.15,5676.15,5676.15,5676.15,5676.15,5676.15,5676.15,2838.0749999999998,2838.0749999999998,2838.0749999999998,2838.0749999999998,2838.0749999999998,2838.0749999999998,2838.0749999999998,2838.0749999999998,5676.15,5676.15,5676.15,5676.15,5676.15,5676.15,5676.15,5676.15,5676.15,113523,5676.15,5676.15,5676.15,5676.15,5676.15,5676.15,5676.15,2838.0749999999998,2838.0749999999998,2838.0749999999998,2838.0749999999998,2838.0749999999998,2838.0749999999998,2838.0749999999998,2838.0749999999998,5676.15,5676.15,5676.15,5676.15,5676.15,5676.15,5676.15,5676.15,5676.15]
["   Geotérmica",22320000,{"$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},{"$f":"31000","v":31000}]
["   Hídrica",2088511.9999999991,69617.066666666637,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,69617.066666666637,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,69617.066666666637,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,69617.066666666637,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112,2900.7111111111112]
["   Solar (PV)",4634451.1607142864,{"$f":"SUM(D164:AA164)","v":154481.70535714287},{"$f":"Entradas!$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$31*K177","v":1359.1408730158732},{"$f":"Entradas!$E$43/Entradas!$E$31*L177","v":5568.0932539682553},{"$f":"Entradas!$E$43/Entradas!$E$31*M177","v":10083.948412698412},{"$f":"Entradas!$E$43/Entradas!$E$31*N177","v":16397.376984126986},{"$f":"Entradas!$E$43/Entradas!$E$31*O177","v":19093.737103174604},{"$f":"Entradas!$E$43/Entradas!$E$31*P177","v":20715.9375},{"$f":"Entradas!$E$43/Entradas!$E$31*Q177","v":19159.501984126986},{"$f":"Entradas!$E$43/Entradas!$E$31*R177","v":18721.069444444445},{"$f":"Entradas!$E$43/Entradas!$E$31*S177","v":18129.185515873018},{"$f":"Entradas!$E$43/Entradas!$E$31*T177","v":14095.60615079365},{"$f":"Entradas!$E$43/Entradas!$E$31*U177","v":8001.3938492063498},{"$f":"Entradas!$E$43/Entradas!$E$31*V177","v":3069.0277777777778},{"$f":"Entradas!$E$43/Entradas!$E$31*W177","v":87.686507936507937},{"$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":154481.70535714287},{"$f":"D164","v":0},{"$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":1359.1408730158732},{"$f":"L164","v":5568.0932539682553},{"$f":"M164","v":10083.948412698412},{"$f":"N164","v":16397.376984126986},{"$f":"O164","v":19093.737103174604},{"$f":"P164","v":20715.9375},{"$f":"Q164","v":19159.501984126986},{"$f":"R164","v":18721.069444444445},{"$f":"S164","v":18129.185515873018},{"$f":"T164","v":14095.60615079365},{"$f":"U164","v":8001.3938492063498},{"$f":"V164","v":3069.0277777777778},{"$f":"W164","v":87.686507936507937},{"$f":"X164","v":0},{"$f":"Y164","v":0},{"$f":"Z164","v":0},{"$f":"AA164","v":0},{"$f":"AB164","v":154481.70535714287},{"$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},{"$f":"AJ164","v":1359.1408730158732},{"$f":"AK164","v":5568.0932539682553},{"$f":"AL164","v":10083.948412698412},{"$f":"AM164","v":16397.376984126986},{"$f":"AN164","v":19093.737103174604},{"$f":"AO164","v":20715.9375},{"$f":"AP164","v":19159.501984126986},{"$f":"AQ164","v":18721.069444444445},{"$f":"AR164","v":18129.185515873018},{"$f":"AS164","v":14095.60615079365},{"$f":"AT164","v":8001.3938492063498},{"$f":"AU164","v":3069.0277777777778},{"$f":"AV164","v":87.686507936507937},{"$f":"AW164","v":0},{"$f":"AX164","v":0},{"$f":"AY164","v":0},{"$f":"AZ164","v":0},{"$f":"BA164","v":154481.70535714287},{"$f":"BB164","v":0},{"$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":1359.1408730158732},{"$f":"BJ164","v":5568.0932539682553},{"$f":"BK164","v":10083.948412698412},{"$f":"BL164","v":16397.376984126986},{"$f":"BM164","v":19093.737103174604},{"$f":"BN164","v":20715.9375},{"$f":"BO164","v":19159.501984126986},{"$f":"BP164","v":18721.069444444445},{"$f":"BQ164","v":18129.185515873018},{"$f":"BR164","v":14095.60615079365},{"$f":"BS164","v":8001.3938492063498},{"$f":"BT164","v":3069.0277777777778},{"$f":"BU164","v":87.686507936507937},{"$f":"BV164","v":0},{"$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",{"$f":"SUM(B161:B166)","v":35294454.986801237},{"$f":"SUM(C161:C166)","v":1181430.9459368531},{"$f":"SUM(D161:D166)","v":42576.861111111109},{"$f":"SUM(E161:E166)","v":42576.861111111109},{"$f":"SUM(F161:F166)","v":42576.861111111109},{"$f":"SUM(G161:G166)","v":42576.861111111109},{"$f":"SUM(H161:H166)","v":42576.861111111109},{"$f":"SUM(I161:I166)","v":42576.861111111109},{"$f":"SUM(J161:J166)","v":42576.861111111109},{"$f":"SUM(K161:K166)","v":42597.926984126978},{"$f":"SUM(L161:L166)","v":46999.310524499648},{"$f":"SUM(M161:M166)","v":51515.165683229803},{"$f":"SUM(N161:N166)","v":57828.594254658383},{"$f":"SUM(O161:O166)","v":60524.954373706001},{"$f":"SUM(P161:P166)","v":62147.154770531393},{"$f":"SUM(Q161:Q166)","v":60590.719254658383},{"$f":"SUM(R161:R166)","v":60152.286714975839},{"$f":"SUM(S161:S166)","v":62398.477786404415},{"$f":"SUM(T161:T166)","v":58364.898421325051},{"$f":"SUM(U161:U166)","v":52270.686119737744},{"$f":"SUM(V161:V166)","v":47338.320048309179},{"$f":"SUM(W161:W166)","v":44356.978778467907},{"$f":"SUM(X161:X166)","v":44076.861111111109},{"$f":"SUM(Y161:Y166)","v":44076.861111111109},{"$f":"SUM(Z161:Z166)","v":44076.861111111109},{"$f":"SUM(AA161:AA166)","v":44076.861111111109},{"$f":"SUM(AB161:AB166)","v":1170121.7720238096},{"$f":"SUM(AC161:AC166)","v":43576.861111111109},{"$f":"SUM(AD161:AD166)","v":41576.861111111109},{"$f":"SUM(AE161:AE166)","v":41576.861111111109},{"$f":"SUM(AF161:AF166)","v":41576.861111111109},{"$f":"SUM(AG161:AG166)","v":41576.861111111109},{"$f":"SUM(AH161:AH166)","v":41576.861111111109},{"$f":"SUM(AI161:AI166)","v":41576.861111111109},{"$f":"SUM(AJ161:AJ166)","v":40097.926984126978},{"$f":"SUM(AK161:AK166)","v":45306.87936507936},{"$f":"SUM(AL161:AL166)","v":51322.734523809515},{"$f":"SUM(AM161:AM166)","v":57636.163095238095},{"$f":"SUM(AN161:AN166)","v":60332.523214285713},{"$f":"SUM(AO161:AO166)","v":61954.723611111105},{"$f":"SUM(AP161:AP166)","v":60398.288095238095},{"$f":"SUM(AQ161:AQ166)","v":59959.85555555555},{"$f":"SUM(AR161:AR166)","v":62206.046626984127},{"$f":"SUM(AS161:AS166)","v":58172.467261904763},{"$f":"SUM(AT161:AT166)","v":52078.254960317456},{"$f":"SUM(AU161:AU166)","v":47145.888888888891},{"$f":"SUM(AV161:AV166)","v":44164.547619047618},{"$f":"SUM(AW161:AW166)","v":44076.861111111109},{"$f":"SUM(AX161:AX166)","v":44076.861111111109},{"$f":"SUM(AY161:AY166)","v":44076.861111111109},{"$f":"SUM(AZ161:AZ166)","v":44076.861111111109},{"$f":"SUM(BA161:BA166)","v":1155621.7720238096},{"$f":"SUM(BB161:BB166)","v":41576.861111111109},{"$f":"SUM(BC161:BC166)","v":41576.861111111109},{"$f":"SUM(BD161:BD166)","v":41576.861111111109},{"$f":"SUM(BE161:BE166)","v":41576.861111111109},{"$f":"SUM(BF161:BF166)","v":41576.861111111109},{"$f":"SUM(BG161:BG166)","v":41576.861111111109},{"$f":"SUM(BH161:BH166)","v":41576.861111111109},{"$f":"SUM(BI161:BI166)","v":40097.926984126978},{"$f":"SUM(BJ161:BJ166)","v":44306.87936507936},{"$f":"SUM(BK161:BK166)","v":48822.734523809515},{"$f":"SUM(BL161:BL166)","v":56136.163095238095},{"$f":"SUM(BM161:BM166)","v":58832.523214285713},{"$f":"SUM(BN161:BN166)","v":60454.723611111105},{"$f":"SUM(BO161:BO166)","v":58898.288095238095},{"$f":"SUM(BP161:BP166)","v":58459.85555555555},{"$f":"SUM(BQ161:BQ166)","v":60706.046626984127},{"$f":"SUM(BR161:BR166)","v":58172.467261904763},{"$f":"SUM(BS161:BS166)","v":52078.254960317456},{"$f":"SUM(BT161:BT166)","v":47145.888888888891},{"$f":"SUM(BU161:BU166)","v":44164.547619047618},{"$f":"SUM(BV161:BV166)","v":44076.861111111109},{"$f":"SUM(BW161:BW166)","v":44076.861111111109},{"$f":"SUM(BX161:BX166)","v":44076.861111111109},{"$f":"SUM(BY161:BY166)","v":44076.861111111109},{"$f":"SUM(BZ161:BZ166)","v":1181430.9459368531},{"$f":"SUM(CA161:CA166)","v":42576.861111111109},{"$f":"SUM(CB161:CB166)","v":42576.861111111109},{"$f":"SUM(CC161:CC166)","v":42576.861111111109},{"$f":"SUM(CD161:CD166)","v":42576.861111111109},{"$f":"SUM(CE161:CE166)","v":42576.861111111109},{"$f":"SUM(CF161:CF166)","v":42576.861111111109},{"$f":"SUM(CG161:CG166)","v":42576.861111111109},{"$f":"SUM(CH161:CH166)","v":42597.926984126978},{"$f":"SUM(CI161:CI166)","v":46999.310524499648},{"$f":"SUM(CJ161:CJ166)","v":51515.165683229803},{"$f":"SUM(CK161:CK166)","v":57828.594254658383},{"$f":"SUM(CL161:CL166)","v":60524.954373706001},{"$f":"SUM(CM161:CM166)","v":62147.154770531393},{"$f":"SUM(CN161:CN166)","v":60590.719254658383},{"$f":"SUM(CO161:CO166)","v":60152.286714975839},{"$f":"SUM(CP161:CP166)","v":62398.477786404415},{"$f":"SUM(CQ161:CQ166)","v":58364.898421325051},{"$f":"SUM(CR161:CR166)","v":52270.686119737744},{"$f":"SUM(CS161:CS166)","v":47338.320048309179},{"$f":"SUM(CT161:CT166)","v":44356.978778467907},{"$f":"SUM(CU161:CU166)","v":44076.861111111109},{"$f":"SUM(CV161:CV166)","v":44076.861111111109},{"$f":"SUM(CW161:CW166)","v":44076.861111111109},{"$f":"SUM(CX161:CX166)","v":44076.861111111109}]
[null,{"$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$46","v":3080}]
["Perdas",-3529445.4986801236,-118143.09459368528,{"$f":"0.1*D167*-1","v":-4257.6861111111111},-4257.6861111111111,-4257.6861111111111,-4257.6861111111111,-4257.6861111111111,-4257.6861111111111,-4257.6861111111111,-4259.792698412698,-4699.9310524499651,-5151.5165683229807,-5782.8594254658383,-6052.4954373706005,-6214.7154770531397,-6059.0719254658388,-6015.2286714975844,-6239.8477786404419,-5836.4898421325051,-5227.0686119737748,-4733.8320048309179,-4435.697877846791,-4407.6861111111111,-4407.6861111111111,-4407.6861111111111,-4407.6861111111111,-117012.17720238093,{"$f":"0.1*AC167*-1","v":-4357.6861111111111},-4157.6861111111111,-4157.6861111111111,-4157.6861111111111,-4157.6861111111111,-4157.6861111111111,-4157.6861111111111,-4009.792698412698,-4530.6879365079358,-5132.2734523809522,-5763.6163095238098,-6033.252321428572,-6195.4723611111112,-6039.8288095238095,-5995.985555555555,-6220.6046626984134,-5817.2467261904767,-5207.8254960317463,-4714.5888888888894,-4416.4547619047617,-4407.6861111111111,-4407.6861111111111,-4407.6861111111111,-4407.6861111111111,-115562.17720238093,{"$f":"0.1*BB167*-1","v":-4157.6861111111111},-4157.6861111111111,-4157.6861111111111,-4157.6861111111111,-4157.6861111111111,-4157.6861111111111,-4157.6861111111111,-4009.792698412698,-4430.6879365079358,-4882.2734523809513,-5613.6163095238098,-5883.252321428572,-6045.4723611111112,-5889.8288095238095,-5845.985555555555,-6070.6046626984134,-5817.2467261904767,-5207.8254960317463,-4714.5888888888894,-4416.4547619047617,-4407.6861111111111,-4407.6861111111111,-4407.6861111111111,-4407.6861111111111,-118143.09459368528,{"$f":"0.1*CA167*-1","v":-4257.6861111111111},-4257.6861111111111,-4257.6861111111111,-4257.6861111111111,-4257.6861111111111,-4257.6861111111111,-4257.6861111111111,-4259.792698412698,-4699.9310524499651,-5151.5165683229807,-5782.8594254658383,-6052.4954373706005,-6214.7154770531397,-6059.0719254658388,-6015.2286714975844,-6239.8477786404419,-5836.4898421325051,-5227.0686119737748,-4733.8320048309179,-4435.697877846791,-4407.6861111111111,-4407.6861111111111,-4407.6861111111111,-4407.6861111111111]
["Procura Líquida Projetada (Excedente)",8800924.2116778735,{"$f":"C158-C167-C217-C170","v":345896.50933831715},6443.4262557855882,5340.4603714981395,5340.4603714981395,5340.4603714981395,5340.4603714981395,5340.4603714981395,5340.4603714981395,13439.296391508578,19404.744163760261,19752.338058052941,16827.667054485835,14952.425889486711,11286.51376376896,12687.305728054671,13081.895013768961,11060.323049483241,14690.544478054668,20175.335549483243,29026.328550918748,31709.535693775892,26446.812172959766,24240.880404384825,18726.050982947574,9902.3239086479625,186769.50262193216,5543.4262557855882,4586.0115450669737,2380.079776492069,1277.1138922045984,725.63095006086678,725.63095006086678,{"$f":"AI158-AI167-AI217-AI170","v":2380.079776492069},7968.5352014964237,6037.8927693578944,6138.4525479380136,5419.7133129458398,5198.9209743778956,4290.4235593787598,5139.7325815207514,4431.355982947578,755.33519223070834,4937.039562945838,12627.762402949327,20927.272462241104,24713.445489385729,20931.982751522479,16520.119214372669,13211.221561510309,9902.3239086479625,111030.74893679211,4586.0115450669737,2931.562718635786,174.1480079171497,-1480.3008185140307,-1480.3008185140307,-1480.3008185140307,174.1480079171497,5762.6034329215045,4180.4780586392799,3425.1060686444862,703.40094936483547,1585.5744950843473,1780.0429643726748,{"$f":"BO158-BO167-BO217-BO170","v":2077.869044370942},-284.95638063341903,-4512.4601134940349,-1680.7557427788834,5458.4841550808669,14860.960098660124,21404.547836523354,18174.56804080385,14865.670387941489,12108.25567722286,7696.3921400730515,345896.50933831715,6443.4262557855882,5340.4603714981395,5340.4603714981395,5340.4603714981395,5340.4603714981395,5340.4603714981395,5340.4603714981395,13439.296391508578,19404.744163760261,19752.338058052941,16827.667054485835,14952.425889486711,11286.51376376896,12687.305728054671,13081.895013768961,11060.323049483241,14690.544478054668,20175.335549483243,29026.328550918748,31709.535693775892,{"$f":"CU158-CU167-CU217-CU170","v":26446.812172959766},24240.880404384825,18726.050982947574,9902.3239086479625]
[]
["FORÇA PRODUÇÃO E VENDAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Período Tarifário",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$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":1721088.8099999996},{"$f":"SUM(D177:AA177)","v":57369.626999999986},{"$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},{"$f":"'Produção Horária'!I18*1","v":504.74200000000002},{"$f":"'Produção Horária'!J18*1","v":2067.8140000000003},{"$f":"'Produção Horária'!K18*1","v":3744.8599999999997},{"$f":"'Produção Horária'!L18*1","v":6089.4680000000008},{"$f":"'Produção Horária'!M18*1","v":7090.8110000000006},{"$f":"'Produção Horária'!N18*1","v":7693.2449999999999},{"$f":"'Produção Horária'!O18*1","v":7115.2340000000004},{"$f":"'Produção Horária'!P18*1","v":6952.4139999999998},{"$f":"'Produção Horária'!Q18*1","v":6732.607},{"$f":"'Produção Horária'!R18*1","v":5234.6629999999996},{"$f":"'Produção Horária'!S18*1","v":2971.4650000000001},{"$f":"'Produção Horária'!T18*1","v":1139.74},{"$f":"'Produção Horária'!U18*1","v":32.564},{"$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":57369.626999999986},{"$f":"D177","v":0},{"$f":"E177","v":0},0,0,0,0,0,504.74200000000002,2067.8140000000003,3744.8599999999997,6089.4680000000008,7090.8110000000006,7693.2449999999999,7115.2340000000004,6952.4139999999998,6732.607,5234.6629999999996,2971.4650000000001,1139.74,32.564,0,0,{"$f":"Z177","v":0},{"$f":"AA177","v":0},{"$f":"SUM(BB177:BY177)","v":57369.626999999986},{"$f":"AC177","v":0},0,0,0,0,0,0,504.74200000000002,2067.8140000000003,3744.8599999999997,6089.4680000000008,7090.8110000000006,7693.2449999999999,7115.2340000000004,6952.4139999999998,6732.607,5234.6629999999996,2971.4650000000001,1139.74,32.564,0,0,{"$f":"AY177","v":0},0,{"$f":"SUM(CA177:CX177)","v":57369.626999999986},{"$f":"BB177","v":0},0,0,0,0,0,0,504.74200000000002,2067.8140000000003,3744.8599999999997,6089.4680000000008,7090.8110000000006,7693.2449999999999,7115.2340000000004,6952.4139999999998,6732.607,5234.6629999999996,2971.4650000000001,1139.74,32.564,0,0,0,0]
["Perdas AC",{"$f":"4*AB178+4*BA178+18*C178+BZ178*4","v":-58541.114783339995},{"$f":"SUM(D178:AA178)","v":-1951.3704927779997},{"$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$51*K177*-1","v":-17.168294387999996},{"$f":"Entradas!$E$51*L177*-1","v":-70.334625395999993},{"$f":"Entradas!$E$51*M177*-1","v":-127.37766803999995},{"$f":"Entradas!$E$51*N177*-1","v":-207.12716455199995},{"$f":"Entradas!$E$51*O177*-1","v":-241.18684535399993},{"$f":"Entradas!$E$51*P177*-1","v":-261.67803542999991},{"$f":"Entradas!$E$51*Q177*-1","v":-242.01756927599993},{"$f":"Entradas!$E$51*R177*-1","v":-236.47940979599991},{"$f":"Entradas!$E$51*S177*-1","v":-229.00289449799993},{"$f":"Entradas!$E$51*T177*-1","v":-178.05182728199992},{"$f":"Entradas!$E$51*U177*-1","v":-101.07141050999996},{"$f":"Entradas!$E$51*V177*-1","v":-38.767116359999989},{"$f":"Entradas!$E$51*W177*-1","v":-1.1076318959999996},{"$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":-1951.3704927779997},{"$f":"Entradas!$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$51*AJ177*-1","v":-17.168294387999996},{"$f":"Entradas!$E$51*AK177*-1","v":-70.334625395999993},{"$f":"Entradas!$E$51*AL177*-1","v":-127.37766803999995},{"$f":"Entradas!$E$51*AM177*-1","v":-207.12716455199995},{"$f":"Entradas!$E$51*AN177*-1","v":-241.18684535399993},{"$f":"Entradas!$E$51*AO177*-1","v":-261.67803542999991},{"$f":"Entradas!$E$51*AP177*-1","v":-242.01756927599993},{"$f":"Entradas!$E$51*AQ177*-1","v":-236.47940979599991},{"$f":"Entradas!$E$51*AR177*-1","v":-229.00289449799993},{"$f":"Entradas!$E$51*AS177*-1","v":-178.05182728199992},{"$f":"Entradas!$E$51*AT177*-1","v":-101.07141050999996},{"$f":"Entradas!$E$51*AU177*-1","v":-38.767116359999989},{"$f":"Entradas!$E$51*AV177*-1","v":-1.1076318959999996},{"$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":-1951.3704927779997},{"$f":"Entradas!$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$51*BI177*-1","v":-17.168294387999996},{"$f":"Entradas!$E$51*BJ177*-1","v":-70.334625395999993},{"$f":"Entradas!$E$51*BK177*-1","v":-127.37766803999995},{"$f":"Entradas!$E$51*BL177*-1","v":-207.12716455199995},{"$f":"Entradas!$E$51*BM177*-1","v":-241.18684535399993},{"$f":"Entradas!$E$51*BN177*-1","v":-261.67803542999991},{"$f":"Entradas!$E$51*BO177*-1","v":-242.01756927599993},{"$f":"Entradas!$E$51*BP177*-1","v":-236.47940979599991},{"$f":"Entradas!$E$51*BQ177*-1","v":-229.00289449799993},{"$f":"Entradas!$E$51*BR177*-1","v":-178.05182728199992},{"$f":"Entradas!$E$51*BS177*-1","v":-101.07141050999996},{"$f":"Entradas!$E$51*BT177*-1","v":-38.767116359999989},{"$f":"Entradas!$E$51*BU177*-1","v":-1.1076318959999996},{"$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":-1951.3704927779997},{"$f":"Entradas!$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$51*CH177*-1","v":-17.168294387999996},{"$f":"Entradas!$E$51*CI177*-1","v":-70.334625395999993},{"$f":"Entradas!$E$51*CJ177*-1","v":-127.37766803999995},{"$f":"Entradas!$E$51*CK177*-1","v":-207.12716455199995},{"$f":"Entradas!$E$51*CL177*-1","v":-241.18684535399993},{"$f":"Entradas!$E$51*CM177*-1","v":-261.67803542999991},{"$f":"Entradas!$E$51*CN177*-1","v":-242.01756927599993},{"$f":"Entradas!$E$51*CO177*-1","v":-236.47940979599991},{"$f":"Entradas!$E$51*CP177*-1","v":-229.00289449799993},{"$f":"Entradas!$E$51*CQ177*-1","v":-178.05182728199992},{"$f":"Entradas!$E$51*CR177*-1","v":-101.07141050999996},{"$f":"Entradas!$E$51*CS177*-1","v":-38.767116359999989},{"$f":"Entradas!$E$51*CT177*-1","v":-1.1076318959999996},{"$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":1662547.6952166599},{"$f":"SUM(D179:AA179)","v":55418.256507221995},{"$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},{"$f":"K177+K178","v":487.57370561200003},{"$f":"L177+L178","v":1997.4793746040002},{"$f":"M177+M178","v":3617.4823319599996},{"$f":"N177+N178","v":5882.3408354480007},{"$f":"O177+O178","v":6849.6241546460005},{"$f":"P177+P178","v":7431.56696457},{"$f":"Q177+Q178","v":6873.216430724},{"$f":"R177+R178","v":6715.9345902039995},{"$f":"S177+S178","v":6503.6041055019996},{"$f":"T177+T178","v":5056.6111727179996},{"$f":"U177+U178","v":2870.3935894900001},{"$f":"V177+V178","v":1100.97288364},{"$f":"W177+W178","v":31.456368103999999},{"$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":55418.256507221995},{"$f":"AC177+AC178","v":0},{"$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":487.57370561200003},{"$f":"AK177+AK178","v":1997.4793746040002},{"$f":"AL177+AL178","v":3617.4823319599996},{"$f":"AM177+AM178","v":5882.3408354480007},{"$f":"AN177+AN178","v":6849.6241546460005},{"$f":"AO177+AO178","v":7431.56696457},{"$f":"AP177+AP178","v":6873.216430724},{"$f":"AQ177+AQ178","v":6715.9345902039995},{"$f":"AR177+AR178","v":6503.6041055019996},{"$f":"AS177+AS178","v":5056.6111727179996},{"$f":"AT177+AT178","v":2870.3935894900001},{"$f":"AU177+AU178","v":1100.97288364},{"$f":"AV177+AV178","v":31.456368103999999},{"$f":"AW177+AW178","v":0},{"$f":"AX177+AX178","v":0},{"$f":"AY177+AY178","v":0},{"$f":"AZ177+AZ178","v":0},55418.256507221995,{"$f":"BB177+BB178","v":0},{"$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":487.57370561200003},{"$f":"BJ177+BJ178","v":1997.4793746040002},{"$f":"BK177+BK178","v":3617.4823319599996},{"$f":"BL177+BL178","v":5882.3408354480007},{"$f":"BM177+BM178","v":6849.6241546460005},{"$f":"BN177+BN178","v":7431.56696457},{"$f":"BO177+BO178","v":6873.216430724},{"$f":"BP177+BP178","v":6715.9345902039995},{"$f":"BQ177+BQ178","v":6503.6041055019996},{"$f":"BR177+BR178","v":5056.6111727179996},{"$f":"BS177+BS178","v":2870.3935894900001},{"$f":"BT177+BT178","v":1100.97288364},{"$f":"BU177+BU178","v":31.456368103999999},{"$f":"BV177+BV178","v":0},{"$f":"BW177+BW178","v":0},{"$f":"BX177+BX178","v":0},{"$f":"BY177+BY178","v":0},55418.256507221995,{"$f":"CA177+CA178","v":0},{"$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":487.57370561200003},{"$f":"CI177+CI178","v":1997.4793746040002},{"$f":"CJ177+CJ178","v":3617.4823319599996},{"$f":"CK177+CK178","v":5882.3408354480007},{"$f":"CL177+CL178","v":6849.6241546460005},{"$f":"CM177+CM178","v":7431.56696457},{"$f":"CN177+CN178","v":6873.216430724},{"$f":"CO177+CO178","v":6715.9345902039995},{"$f":"CP177+CP178","v":6503.6041055019996},{"$f":"CQ177+CQ178","v":5056.6111727179996},{"$f":"CR177+CR178","v":2870.3935894900001},{"$f":"CS177+CS178","v":1100.97288364},{"$f":"CT177+CT178","v":31.456368103999999},{"$f":"CU177+CU178","v":0},{"$f":"CV177+CV178","v":0},{"$f":"CW177+CW178","v":0},{"$f":"CX177+CX178","v":0}]
["Produção PV utilizada internamente",-44503.691043120001,{"$f":"SUM(D180:AA180)","v":-1483.4563681039999},{"$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$81,K179)*-1","v":-121},{"$f":"IF(L179>Entradas!$E$81,Entradas!$E$81,L179)*-1","v":-121},{"$f":"IF(M179>Entradas!$E$81,Entradas!$E$81,M179)*-1","v":-121},{"$f":"IF(N179>Entradas!$E$81,Entradas!$E$81,N179)*-1","v":-121},{"$f":"IF(O179>Entradas!$E$81,Entradas!$E$81,O179)*-1","v":-121},{"$f":"IF(P179>Entradas!$E$81,Entradas!$E$81,P179)*-1","v":-121},{"$f":"IF(Q179>Entradas!$E$81,Entradas!$E$81,Q179)*-1","v":-121},{"$f":"IF(R179>Entradas!$E$81,Entradas!$E$81,R179)*-1","v":-121},{"$f":"IF(S179>Entradas!$E$81,Entradas!$E$81,S179)*-1","v":-121},{"$f":"IF(T179>Entradas!$E$81,Entradas!$E$81,T179)*-1","v":-121},{"$f":"IF(U179>Entradas!$E$81,Entradas!$E$81,U179)*-1","v":-121},{"$f":"IF(V179>Entradas!$E$81,Entradas!$E$81,V179)*-1","v":-121},{"$f":"IF(W179>Entradas!$E$81,Entradas!$E$81,W179)*-1","v":-31.456368103999999},{"$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":-1483.4563681039999},{"$f":"IF(AC179>Entradas!$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$81,AJ179)*-1","v":-121},{"$f":"IF(AK179>Entradas!$E$81,Entradas!$E$81,AK179)*-1","v":-121},{"$f":"IF(AL179>Entradas!$E$81,Entradas!$E$81,AL179)*-1","v":-121},{"$f":"IF(AM179>Entradas!$E$81,Entradas!$E$81,AM179)*-1","v":-121},{"$f":"IF(AN179>Entradas!$E$81,Entradas!$E$81,AN179)*-1","v":-121},{"$f":"IF(AO179>Entradas!$E$81,Entradas!$E$81,AO179)*-1","v":-121},{"$f":"IF(AP179>Entradas!$E$81,Entradas!$E$81,AP179)*-1","v":-121},{"$f":"IF(AQ179>Entradas!$E$81,Entradas!$E$81,AQ179)*-1","v":-121},{"$f":"IF(AR179>Entradas!$E$81,Entradas!$E$81,AR179)*-1","v":-121},{"$f":"IF(AS179>Entradas!$E$81,Entradas!$E$81,AS179)*-1","v":-121},{"$f":"IF(AT179>Entradas!$E$81,Entradas!$E$81,AT179)*-1","v":-121},{"$f":"IF(AU179>Entradas!$E$81,Entradas!$E$81,AU179)*-1","v":-121},{"$f":"IF(AV179>Entradas!$E$81,Entradas!$E$81,AV179)*-1","v":-31.456368103999999},{"$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":-1483.4563681039999},{"$f":"IF(BB179>Entradas!$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$81,BI179)*-1","v":-121},{"$f":"IF(BJ179>Entradas!$E$81,Entradas!$E$81,BJ179)*-1","v":-121},{"$f":"IF(BK179>Entradas!$E$81,Entradas!$E$81,BK179)*-1","v":-121},{"$f":"IF(BL179>Entradas!$E$81,Entradas!$E$81,BL179)*-1","v":-121},{"$f":"IF(BM179>Entradas!$E$81,Entradas!$E$81,BM179)*-1","v":-121},{"$f":"IF(BN179>Entradas!$E$81,Entradas!$E$81,BN179)*-1","v":-121},{"$f":"IF(BO179>Entradas!$E$81,Entradas!$E$81,BO179)*-1","v":-121},{"$f":"IF(BP179>Entradas!$E$81,Entradas!$E$81,BP179)*-1","v":-121},{"$f":"IF(BQ179>Entradas!$E$81,Entradas!$E$81,BQ179)*-1","v":-121},{"$f":"IF(BR179>Entradas!$E$81,Entradas!$E$81,BR179)*-1","v":-121},{"$f":"IF(BS179>Entradas!$E$81,Entradas!$E$81,BS179)*-1","v":-121},{"$f":"IF(BT179>Entradas!$E$81,Entradas!$E$81,BT179)*-1","v":-121},{"$f":"IF(BU179>Entradas!$E$81,Entradas!$E$81,BU179)*-1","v":-31.456368103999999},{"$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":-1483.4563681039999},{"$f":"IF(CA179>Entradas!$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$81,CH179)*-1","v":-121},{"$f":"IF(CI179>Entradas!$E$81,Entradas!$E$81,CI179)*-1","v":-121},{"$f":"IF(CJ179>Entradas!$E$81,Entradas!$E$81,CJ179)*-1","v":-121},{"$f":"IF(CK179>Entradas!$E$81,Entradas!$E$81,CK179)*-1","v":-121},{"$f":"IF(CL179>Entradas!$E$81,Entradas!$E$81,CL179)*-1","v":-121},{"$f":"IF(CM179>Entradas!$E$81,Entradas!$E$81,CM179)*-1","v":-121},{"$f":"IF(CN179>Entradas!$E$81,Entradas!$E$81,CN179)*-1","v":-121},{"$f":"IF(CO179>Entradas!$E$81,Entradas!$E$81,CO179)*-1","v":-121},{"$f":"IF(CP179>Entradas!$E$81,Entradas!$E$81,CP179)*-1","v":-121},{"$f":"IF(CQ179>Entradas!$E$81,Entradas!$E$81,CQ179)*-1","v":-121},{"$f":"IF(CR179>Entradas!$E$81,Entradas!$E$81,CR179)*-1","v":-121},{"$f":"IF(CS179>Entradas!$E$81,Entradas!$E$81,CS179)*-1","v":-121},{"$f":"IF(CT179>Entradas!$E$81,Entradas!$E$81,CT179)*-1","v":-31.456368103999999},{"$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$81,CX179)*-1","v":0}]
["Produção PV líquida disponível",1618044.0041735398,{"$f":"SUM(D181:AA181)","v":53934.800139117993},{"$f":"D179+D180","v":0},{"$f":"E179+E180","v":0},0,0,0,0,0,366.57370561200003,1876.4793746040002,3496.4823319599996,5761.3408354480007,6728.6241546460005,7310.56696457,6752.216430724,6594.9345902039995,6382.6041055019996,4935.6111727179996,2749.3935894900001,979.97288363999996,0,0,0,0,0,{"$f":"SUM(AC181:AZ181)","v":53934.800139117993},{"$f":"AC179+AC180","v":0},{"$f":"AD179+AD180","v":0},0,0,0,0,0,366.57370561200003,1876.4793746040002,3496.4823319599996,5761.3408354480007,6728.6241546460005,7310.56696457,6752.216430724,6594.9345902039995,6382.6041055019996,4935.6111727179996,2749.3935894900001,979.97288363999996,0,0,0,0,0,{"$f":"SUM(BB181:BY181)","v":53934.800139117993},{"$f":"BB179+BB180","v":0},{"$f":"BC179+BC180","v":0},0,0,0,0,0,366.57370561200003,1876.4793746040002,3496.4823319599996,5761.3408354480007,6728.6241546460005,7310.56696457,6752.216430724,6594.9345902039995,6382.6041055019996,4935.6111727179996,2749.3935894900001,979.97288363999996,0,0,0,0,0,{"$f":"SUM(CA181:CX181)","v":53934.800139117993},{"$f":"CA179+CA180","v":0},{"$f":"CB179+CB180","v":0},0,0,0,0,0,366.57370561200003,1876.4793746040002,3496.4823319599996,5761.3408354480007,6728.6241546460005,7310.56696457,6752.216430724,6594.9345902039995,6382.6041055019996,4935.6111727179996,2749.3935894900001,979.97288363999996,0,0,0,0,0]
[]
["Armazenamento e Venda"]
["Força Produção PV vendida diretamente à EDA",{"$f":"4*AB184+4*BA184+18*C184+BZ184*4","v":1407303.2340070312},{"$f":"SUM(D184:AA184)","v":53934.800139117993},{"$f":"IF(D171<0,0,IF(D171>D181,D181,D171))","v":0},{"$f":"IF(E171<0,0,IF(E171>E181,E181,E171))","v":0},0,0,0,0,0,366.57370561200003,1876.4793746040002,3496.4823319599996,5761.3408354480007,6728.6241546460005,7310.56696457,6752.216430724,6594.9345902039995,6382.6041055019996,4935.6111727179996,2749.3935894900001,979.97288363999996,0,0,0,0,0,{"$f":"SUM(AC184:AZ184)","v":39639.994661425531},{"$f":"IF(AC171<0,0,IF(AC171>AC181,AC181,AC171))","v":0},{"$f":"IF(AD171<0,0,IF(AD171>AD181,AD181,AD171))","v":0},0,0,0,0,0,366.57370561200003,1876.4793746040002,3496.4823319599996,5419.7133129458398,5198.9209743778956,4290.4235593787598,5139.7325815207514,4431.355982947578,755.33519223070834,4935.6111727179996,2749.3935894900001,979.97288363999996,0,0,0,0,0,{"$f":"SUM(BB184:BY184)","v":15544.413075183285},{"$f":"IF(BB171<0,0,IF(BB171>BB181,BB181,BB171))","v":0},0,0,0,0,0,0,366.57370561200003,1876.4793746040002,3425.1060686444862,703.40094936483547,1585.5744950843473,1780.0429643726748,2077.869044370942,0,0,0,2749.3935894900001,979.97288363999996,0,0,0,0,0,{"$f":"SUM(CA184:CX184)","v":53934.800139117993},{"$f":"IF(CA171<0,0,IF(CA171>CA181,CA181,CA171))","v":0},{"$f":"IF(CB171<0,0,IF(CB171>CB181,CB181,CB171))","v":0},0,0,0,0,0,366.57370561200003,1876.4793746040002,3496.4823319599996,5761.3408354480007,6728.6241546460005,7310.56696457,6752.216430724,6594.9345902039995,6382.6041055019996,4935.6111727179996,2749.3935894900001,979.97288363999996,0,0,0,0,0]
["Procura líquida após venda de produção PV",{"$f":"B171-B184","v":7393620.9776708428},{"$f":"C171-C184","v":291961.70919919916},6443.4262557855882,5340.4603714981395,5340.4603714981395,5340.4603714981395,5340.4603714981395,5340.4603714981395,5340.4603714981395,13072.722685896579,17528.264789156259,16255.855726092941,11066.326219037834,8223.8017348407102,3975.9467991989604,5935.0892973306709,6486.9604235649613,4677.718943981241,9754.9333053366681,17425.941959993244,28046.355667278749,31709.535693775892,26446.812172959766,24240.880404384825,18726.050982947574,9902.3239086479625,147129.50796050663,5543.4262557855882,4586.0115450669737,2380.079776492069,1277.1138922045984,725.63095006086678,725.63095006086678,2380.079776492069,7601.961495884424,4161.413394753894,2641.970215978014,0,0,0,0,0,0,1.428390227838463,9878.3688134593267,19947.299578601105,24713.445489385729,20931.982751522479,16520.119214372669,13211.221561510309,9902.3239086479625,95486.335861608823,4586.0115450669737,2931.562718635786,174.1480079171497,-1480.3008185140307,-1480.3008185140307,-1480.3008185140307,174.1480079171497,5396.0297273095048,2303.9986840352794,0,0,0,0,{"$f":"BO171-BO184","v":0},-284.95638063341903,-4512.4601134940349,-1680.7557427788834,2709.0905655908668,13880.987215020123,21404.547836523354,18174.56804080385,14865.670387941489,12108.25567722286,7696.3921400730515,291961.70919919916,6443.4262557855882,5340.4603714981395,5340.4603714981395,5340.4603714981395,5340.4603714981395,5340.4603714981395,5340.4603714981395,13072.722685896579,17528.264789156259,16255.855726092941,11066.326219037834,8223.8017348407102,3975.9467991989604,5935.0892973306709,6486.9604235649613,4677.718943981241,9754.9333053366681,17425.941959993244,28046.355667278749,31709.535693775892,26446.812172959766,24240.880404384825,18726.050982947574,9902.3239086479625]
[]
["Resumo"]
["Produção",{"$f":"B179","v":1662547.6952166599},{"$f":"SUM(D188:AA188)","v":55418.256507221995},{"$f":"D179","v":0},0,0,0,0,0,0,487.57370561200003,1997.4793746040002,3617.4823319599996,5882.3408354480007,6849.6241546460005,7431.56696457,6873.216430724,6715.9345902039995,6503.6041055019996,5056.6111727179996,2870.3935894900001,1100.97288364,31.456368103999999,0,0,0,0,55418.256507221995,0,0,0,0,0,0,0,{"$f":"AJ179","v":487.57370561200003},1997.4793746040002,3617.4823319599996,5882.3408354480007,6849.6241546460005,7431.56696457,6873.216430724,6715.9345902039995,6503.6041055019996,5056.6111727179996,2870.3935894900001,1100.97288364,31.456368103999999,0,0,0,0,55418.256507221995,0,0,0,0,0,0,0,487.57370561200003,1997.4793746040002,3617.4823319599996,5882.3408354480007,6849.6241546460005,7431.56696457,6873.216430724,{"$f":"BP179","v":6715.9345902039995},6503.6041055019996,5056.6111727179996,2870.3935894900001,1100.97288364,31.456368103999999,0,0,0,0,55418.256507221995,0,0,0,0,0,0,0,487.57370561200003,1997.4793746040002,3617.4823319599996,5882.3408354480007,6849.6241546460005,7431.56696457,6873.216430724,6715.9345902039995,6503.6041055019996,5056.6111727179996,2870.3935894900001,1100.97288364,31.456368103999999,0,0,0,0]
["Utilização",{"$f":"B180","v":-44503.691043120001},{"$f":"C180","v":-1483.4563681039999},{"$f":"D180","v":0},0,0,0,0,0,0,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-31.456368103999999,0,0,0,0,-1483.4563681039999,0,0,0,0,0,0,0,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-31.456368103999999,0,0,0,0,-1483.4563681039999,0,0,0,0,0,0,0,-121,-121,-121,-121,-121,-121,-121,{"$f":"BP180","v":-121},-121,-121,-121,-121,-31.456368103999999,0,0,0,0,-1483.4563681039999,0,0,0,0,0,0,0,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-31.456368103999999,0,0,0,0]
["Total Vendido à EDA",{"$f":"4*AB190+4*BA190+18*C190+BZ190*4","v":1407303.2340070312},{"$f":"SUM(D190:AA190)","v":53934.800139117993},{"$f":"D184","v":0},{"$f":"E184","v":0},0,0,0,0,0,366.57370561200003,1876.4793746040002,3496.4823319599996,5761.3408354480007,6728.6241546460005,7310.56696457,6752.216430724,6594.9345902039995,6382.6041055019996,4935.6111727179996,2749.3935894900001,979.97288363999996,0,0,0,0,0,39639.994661425531,0,0,0,0,0,0,0,366.57370561200003,1876.4793746040002,3496.4823319599996,5419.7133129458398,5198.9209743778956,4290.4235593787598,5139.7325815207514,4431.355982947578,755.33519223070834,4935.6111727179996,2749.3935894900001,979.97288363999996,0,0,0,0,0,15544.413075183285,0,0,0,0,0,0,0,366.57370561200003,1876.4793746040002,3425.1060686444862,703.40094936483547,1585.5744950843473,1780.0429643726748,2077.869044370942,0,{"$f":"BQ184","v":0},0,2749.3935894900001,979.97288363999996,0,0,0,0,0,53934.800139117993,0,0,0,0,0,0,0,366.57370561200003,1876.4793746040002,3496.4823319599996,5761.3408354480007,6728.6241546460005,7310.56696457,6752.216430724,6594.9345902039995,6382.6041055019996,4935.6111727179996,2749.3935894900001,979.97288363999996,0,0,0,0,0]
["  Ponta",82046.062408860002,{"$f":"SUM(D191:AA191)","v":3729.36647313},{"$f":"IF(D174=\"P\",D190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2749.3935894900001,979.97288363999996,0,0,0,0,0,{"$f":"SUM(AC191:AZ191)","v":0},{"$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,{"$f":"SUM(CA191:CX191)","v":3729.36647313},{"$f":"IF(CA174=\"P\",CA190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2749.3935894900001,979.97288363999996,0,0,0,0,0]
["  Cheia",1201837.0233908605,50205.433665987992,{"$f":"IF(D174=\"C\",D190,0)","v":0},0,0,0,0,0,0,366.57370561200003,1876.4793746040002,3496.4823319599996,5761.3408354480007,6728.6241546460005,7310.56696457,6752.216430724,6594.9345902039995,6382.6041055019996,4935.6111727179996,0,0,0,0,0,0,0,24329.370684781203,{"$f":"IF(AC174=\"C\",AC190,0)","v":0},0,0,0,0,0,0,0,0,0,5419.7133129458398,5198.9209743778956,4290.4235593787598,0,0,755.33519223070834,4935.6111727179996,2749.3935894900001,979.97288363999996,0,0,0,0,0,0,{"$f":"IF(BB174=\"C\",BB190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50205.433665987992,{"$f":"IF(CA174=\"C\",CA190,0)","v":0},0,0,0,0,0,0,366.57370561200003,1876.4793746040002,3496.4823319599996,5761.3408354480007,6728.6241546460005,7310.56696457,6752.216430724,6594.9345902039995,6382.6041055019996,4935.6111727179996,0,0,0,0,0,0,0]
["  Vazio",123420.14820731046,0,{"$f":"IF(D174=\"V\",D190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15310.623976644329,{"$f":"IF(AC174=\"V\",AC190,0)","v":0},0,0,0,0,0,0,366.57370561200003,1876.4793746040002,3496.4823319599996,0,0,0,5139.7325815207514,4431.355982947578,0,0,0,0,0,0,0,0,0,15544.413075183285,{"$f":"IF(BB174=\"V\",BB190,0)","v":0},0,0,0,0,0,0,366.57370561200003,1876.4793746040002,3425.1060686444862,703.40094936483547,1585.5744950843473,1780.0429643726748,2077.869044370942,0,0,0,2749.3935894900001,979.97288363999996,0,0,0,0,0,0,{"$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",210740.77016650868,0,{"$f":"D188+D189-D190","v":0},{"$f":"E188+E189-E190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14294.805477692462,0,0,0,0,0,0,0,0,0,0,341.6275225021609,1529.7031802681049,3020.1434051912402,1612.4838492032486,2163.5786072564215,5627.2689132712912,0,0,0,0,0,0,0,0,38390.387063934708,0,0,0,0,0,0,0,0,0,71.37626331551337,5057.9398860831652,5143.0496595616532,5530.5240001973252,4674.347386353058,6594.9345902039995,{"$f":"BQ188+BQ189-BQ190","v":6382.6041055019996},4935.6111727179996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Percentagem de Excedente",{"$f":"IF(B195=0,0,B195/B188)","v":0.12675772897994686},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25794397692445614,0,0,0,0,0,{"$f":"IF(AH195=0,0,AH195/AH188)","v":0},0,0,0,0,5.8076798345899051E-2,0.22332658635445413,0.40639388968568479,0.23460396823753088,0.32215599753044971,0.86525391490399373,0,0,0,0,0,0,0,0,0.69273899042514542,0,0,0,0,0,0,0,0,0,1.9730922438767177E-2,0.85985155018613457,0.75085136694298726,{"$f":"IF(BN195=0,0,BN195/BN188)","v":0.74419352292243368},0.68008150673944057,0.98198314793349939,0.98139493148150958,0.97607093053687166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CT195=0,0,CT195/CT188)","v":0},0,0,0,0]
[]
["MAIO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["PROCURA E PRODUÇÃO DE ENERGIAS RENOVÁVEIS"]
[]
["Procura"]
["Procura Projetada (2028)",{"$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,{"$f":"BP204","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000]
["Autoconsumo",90024,{"$f":"SUM(D205:AA205)","v":2904},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"SUM(AC205:AZ205)","v":2904},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"SUM(BB205:BY205)","v":2904},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"BA205","v":2904},{"$f":"BB205","v":121},{"$f":"BC205","v":121},{"$f":"BD205","v":121},{"$f":"BE205","v":121},{"$f":"BF205","v":121},{"$f":"BG205","v":121},{"$f":"BH205","v":121},{"$f":"BI205","v":121},{"$f":"BJ205","v":121},{"$f":"BK205","v":121},{"$f":"BL205","v":121},{"$f":"BM205","v":121},{"$f":"BN205","v":121},{"$f":"BO205","v":121},{"$f":"BP205","v":121},{"$f":"BQ205","v":121},{"$f":"BR205","v":121},{"$f":"BS205","v":121},{"$f":"BT205","v":121},{"$f":"BU205","v":121},{"$f":"BV205","v":121},{"$f":"BW205","v":121},{"$f":"BX205","v":121},{"$f":"BY205","v":121}]
["Procura Total incluindo Autoconsumo",{"$f":"SUM(B203:B205)","v":45529434.434307024},1525516.7702673669,49217.776260151884,48081.269522099406,48081.269522099406,48081.269522099406,48081.269522099406,48081.269522099406,48081.269522099406,56400.309950414317,66628.870592886669,71174.897545096625,74016.16439022783,74584.41775925408,72311.404283149066,72311.404283149066,72311.404283149066,72311.404283149066,72311.404283149066,72311.404283149066,76857.43123535905,76857.43123535905,71174.897545096625,68901.88406899164,63219.350378729221,54127.29647430934,1351062.9859763104,49217.776260151884,46376.509415020664,44103.495938915701,42966.989200863216,42398.735831836973,{"$f":"SUM(AH203:AH205)","v":42398.735831836973},44103.495938915701,48444.762784046907,51286.029629178141,56968.563319440567,62082.843640676736,64355.857116781714,64924.110485807942,64355.857116781714,63219.350378729221,61514.590271650501,62082.843640676736,64355.857116781714,68333.630699965404,69470.13743801789,65492.363854834184,60946.336902624236,57536.816688466795,54127.29647430934,1259574.1935630855,46376.509415020664,44671.749307941929,41830.482462810731,40125.722355731996,40125.722355731996,40125.722355731996,41830.482462810731,46171.749307941929,48444.762784046907,51854.282998204377,55832.056581388075,59241.576795545523,{"$f":"SUM(BN203:BN205)","v":60946.336902624236},60946.336902624236,56968.563319440567,54695.549843335575,55263.803212361818,56968.563319440567,62082.843640676736,66060.617223860405,62651.097009702986,59241.576795545523,56400.309950414317,51854.282998204377,1525516.7702673669,49217.776260151884,48081.269522099406,48081.269522099406,48081.269522099406,48081.269522099406,48081.269522099406,48081.269522099406,56400.309950414317,66628.870592886669,71174.897545096625,74016.16439022783,74584.41775925408,72311.404283149066,72311.404283149066,72311.404283149066,72311.404283149066,72311.404283149066,72311.404283149066,76857.43123535905,{"$f":"SUM(CT203:CT205)","v":76857.43123535905},71174.897545096625,68901.88406899164,63219.350378729221,54127.29647430934]
[null,{"$f":"4*AB207+4*BA207+19*C207+BZ207*4","v":0},null,null,null,null,null,null,null,{"$f":"SUM(J206:W206)","v":978469.21792959131},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI206:AV206)","v":845497.92957745085},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH206:BU206)","v":777307.52529430157}]
["Produção Projetada de Energias Renováveis"]
["   Eólica",{"$f":"4*AB209+4*BA209+19*C209+BZ209*4","v":2815370.4},90818.4,4540.92,4540.92,4540.92,4540.92,4540.92,4540.92,4540.92,2270.46,2270.46,2270.46,2270.46,2270.46,2270.46,2270.46,2270.46,4540.92,4540.92,4540.92,4540.92,4540.92,4540.92,4540.92,4540.92,4540.92,90818.4,4540.92,4540.92,4540.92,4540.92,4540.92,4540.92,4540.92,2270.46,2270.46,2270.46,2270.46,2270.46,2270.46,2270.46,2270.46,4540.92,4540.92,4540.92,4540.92,4540.92,4540.92,4540.92,4540.92,4540.92,90818.4,4540.92,4540.92,4540.92,4540.92,4540.92,4540.92,4540.92,2270.46,2270.46,2270.46,2270.46,2270.46,2270.46,2270.46,2270.46,4540.92,4540.92,4540.92,4540.92,4540.92,4540.92,4540.92,4540.92,4540.92,90818.4,4540.92,4540.92,4540.92,4540.92,4540.92,4540.92,4540.92,2270.46,2270.46,2270.46,2270.46,2270.46,2270.46,2270.46,2270.46,4540.92,4540.92,4540.92,4540.92,4540.92,4540.92,4540.92,4540.92,4540.92]
["   Geotérmica",23064000,{"$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},{"$f":"31000","v":31000}]
["   Hídrica",2303818.0000000009,74316.709677419378,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,74316.709677419378,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,74316.709677419378,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,74316.709677419378,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733,3096.5295698924733]
["   Solar (PV)",4817474.8244047612,{"$f":"SUM(D212:AA212)","v":155402.41369047615},{"$f":"Entradas!$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$31*J225","v":701.49206349206349},{"$f":"Entradas!$E$43/Entradas!$E$31*K225","v":2477.1438492063494},{"$f":"Entradas!$E$43/Entradas!$E$31*L225","v":6686.0962301587306},{"$f":"Entradas!$E$43/Entradas!$E$31*M225","v":10566.224206349209},{"$f":"Entradas!$E$43/Entradas!$E$31*N225","v":15279.374007936509},{"$f":"Entradas!$E$43/Entradas!$E$31*O225","v":18808.755952380954},{"$f":"Entradas!$E$43/Entradas!$E$31*P225","v":18852.599206349209},{"$f":"Entradas!$E$43/Entradas!$E$31*Q225","v":20321.348214285714},{"$f":"Entradas!$E$43/Entradas!$E$31*R225","v":19049.89384920635},{"$f":"Entradas!$E$43/Entradas!$E$31*S225","v":17756.517857142859},{"$f":"Entradas!$E$43/Entradas!$E$31*T225","v":13196.819444444443},{"$f":"Entradas!$E$43/Entradas!$E$31*U225","v":7584.8829365079373},{"$f":"Entradas!$E$43/Entradas!$E$31*V225","v":3529.3819444444448},{"$f":"Entradas!$E$43/Entradas!$E$31*W225","v":591.88392857142867},{"$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$31*AA225","v":0},155402.41369047615,{"$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":701.49206349206349},{"$f":"K212","v":2477.1438492063494},{"$f":"L212","v":6686.0962301587306},{"$f":"M212","v":10566.224206349209},{"$f":"N212","v":15279.374007936509},{"$f":"O212","v":18808.755952380954},{"$f":"P212","v":18852.599206349209},{"$f":"Q212","v":20321.348214285714},{"$f":"R212","v":19049.89384920635},{"$f":"S212","v":17756.517857142859},{"$f":"T212","v":13196.819444444443},{"$f":"U212","v":7584.8829365079373},{"$f":"V212","v":3529.3819444444448},{"$f":"W212","v":591.88392857142867},{"$f":"X212","v":0},{"$f":"Y212","v":0},{"$f":"Z212","v":0},{"$f":"AA212","v":0},155402.41369047615,{"$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":701.49206349206349},{"$f":"AJ212","v":2477.1438492063494},{"$f":"AK212","v":6686.0962301587306},{"$f":"AL212","v":10566.224206349209},{"$f":"AM212","v":15279.374007936509},{"$f":"AN212","v":18808.755952380954},{"$f":"AO212","v":18852.599206349209},{"$f":"AP212","v":20321.348214285714},{"$f":"AQ212","v":19049.89384920635},{"$f":"AR212","v":17756.517857142859},{"$f":"AS212","v":13196.819444444443},{"$f":"AT212","v":7584.8829365079373},{"$f":"AU212","v":3529.3819444444448},{"$f":"AV212","v":591.88392857142867},{"$f":"AW212","v":0},{"$f":"AX212","v":0},{"$f":"AY212","v":0},{"$f":"AZ212","v":0},{"$f":"BA212","v":155402.41369047615},{"$f":"BB212","v":0},{"$f":"BC212","v":0},{"$f":"BD212","v":0},{"$f":"BE212","v":0},{"$f":"BF212","v":0},{"$f":"BG212","v":0},{"$f":"BH212","v":701.49206349206349},{"$f":"BI212","v":2477.1438492063494},{"$f":"BJ212","v":6686.0962301587306},{"$f":"BK212","v":10566.224206349209},{"$f":"BL212","v":15279.374007936509},{"$f":"BM212","v":18808.755952380954},{"$f":"BN212","v":18852.599206349209},{"$f":"BO212","v":20321.348214285714},{"$f":"BP212","v":19049.89384920635},{"$f":"BQ212","v":17756.517857142859},{"$f":"BR212","v":13196.819444444443},{"$f":"BS212","v":7584.8829365079373},{"$f":"BT212","v":3529.3819444444448},{"$f":"BU212","v":591.88392857142867},{"$f":"BV212","v":0},{"$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",{"$f":"SUM(B209:B214)","v":35946274.22440476},{"$f":"SUM(C209:C214)","v":1164346.697280939},{"$f":"SUM(D209:D214)","v":41637.449569892473},{"$f":"SUM(E209:E214)","v":41637.449569892473},{"$f":"SUM(F209:F214)","v":41637.449569892473},{"$f":"SUM(G209:G214)","v":41637.449569892473},{"$f":"SUM(H209:H214)","v":41637.449569892473},{"$f":"SUM(I209:I214)","v":41637.449569892473},{"$f":"SUM(J209:J214)","v":42338.941633384537},{"$f":"SUM(K209:K214)","v":43344.13341909882},{"$f":"SUM(L209:L214)","v":47745.51695947149},{"$f":"SUM(M209:M214)","v":51625.644935661971},{"$f":"SUM(N209:N214)","v":56338.794737249271},{"$f":"SUM(O209:O214)","v":59868.176681693716},{"$f":"SUM(P209:P214)","v":59912.019935661971},{"$f":"SUM(Q209:Q214)","v":61380.768943598479},{"$f":"SUM(R209:R214)","v":60109.314578519115},{"$f":"SUM(S209:S214)","v":61086.398586455616},{"$f":"SUM(T209:T214)","v":56526.700173757206},{"$f":"SUM(U209:U214)","v":50914.763665820697},{"$f":"SUM(V209:V214)","v":46859.262673757206},{"$f":"SUM(W209:W214)","v":43921.764657884189},{"$f":"SUM(X209:X214)","v":43137.449569892473},{"$f":"SUM(Y209:Y214)","v":43137.449569892473},{"$f":"SUM(Z209:Z214)","v":43137.449569892473},{"$f":"SUM(AA209:AA214)","v":43137.449569892473},{"$f":"SUM(AB209:AB214)","v":1153037.5233678955},{"$f":"SUM(AC209:AC214)","v":42637.449569892473},{"$f":"SUM(AD209:AD214)","v":40637.449569892473},{"$f":"SUM(AE209:AE214)","v":40637.449569892473},{"$f":"SUM(AF209:AF214)","v":40637.449569892473},{"$f":"SUM(AG209:AG214)","v":40637.449569892473},{"$f":"SUM(AH209:AH214)","v":40637.449569892473},{"$f":"SUM(AI209:AI214)","v":41338.941633384537},{"$f":"SUM(AJ209:AJ214)","v":40844.13341909882},{"$f":"SUM(AK209:AK214)","v":46053.085800051202},{"$f":"SUM(AL209:AL214)","v":51433.213776241682},{"$f":"SUM(AM209:AM214)","v":56146.363577828983},{"$f":"SUM(AN209:AN214)","v":59675.745522273428},{"$f":"SUM(AO209:AO214)","v":59719.588776241682},{"$f":"SUM(AP209:AP214)","v":61188.337784178191},{"$f":"SUM(AQ209:AQ214)","v":59916.883419098827},{"$f":"SUM(AR209:AR214)","v":60893.967427035328},{"$f":"SUM(AS209:AS214)","v":56334.269014336918},{"$f":"SUM(AT209:AT214)","v":50722.332506400409},{"$f":"SUM(AU209:AU214)","v":46666.831514336918},{"$f":"SUM(AV209:AV214)","v":43729.3334984639},{"$f":"SUM(AW209:AW214)","v":43137.449569892473},{"$f":"SUM(AX209:AX214)","v":43137.449569892473},{"$f":"SUM(AY209:AY214)","v":43137.449569892473},{"$f":"SUM(AZ209:AZ214)","v":43137.449569892473},{"$f":"SUM(BA209:BA214)","v":1138537.5233678955},{"$f":"SUM(BB209:BB214)","v":40637.449569892473},{"$f":"SUM(BC209:BC214)","v":40637.449569892473},{"$f":"SUM(BD209:BD214)","v":40637.449569892473},{"$f":"SUM(BE209:BE214)","v":40637.449569892473},{"$f":"SUM(BF209:BF214)","v":40637.449569892473},{"$f":"SUM(BG209:BG214)","v":40637.449569892473},{"$f":"SUM(BH209:BH214)","v":41338.941633384537},{"$f":"SUM(BI209:BI214)","v":40844.13341909882},{"$f":"SUM(BJ209:BJ214)","v":45053.085800051202},{"$f":"SUM(BK209:BK214)","v":48933.213776241682},{"$f":"SUM(BL209:BL214)","v":54646.363577828983},{"$f":"SUM(BM209:BM214)","v":58175.745522273428},{"$f":"SUM(BN209:BN214)","v":58219.588776241682},{"$f":"SUM(BO209:BO214)","v":59688.337784178191},{"$f":"SUM(BP209:BP214)","v":58416.883419098827},{"$f":"SUM(BQ209:BQ214)","v":59393.967427035328},{"$f":"SUM(BR209:BR214)","v":56334.269014336918},{"$f":"SUM(BS209:BS214)","v":50722.332506400409},{"$f":"SUM(BT209:BT214)","v":46666.831514336918},{"$f":"SUM(BU209:BU214)","v":43729.3334984639},{"$f":"SUM(BV209:BV214)","v":43137.449569892473},{"$f":"SUM(BW209:BW214)","v":43137.449569892473},{"$f":"SUM(BX209:BX214)","v":43137.449569892473},{"$f":"SUM(BY209:BY214)","v":43137.449569892473},{"$f":"SUM(BZ209:BZ214)","v":1164346.697280939},{"$f":"SUM(CA209:CA214)","v":41637.449569892473},{"$f":"SUM(CB209:CB214)","v":41637.449569892473},{"$f":"SUM(CC209:CC214)","v":41637.449569892473},{"$f":"SUM(CD209:CD214)","v":41637.449569892473},{"$f":"SUM(CE209:CE214)","v":41637.449569892473},{"$f":"SUM(CF209:CF214)","v":41637.449569892473},{"$f":"SUM(CG209:CG214)","v":42338.941633384537},{"$f":"SUM(CH209:CH214)","v":43344.13341909882},{"$f":"SUM(CI209:CI214)","v":47745.51695947149},{"$f":"SUM(CJ209:CJ214)","v":51625.644935661971},{"$f":"SUM(CK209:CK214)","v":56338.794737249271},{"$f":"SUM(CL209:CL214)","v":59868.176681693716},{"$f":"SUM(CM209:CM214)","v":59912.019935661971},{"$f":"SUM(CN209:CN214)","v":61380.768943598479},{"$f":"SUM(CO209:CO214)","v":60109.314578519115},{"$f":"SUM(CP209:CP214)","v":61086.398586455616},{"$f":"SUM(CQ209:CQ214)","v":56526.700173757206},{"$f":"SUM(CR209:CR214)","v":50914.763665820697},{"$f":"SUM(CS209:CS214)","v":46859.262673757206},{"$f":"SUM(CT209:CT214)","v":43921.764657884189},{"$f":"SUM(CU209:CU214)","v":43137.449569892473},{"$f":"SUM(CV209:CV214)","v":43137.449569892473},{"$f":"SUM(CW209:CW214)","v":43137.449569892473},{"$f":"SUM(CX209:CX214)","v":43137.449569892473}]
[null,{"$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$46","v":3080}]
["Perdas",-3594627.4224404762,-116434.66972809391,{"$f":"0.1*D215*-1","v":-4163.7449569892478},-4163.7449569892478,-4163.7449569892478,-4163.7449569892478,-4163.7449569892478,-4163.7449569892478,-4233.8941633384538,-4334.4133419098825,-4774.5516959471488,-5162.5644935661976,-5633.8794737249273,-5986.8176681693722,-5991.2019935661974,-6138.0768943598487,-6010.9314578519115,-6108.6398586455616,-5652.6700173757208,-5091.4763665820701,-4685.9262673757212,-4392.1764657884187,-4313.7449569892478,-4313.7449569892478,-4313.7449569892478,-4313.7449569892478,-115303.75233678958,{"$f":"0.1*AC215*-1","v":-4263.7449569892478},-4063.7449569892474,-4063.7449569892474,-4063.7449569892474,-4063.7449569892474,-4063.7449569892474,-4133.8941633384538,-4084.4133419098821,-4605.3085800051203,-5143.3213776241682,-5614.6363577828988,-5967.5745522273428,-5971.958877624169,-6118.8337784178193,-5991.6883419098831,-6089.3967427035332,-5633.4269014336924,-5072.2332506400417,-4666.6831514336918,-4372.9333498463902,-4313.7449569892478,-4313.7449569892478,-4313.7449569892478,-4313.7449569892478,-113853.75233678958,{"$f":"0.1*BB215*-1","v":-4063.7449569892474},-4063.7449569892474,-4063.7449569892474,-4063.7449569892474,-4063.7449569892474,-4063.7449569892474,-4133.8941633384538,-4084.4133419098821,-4505.3085800051203,-4893.3213776241682,-5464.6363577828988,-5817.5745522273428,-5821.958877624169,-5968.8337784178193,-5841.6883419098831,-5939.3967427035332,-5633.4269014336924,-5072.2332506400417,-4666.6831514336918,-4372.9333498463902,-4313.7449569892478,-4313.7449569892478,-4313.7449569892478,-4313.7449569892478,-116434.66972809391,{"$f":"0.1*CA215*-1","v":-4163.7449569892478},-4163.7449569892478,-4163.7449569892478,-4163.7449569892478,-4163.7449569892478,-4163.7449569892478,-4233.8941633384538,-4334.4133419098825,-4774.5516959471488,-5162.5644935661976,-5633.8794737249273,-5986.8176681693722,-5991.2019935661974,-6138.0768943598487,-6010.9314578519115,-6108.6398586455616,-5652.6700173757208,-5091.4763665820701,-4685.9262673757212,-4392.1764657884187,-4313.7449569892478,-4313.7449569892478,-4313.7449569892478,-4313.7449569892478]
["Procura Líquida Projetada (Excedente)",{"$f":"4*AB219+4*BA219+18*C219+BZ219*4","v":10482582.889628217},{"$f":"C206-C215-C265-C218","v":403684.74271452182},8664.0716472486602,7527.5649091961814,7527.5649091961814,7527.5649091961814,7527.5649091961814,7527.5649091961814,6896.2220520533238,14310.589873225381,20577.905329362329,21631.817103000853,20231.249126703486,17623.058745729737,15310.586341053293,13988.712233910435,15133.021162481862,14253.645555339011,18357.37412676758,23408.11698391044,31604.094828977566,34247.843043263281,29271.1929321934,26998.179456088415,21315.645765825997,12223.591861406116,239409.2149452045,7764.0716472486592,6722.8048021174382,4449.7913260124751,3313.2845879599904,2745.0312189337478,2745.0312189337478,{"$f":"AI206-AI215-AI265-AI218","v":3818.4484688696184},8605.0427068579684,6758.2524091320602,7598.6709208230532,8471.116420630653,7567.6861467356284,8096.4805871904282,6206.3531110213416,6214.1553015402769,3630.0195873187058,8302.001527773511,15625.757861021346,23253.482337062178,27033.737289400378,23588.65924193096,19042.632289721012,15633.112075563571,12223.591861406116,160970.42253197957,6722.8048021174382,5018.0446950387031,2176.7778499075052,472.01774282877022,472.01774282877022,472.01774282877022,1545.4349927646481,6332.0292307529908,4816.9855640008254,4734.3905995868627,3570.329361341991,3803.4058254994379,5468.7070040067229,{"$f":"BO206-BO215-BO265-BO218","v":4146.8328968638643},1313.3682422516231,-1839.0208409962197,1482.9610994585919,8238.4640636801996,17002.69527777351,23624.217075242894,20747.392396799762,17337.872182642299,14496.605337511093,9950.5783853011526,403684.74271452182,8664.0716472486602,7527.5649091961814,7527.5649091961814,7527.5649091961814,7527.5649091961814,7527.5649091961814,6896.2220520533238,14310.589873225381,20577.905329362329,21631.817103000853,20231.249126703486,17623.058745729737,15310.586341053293,13988.712233910435,15133.021162481862,14253.645555339011,18357.37412676758,23408.11698391044,31604.094828977566,34247.843043263281,{"$f":"CU206-CU215-CU265-CU218","v":29271.1929321934},26998.179456088415,21315.645765825997,12223.591861406116]
[]
["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",{"$f":"4*AB225+4*BA225+19*C225+BZ225*4","v":1789058.0190000001},{"$f":"SUM(D225:AA225)","v":57711.549000000006},{"$f":"'Produção Horária'!B19*1","v":0},{"$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},{"$f":"'Produção Horária'!H19*1","v":260.512},{"$f":"'Produção Horária'!I19*1","v":919.93299999999999},{"$f":"'Produção Horária'!J19*1","v":2483.0050000000001},{"$f":"'Produção Horária'!K19*1","v":3923.9620000000004},{"$f":"'Produção Horária'!L19*1","v":5674.277},{"$f":"'Produção Horária'!M19*1","v":6984.9780000000001},{"$f":"'Produção Horária'!N19*1","v":7001.26},{"$f":"'Produção Horária'!O19*1","v":7546.7069999999994},{"$f":"'Produção Horária'!P19*1","v":7074.5289999999995},{"$f":"'Produção Horária'!Q19*1","v":6594.21},{"$f":"'Produção Horária'!R19*1","v":4900.8819999999996},{"$f":"'Produção Horária'!S19*1","v":2816.7860000000001},{"$f":"'Produção Horária'!T19*1","v":1310.701},{"$f":"'Produção Horária'!U19*1","v":219.80700000000002},{"$f":"'Produção Horária'!V19*1","v":0},{"$f":"'Produção Horária'!W19*1","v":0},{"$f":"'Produção Horária'!X19*1","v":0},{"$f":"'Produção Horária'!Y19*1","v":0},{"$f":"SUM(AC225:AZ225)","v":57711.549000000006},{"$f":"D225","v":0},{"$f":"E225","v":0},0,0,0,0,260.512,919.93299999999999,2483.0050000000001,3923.9620000000004,5674.277,6984.9780000000001,7001.26,7546.7069999999994,7074.5289999999995,6594.21,4900.8819999999996,2816.7860000000001,1310.701,219.80700000000002,0,0,{"$f":"Z225","v":0},{"$f":"AA225","v":0},{"$f":"SUM(BB225:BY225)","v":57711.549000000006},{"$f":"AC225","v":0},0,0,0,0,0,260.512,919.93299999999999,2483.0050000000001,3923.9620000000004,5674.277,6984.9780000000001,7001.26,7546.7069999999994,7074.5289999999995,6594.21,4900.8819999999996,2816.7860000000001,1310.701,219.80700000000002,0,0,{"$f":"AY225","v":0},0,{"$f":"SUM(CA225:CX225)","v":57711.549000000006},{"$f":"BB225","v":0},0,0,0,0,0,260.512,919.93299999999999,2483.0050000000001,3923.9620000000004,5674.277,6984.9780000000001,7001.26,7546.7069999999994,7074.5289999999995,6594.21,4900.8819999999996,2816.7860000000001,1310.701,219.80700000000002,0,0,0,0]
["Perdas AC",{"$f":"4*AB226+4*BA226+19*C226+BZ226*4","v":-60853.01945826599},{"$f":"SUM(D226:AA226)","v":-1963.0006276859995},{"$f":"Entradas!$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$51*J225*-1","v":-8.8610551679999965},{"$f":"Entradas!$E$51*K225*-1","v":-31.29060106199999},{"$f":"Entradas!$E$51*L225*-1","v":-84.456932069999979},{"$f":"Entradas!$E$51*M225*-1","v":-133.46964346799996},{"$f":"Entradas!$E$51*N225*-1","v":-193.00485787799994},{"$f":"Entradas!$E$51*O225*-1","v":-237.58704169199993},{"$f":"Entradas!$E$51*P225*-1","v":-238.14085763999992},{"$f":"Entradas!$E$51*Q225*-1","v":-256.69369189799988},{"$f":"Entradas!$E$51*R225*-1","v":-240.63302940599991},{"$f":"Entradas!$E$51*S225*-1","v":-224.29545893999992},{"$f":"Entradas!$E$51*T225*-1","v":-166.69860034799993},{"$f":"Entradas!$E$51*U225*-1","v":-95.810159003999971},{"$f":"Entradas!$E$51*V225*-1","v":-44.582183813999983},{"$f":"Entradas!$E$51*W225*-1","v":-7.476515297999998},{"$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":-1963.0006276859995},{"$f":"Entradas!$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$51*AI225*-1","v":-8.8610551679999965},{"$f":"Entradas!$E$51*AJ225*-1","v":-31.29060106199999},{"$f":"Entradas!$E$51*AK225*-1","v":-84.456932069999979},{"$f":"Entradas!$E$51*AL225*-1","v":-133.46964346799996},{"$f":"Entradas!$E$51*AM225*-1","v":-193.00485787799994},{"$f":"Entradas!$E$51*AN225*-1","v":-237.58704169199993},{"$f":"Entradas!$E$51*AO225*-1","v":-238.14085763999992},{"$f":"Entradas!$E$51*AP225*-1","v":-256.69369189799988},{"$f":"Entradas!$E$51*AQ225*-1","v":-240.63302940599991},{"$f":"Entradas!$E$51*AR225*-1","v":-224.29545893999992},{"$f":"Entradas!$E$51*AS225*-1","v":-166.69860034799993},{"$f":"Entradas!$E$51*AT225*-1","v":-95.810159003999971},{"$f":"Entradas!$E$51*AU225*-1","v":-44.582183813999983},{"$f":"Entradas!$E$51*AV225*-1","v":-7.476515297999998},{"$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":-1963.0006276859995},{"$f":"Entradas!$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$51*BH225*-1","v":-8.8610551679999965},{"$f":"Entradas!$E$51*BI225*-1","v":-31.29060106199999},{"$f":"Entradas!$E$51*BJ225*-1","v":-84.456932069999979},{"$f":"Entradas!$E$51*BK225*-1","v":-133.46964346799996},{"$f":"Entradas!$E$51*BL225*-1","v":-193.00485787799994},{"$f":"Entradas!$E$51*BM225*-1","v":-237.58704169199993},{"$f":"Entradas!$E$51*BN225*-1","v":-238.14085763999992},{"$f":"Entradas!$E$51*BO225*-1","v":-256.69369189799988},{"$f":"Entradas!$E$51*BP225*-1","v":-240.63302940599991},{"$f":"Entradas!$E$51*BQ225*-1","v":-224.29545893999992},{"$f":"Entradas!$E$51*BR225*-1","v":-166.69860034799993},{"$f":"Entradas!$E$51*BS225*-1","v":-95.810159003999971},{"$f":"Entradas!$E$51*BT225*-1","v":-44.582183813999983},{"$f":"Entradas!$E$51*BU225*-1","v":-7.476515297999998},{"$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":-1963.0006276859995},{"$f":"Entradas!$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$51*CG225*-1","v":-8.8610551679999965},{"$f":"Entradas!$E$51*CH225*-1","v":-31.29060106199999},{"$f":"Entradas!$E$51*CI225*-1","v":-84.456932069999979},{"$f":"Entradas!$E$51*CJ225*-1","v":-133.46964346799996},{"$f":"Entradas!$E$51*CK225*-1","v":-193.00485787799994},{"$f":"Entradas!$E$51*CL225*-1","v":-237.58704169199993},{"$f":"Entradas!$E$51*CM225*-1","v":-238.14085763999992},{"$f":"Entradas!$E$51*CN225*-1","v":-256.69369189799988},{"$f":"Entradas!$E$51*CO225*-1","v":-240.63302940599991},{"$f":"Entradas!$E$51*CP225*-1","v":-224.29545893999992},{"$f":"Entradas!$E$51*CQ225*-1","v":-166.69860034799993},{"$f":"Entradas!$E$51*CR225*-1","v":-95.810159003999971},{"$f":"Entradas!$E$51*CS225*-1","v":-44.582183813999983},{"$f":"Entradas!$E$51*CT225*-1","v":-7.476515297999998},{"$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":1728204.9995417339},{"$f":"SUM(D227:AA227)","v":55748.548372313991},{"$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":251.65094483199999},{"$f":"K225+K226","v":888.64239893800004},{"$f":"L225+L226","v":2398.5480679300003},{"$f":"M225+M226","v":3790.4923565320005},{"$f":"N225+N226","v":5481.2721421220003},{"$f":"O225+O226","v":6747.3909583080003},{"$f":"P225+P226","v":6763.1191423600003},{"$f":"Q225+Q226","v":7290.0133081019994},{"$f":"R225+R226","v":6833.8959705939997},{"$f":"S225+S226","v":6369.9145410600004},{"$f":"T225+T226","v":4734.1833996519999},{"$f":"U225+U226","v":2720.975840996},{"$f":"V225+V226","v":1266.118816186},{"$f":"W225+W226","v":212.33048470200001},{"$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":55748.548372313991},{"$f":"AC225+AC226","v":0},{"$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},{"$f":"AI225+AI226","v":251.65094483199999},{"$f":"AJ225+AJ226","v":888.64239893800004},{"$f":"AK225+AK226","v":2398.5480679300003},{"$f":"AL225+AL226","v":3790.4923565320005},{"$f":"AM225+AM226","v":5481.2721421220003},{"$f":"AN225+AN226","v":6747.3909583080003},{"$f":"AO225+AO226","v":6763.1191423600003},{"$f":"AP225+AP226","v":7290.0133081019994},{"$f":"AQ225+AQ226","v":6833.8959705939997},{"$f":"AR225+AR226","v":6369.9145410600004},{"$f":"AS225+AS226","v":4734.1833996519999},{"$f":"AT225+AT226","v":2720.975840996},{"$f":"AU225+AU226","v":1266.118816186},{"$f":"AV225+AV226","v":212.33048470200001},{"$f":"AW225+AW226","v":0},{"$f":"AX225+AX226","v":0},{"$f":"AY225+AY226","v":0},{"$f":"AZ225+AZ226","v":0},55748.548372313991,{"$f":"BB225+BB226","v":0},{"$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},{"$f":"BH225+BH226","v":251.65094483199999},{"$f":"BI225+BI226","v":888.64239893800004},{"$f":"BJ225+BJ226","v":2398.5480679300003},{"$f":"BK225+BK226","v":3790.4923565320005},{"$f":"BL225+BL226","v":5481.2721421220003},{"$f":"BM225+BM226","v":6747.3909583080003},{"$f":"BN225+BN226","v":6763.1191423600003},{"$f":"BO225+BO226","v":7290.0133081019994},{"$f":"BP225+BP226","v":6833.8959705939997},{"$f":"BQ225+BQ226","v":6369.9145410600004},{"$f":"BR225+BR226","v":4734.1833996519999},{"$f":"BS225+BS226","v":2720.975840996},{"$f":"BT225+BT226","v":1266.118816186},{"$f":"BU225+BU226","v":212.33048470200001},{"$f":"BV225+BV226","v":0},{"$f":"BW225+BW226","v":0},{"$f":"BX225+BX226","v":0},{"$f":"BY225+BY226","v":0},55748.548372313991,{"$f":"CA225+CA226","v":0},{"$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},{"$f":"CG225+CG226","v":251.65094483199999},{"$f":"CH225+CH226","v":888.64239893800004},{"$f":"CI225+CI226","v":2398.5480679300003},{"$f":"CJ225+CJ226","v":3790.4923565320005},{"$f":"CK225+CK226","v":5481.2721421220003},{"$f":"CL225+CL226","v":6747.3909583080003},{"$f":"CM225+CM226","v":6763.1191423600003},{"$f":"CN225+CN226","v":7290.0133081019994},{"$f":"CO225+CO226","v":6833.8959705939997},{"$f":"CP225+CP226","v":6369.9145410600004},{"$f":"CQ225+CQ226","v":4734.1833996519999},{"$f":"CR225+CR226","v":2720.975840996},{"$f":"CS225+CS226","v":1266.118816186},{"$f":"CT225+CT226","v":212.33048470200001},{"$f":"CU225+CU226","v":0},{"$f":"CV225+CV226","v":0},{"$f":"CW225+CW226","v":0},{"$f":"CX225+CX226","v":0}]
["Produção PV utilizada internamente",{"$f":"4*AB228+4*BA228+19*C228+BZ228*4","v":-52514},{"$f":"SUM(D228:AA228)","v":-1694},{"$f":"IF(D227>Entradas!$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$81,J227)*-1","v":-121},{"$f":"IF(K227>Entradas!$E$81,Entradas!$E$81,K227)*-1","v":-121},{"$f":"IF(L227>Entradas!$E$81,Entradas!$E$81,L227)*-1","v":-121},{"$f":"IF(M227>Entradas!$E$81,Entradas!$E$81,M227)*-1","v":-121},{"$f":"IF(N227>Entradas!$E$81,Entradas!$E$81,N227)*-1","v":-121},{"$f":"IF(O227>Entradas!$E$81,Entradas!$E$81,O227)*-1","v":-121},{"$f":"IF(P227>Entradas!$E$81,Entradas!$E$81,P227)*-1","v":-121},{"$f":"IF(Q227>Entradas!$E$81,Entradas!$E$81,Q227)*-1","v":-121},{"$f":"IF(R227>Entradas!$E$81,Entradas!$E$81,R227)*-1","v":-121},{"$f":"IF(S227>Entradas!$E$81,Entradas!$E$81,S227)*-1","v":-121},{"$f":"IF(T227>Entradas!$E$81,Entradas!$E$81,T227)*-1","v":-121},{"$f":"IF(U227>Entradas!$E$81,Entradas!$E$81,U227)*-1","v":-121},{"$f":"IF(V227>Entradas!$E$81,Entradas!$E$81,V227)*-1","v":-121},{"$f":"IF(W227>Entradas!$E$81,Entradas!$E$81,W227)*-1","v":-121},{"$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":-1694},{"$f":"IF(AC227>Entradas!$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$81,AI227)*-1","v":-121},{"$f":"IF(AJ227>Entradas!$E$81,Entradas!$E$81,AJ227)*-1","v":-121},{"$f":"IF(AK227>Entradas!$E$81,Entradas!$E$81,AK227)*-1","v":-121},{"$f":"IF(AL227>Entradas!$E$81,Entradas!$E$81,AL227)*-1","v":-121},{"$f":"IF(AM227>Entradas!$E$81,Entradas!$E$81,AM227)*-1","v":-121},{"$f":"IF(AN227>Entradas!$E$81,Entradas!$E$81,AN227)*-1","v":-121},{"$f":"IF(AO227>Entradas!$E$81,Entradas!$E$81,AO227)*-1","v":-121},{"$f":"IF(AP227>Entradas!$E$81,Entradas!$E$81,AP227)*-1","v":-121},{"$f":"IF(AQ227>Entradas!$E$81,Entradas!$E$81,AQ227)*-1","v":-121},{"$f":"IF(AR227>Entradas!$E$81,Entradas!$E$81,AR227)*-1","v":-121},{"$f":"IF(AS227>Entradas!$E$81,Entradas!$E$81,AS227)*-1","v":-121},{"$f":"IF(AT227>Entradas!$E$81,Entradas!$E$81,AT227)*-1","v":-121},{"$f":"IF(AU227>Entradas!$E$81,Entradas!$E$81,AU227)*-1","v":-121},{"$f":"IF(AV227>Entradas!$E$81,Entradas!$E$81,AV227)*-1","v":-121},{"$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":-1694},{"$f":"IF(BB227>Entradas!$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$81,BH227)*-1","v":-121},{"$f":"IF(BI227>Entradas!$E$81,Entradas!$E$81,BI227)*-1","v":-121},{"$f":"IF(BJ227>Entradas!$E$81,Entradas!$E$81,BJ227)*-1","v":-121},{"$f":"IF(BK227>Entradas!$E$81,Entradas!$E$81,BK227)*-1","v":-121},{"$f":"IF(BL227>Entradas!$E$81,Entradas!$E$81,BL227)*-1","v":-121},{"$f":"IF(BM227>Entradas!$E$81,Entradas!$E$81,BM227)*-1","v":-121},{"$f":"IF(BN227>Entradas!$E$81,Entradas!$E$81,BN227)*-1","v":-121},{"$f":"IF(BO227>Entradas!$E$81,Entradas!$E$81,BO227)*-1","v":-121},{"$f":"IF(BP227>Entradas!$E$81,Entradas!$E$81,BP227)*-1","v":-121},{"$f":"IF(BQ227>Entradas!$E$81,Entradas!$E$81,BQ227)*-1","v":-121},{"$f":"IF(BR227>Entradas!$E$81,Entradas!$E$81,BR227)*-1","v":-121},{"$f":"IF(BS227>Entradas!$E$81,Entradas!$E$81,BS227)*-1","v":-121},{"$f":"IF(BT227>Entradas!$E$81,Entradas!$E$81,BT227)*-1","v":-121},{"$f":"IF(BU227>Entradas!$E$81,Entradas!$E$81,BU227)*-1","v":-121},{"$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":-1694},{"$f":"IF(CA227>Entradas!$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$81,CG227)*-1","v":-121},{"$f":"IF(CH227>Entradas!$E$81,Entradas!$E$81,CH227)*-1","v":-121},{"$f":"IF(CI227>Entradas!$E$81,Entradas!$E$81,CI227)*-1","v":-121},{"$f":"IF(CJ227>Entradas!$E$81,Entradas!$E$81,CJ227)*-1","v":-121},{"$f":"IF(CK227>Entradas!$E$81,Entradas!$E$81,CK227)*-1","v":-121},{"$f":"IF(CL227>Entradas!$E$81,Entradas!$E$81,CL227)*-1","v":-121},{"$f":"IF(CM227>Entradas!$E$81,Entradas!$E$81,CM227)*-1","v":-121},{"$f":"IF(CN227>Entradas!$E$81,Entradas!$E$81,CN227)*-1","v":-121},{"$f":"IF(CO227>Entradas!$E$81,Entradas!$E$81,CO227)*-1","v":-121},{"$f":"IF(CP227>Entradas!$E$81,Entradas!$E$81,CP227)*-1","v":-121},{"$f":"IF(CQ227>Entradas!$E$81,Entradas!$E$81,CQ227)*-1","v":-121},{"$f":"IF(CR227>Entradas!$E$81,Entradas!$E$81,CR227)*-1","v":-121},{"$f":"IF(CS227>Entradas!$E$81,Entradas!$E$81,CS227)*-1","v":-121},{"$f":"IF(CT227>Entradas!$E$81,Entradas!$E$81,CT227)*-1","v":-121},{"$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":1675690.9995417341},{"$f":"SUM(D229:AA229)","v":54054.548372313999},{"$f":"D227+D228","v":0},{"$f":"E227+E228","v":0},0,0,0,0,130.65094483199999,767.64239893800004,2277.5480679300003,3669.4923565320005,5360.2721421220003,6626.3909583080003,6642.1191423600003,7169.0133081019994,6712.8959705939997,6248.9145410600004,4613.1833996519999,2599.975840996,1145.118816186,91.330484702000007,0,0,0,0,{"$f":"SUM(AC229:AZ229)","v":54054.548372313999},{"$f":"AC227+AC228","v":0},{"$f":"AD227+AD228","v":0},0,0,0,0,130.65094483199999,767.64239893800004,2277.5480679300003,3669.4923565320005,5360.2721421220003,6626.3909583080003,6642.1191423600003,7169.0133081019994,6712.8959705939997,6248.9145410600004,4613.1833996519999,2599.975840996,1145.118816186,91.330484702000007,0,0,0,0,{"$f":"SUM(BB229:BY229)","v":54054.548372313999},{"$f":"BB227+BB228","v":0},{"$f":"BC227+BC228","v":0},0,0,0,0,130.65094483199999,767.64239893800004,2277.5480679300003,3669.4923565320005,5360.2721421220003,6626.3909583080003,6642.1191423600003,7169.0133081019994,6712.8959705939997,6248.9145410600004,4613.1833996519999,2599.975840996,1145.118816186,91.330484702000007,0,0,0,0,{"$f":"SUM(CA229:CX229)","v":54054.548372313999},{"$f":"CA227+CA228","v":0},{"$f":"CB227+CB228","v":0},0,0,0,0,130.65094483199999,767.64239893800004,2277.5480679300003,3669.4923565320005,5360.2721421220003,6626.3909583080003,6642.1191423600003,7169.0133081019994,6712.8959705939997,6248.9145410600004,4613.1833996519999,2599.975840996,1145.118816186,91.330484702000007,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U229:W229)","v":3836.4251418839999}]
["Armazenamento e Venda"]
["Força Produção PV vendida diretamente à EDA",{"$f":"4*AB232+4*BA232+19*C232+BZ232*4","v":1565021.0761311282},{"$f":"SUM(D232:AA232)","v":54054.548372313999},{"$f":"IF(D219<0,0,IF(D219>D229,D229,D219))","v":0},{"$f":"IF(E219<0,0,IF(E219>E229,E229,E219))","v":0},0,0,0,0,130.65094483199999,767.64239893800004,2277.5480679300003,3669.4923565320005,5360.2721421220003,6626.3909583080003,6642.1191423600003,7169.0133081019994,6712.8959705939997,6248.9145410600004,4613.1833996519999,2599.975840996,1145.118816186,91.330484702000007,0,0,0,0,{"$f":"SUM(AC232:AZ232)","v":49974.252552438316},{"$f":"IF(AC219<0,0,IF(AC219>AC229,AC229,AC219))","v":0},{"$f":"IF(AD219<0,0,IF(AD219>AD229,AD229,AD219))","v":0},0,0,0,0,130.65094483199999,767.64239893800004,2277.5480679300003,3669.4923565320005,5360.2721421220003,6626.3909583080003,6642.1191423600003,6206.3531110213416,6214.1553015402769,3630.0195873187058,4613.1833996519999,2599.975840996,1145.118816186,91.330484702000007,0,0,0,0,{"$f":"SUM(BB232:BY232)","v":30467.363339538235},{"$f":"IF(BB219<0,0,IF(BB219>BB229,BB229,BB219))","v":0},0,0,0,0,0,130.65094483199999,767.64239893800004,2277.5480679300003,3669.4923565320005,3570.329361341991,3803.4058254994379,5468.7070040067229,4146.8328968638643,1313.3682422516231,0,1482.9610994585919,2599.975840996,1145.118816186,91.330484702000007,0,0,0,0,{"$f":"SUM(CA232:CX232)","v":54054.548372313999},{"$f":"IF(CA219<0,0,IF(CA219>CA229,CA229,CA219))","v":0},{"$f":"IF(CB219<0,0,IF(CB219>CB229,CB229,CB219))","v":0},0,0,0,0,130.65094483199999,767.64239893800004,2277.5480679300003,3669.4923565320005,5360.2721421220003,6626.3909583080003,6642.1191423600003,7169.0133081019994,6712.8959705939997,6248.9145410600004,4613.1833996519999,2599.975840996,1145.118816186,91.330484702000007,0,0,0,0]
["Procura líquida após venda de produção PV",{"$f":"B219-B232","v":8917561.8134970888},{"$f":"C219-C232","v":349630.1943422078},8664.0716472486602,7527.5649091961814,7527.5649091961814,7527.5649091961814,7527.5649091961814,7527.5649091961814,6765.5711072213235,13542.947474287381,18300.357261432328,17962.324746468854,14870.976984581484,10996.667787421737,8668.4671986932917,6819.6989258084359,8420.1251918878625,8004.7310142790111,13744.19072711558,20808.141142914439,30458.976012791565,34156.512558561284,29271.1929321934,26998.179456088415,21315.645765825997,12223.591861406116,189434.96239276617,7764.0716472486592,6722.8048021174382,4449.7913260124751,3313.2845879599904,2745.0312189337478,2745.0312189337478,3687.7975240376186,7837.4003079199683,4480.7043412020594,3929.1785642910527,3110.8442785086527,941.29518842762809,1454.3614448304279,0,0,0,3688.8181281215111,13025.782020025346,22108.363520876177,26942.406804698378,23588.65924193096,19042.632289721012,15633.112075563571,12223.591861406116,130503.05919244133,6722.8048021174382,5018.0446950387031,2176.7778499075052,472.01774282877022,472.01774282877022,472.01774282877022,1414.784047932648,5564.3868318149907,2539.4374960708251,1064.8982430548622,0,0,0,{"$f":"BO219-BO232","v":0},0,-1839.0208409962197,0,5638.4882226842001,15857.576461587509,23532.886590540893,20747.392396799762,17337.872182642299,14496.605337511093,9950.5783853011526,349630.1943422078,8664.0716472486602,7527.5649091961814,7527.5649091961814,7527.5649091961814,7527.5649091961814,7527.5649091961814,6765.5711072213235,13542.947474287381,18300.357261432328,17962.324746468854,14870.976984581484,10996.667787421737,8668.4671986932917,6819.6989258084359,8420.1251918878625,8004.7310142790111,13744.19072711558,20808.141142914439,30458.976012791565,34156.512558561284,29271.1929321934,26998.179456088415,21315.645765825997,12223.591861406116]
[]
["Resumo"]
["Produção",{"$f":"B227","v":1728204.9995417339},{"$f":"SUM(D236:AA236)","v":55748.548372313991},{"$f":"D227","v":0},0,0,0,0,0,251.65094483199999,888.64239893800004,2398.5480679300003,3790.4923565320005,5481.2721421220003,6747.3909583080003,6763.1191423600003,7290.0133081019994,6833.8959705939997,6369.9145410600004,4734.1833996519999,2720.975840996,1266.118816186,212.33048470200001,0,0,0,0,55748.548372313991,0,0,0,0,0,0,251.65094483199999,{"$f":"AJ227","v":888.64239893800004},2398.5480679300003,3790.4923565320005,5481.2721421220003,6747.3909583080003,6763.1191423600003,7290.0133081019994,6833.8959705939997,6369.9145410600004,4734.1833996519999,2720.975840996,1266.118816186,212.33048470200001,0,0,0,0,55748.548372313991,0,0,0,0,0,0,251.65094483199999,888.64239893800004,2398.5480679300003,3790.4923565320005,5481.2721421220003,6747.3909583080003,6763.1191423600003,7290.0133081019994,{"$f":"BP227","v":6833.8959705939997},6369.9145410600004,4734.1833996519999,2720.975840996,1266.118816186,212.33048470200001,0,0,0,0,55748.548372313991,0,0,0,0,0,0,251.65094483199999,888.64239893800004,2398.5480679300003,3790.4923565320005,5481.2721421220003,6747.3909583080003,6763.1191423600003,7290.0133081019994,6833.8959705939997,6369.9145410600004,4734.1833996519999,2720.975840996,1266.118816186,212.33048470200001,0,0,0,0]
["Utilização",{"$f":"B228","v":-52514},{"$f":"C228","v":-1694},{"$f":"D228","v":0},0,0,0,0,0,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,0,0,0,0,-1694,0,0,0,0,0,0,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,0,0,0,0,-1694,0,0,0,0,0,0,-121,-121,-121,-121,-121,-121,-121,-121,{"$f":"BP228","v":-121},-121,-121,-121,-121,-121,0,0,0,0,-1694,0,0,0,0,0,0,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,0,0,0,0]
["Total Vendido à EDA",{"$f":"4*AB238+4*BA238+19*C238+BZ238*4","v":1565021.0761311282},{"$f":"SUM(D238:AA238)","v":54054.548372313999},{"$f":"D232","v":0},{"$f":"E232","v":0},0,0,0,0,130.65094483199999,767.64239893800004,2277.5480679300003,3669.4923565320005,5360.2721421220003,6626.3909583080003,6642.1191423600003,7169.0133081019994,6712.8959705939997,6248.9145410600004,4613.1833996519999,2599.975840996,1145.118816186,91.330484702000007,0,0,0,0,49974.252552438316,0,0,0,0,0,0,130.65094483199999,767.64239893800004,2277.5480679300003,3669.4923565320005,5360.2721421220003,6626.3909583080003,6642.1191423600003,6206.3531110213416,6214.1553015402769,3630.0195873187058,4613.1833996519999,2599.975840996,1145.118816186,91.330484702000007,0,0,0,0,30467.363339538235,0,0,0,0,0,0,130.65094483199999,767.64239893800004,2277.5480679300003,3669.4923565320005,3570.329361341991,3803.4058254994379,5468.7070040067229,4146.8328968638643,1313.3682422516231,{"$f":"BQ232","v":0},1482.9610994585919,2599.975840996,1145.118816186,91.330484702000007,0,0,0,0,54054.548372313999,0,0,0,0,0,0,130.65094483199999,767.64239893800004,2277.5480679300003,3669.4923565320005,5360.2721421220003,6626.3909583080003,6642.1191423600003,7169.0133081019994,6712.8959705939997,6248.9145410600004,4613.1833996519999,2599.975840996,1145.118816186,91.330484702000007,0,0,0,0]
["  Ponta",88237.778263332002,{"$f":"SUM(D239:AA239)","v":3836.4251418839999},{"$f":"IF(D222=\"P\",D238,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2599.975840996,1145.118816186,91.330484702000007,0,0,0,0,{"$f":"SUM(AC239:AZ239)","v":0},{"$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,{"$f":"SUM(CA239:CX239)","v":3836.4251418839999},{"$f":"IF(CA222=\"P\",CA238,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2599.975840996,1145.118816186,91.330484702000007,0,0,0,0]
["  Cheia",1277850.4757864689,50218.123230430007,{"$f":"IF(D222=\"C\",D238,0)","v":0},0,0,0,0,0,130.65094483199999,767.64239893800004,2277.5480679300003,3669.4923565320005,5360.2721421220003,6626.3909583080003,6642.1191423600003,7169.0133081019994,6712.8959705939997,6248.9145410600004,4613.1833996519999,0,0,0,0,0,0,0,30708.41037164471,{"$f":"IF(AC222=\"C\",AC238,0)","v":0},0,0,0,0,0,0,0,0,0,5360.2721421220003,6626.3909583080003,6642.1191423600003,0,0,3630.0195873187058,4613.1833996519999,2599.975840996,1145.118816186,91.330484702000007,0,0,0,0,0,{"$f":"IF(BB222=\"C\",BB238,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50218.123230430007,{"$f":"IF(CA222=\"C\",CA238,0)","v":0},0,0,0,0,0,130.65094483199999,767.64239893800004,2277.5480679300003,3669.4923565320005,5360.2721421220003,6626.3909583080003,6642.1191423600003,7169.0133081019994,6712.8959705939997,6248.9145410600004,4613.1833996519999,0,0,0,0,0,0,0]
["  Vazio",198932.82208132741,0,{"$f":"IF(D222=\"V\",D238,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19265.842180793617,{"$f":"IF(AC222=\"V\",AC238,0)","v":0},0,0,0,0,0,130.65094483199999,767.64239893800004,2277.5480679300003,3669.4923565320005,0,0,0,6206.3531110213416,6214.1553015402769,0,0,0,0,0,0,0,0,0,30467.363339538235,{"$f":"IF(BB222=\"V\",BB238,0)","v":0},0,0,0,0,0,130.65094483199999,767.64239893800004,2277.5480679300003,3669.4923565320005,3570.329361341991,3803.4058254994379,5468.7070040067229,4146.8328968638643,1313.3682422516231,0,1482.9610994585919,2599.975840996,1145.118816186,91.330484702000007,0,0,0,0,0,{"$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",110669.92341060573,0,{"$f":"D236+D237-D238","v":0},{"$f":"E236+E237-E238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4080.2958198756751,0,0,0,0,0,0,0,0,0,0,0,0,0,962.66019708065778,498.74066905372274,2618.8949537412946,0,0,0,0,0,0,0,0,23587.185032775757,0,0,0,0,0,0,0,0,0,0,1789.9427807800093,2822.9851328085624,1173.4121383532774,3022.1804112381351,5399.5277283423766,{"$f":"BQ236+BQ237-BQ238","v":6248.9145410600004},3130.222300193408,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Percentagem de Excedente",{"$f":"IF(B243=0,0,B243/B236)","v":6.4037497542219782E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.3191068449453001E-2,0,0,0,0,0,{"$f":"IF(AH243=0,0,AH243/AH236)","v":0},0,0,0,0,0,0,0,0.13205191217014287,7.2980430372335967E-2,0.41113502180603684,0,0,0,0,0,0,0,0,0.42309953750275037,0,0,0,0,0,0,0,0,0,0,0.3265560866837488,0.4183817345477287,{"$f":"IF(BN243=0,0,BN243/BN236)","v":0.17350162161180169},0.41456445736242131,0.79010973412184549,0.98100445473482523,0.66119582532934917,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CT243=0,0,CT243/CT236)","v":0},0,0,0,0]
[]
["JUNHO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["PROCURA E PRODUÇÃO DE ENERGIAS RENOVÁVEIS"]
[]
["Procura"]
["Procura Projetada (2028)",{"$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,{"$f":"BP252","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000]
["Autoconsumo",87120,{"$f":"SUM(D253:AA253)","v":2904},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"SUM(AC253:AZ253)","v":2904},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"SUM(BB253:BY253)","v":2904},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"BA253","v":2904},{"$f":"BB253","v":121},{"$f":"BC253","v":121},{"$f":"BD253","v":121},{"$f":"BE253","v":121},{"$f":"BF253","v":121},{"$f":"BG253","v":121},{"$f":"BH253","v":121},{"$f":"BI253","v":121},{"$f":"BJ253","v":121},{"$f":"BK253","v":121},{"$f":"BL253","v":121},{"$f":"BM253","v":121},{"$f":"BN253","v":121},{"$f":"BO253","v":121},{"$f":"BP253","v":121},{"$f":"BQ253","v":121},{"$f":"BR253","v":121},{"$f":"BS253","v":121},{"$f":"BT253","v":121},{"$f":"BU253","v":121},{"$f":"BV253","v":121},{"$f":"BW253","v":121},{"$f":"BX253","v":121},{"$f":"BY253","v":121}]
["Procura Total incluindo Autoconsumo",{"$f":"SUM(B251:B253)","v":44014303.455270343},1525877.7111224227,49229.479364190847,48092.687184576433,48092.687184576433,48092.687184576433,48092.687184576433,48092.687184576433,48092.687184576433,56413.440262262891,66644.569878792594,71191.738597250238,74033.719046286278,74602.115136093504,72328.53077686466,72328.53077686466,72328.53077686466,72328.53077686466,72328.53077686466,72328.53077686466,76875.699495322318,76875.699495322318,71191.738597250238,68918.154238021423,63234.193339949357,54139.855903034062,1351380.1115516103,49229.479364190847,46387.498915154814,44113.914555926007,42977.122376311585,42408.726286504359,{"$f":"SUM(AH251:AH253)","v":42408.726286504359},44113.914555926007,48455.895004962025,51297.875453998065,56981.836352070102,62097.40116033495,64370.985519563765,64939.381609370983,64370.985519563765,63234.193339949357,61529.005070527761,62097.40116033495,64370.985519563765,68349.758148214212,69486.55032782862,65507.777699178187,60960.608980720543,57550.232441877313,54139.855903034062,1259868.3410926498,46387.498915154814,44682.310645733189,41840.330196697185,40135.141927275567,40135.141927275567,40135.141927275567,41840.330196697185,46182.310645733189,48455.895004962025,51866.271543805269,55845.044172455702,59255.420711298917,{"$f":"SUM(BN251:BN253)","v":60960.608980720543},59823.816801106135,56981.836352070102,54708.251992841288,55276.648082648491,56981.836352070102,62097.40116033495,66076.173788985383,62665.797250142154,59255.420711298917,56413.440262262891,51866.271543805269,1525877.7111224227,49229.479364190847,48092.687184576433,48092.687184576433,48092.687184576433,48092.687184576433,48092.687184576433,48092.687184576433,56413.440262262891,66644.569878792594,71191.738597250238,74033.719046286278,74602.115136093504,72328.53077686466,72328.53077686466,72328.53077686466,72328.53077686466,72328.53077686466,72328.53077686466,76875.699495322318,{"$f":"SUM(CT251:CT253)","v":76875.699495322318},71191.738597250238,68918.154238021423,63234.193339949357,54139.855903034062]
[null,{"$f":"4*AB255+4*BA255+18*C255+BZ255*4","v":0},null,null,null,null,null,null,null,{"$f":"SUM(J254:W254)","v":978700.85375709436},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI254:AV254)","v":845696.16874220839},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH254:BU254)","v":776351.84578572924}]
["Produção Projetada de Energias Renováveis"]
["   Eólica",{"$f":"4*AB257+4*BA257+18*C257+BZ257*4","v":272455.2},9081.84,1513.6399999999999,1513.6399999999999,1513.6399999999999,1513.6399999999999,1513.6399999999999,1513.6399999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9081.84,1513.6399999999999,1513.6399999999999,1513.6399999999999,1513.6399999999999,1513.6399999999999,1513.6399999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9081.84,1513.6399999999999,1513.6399999999999,1513.6399999999999,1513.6399999999999,1513.6399999999999,1513.6399999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9081.84,1513.6399999999999,1513.6399999999999,1513.6399999999999,1513.6399999999999,1513.6399999999999,1513.6399999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   Geotérmica",{"$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)",5200686.7857142864,{"$f":"SUM(D260:AA260)","v":173356.22619047621},{"$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$31*J273","v":1315.297619047619},{"$f":"Entradas!$E$43/Entradas!$E$31*K273","v":2849.8115079365084},{"$f":"Entradas!$E$43/Entradas!$E$31*L273","v":6466.8799603174612},{"$f":"Entradas!$E$43/Entradas!$E$31*M273","v":9513.9861111111113},{"$f":"Entradas!$E$43/Entradas!$E$31*N273","v":14972.471230158731},{"$f":"Entradas!$E$43/Entradas!$E$31*O273","v":18282.636904761905},{"$f":"Entradas!$E$43/Entradas!$E$31*P273","v":20891.310515873014},{"$f":"Entradas!$E$43/Entradas!$E$31*Q273","v":22447.746031746032},{"$f":"Entradas!$E$43/Entradas!$E$31*R273","v":22425.824404761908},{"$f":"Entradas!$E$43/Entradas!$E$31*S273","v":19839.072420634922},{"$f":"Entradas!$E$43/Entradas!$E$31*T273","v":17361.928571428572},{"$f":"Entradas!$E$43/Entradas!$E$31*U273","v":10829.283730158731},{"$f":"Entradas!$E$43/Entradas!$E$31*V273","v":5041.9742063492058},{"$f":"Entradas!$E$43/Entradas!$E$31*W273","v":1118.0029761904764},{"$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":173356.22619047621},{"$f":"D260","v":0},{"$f":"E260","v":0},{"$f":"F260","v":0},{"$f":"G260","v":0},{"$f":"H260","v":0},{"$f":"I260","v":0},{"$f":"J260","v":1315.297619047619},{"$f":"K260","v":2849.8115079365084},{"$f":"L260","v":6466.8799603174612},{"$f":"M260","v":9513.9861111111113},{"$f":"N260","v":14972.471230158731},{"$f":"O260","v":18282.636904761905},{"$f":"P260","v":20891.310515873014},{"$f":"Q260","v":22447.746031746032},{"$f":"R260","v":22425.824404761908},{"$f":"S260","v":19839.072420634922},{"$f":"T260","v":17361.928571428572},{"$f":"U260","v":10829.283730158731},{"$f":"V260","v":5041.9742063492058},{"$f":"W260","v":1118.0029761904764},{"$f":"X260","v":0},{"$f":"Y260","v":0},{"$f":"Z260","v":0},{"$f":"AA260","v":0},{"$f":"AB260","v":173356.22619047621},{"$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":1315.297619047619},{"$f":"AJ260","v":2849.8115079365084},{"$f":"AK260","v":6466.8799603174612},{"$f":"AL260","v":9513.9861111111113},{"$f":"AM260","v":14972.471230158731},{"$f":"AN260","v":18282.636904761905},{"$f":"AO260","v":20891.310515873014},{"$f":"AP260","v":22447.746031746032},{"$f":"AQ260","v":22425.824404761908},{"$f":"AR260","v":19839.072420634922},{"$f":"AS260","v":17361.928571428572},{"$f":"AT260","v":10829.283730158731},{"$f":"AU260","v":5041.9742063492058},{"$f":"AV260","v":1118.0029761904764},{"$f":"AW260","v":0},{"$f":"AX260","v":0},{"$f":"AY260","v":0},{"$f":"AZ260","v":0},{"$f":"BA260","v":173356.22619047621},{"$f":"BB260","v":0},{"$f":"BC260","v":0},{"$f":"BD260","v":0},{"$f":"BE260","v":0},{"$f":"BF260","v":0},{"$f":"BG260","v":0},{"$f":"BH260","v":1315.297619047619},{"$f":"BI260","v":2849.8115079365084},{"$f":"BJ260","v":6466.8799603174612},{"$f":"BK260","v":9513.9861111111113},{"$f":"BL260","v":14972.471230158731},{"$f":"BM260","v":18282.636904761905},{"$f":"BN260","v":20891.310515873014},{"$f":"BO260","v":22447.746031746032},{"$f":"BP260","v":22425.824404761908},{"$f":"BQ260","v":19839.072420634922},{"$f":"BR260","v":17361.928571428572},{"$f":"BS260","v":10829.283730158731},{"$f":"BT260","v":5041.9742063492058},{"$f":"BU260","v":1118.0029761904764},{"$f":"BV260","v":0},{"$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",{"$f":"SUM(B257:B262)","v":32761851.811801244},{"$f":"SUM(C257:C262)","v":1097010.8401035196},{"$f":"SUM(D257:D262)","v":38462.123333333329},{"$f":"SUM(E257:E262)","v":38462.123333333329},{"$f":"SUM(F257:F262)","v":38462.123333333329},{"$f":"SUM(G257:G262)","v":38462.123333333329},{"$f":"SUM(H257:H262)","v":38462.123333333329},{"$f":"SUM(I257:I262)","v":38462.123333333329},{"$f":"SUM(J257:J262)","v":38263.780952380948},{"$f":"SUM(K257:K262)","v":41298.294841269839},{"$f":"SUM(L257:L262)","v":45107.794453071081},{"$f":"SUM(M257:M262)","v":48154.900603864728},{"$f":"SUM(N257:N262)","v":53613.385722912353},{"$f":"SUM(O257:O262)","v":56923.551397515519},{"$f":"SUM(P257:P262)","v":59532.225008626629},{"$f":"SUM(Q257:Q262)","v":61088.660524499646},{"$f":"SUM(R257:R262)","v":61066.738897515526},{"$f":"SUM(S257:S262)","v":58479.986913388537},{"$f":"SUM(T257:T262)","v":56002.843064182191},{"$f":"SUM(U257:U262)","v":49470.198222912353},{"$f":"SUM(V257:V262)","v":43682.888699102827},{"$f":"SUM(W257:W262)","v":39758.917468944092},{"$f":"SUM(X257:X262)","v":38448.48333333333},{"$f":"SUM(Y257:Y262)","v":38448.48333333333},{"$f":"SUM(Z257:Z262)","v":38448.48333333333},{"$f":"SUM(AA257:AA262)","v":38448.48333333333},{"$f":"SUM(AB257:AB262)","v":1085701.6661904762},{"$f":"SUM(AC257:AC262)","v":39462.123333333329},{"$f":"SUM(AD257:AD262)","v":37462.123333333329},{"$f":"SUM(AE257:AE262)","v":37462.123333333329},{"$f":"SUM(AF257:AF262)","v":37462.123333333329},{"$f":"SUM(AG257:AG262)","v":37462.123333333329},{"$f":"SUM(AH257:AH262)","v":37462.123333333329},{"$f":"SUM(AI257:AI262)","v":37263.780952380948},{"$f":"SUM(AJ257:AJ262)","v":38798.294841269839},{"$f":"SUM(AK257:AK262)","v":43415.363293650793},{"$f":"SUM(AL257:AL262)","v":47962.469444444439},{"$f":"SUM(AM257:AM262)","v":53420.954563492065},{"$f":"SUM(AN257:AN262)","v":56731.120238095231},{"$f":"SUM(AO257:AO262)","v":59339.79384920634},{"$f":"SUM(AP257:AP262)","v":60896.229365079358},{"$f":"SUM(AQ257:AQ262)","v":60874.307738095238},{"$f":"SUM(AR257:AR262)","v":58287.555753968249},{"$f":"SUM(AS257:AS262)","v":55810.411904761902},{"$f":"SUM(AT257:AT262)","v":49277.767063492065},{"$f":"SUM(AU257:AU262)","v":43490.457539682538},{"$f":"SUM(AV257:AV262)","v":39566.486309523803},{"$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":1071201.6661904762},{"$f":"SUM(BB257:BB262)","v":37462.123333333329},{"$f":"SUM(BC257:BC262)","v":37462.123333333329},{"$f":"SUM(BD257:BD262)","v":37462.123333333329},{"$f":"SUM(BE257:BE262)","v":37462.123333333329},{"$f":"SUM(BF257:BF262)","v":37462.123333333329},{"$f":"SUM(BG257:BG262)","v":37462.123333333329},{"$f":"SUM(BH257:BH262)","v":37263.780952380948},{"$f":"SUM(BI257:BI262)","v":38798.294841269839},{"$f":"SUM(BJ257:BJ262)","v":42415.363293650793},{"$f":"SUM(BK257:BK262)","v":45462.469444444439},{"$f":"SUM(BL257:BL262)","v":51920.954563492065},{"$f":"SUM(BM257:BM262)","v":55231.120238095231},{"$f":"SUM(BN257:BN262)","v":57839.79384920634},{"$f":"SUM(BO257:BO262)","v":59396.229365079358},{"$f":"SUM(BP257:BP262)","v":59374.307738095238},{"$f":"SUM(BQ257:BQ262)","v":56787.555753968249},{"$f":"SUM(BR257:BR262)","v":55810.411904761902},{"$f":"SUM(BS257:BS262)","v":49277.767063492065},{"$f":"SUM(BT257:BT262)","v":43490.457539682538},{"$f":"SUM(BU257:BU262)","v":39566.486309523803},{"$f":"SUM(BV257:BV262)","v":38448.48333333333},{"$f":"SUM(BW257:BW262)","v":38448.48333333333},{"$f":"SUM(BX257:BX262)","v":38448.48333333333},{"$f":"SUM(BY257:BY262)","v":38448.48333333333},{"$f":"SUM(BZ257:BZ262)","v":1097010.8401035196},{"$f":"SUM(CA257:CA262)","v":38462.123333333329},{"$f":"SUM(CB257:CB262)","v":38462.123333333329},{"$f":"SUM(CC257:CC262)","v":38462.123333333329},{"$f":"SUM(CD257:CD262)","v":38462.123333333329},{"$f":"SUM(CE257:CE262)","v":38462.123333333329},{"$f":"SUM(CF257:CF262)","v":38462.123333333329},{"$f":"SUM(CG257:CG262)","v":38263.780952380948},{"$f":"SUM(CH257:CH262)","v":41298.294841269839},{"$f":"SUM(CI257:CI262)","v":45107.794453071081},{"$f":"SUM(CJ257:CJ262)","v":48154.900603864728},{"$f":"SUM(CK257:CK262)","v":53613.385722912353},{"$f":"SUM(CL257:CL262)","v":56923.551397515519},{"$f":"SUM(CM257:CM262)","v":59532.225008626629},{"$f":"SUM(CN257:CN262)","v":61088.660524499646},{"$f":"SUM(CO257:CO262)","v":61066.738897515526},{"$f":"SUM(CP257:CP262)","v":58479.986913388537},{"$f":"SUM(CQ257:CQ262)","v":56002.843064182191},{"$f":"SUM(CR257:CR262)","v":49470.198222912353},{"$f":"SUM(CS257:CS262)","v":43682.888699102827},{"$f":"SUM(CT257:CT262)","v":39758.917468944092},{"$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$46","v":3080}]
["Perdas",-3276185.1811801232,-109701.08401035194,{"$f":"0.1*D263*-1","v":-3846.2123333333329},-3846.2123333333329,-3846.2123333333329,-3846.2123333333329,-3846.2123333333329,-3846.2123333333329,-3826.3780952380948,-4129.8294841269844,-4510.7794453071083,-4815.4900603864726,-5361.3385722912353,-5692.3551397515521,-5953.2225008626629,-6108.8660524499646,-6106.6738897515534,-5847.9986913388539,-5600.2843064182198,-4947.0198222912359,-4368.2888699102832,-3975.8917468944092,-3844.8483333333334,-3844.8483333333334,-3844.8483333333334,-3844.8483333333334,-108570.16661904758,{"$f":"0.1*AC263*-1","v":-3946.2123333333329},-3746.2123333333329,-3746.2123333333329,-3746.2123333333329,-3746.2123333333329,-3746.2123333333329,-3726.3780952380948,-3879.829484126984,-4341.5363293650798,-4796.2469444444441,-5342.0954563492069,-5673.1120238095236,-5933.9793849206344,-6089.6229365079362,-6087.430773809524,-5828.7555753968254,-5581.0411904761904,-4927.7767063492065,-4349.0457539682538,-3956.6486309523807,-3844.8483333333334,-3844.8483333333334,-3844.8483333333334,-3844.8483333333334,-107120.16661904758,{"$f":"0.1*BB263*-1","v":-3746.2123333333329},-3746.2123333333329,-3746.2123333333329,-3746.2123333333329,-3746.2123333333329,-3746.2123333333329,-3726.3780952380948,-3879.829484126984,-4241.5363293650798,-4546.2469444444441,-5192.0954563492069,-5523.1120238095236,-5783.9793849206344,-5939.6229365079362,-5937.430773809524,-5678.7555753968254,-5581.0411904761904,-4927.7767063492065,-4349.0457539682538,-3956.6486309523807,-3844.8483333333334,-3844.8483333333334,-3844.8483333333334,-3844.8483333333334,-109701.08401035194,{"$f":"0.1*CA263*-1","v":-3846.2123333333329},-3846.2123333333329,-3846.2123333333329,-3846.2123333333329,-3846.2123333333329,-3846.2123333333329,-3826.3780952380948,-4129.8294841269844,-4510.7794453071083,-4815.4900603864726,-5361.3385722912353,-5692.3551397515521,-5953.2225008626629,-6108.8660524499646,-6106.6738897515534,-5847.9986913388539,-5600.2843064182198,-4947.0198222912359,-4368.2888699102832,-3975.8917468944092,-3844.8483333333334,-3844.8483333333334,-3844.8483333333334,-3844.8483333333334]
["Procura Líquida Projetada (Excedente)",12311036.824649222,{"$f":"C254-C263-C265-C266","v":464647.95502925501},11533.568364190851,10396.776184576436,10396.776184576436,10396.776184576436,10396.776184576436,10396.776184576436,10575.284327433579,16164.974905120038,22967.55487102862,24772.328053771984,22701.67189566516,20290.918878329536,15669.528269100694,14268.736304814978,14288.465769100687,16616.542554814976,18845.972019100689,24725.352376243543,34481.099666129776,38012.673773272632,33508.103597250243,31234.519238021428,25550.558339949363,16456.220903034067,300328.61198018171,10633.568364190851,9591.5879151548179,7318.0035559260104,6181.2113763115885,5612.815286504363,5612.815286504363,{"$f":"AI254-AI263-AI265-AI266","v":7496.5116987831534},10457.42964781917,9144.0484897123533,10735.613852070106,10938.542053192092,10232.977305278058,8453.5671450852769,6484.3790909923428,5367.3163756636432,5990.2048919563376,8788.0304460492371,16940.995162420906,26128.346362499928,30796.712649257199,27824.142699178192,23276.973980720548,19866.597441877318,16456.220903034067,221866.84152122127,9591.5879151548179,7886.3996457331923,5044.4191966971885,3339.2309272755701,3339.2309272755701,3339.2309272755701,5222.9273395543314,8183.8452885903334,7202.0680406763122,7870.0490438052739,6036.185065312844,6467.4124970132098,5824.7945164348366,{"$f":"BO254-BO263-BO265-BO266","v":3287.2103725347133},464.95938778438813,519.45181426986437,1967.2773683627793,9551.8459949272437,19875.989374620665,27386.336110413962,24982.162250142159,21571.785711298922,18729.805262262897,14182.636543805273,464647.95502925501,11533.568364190851,10396.776184576436,10396.776184576436,10396.776184576436,10396.776184576436,10396.776184576436,10575.284327433579,16164.974905120038,22967.55487102862,24772.328053771984,22701.67189566516,20290.918878329536,15669.528269100694,14268.736304814978,14288.465769100687,16616.542554814976,18845.972019100689,24725.352376243543,34481.099666129776,38012.673773272632,{"$f":"CU254-CU263-CU265-CU266","v":33508.103597250243},31234.519238021428,25550.558339949363,16456.220903034067]
[]
["FORÇA PRODUÇÃO E VENDAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Período Tarifário",null,null,"V","SV","SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","C","C","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$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":1931370.84},{"$f":"SUM(D273:AA273)","v":64379.028000000006},{"$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":488.46},{"$f":"'Produção Horária'!I20*1","v":1058.3300000000002},{"$f":"'Produção Horária'!J20*1","v":2401.5950000000003},{"$f":"'Produção Horária'!K20*1","v":3533.194},{"$f":"'Produção Horária'!L20*1","v":5560.3029999999999},{"$f":"'Produção Horária'!M20*1","v":6789.5940000000001},{"$f":"'Produção Horária'!N20*1","v":7758.3729999999996},{"$f":"'Produção Horária'!O20*1","v":8336.384},{"$f":"'Produção Horária'!P20*1","v":8328.2430000000004},{"$f":"'Produção Horária'!Q20*1","v":7367.6050000000005},{"$f":"'Produção Horária'!R20*1","v":6447.6720000000005},{"$f":"'Produção Horária'!S20*1","v":4021.6540000000005},{"$f":"'Produção Horária'!T20*1","v":1872.4299999999998},{"$f":"'Produção Horária'!U20*1","v":415.19100000000003},{"$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":64379.028000000006},{"$f":"D273","v":0},{"$f":"E273","v":0},0,0,0,0,488.46,1058.3300000000002,2401.5950000000003,3533.194,5560.3029999999999,6789.5940000000001,7758.3729999999996,8336.384,8328.2430000000004,7367.6050000000005,6447.6720000000005,4021.6540000000005,1872.4299999999998,415.19100000000003,0,0,{"$f":"Z273","v":0},{"$f":"AA273","v":0},{"$f":"SUM(BB273:BY273)","v":64379.028000000006},{"$f":"AC273","v":0},0,0,0,0,0,488.46,1058.3300000000002,2401.5950000000003,3533.194,5560.3029999999999,6789.5940000000001,7758.3729999999996,8336.384,8328.2430000000004,7367.6050000000005,6447.6720000000005,4021.6540000000005,1872.4299999999998,415.19100000000003,0,0,{"$f":"AY273","v":0},0,{"$f":"SUM(CA273:CX273)","v":64379.028000000006},{"$f":"BB273","v":0},0,0,0,0,0,488.46,1058.3300000000002,2401.5950000000003,3533.194,5560.3029999999999,6789.5940000000001,7758.3729999999996,8336.384,8328.2430000000004,7367.6050000000005,6447.6720000000005,4021.6540000000005,1872.4299999999998,415.19100000000003,0,0,0,0]
["Perdas AC",{"$f":"4*AB274+4*BA274+18*C274+BZ274*4","v":-65693.647751759971},{"$f":"SUM(D274:AA274)","v":-2189.7882583919991},{"$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$51*J273*-1","v":-16.614478439999992},{"$f":"Entradas!$E$51*K273*-1","v":-35.998036619999993},{"$f":"Entradas!$E$51*L273*-1","v":-81.687852329999984},{"$f":"Entradas!$E$51*M273*-1","v":-120.17806071599996},{"$f":"Entradas!$E$51*N273*-1","v":-189.12814624199993},{"$f":"Entradas!$E$51*O273*-1","v":-230.94125031599992},{"$f":"Entradas!$E$51*P273*-1","v":-263.89329922199988},{"$f":"Entradas!$E$51*Q273*-1","v":-283.55376537599989},{"$f":"Entradas!$E$51*R273*-1","v":-283.27685740199991},{"$f":"Entradas!$E$51*S273*-1","v":-250.60171646999993},{"$f":"Entradas!$E$51*T273*-1","v":-219.31111540799995},{"$f":"Entradas!$E$51*U273*-1","v":-136.79253915599998},{"$f":"Entradas!$E$51*V273*-1","v":-63.688834019999973},{"$f":"Entradas!$E$51*W273*-1","v":-14.122306673999997},{"$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":-2189.7882583919991},{"$f":"Entradas!$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$51*AI273*-1","v":-16.614478439999992},{"$f":"Entradas!$E$51*AJ273*-1","v":-35.998036619999993},{"$f":"Entradas!$E$51*AK273*-1","v":-81.687852329999984},{"$f":"Entradas!$E$51*AL273*-1","v":-120.17806071599996},{"$f":"Entradas!$E$51*AM273*-1","v":-189.12814624199993},{"$f":"Entradas!$E$51*AN273*-1","v":-230.94125031599992},{"$f":"Entradas!$E$51*AO273*-1","v":-263.89329922199988},{"$f":"Entradas!$E$51*AP273*-1","v":-283.55376537599989},{"$f":"Entradas!$E$51*AQ273*-1","v":-283.27685740199991},{"$f":"Entradas!$E$51*AR273*-1","v":-250.60171646999993},{"$f":"Entradas!$E$51*AS273*-1","v":-219.31111540799995},{"$f":"Entradas!$E$51*AT273*-1","v":-136.79253915599998},{"$f":"Entradas!$E$51*AU273*-1","v":-63.688834019999973},{"$f":"Entradas!$E$51*AV273*-1","v":-14.122306673999997},{"$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":-2189.7882583919991},{"$f":"Entradas!$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$51*BH273*-1","v":-16.614478439999992},{"$f":"Entradas!$E$51*BI273*-1","v":-35.998036619999993},{"$f":"Entradas!$E$51*BJ273*-1","v":-81.687852329999984},{"$f":"Entradas!$E$51*BK273*-1","v":-120.17806071599996},{"$f":"Entradas!$E$51*BL273*-1","v":-189.12814624199993},{"$f":"Entradas!$E$51*BM273*-1","v":-230.94125031599992},{"$f":"Entradas!$E$51*BN273*-1","v":-263.89329922199988},{"$f":"Entradas!$E$51*BO273*-1","v":-283.55376537599989},{"$f":"Entradas!$E$51*BP273*-1","v":-283.27685740199991},{"$f":"Entradas!$E$51*BQ273*-1","v":-250.60171646999993},{"$f":"Entradas!$E$51*BR273*-1","v":-219.31111540799995},{"$f":"Entradas!$E$51*BS273*-1","v":-136.79253915599998},{"$f":"Entradas!$E$51*BT273*-1","v":-63.688834019999973},{"$f":"Entradas!$E$51*BU273*-1","v":-14.122306673999997},{"$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":-2189.7882583919991},{"$f":"Entradas!$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$51*CG273*-1","v":-16.614478439999992},{"$f":"Entradas!$E$51*CH273*-1","v":-35.998036619999993},{"$f":"Entradas!$E$51*CI273*-1","v":-81.687852329999984},{"$f":"Entradas!$E$51*CJ273*-1","v":-120.17806071599996},{"$f":"Entradas!$E$51*CK273*-1","v":-189.12814624199993},{"$f":"Entradas!$E$51*CL273*-1","v":-230.94125031599992},{"$f":"Entradas!$E$51*CM273*-1","v":-263.89329922199988},{"$f":"Entradas!$E$51*CN273*-1","v":-283.55376537599989},{"$f":"Entradas!$E$51*CO273*-1","v":-283.27685740199991},{"$f":"Entradas!$E$51*CP273*-1","v":-250.60171646999993},{"$f":"Entradas!$E$51*CQ273*-1","v":-219.31111540799995},{"$f":"Entradas!$E$51*CR273*-1","v":-136.79253915599998},{"$f":"Entradas!$E$51*CS273*-1","v":-63.688834019999973},{"$f":"Entradas!$E$51*CT273*-1","v":-14.122306673999997},{"$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":1865677.1922482401},{"$f":"SUM(D275:AA275)","v":62189.239741608006},{"$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":471.84552156000001},{"$f":"K273+K274","v":1022.3319633800002},{"$f":"L273+L274","v":2319.9071476700001},{"$f":"M273+M274","v":3413.0159392840001},{"$f":"N273+N274","v":5371.1748537579997},{"$f":"O273+O274","v":6558.6527496839999},{"$f":"P273+P274","v":7494.4797007779998},{"$f":"Q273+Q274","v":8052.8302346239998},{"$f":"R273+R274","v":8044.9661425980003},{"$f":"S273+S274","v":7117.0032835300008},{"$f":"T273+T274","v":6228.3608845920007},{"$f":"U273+U274","v":3884.8614608440002},{"$f":"V273+V274","v":1808.7411659799998},{"$f":"W273+W274","v":401.06869332600002},{"$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":62189.239741608006},{"$f":"AC273+AC274","v":0},{"$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},{"$f":"AI273+AI274","v":471.84552156000001},{"$f":"AJ273+AJ274","v":1022.3319633800002},{"$f":"AK273+AK274","v":2319.9071476700001},{"$f":"AL273+AL274","v":3413.0159392840001},{"$f":"AM273+AM274","v":5371.1748537579997},{"$f":"AN273+AN274","v":6558.6527496839999},{"$f":"AO273+AO274","v":7494.4797007779998},{"$f":"AP273+AP274","v":8052.8302346239998},{"$f":"AQ273+AQ274","v":8044.9661425980003},{"$f":"AR273+AR274","v":7117.0032835300008},{"$f":"AS273+AS274","v":6228.3608845920007},{"$f":"AT273+AT274","v":3884.8614608440002},{"$f":"AU273+AU274","v":1808.7411659799998},{"$f":"AV273+AV274","v":401.06869332600002},{"$f":"AW273+AW274","v":0},{"$f":"AX273+AX274","v":0},{"$f":"AY273+AY274","v":0},{"$f":"AZ273+AZ274","v":0},62189.239741608006,{"$f":"BB273+BB274","v":0},{"$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},{"$f":"BH273+BH274","v":471.84552156000001},{"$f":"BI273+BI274","v":1022.3319633800002},{"$f":"BJ273+BJ274","v":2319.9071476700001},{"$f":"BK273+BK274","v":3413.0159392840001},{"$f":"BL273+BL274","v":5371.1748537579997},{"$f":"BM273+BM274","v":6558.6527496839999},{"$f":"BN273+BN274","v":7494.4797007779998},{"$f":"BO273+BO274","v":8052.8302346239998},{"$f":"BP273+BP274","v":8044.9661425980003},{"$f":"BQ273+BQ274","v":7117.0032835300008},{"$f":"BR273+BR274","v":6228.3608845920007},{"$f":"BS273+BS274","v":3884.8614608440002},{"$f":"BT273+BT274","v":1808.7411659799998},{"$f":"BU273+BU274","v":401.06869332600002},{"$f":"BV273+BV274","v":0},{"$f":"BW273+BW274","v":0},{"$f":"BX273+BX274","v":0},{"$f":"BY273+BY274","v":0},62189.239741608006,{"$f":"CA273+CA274","v":0},{"$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},{"$f":"CG273+CG274","v":471.84552156000001},{"$f":"CH273+CH274","v":1022.3319633800002},{"$f":"CI273+CI274","v":2319.9071476700001},{"$f":"CJ273+CJ274","v":3413.0159392840001},{"$f":"CK273+CK274","v":5371.1748537579997},{"$f":"CL273+CL274","v":6558.6527496839999},{"$f":"CM273+CM274","v":7494.4797007779998},{"$f":"CN273+CN274","v":8052.8302346239998},{"$f":"CO273+CO274","v":8044.9661425980003},{"$f":"CP273+CP274","v":7117.0032835300008},{"$f":"CQ273+CQ274","v":6228.3608845920007},{"$f":"CR273+CR274","v":3884.8614608440002},{"$f":"CS273+CS274","v":1808.7411659799998},{"$f":"CT273+CT274","v":401.06869332600002},{"$f":"CU273+CU274","v":0},{"$f":"CV273+CV274","v":0},{"$f":"CW273+CW274","v":0},{"$f":"CX273+CX274","v":0}]
["Produção PV utilizada internamente",-50820,{"$f":"SUM(D276:AA276)","v":-1694},{"$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$81,J275)*-1","v":-121},{"$f":"IF(K275>Entradas!$E$81,Entradas!$E$81,K275)*-1","v":-121},{"$f":"IF(L275>Entradas!$E$81,Entradas!$E$81,L275)*-1","v":-121},{"$f":"IF(M275>Entradas!$E$81,Entradas!$E$81,M275)*-1","v":-121},{"$f":"IF(N275>Entradas!$E$81,Entradas!$E$81,N275)*-1","v":-121},{"$f":"IF(O275>Entradas!$E$81,Entradas!$E$81,O275)*-1","v":-121},{"$f":"IF(P275>Entradas!$E$81,Entradas!$E$81,P275)*-1","v":-121},{"$f":"IF(Q275>Entradas!$E$81,Entradas!$E$81,Q275)*-1","v":-121},{"$f":"IF(R275>Entradas!$E$81,Entradas!$E$81,R275)*-1","v":-121},{"$f":"IF(S275>Entradas!$E$81,Entradas!$E$81,S275)*-1","v":-121},{"$f":"IF(T275>Entradas!$E$81,Entradas!$E$81,T275)*-1","v":-121},{"$f":"IF(U275>Entradas!$E$81,Entradas!$E$81,U275)*-1","v":-121},{"$f":"IF(V275>Entradas!$E$81,Entradas!$E$81,V275)*-1","v":-121},{"$f":"IF(W275>Entradas!$E$81,Entradas!$E$81,W275)*-1","v":-121},{"$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":-1694},{"$f":"IF(AC275>Entradas!$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$81,AI275)*-1","v":-121},{"$f":"IF(AJ275>Entradas!$E$81,Entradas!$E$81,AJ275)*-1","v":-121},{"$f":"IF(AK275>Entradas!$E$81,Entradas!$E$81,AK275)*-1","v":-121},{"$f":"IF(AL275>Entradas!$E$81,Entradas!$E$81,AL275)*-1","v":-121},{"$f":"IF(AM275>Entradas!$E$81,Entradas!$E$81,AM275)*-1","v":-121},{"$f":"IF(AN275>Entradas!$E$81,Entradas!$E$81,AN275)*-1","v":-121},{"$f":"IF(AO275>Entradas!$E$81,Entradas!$E$81,AO275)*-1","v":-121},{"$f":"IF(AP275>Entradas!$E$81,Entradas!$E$81,AP275)*-1","v":-121},{"$f":"IF(AQ275>Entradas!$E$81,Entradas!$E$81,AQ275)*-1","v":-121},{"$f":"IF(AR275>Entradas!$E$81,Entradas!$E$81,AR275)*-1","v":-121},{"$f":"IF(AS275>Entradas!$E$81,Entradas!$E$81,AS275)*-1","v":-121},{"$f":"IF(AT275>Entradas!$E$81,Entradas!$E$81,AT275)*-1","v":-121},{"$f":"IF(AU275>Entradas!$E$81,Entradas!$E$81,AU275)*-1","v":-121},{"$f":"IF(AV275>Entradas!$E$81,Entradas!$E$81,AV275)*-1","v":-121},{"$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":-1694},{"$f":"IF(BB275>Entradas!$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$81,BH275)*-1","v":-121},{"$f":"IF(BI275>Entradas!$E$81,Entradas!$E$81,BI275)*-1","v":-121},{"$f":"IF(BJ275>Entradas!$E$81,Entradas!$E$81,BJ275)*-1","v":-121},{"$f":"IF(BK275>Entradas!$E$81,Entradas!$E$81,BK275)*-1","v":-121},{"$f":"IF(BL275>Entradas!$E$81,Entradas!$E$81,BL275)*-1","v":-121},{"$f":"IF(BM275>Entradas!$E$81,Entradas!$E$81,BM275)*-1","v":-121},{"$f":"IF(BN275>Entradas!$E$81,Entradas!$E$81,BN275)*-1","v":-121},{"$f":"IF(BO275>Entradas!$E$81,Entradas!$E$81,BO275)*-1","v":-121},{"$f":"IF(BP275>Entradas!$E$81,Entradas!$E$81,BP275)*-1","v":-121},{"$f":"IF(BQ275>Entradas!$E$81,Entradas!$E$81,BQ275)*-1","v":-121},{"$f":"IF(BR275>Entradas!$E$81,Entradas!$E$81,BR275)*-1","v":-121},{"$f":"IF(BS275>Entradas!$E$81,Entradas!$E$81,BS275)*-1","v":-121},{"$f":"IF(BT275>Entradas!$E$81,Entradas!$E$81,BT275)*-1","v":-121},{"$f":"IF(BU275>Entradas!$E$81,Entradas!$E$81,BU275)*-1","v":-121},{"$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":-1694},{"$f":"IF(CA275>Entradas!$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$81,CG275)*-1","v":-121},{"$f":"IF(CH275>Entradas!$E$81,Entradas!$E$81,CH275)*-1","v":-121},{"$f":"IF(CI275>Entradas!$E$81,Entradas!$E$81,CI275)*-1","v":-121},{"$f":"IF(CJ275>Entradas!$E$81,Entradas!$E$81,CJ275)*-1","v":-121},{"$f":"IF(CK275>Entradas!$E$81,Entradas!$E$81,CK275)*-1","v":-121},{"$f":"IF(CL275>Entradas!$E$81,Entradas!$E$81,CL275)*-1","v":-121},{"$f":"IF(CM275>Entradas!$E$81,Entradas!$E$81,CM275)*-1","v":-121},{"$f":"IF(CN275>Entradas!$E$81,Entradas!$E$81,CN275)*-1","v":-121},{"$f":"IF(CO275>Entradas!$E$81,Entradas!$E$81,CO275)*-1","v":-121},{"$f":"IF(CP275>Entradas!$E$81,Entradas!$E$81,CP275)*-1","v":-121},{"$f":"IF(CQ275>Entradas!$E$81,Entradas!$E$81,CQ275)*-1","v":-121},{"$f":"IF(CR275>Entradas!$E$81,Entradas!$E$81,CR275)*-1","v":-121},{"$f":"IF(CS275>Entradas!$E$81,Entradas!$E$81,CS275)*-1","v":-121},{"$f":"IF(CT275>Entradas!$E$81,Entradas!$E$81,CT275)*-1","v":-121},{"$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$81,CX275)*-1","v":0}]
["Produção PV líquida disponível",1814857.1922482401,{"$f":"SUM(D277:AA277)","v":60495.239741608006},{"$f":"D275+D276","v":0},{"$f":"E275+E276","v":0},0,0,0,0,350.84552156000001,901.33196338000016,2198.9071476700001,3292.0159392840001,5250.1748537579997,6437.6527496839999,7373.4797007779998,7931.8302346239998,7923.9661425980003,6996.0032835300008,6107.3608845920007,3763.8614608440002,1687.7411659799998,280.06869332600002,0,0,0,0,{"$f":"SUM(AC277:AZ277)","v":60495.239741608006},{"$f":"AC275+AC276","v":0},{"$f":"AD275+AD276","v":0},0,0,0,0,350.84552156000001,901.33196338000016,2198.9071476700001,3292.0159392840001,5250.1748537579997,6437.6527496839999,7373.4797007779998,7931.8302346239998,7923.9661425980003,6996.0032835300008,6107.3608845920007,3763.8614608440002,1687.7411659799998,280.06869332600002,0,0,0,0,{"$f":"SUM(BB277:BY277)","v":60495.239741608006},{"$f":"BB275+BB276","v":0},{"$f":"BC275+BC276","v":0},0,0,0,0,350.84552156000001,901.33196338000016,2198.9071476700001,3292.0159392840001,5250.1748537579997,6437.6527496839999,7373.4797007779998,7931.8302346239998,7923.9661425980003,6996.0032835300008,6107.3608845920007,3763.8614608440002,1687.7411659799998,280.06869332600002,0,0,0,0,{"$f":"SUM(CA277:CX277)","v":60495.239741608006},{"$f":"CA275+CA276","v":0},{"$f":"CB275+CB276","v":0},0,0,0,0,350.84552156000001,901.33196338000016,2198.9071476700001,3292.0159392840001,5250.1748537579997,6437.6527496839999,7373.4797007779998,7931.8302346239998,7923.9661425980003,6996.0032835300008,6107.3608845920007,3763.8614608440002,1687.7411659799998,280.06869332600002,0,0,0,0]
[]
["Armazenamento e Venda"]
["Força Produção PV vendida diretamente à EDA",{"$f":"4*AB280+4*BA280+18*C280+BZ280*4","v":1697741.8078927398},{"$f":"SUM(D280:AA280)","v":60495.239741608006},{"$f":"IF(D267<0,0,IF(D267>D277,D277,D267))","v":0},{"$f":"IF(E267<0,0,IF(E267>E277,E277,E267))","v":0},0,0,0,0,350.84552156000001,901.33196338000016,2198.9071476700001,3292.0159392840001,5250.1748537579997,6437.6527496839999,7373.4797007779998,7931.8302346239998,7923.9661425980003,6996.0032835300008,6107.3608845920007,3763.8614608440002,1687.7411659799998,280.06869332600002,0,0,0,0,{"$f":"SUM(AC280:AZ280)","v":55485.340439468317},{"$f":"IF(AC267<0,0,IF(AC267>AC277,AC277,AC267))","v":0},{"$f":"IF(AD267<0,0,IF(AD267>AD277,AD277,AD267))","v":0},0,0,0,0,350.84552156000001,901.33196338000016,2198.9071476700001,3292.0159392840001,5250.1748537579997,6437.6527496839999,7373.4797007779998,6484.3790909923428,5367.3163756636432,5990.2048919563376,6107.3608845920007,3763.8614608440002,1687.7411659799998,280.06869332600002,0,0,0,0,{"$f":"SUM(BB280:BY280)","v":36226.292954872573},{"$f":"IF(BB267<0,0,IF(BB267>BB277,BB277,BB267))","v":0},0,0,0,0,0,350.84552156000001,901.33196338000016,2198.9071476700001,3292.0159392840001,5250.1748537579997,6437.6527496839999,5824.7945164348366,3287.2103725347133,464.95938778438813,519.45181426986437,1967.2773683627793,3763.8614608440002,1687.7411659799998,280.06869332600002,0,0,0,0,{"$f":"SUM(CA280:CX280)","v":60495.239741608006},{"$f":"IF(CA267<0,0,IF(CA267>CA277,CA277,CA267))","v":0},{"$f":"IF(CB267<0,0,IF(CB267>CB277,CB277,CB267))","v":0},0,0,0,0,350.84552156000001,901.33196338000016,2198.9071476700001,3292.0159392840001,5250.1748537579997,6437.6527496839999,7373.4797007779998,7931.8302346239998,7923.9661425980003,6996.0032835300008,6107.3608845920007,3763.8614608440002,1687.7411659799998,280.06869332600002,0,0,0,0]
["Procura líquida após venda de produção PV",{"$f":"B267-B280","v":10613295.016756482},{"$f":"C267-C280","v":404152.71528764698},11533.568364190851,10396.776184576436,10396.776184576436,10396.776184576436,10396.776184576436,10396.776184576436,10224.438805873579,15263.642941740038,20768.647723358619,21480.312114487984,17451.497041907161,13853.266128645537,8296.0485683226943,6336.9060701909784,6364.4996265026866,9620.5392712849753,12738.611134508688,20961.490915399543,32793.358500149778,37732.605079946632,33508.103597250243,31234.519238021428,25550.558339949363,16456.220903034067,244843.27154071338,10633.568364190851,9591.5879151548179,7318.0035559260104,6181.2113763115885,5612.815286504363,5612.815286504363,7145.6661772231537,9556.0976844391698,6945.1413420423532,7443.5979127861065,5688.3671994340921,3795.3245555940584,1080.0874443072771,0,0,0,2680.6695614572363,13177.133701576906,24440.605196519929,30516.643955931198,27824.142699178192,23276.973980720548,19866.597441877318,16456.220903034067,185640.54856634871,9591.5879151548179,7886.3996457331923,5044.4191966971885,3339.2309272755701,3339.2309272755701,3339.2309272755701,4872.0818179943317,7282.5133252103333,5003.1608930063121,4578.0331045212733,786.01021155484432,29.759747329209858,0,{"$f":"BO267-BO280","v":0},0,0,0,5787.9845340832435,18188.248208640667,27106.267417087962,24982.162250142159,21571.785711298922,18729.805262262897,14182.636543805273,404152.71528764698,11533.568364190851,10396.776184576436,10396.776184576436,10396.776184576436,10396.776184576436,10396.776184576436,10224.438805873579,15263.642941740038,20768.647723358619,21480.312114487984,17451.497041907161,13853.266128645537,8296.0485683226943,6336.9060701909784,6364.4996265026866,9620.5392712849753,12738.611134508688,20961.490915399543,32793.358500149778,37732.605079946632,33508.103597250243,31234.519238021428,25550.558339949363,16456.220903034067]
[]
["Resumo"]
["Produção",{"$f":"B275","v":1865677.1922482401},{"$f":"SUM(D284:AA284)","v":62189.239741608006},{"$f":"D275","v":0},0,0,0,0,0,471.84552156000001,1022.3319633800002,2319.9071476700001,3413.0159392840001,5371.1748537579997,6558.6527496839999,7494.4797007779998,8052.8302346239998,8044.9661425980003,7117.0032835300008,6228.3608845920007,3884.8614608440002,1808.7411659799998,401.06869332600002,0,0,0,0,62189.239741608006,0,0,0,0,0,0,471.84552156000001,{"$f":"AJ275","v":1022.3319633800002},2319.9071476700001,3413.0159392840001,5371.1748537579997,6558.6527496839999,7494.4797007779998,8052.8302346239998,8044.9661425980003,7117.0032835300008,6228.3608845920007,3884.8614608440002,1808.7411659799998,401.06869332600002,0,0,0,0,62189.239741608006,0,0,0,0,0,0,471.84552156000001,1022.3319633800002,2319.9071476700001,3413.0159392840001,5371.1748537579997,6558.6527496839999,7494.4797007779998,8052.8302346239998,{"$f":"BP275","v":8044.9661425980003},7117.0032835300008,6228.3608845920007,3884.8614608440002,1808.7411659799998,401.06869332600002,0,0,0,0,62189.239741608006,0,0,0,0,0,0,471.84552156000001,1022.3319633800002,2319.9071476700001,3413.0159392840001,5371.1748537579997,6558.6527496839999,7494.4797007779998,8052.8302346239998,8044.9661425980003,7117.0032835300008,6228.3608845920007,3884.8614608440002,1808.7411659799998,401.06869332600002,0,0,0,0]
["Utilização",{"$f":"B276","v":-50820},{"$f":"C276","v":-1694},{"$f":"D276","v":0},0,0,0,0,0,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,0,0,0,0,-1694,0,0,0,0,0,0,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,0,0,0,0,-1694,0,0,0,0,0,0,-121,-121,-121,-121,-121,-121,-121,-121,{"$f":"BP276","v":-121},-121,-121,-121,-121,-121,0,0,0,0,-1694,0,0,0,0,0,0,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,0,0,0,0]
["Total Vendido à EDA",{"$f":"4*AB286+4*BA286+18*C286+BZ286*4","v":1697741.8078927398},{"$f":"SUM(D286:AA286)","v":60495.239741608006},{"$f":"D280","v":0},{"$f":"E280","v":0},0,0,0,0,350.84552156000001,901.33196338000016,2198.9071476700001,3292.0159392840001,5250.1748537579997,6437.6527496839999,7373.4797007779998,7931.8302346239998,7923.9661425980003,6996.0032835300008,6107.3608845920007,3763.8614608440002,1687.7411659799998,280.06869332600002,0,0,0,0,55485.340439468317,0,0,0,0,0,0,350.84552156000001,901.33196338000016,2198.9071476700001,3292.0159392840001,5250.1748537579997,6437.6527496839999,7373.4797007779998,6484.3790909923428,5367.3163756636432,5990.2048919563376,6107.3608845920007,3763.8614608440002,1687.7411659799998,280.06869332600002,0,0,0,0,36226.292954872573,0,0,0,0,0,0,350.84552156000001,901.33196338000016,2198.9071476700001,3292.0159392840001,5250.1748537579997,6437.6527496839999,5824.7945164348366,3287.2103725347133,464.95938778438813,{"$f":"BQ280","v":519.45181426986437},1967.2773683627793,3763.8614608440002,1687.7411659799998,280.06869332600002,0,0,0,0,60495.239741608006,0,0,0,0,0,0,350.84552156000001,901.33196338000016,2198.9071476700001,3292.0159392840001,5250.1748537579997,6437.6527496839999,7373.4797007779998,7931.8302346239998,7923.9661425980003,6996.0032835300008,6107.3608845920007,3763.8614608440002,1687.7411659799998,280.06869332600002,0,0,0,0]
["  Ponta",840600.63165597199,{"$f":"SUM(D287:AA287)","v":38209.119620726},{"$f":"IF(D270=\"P\",D286,0)","v":0},0,0,0,0,0,0,0,0,3292.0159392840001,5250.1748537579997,6437.6527496839999,7373.4797007779998,7931.8302346239998,7923.9661425980003,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC287:AZ287)","v":0},{"$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,{"$f":"SUM(CA287:CX287)","v":38209.119620726},{"$f":"IF(CA270=\"P\",CA286,0)","v":0},0,0,0,0,0,0,0,0,3292.0159392840001,5250.1748537579997,6437.6527496839999,7373.4797007779998,7931.8302346239998,7923.9661425980003,0,0,0,0,0,0,0,0,0]
["  Cheia",685263.60212970129,22286.120120882002,{"$f":"IF(D270=\"C\",D286,0)","v":0},0,0,0,0,0,350.84552156000001,901.33196338000016,2198.9071476700001,0,0,0,0,0,0,6996.0032835300008,6107.3608845920007,3763.8614608440002,1687.7411659799998,280.06869332600002,0,0,0,0,48742.239867574317,{"$f":"IF(AC270=\"C\",AC286,0)","v":0},0,0,0,0,0,0,0,0,0,5250.1748537579997,6437.6527496839999,7373.4797007779998,6484.3790909923428,5367.3163756636432,5990.2048919563376,6107.3608845920007,3763.8614608440002,1687.7411659799998,280.06869332600002,0,0,0,0,0,{"$f":"IF(BB270=\"C\",BB286,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22286.120120882002,{"$f":"IF(CA270=\"C\",CA286,0)","v":0},0,0,0,0,0,350.84552156000001,901.33196338000016,2198.9071476700001,0,0,0,0,0,0,6996.0032835300008,6107.3608845920007,3763.8614608440002,1687.7411659799998,280.06869332600002,0,0,0,0]
["  Vazio",171877.57410706629,0,{"$f":"IF(D270=\"V\",D286,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6743.1005718939996,{"$f":"IF(AC270=\"V\",AC286,0)","v":0},0,0,0,0,0,350.84552156000001,901.33196338000016,2198.9071476700001,3292.0159392840001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36226.292954872573,{"$f":"IF(BB270=\"V\",BB286,0)","v":0},0,0,0,0,0,350.84552156000001,901.33196338000016,2198.9071476700001,3292.0159392840001,5250.1748537579997,6437.6527496839999,5824.7945164348366,3287.2103725347133,464.95938778438813,519.45181426986437,1967.2773683627793,3763.8614608440002,1687.7411659799998,280.06869332600002,0,0,0,0,0,{"$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",117115.38435550049,0,{"$f":"D284+D285-D286","v":0},{"$f":"E284+E285-E286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5009.8993021396891,0,0,0,0,0,0,0,0,0,0,0,0,0,1447.451143631657,2556.6497669343571,1005.7983915736631,0,0,0,0,0,0,0,0,24268.946786735432,0,0,0,0,0,0,0,0,0,0,0,0,1548.6851843431632,4644.6198620892865,7459.0067548136121,{"$f":"BQ284+BQ285-BQ286","v":6476.5514692601364},4140.0835162292215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Percentagem de Excedente",{"$f":"IF(B291=0,0,B291/B284)","v":6.2773659260083589E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0558941111926671E-2,0,0,0,0,0,{"$f":"IF(AH291=0,0,AH291/AH284)","v":0},0,0,0,0,0,0,0,0.17974440059697111,0.31779496912944444,0.14132330020154096,0,0,0,0,0,0,0,0,0.39024350333870023,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BN291=0,0,BN291/BN284)","v":0.20664345574014892},0.57676863000529299,0.92716446814092357,0.91001102728841188,0.66471477696020254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CT291=0,0,CT291/CT284)","v":0},0,0,0,0]
[]
["JULHO"]
[]
["PROCURA E PRODUÇÃO DE ENERGIAS RENOVÁVEIS"]
[]
["Procura"]
["Procura Projetada (2028)",{"$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,{"$f":"BP300","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000]
["Autoconsumo",90024,{"$f":"SUM(D301:AA301)","v":2904},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"SUM(AC301:AZ301)","v":2904},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"SUM(BB301:BY301)","v":2904},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"BA301","v":2904},{"$f":"BB301","v":121},{"$f":"BC301","v":121},{"$f":"BD301","v":121},{"$f":"BE301","v":121},{"$f":"BF301","v":121},{"$f":"BG301","v":121},{"$f":"BH301","v":121},{"$f":"BI301","v":121},{"$f":"BJ301","v":121},{"$f":"BK301","v":121},{"$f":"BL301","v":121},{"$f":"BM301","v":121},{"$f":"BN301","v":121},{"$f":"BO301","v":121},{"$f":"BP301","v":121},{"$f":"BQ301","v":121},{"$f":"BR301","v":121},{"$f":"BS301","v":121},{"$f":"BT301","v":121},{"$f":"BU301","v":121},{"$f":"BV301","v":121},{"$f":"BW301","v":121},{"$f":"BX301","v":121},{"$f":"BY301","v":121}]
["Procura Total incluindo Autoconsumo",{"$f":"SUM(B299:B301)","v":47539282.020644635},1593471.1147539984,56106.856144150333,53619.141904887532,51753.356225440424,50509.499105809038,49887.570545993316,50509.499105809038,51131.427665624738,55119.141904887532,61338.427503044564,71911.213019911491,78130.498618068508,78752.427177884194,77508.570058252808,78130.498618068508,79374.355737699923,78752.427177884194,76886.641498437093,73776.998699358577,72533.141579727191,71289.284460095791,77508.570058252808,68801.57022083296,67557.713101201574,62582.28462267595,1436123.1891206254,50509.499105809038,50509.499105809038,50509.499105809038,50509.499105809038,50509.499105809038,{"$f":"SUM(AH299:AH301)","v":50509.499105809038},50509.499105809038,53253.356225440424,56362.999024518933,62582.28462267595,66313.855981570174,66935.784541385889,67557.713101201574,67557.713101201574,66935.784541385889,65069.998861938788,63204.213182491672,63204.213182491672,65069.998861938788,66313.855981570174,64448.070302123058,62582.28462267595,62582.28462267595,62582.28462267595,1286238.4062050411,46155.999187099122,46155.999187099122,46155.999187099122,46155.999187099122,46155.999187099122,46155.999187099122,46155.999187099122,48899.856306730529,50765.641986177623,53875.284785256146,58228.784703966041,61338.427503044564,{"$f":"SUM(BN299:BN301)","v":61960.356062860265},60716.498943228849,58850.713263781756,56362.999024518933,55119.141904887532,56362.999024518933,58850.713263781756,60094.570383413164,60094.570383413164,53875.284785256146,53875.284785256146,53875.284785256146,1593471.1147539984,56106.856144150333,53619.141904887532,51753.356225440424,50509.499105809038,49887.570545993316,50509.499105809038,51131.427665624738,55119.141904887532,61338.427503044564,71911.213019911491,78130.498618068508,78752.427177884194,77508.570058252808,78130.498618068508,79374.355737699923,78752.427177884194,76886.641498437093,73776.998699358577,72533.141579727191,{"$f":"SUM(CT299:CT301)","v":71289.284460095791},77508.570058252808,68801.57022083296,67557.713101201574,62582.28462267595]
[null,{"$f":"4*AB303+4*BA303+19*C303+BZ303*4","v":0},null,null,null,null,null,null,null,{"$f":"SUM(J302:W302)","v":1004635.053718945},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI302:AV302)","v":880871.2703156207},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH302:BU302)","v":787581.98634326505}]
["Produção Projetada de Energias Renováveis"]
["   Eólica",{"$f":"4*AB305+4*BA305+19*C305+BZ305*4","v":281537.03999999998},9081.84,1513.6399999999999,1513.6399999999999,1513.6399999999999,1513.6399999999999,1513.6399999999999,1513.6399999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9081.84,1513.6399999999999,1513.6399999999999,1513.6399999999999,1513.6399999999999,1513.6399999999999,1513.6399999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9081.84,1513.6399999999999,1513.6399999999999,1513.6399999999999,1513.6399999999999,1513.6399999999999,1513.6399999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9081.84,1513.6399999999999,1513.6399999999999,1513.6399999999999,1513.6399999999999,1513.6399999999999,1513.6399999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   Geotérmica",{"$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)",5582671.1359126978,{"$f":"SUM(D308:AA308)","v":180086.16567460317},{"$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$31*J321","v":1096.0813492063494},{"$f":"Entradas!$E$43/Entradas!$E$31*K321","v":2520.9871031746029},{"$f":"Entradas!$E$43/Entradas!$E$31*L321","v":7146.4503968253966},{"$f":"Entradas!$E$43/Entradas!$E$31*M321","v":11574.61904761905},{"$f":"Entradas!$E$43/Entradas!$E$31*N321","v":16134.317460317463},{"$f":"Entradas!$E$43/Entradas!$E$31*O321","v":20606.329365079368},{"$f":"Entradas!$E$43/Entradas!$E$31*P321","v":21461.272817460318},{"$f":"Entradas!$E$43/Entradas!$E$31*Q321","v":21987.391865079364},{"$f":"Entradas!$E$43/Entradas!$E$31*R321","v":22250.451388888891},{"$f":"Entradas!$E$43/Entradas!$E$31*S321","v":19378.718253968254},{"$f":"Entradas!$E$43/Entradas!$E$31*T321","v":17098.86904761905},{"$f":"Entradas!$E$43/Entradas!$E$31*U321","v":11355.402777777777},{"$f":"Entradas!$E$43/Entradas!$E$31*V321","v":5896.917658730159},{"$f":"Entradas!$E$43/Entradas!$E$31*W321","v":1578.3571428571431},{"$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":180086.16567460317},{"$f":"D308","v":0},{"$f":"E308","v":0},{"$f":"F308","v":0},{"$f":"G308","v":0},{"$f":"H308","v":0},{"$f":"I308","v":0},{"$f":"J308","v":1096.0813492063494},{"$f":"K308","v":2520.9871031746029},{"$f":"L308","v":7146.4503968253966},{"$f":"M308","v":11574.61904761905},{"$f":"N308","v":16134.317460317463},{"$f":"O308","v":20606.329365079368},{"$f":"P308","v":21461.272817460318},{"$f":"Q308","v":21987.391865079364},{"$f":"R308","v":22250.451388888891},{"$f":"S308","v":19378.718253968254},{"$f":"T308","v":17098.86904761905},{"$f":"U308","v":11355.402777777777},{"$f":"V308","v":5896.917658730159},{"$f":"W308","v":1578.3571428571431},{"$f":"X308","v":0},{"$f":"Y308","v":0},{"$f":"Z308","v":0},{"$f":"AA308","v":0},{"$f":"AB308","v":180086.16567460317},{"$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":1096.0813492063494},{"$f":"AJ308","v":2520.9871031746029},{"$f":"AK308","v":7146.4503968253966},{"$f":"AL308","v":11574.61904761905},{"$f":"AM308","v":16134.317460317463},{"$f":"AN308","v":20606.329365079368},{"$f":"AO308","v":21461.272817460318},{"$f":"AP308","v":21987.391865079364},{"$f":"AQ308","v":22250.451388888891},{"$f":"AR308","v":19378.718253968254},{"$f":"AS308","v":17098.86904761905},{"$f":"AT308","v":11355.402777777777},{"$f":"AU308","v":5896.917658730159},{"$f":"AV308","v":1578.3571428571431},{"$f":"AW308","v":0},{"$f":"AX308","v":0},{"$f":"AY308","v":0},{"$f":"AZ308","v":0},{"$f":"BA308","v":180086.16567460317},{"$f":"BB308","v":0},{"$f":"BC308","v":0},{"$f":"BD308","v":0},{"$f":"BE308","v":0},{"$f":"BF308","v":0},{"$f":"BG308","v":0},{"$f":"BH308","v":1096.0813492063494},{"$f":"BI308","v":2520.9871031746029},{"$f":"BJ308","v":7146.4503968253966},{"$f":"BK308","v":11574.61904761905},{"$f":"BL308","v":16134.317460317463},{"$f":"BM308","v":20606.329365079368},{"$f":"BN308","v":21461.272817460318},{"$f":"BO308","v":21987.391865079364},{"$f":"BP308","v":22250.451388888891},{"$f":"BQ308","v":19378.718253968254},{"$f":"BR308","v":17098.86904761905},{"$f":"BS308","v":11355.402777777777},{"$f":"BT308","v":5896.917658730159},{"$f":"BU308","v":1578.3571428571431},{"$f":"BV308","v":0},{"$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",{"$f":"SUM(B305:B310)","v":34167068.175912693},{"$f":"SUM(C305:C310)","v":1106952.953781195},{"$f":"SUM(D305:D310)","v":38595.963924731179},{"$f":"SUM(E305:E310)","v":38595.963924731179},{"$f":"SUM(F305:F310)","v":38595.963924731179},{"$f":"SUM(G305:G310)","v":38595.963924731179},{"$f":"SUM(H305:H310)","v":38595.963924731179},{"$f":"SUM(I305:I310)","v":38595.963924731179},{"$f":"SUM(J305:J310)","v":38178.405273937526},{"$f":"SUM(K305:K310)","v":41103.31102790578},{"$f":"SUM(L305:L310)","v":45921.205480976867},{"$f":"SUM(M305:M310)","v":50349.374131770513},{"$f":"SUM(N305:N310)","v":54909.072544468931},{"$f":"SUM(O305:O310)","v":59381.084449230839},{"$f":"SUM(P305:P310)","v":60236.027901611786},{"$f":"SUM(Q305:Q310)","v":60762.146949230832},{"$f":"SUM(R305:R310)","v":61025.206473040358},{"$f":"SUM(S305:S310)","v":58153.473338119722},{"$f":"SUM(T305:T310)","v":55873.624131770513},{"$f":"SUM(U305:U310)","v":50130.157861929241},{"$f":"SUM(V305:V310)","v":44671.672742881623},{"$f":"SUM(W305:W310)","v":40353.112227008613},{"$f":"SUM(X305:X310)","v":38582.323924731179},{"$f":"SUM(Y305:Y310)","v":38582.323924731179},{"$f":"SUM(Z305:Z310)","v":38582.323924731179},{"$f":"SUM(AA305:AA310)","v":38582.323924731179},{"$f":"SUM(AB305:AB310)","v":1095643.7798681515},{"$f":"SUM(AC305:AC310)","v":39595.963924731179},{"$f":"SUM(AD305:AD310)","v":37595.963924731179},{"$f":"SUM(AE305:AE310)","v":37595.963924731179},{"$f":"SUM(AF305:AF310)","v":37595.963924731179},{"$f":"SUM(AG305:AG310)","v":37595.963924731179},{"$f":"SUM(AH305:AH310)","v":37595.963924731179},{"$f":"SUM(AI305:AI310)","v":37178.405273937526},{"$f":"SUM(AJ305:AJ310)","v":38603.31102790578},{"$f":"SUM(AK305:AK310)","v":44228.774321556579},{"$f":"SUM(AL305:AL310)","v":50156.942972350225},{"$f":"SUM(AM305:AM310)","v":54716.641385048642},{"$f":"SUM(AN305:AN310)","v":59188.653289810551},{"$f":"SUM(AO305:AO310)","v":60043.596742191497},{"$f":"SUM(AP305:AP310)","v":60569.715789810543},{"$f":"SUM(AQ305:AQ310)","v":60832.77531362007},{"$f":"SUM(AR305:AR310)","v":57961.042178699434},{"$f":"SUM(AS305:AS310)","v":55681.192972350225},{"$f":"SUM(AT305:AT310)","v":49937.726702508953},{"$f":"SUM(AU305:AU310)","v":44479.241583461335},{"$f":"SUM(AV305:AV310)","v":40160.681067588324},{"$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":1081143.7798681515},{"$f":"SUM(BB305:BB310)","v":37595.963924731179},{"$f":"SUM(BC305:BC310)","v":37595.963924731179},{"$f":"SUM(BD305:BD310)","v":37595.963924731179},{"$f":"SUM(BE305:BE310)","v":37595.963924731179},{"$f":"SUM(BF305:BF310)","v":37595.963924731179},{"$f":"SUM(BG305:BG310)","v":37595.963924731179},{"$f":"SUM(BH305:BH310)","v":37178.405273937526},{"$f":"SUM(BI305:BI310)","v":38603.31102790578},{"$f":"SUM(BJ305:BJ310)","v":43228.774321556579},{"$f":"SUM(BK305:BK310)","v":47656.942972350225},{"$f":"SUM(BL305:BL310)","v":53216.641385048642},{"$f":"SUM(BM305:BM310)","v":57688.653289810551},{"$f":"SUM(BN305:BN310)","v":58543.596742191497},{"$f":"SUM(BO305:BO310)","v":59069.715789810543},{"$f":"SUM(BP305:BP310)","v":59332.77531362007},{"$f":"SUM(BQ305:BQ310)","v":56461.042178699434},{"$f":"SUM(BR305:BR310)","v":55681.192972350225},{"$f":"SUM(BS305:BS310)","v":49937.726702508953},{"$f":"SUM(BT305:BT310)","v":44479.241583461335},{"$f":"SUM(BU305:BU310)","v":40160.681067588324},{"$f":"SUM(BV305:BV310)","v":38582.323924731179},{"$f":"SUM(BW305:BW310)","v":38582.323924731179},{"$f":"SUM(BX305:BX310)","v":38582.323924731179},{"$f":"SUM(BY305:BY310)","v":38582.323924731179},{"$f":"SUM(BZ305:BZ310)","v":1106952.953781195},{"$f":"SUM(CA305:CA310)","v":38595.963924731179},{"$f":"SUM(CB305:CB310)","v":38595.963924731179},{"$f":"SUM(CC305:CC310)","v":38595.963924731179},{"$f":"SUM(CD305:CD310)","v":38595.963924731179},{"$f":"SUM(CE305:CE310)","v":38595.963924731179},{"$f":"SUM(CF305:CF310)","v":38595.963924731179},{"$f":"SUM(CG305:CG310)","v":38178.405273937526},{"$f":"SUM(CH305:CH310)","v":41103.31102790578},{"$f":"SUM(CI305:CI310)","v":45921.205480976867},{"$f":"SUM(CJ305:CJ310)","v":50349.374131770513},{"$f":"SUM(CK305:CK310)","v":54909.072544468931},{"$f":"SUM(CL305:CL310)","v":59381.084449230839},{"$f":"SUM(CM305:CM310)","v":60236.027901611786},{"$f":"SUM(CN305:CN310)","v":60762.146949230832},{"$f":"SUM(CO305:CO310)","v":61025.206473040358},{"$f":"SUM(CP305:CP310)","v":58153.473338119722},{"$f":"SUM(CQ305:CQ310)","v":55873.624131770513},{"$f":"SUM(CR305:CR310)","v":50130.157861929241},{"$f":"SUM(CS305:CS310)","v":44671.672742881623},{"$f":"SUM(CT305:CT310)","v":40353.112227008613},{"$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":-3416706.817591269},-110695.29537811948,{"$f":"0.1*D311*-1","v":-3859.5963924731182},-3859.5963924731182,-3859.5963924731182,-3859.5963924731182,-3859.5963924731182,-3859.5963924731182,-3817.8405273937528,-4110.3311027905784,-4592.1205480976869,-5034.9374131770519,-5490.9072544468936,-5938.1084449230839,-6023.6027901611787,-6076.2146949230837,-6102.5206473040362,-5815.3473338119729,-5587.3624131770521,-5013.0157861929247,-4467.1672742881628,-4035.3112227008614,-3858.2323924731181,-3858.2323924731181,-3858.2323924731181,-3858.2323924731181,-109564.37798681513,{"$f":"0.1*AC311*-1","v":-3959.5963924731182},-3759.5963924731182,-3759.5963924731182,-3759.5963924731182,-3759.5963924731182,-3759.5963924731182,-3717.8405273937528,-3860.3311027905784,-4422.8774321556584,-5015.6942972350225,-5471.6641385048642,-5918.8653289810554,-6004.3596742191503,-6056.9715789810543,-6083.2775313620077,-5796.1042178699436,-5568.1192972350227,-4993.7726702508953,-4447.9241583461335,-4016.0681067588325,-3858.2323924731181,-3858.2323924731181,-3858.2323924731181,-3858.2323924731181,-108114.37798681513,{"$f":"0.1*BB311*-1","v":-3759.5963924731182},-3759.5963924731182,-3759.5963924731182,-3759.5963924731182,-3759.5963924731182,-3759.5963924731182,-3717.8405273937528,-3860.3311027905784,-4322.8774321556584,-4765.6942972350225,-5321.6641385048642,-5768.8653289810554,-5854.3596742191503,-5906.9715789810543,-5933.2775313620077,-5646.1042178699436,-5568.1192972350227,-4993.7726702508953,-4447.9241583461335,-4016.0681067588325,-3858.2323924731181,-3858.2323924731181,-3858.2323924731181,-3858.2323924731181,-110695.29537811948,{"$f":"0.1*CA311*-1","v":-3859.5963924731182},-3859.5963924731182,-3859.5963924731182,-3859.5963924731182,-3859.5963924731182,-3859.5963924731182,-3817.8405273937528,-4110.3311027905784,-4592.1205480976869,-5034.9374131770519,-5490.9072544468936,-5938.1084449230839,-6023.6027901611787,-6076.2146949230837,-6102.5206473040362,-5815.3473338119729,-5587.3624131770521,-5013.0157861929247,-4467.1672742881628,-4035.3112227008614,-3858.2323924731181,-3858.2323924731181,-3858.2323924731181,-3858.2323924731181]
["Procura Líquida Projetada (Excedente)",{"$f":"4*AB315+4*BA315+19*C315+BZ315*4","v":14497400.662323199},{"$f":"C302-C311-C313-C314","v":523293.45635092282},{"$f":"D302-D311-D313-D314","v":18290.488611892273},{"$f":"E302-E311-E313-E314","v":15802.774372629472},{"$f":"F302-F311-F313-F314","v":13936.988693182364},{"$f":"G302-G311-G313-G314","v":12693.131573550978},{"$f":"H302-H311-H313-H314","v":12071.203013735256},{"$f":"I302-I311-I313-I314","v":12693.131573550978},{"$f":"J302-J311-J313-J314","v":13690.862919080966},{"$f":"K302-K311-K313-K314","v":15046.161979772331},{"$f":"L302-L311-L313-L314","v":16929.342570165383},{"$f":"M302-M311-M313-M314","v":23516.77630131803},{"$f":"N302-N311-N313-N314","v":25632.333328046472},{"$f":"O302-O311-O313-O314","v":22229.451173576439},{"$f":"P302-P311-P313-P314","v":20216.1449468022},{"$f":"Q302-Q311-Q313-Q314","v":20364.566363760761},{"$f":"R302-R311-R313-R314","v":21371.669911963603},{"$f":"S302-S311-S313-S314","v":23334.301173576445},{"$f":"T302-T311-T313-T314","v":23520.379779843632},{"$f":"U302-U311-U313-U314","v":25579.856623622261},{"$f":"V302-V311-V313-V314","v":29248.636111133732},{"$f":"W302-W311-W313-W314","v":31891.483455788039},{"$f":"X302-X311-X313-X314","v":39704.478525994746},{"$f":"Y302-Y311-Y313-Y314","v":30997.478688574898},{"$f":"Z302-Z311-Z313-Z314","v":29753.621568943512},{"$f":"AA302-AA311-AA313-AA314","v":24778.193090417888},{"$f":"AB302-AB311-AB313-AB314","v":376123.78723928897},{"$f":"AC302-AC311-AC313-AC314","v":11793.131573550978},{"$f":"AD302-AD311-AD313-AD314","v":13593.131573550978},{"$f":"AE302-AE311-AE313-AE314","v":13593.131573550978},{"$f":"AF302-AF311-AF313-AF314","v":13593.131573550978},{"$f":"AG302-AG311-AG313-AG314","v":13593.131573550978},{"$f":"AH302-AH311-AH313-AH314","v":13593.131573550978},{"$f":"AI302-AI311-AI313-AI314","v":13968.934359265266},{"$f":"AJ302-AJ311-AJ313-AJ314","v":15430.376300325222},{"$f":"AK302-AK311-AK313-AK314","v":13477.102135118013},{"$f":"AL302-AL311-AL313-AL314","v":14361.035947560747},{"$f":"AM302-AM311-AM313-AM314","v":13988.878735026396},{"$f":"AN302-AN311-AN313-AN314","v":10585.996580556393},{"$f":"AO302-AO311-AO313-AO314","v":10438.476033229228},{"$f":"AP302-AP311-AP313-AP314","v":9964.9688903720853},{"$f":"AQ302-AQ311-AQ313-AQ314","v":9106.2867591278264},{"$f":"AR302-AR311-AR313-AR314","v":9825.0609011092965},{"$f":"AS302-AS311-AS313-AS314","v":10011.139507376469},{"$f":"AT302-AT311-AT313-AT314","v":15180.259150233614},{"$f":"AU302-AU311-AU313-AU314","v":21958.681436823586},{"$f":"AV302-AV311-AV313-AV314","v":27089.243020740683},{"$f":"AW302-AW311-AW313-AW314","v":26643.978769864996},{"$f":"AX302-AX311-AX313-AX314","v":24778.193090417888},{"$f":"AY302-AY311-AY313-AY314","v":24778.193090417888},{"$f":"AZ302-AZ311-AZ313-AZ314","v":24778.193090417888},{"$f":"BA302-BA311-BA313-BA314","v":239289.00432370469},{"$f":"BB302-BB311-BB313-BB314","v":9239.6316548410614},{"$f":"BC302-BC311-BC313-BC314","v":9239.6316548410614},{"$f":"BD302-BD311-BD313-BD314","v":9239.6316548410614},{"$f":"BE302-BE311-BE313-BE314","v":9239.6316548410614},{"$f":"BF302-BF311-BF313-BF314","v":9239.6316548410614},{"$f":"BG302-BG311-BG313-BG314","v":9239.6316548410614},{"$f":"BH302-BH311-BH313-BH314","v":9615.4344405553493},{"$f":"BI302-BI311-BI313-BI314","v":11076.876381615328},{"$f":"BJ302-BJ311-BJ313-BJ314","v":8779.7450967767036},{"$f":"BK302-BK311-BK313-BK314","v":7904.0361101409435},{"$f":"BL302-BL311-BL313-BL314","v":7253.8074574222628},{"$f":"BM302-BM311-BM313-BM314","v":6338.639542215069},{"$f":"BN302-BN311-BN313-BN314","v":6191.1189948879173},{"$f":"BO302-BO311-BO313-BO314","v":4473.7547323993604},{"$f":"BP302-BP311-BP313-BP314","v":2371.2154815236936},{"$f":"BQ302-BQ311-BQ313-BQ314","v":2468.0610636894426},{"$f":"BR302-BR311-BR313-BR314","v":1926.0682297723297},{"$f":"BS302-BS311-BS313-BS314","v":8339.044992260875},{"$f":"BT302-BT311-BT313-BT314","v":15739.395838666554},{"$f":"BU302-BU311-BU313-BU314","v":20869.957422583673},{"$f":"BV302-BV311-BV313-BV314","v":22290.478851155101},{"$f":"BW302-BW311-BW313-BW314","v":16071.193252998084},{"$f":"BX302-BX311-BX313-BX314","v":16071.193252998084},{"$f":"BY302-BY311-BY313-BY314","v":16071.193252998084},{"$f":"BZ302-BZ311-BZ313-BZ314","v":523293.45635092282},{"$f":"CA302-CA311-CA313-CA314","v":18290.488611892273},{"$f":"CB302-CB311-CB313-CB314","v":15802.774372629472},{"$f":"CC302-CC311-CC313-CC314","v":13936.988693182364},{"$f":"CD302-CD311-CD313-CD314","v":12693.131573550978},{"$f":"CE302-CE311-CE313-CE314","v":12071.203013735256},{"$f":"CF302-CF311-CF313-CF314","v":12693.131573550978},{"$f":"CG302-CG311-CG313-CG314","v":13690.862919080966},{"$f":"CH302-CH311-CH313-CH314","v":15046.161979772331},{"$f":"CI302-CI311-CI313-CI314","v":16929.342570165383},{"$f":"CJ302-CJ311-CJ313-CJ314","v":23516.77630131803},{"$f":"CK302-CK311-CK313-CK314","v":25632.333328046472},{"$f":"CL302-CL311-CL313-CL314","v":22229.451173576439},{"$f":"CM302-CM311-CM313-CM314","v":20216.1449468022},{"$f":"CN302-CN311-CN313-CN314","v":20364.566363760761},{"$f":"CO302-CO311-CO313-CO314","v":21371.669911963603},{"$f":"CP302-CP311-CP313-CP314","v":23334.301173576445},{"$f":"CQ302-CQ311-CQ313-CQ314","v":23520.379779843632},{"$f":"CR302-CR311-CR313-CR314","v":25579.856623622261},{"$f":"CS302-CS311-CS313-CS314","v":29248.636111133732},{"$f":"CT302-CT311-CT313-CT314","v":31891.483455788039},{"$f":"CU302-CU311-CU313-CU314","v":39704.478525994746},{"$f":"CV302-CV311-CV313-CV314","v":30997.478688574898},{"$f":"CW302-CW311-CW313-CW314","v":29753.621568943512},{"$f":"CX302-CX311-CX313-CX314","v":24778.193090417888}]
[]
["FORÇA PRODUÇÃO E VENDAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Período Tarifário",null,null,"V","SV","SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","C","C","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$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":2073227.7650000001},{"$f":"SUM(D321:AA321)","v":66878.315000000002},{"$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":407.05},{"$f":"'Produção Horária'!I21*1","v":936.21499999999992},{"$f":"'Produção Horária'!J21*1","v":2653.9659999999999},{"$f":"'Produção Horária'!K21*1","v":4298.4480000000003},{"$f":"'Produção Horária'!L21*1","v":5991.7760000000007},{"$f":"'Produção Horária'!M21*1","v":7652.5400000000009},{"$f":"'Produção Horária'!N21*1","v":7970.0389999999998},{"$f":"'Produção Horária'!O21*1","v":8165.4229999999998},{"$f":"'Produção Horária'!P21*1","v":8263.1149999999998},{"$f":"'Produção Horária'!Q21*1","v":7196.6440000000002},{"$f":"'Produção Horária'!R21*1","v":6349.9800000000005},{"$f":"'Produção Horária'!S21*1","v":4217.0379999999996},{"$f":"'Produção Horária'!T21*1","v":2189.9290000000001},{"$f":"'Produção Horária'!U21*1","v":586.15200000000004},{"$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":66878.315000000002},{"$f":"D321","v":0},{"$f":"E321","v":0},0,0,0,0,407.05,936.21499999999992,2653.9659999999999,4298.4480000000003,5991.7760000000007,7652.5400000000009,7970.0389999999998,8165.4229999999998,8263.1149999999998,7196.6440000000002,6349.9800000000005,4217.0379999999996,2189.9290000000001,586.15200000000004,0,0,{"$f":"Z321","v":0},{"$f":"AA321","v":0},{"$f":"SUM(BB321:BY321)","v":66878.315000000002},{"$f":"AC321","v":0},0,0,0,0,0,407.05,936.21499999999992,2653.9659999999999,4298.4480000000003,5991.7760000000007,7652.5400000000009,7970.0389999999998,8165.4229999999998,8263.1149999999998,7196.6440000000002,6349.9800000000005,4217.0379999999996,2189.9290000000001,586.15200000000004,0,0,{"$f":"AY321","v":0},0,{"$f":"SUM(CA321:CX321)","v":66878.315000000002},{"$f":"BB321","v":0},0,0,0,0,0,407.05,936.21499999999992,2653.9659999999999,4298.4480000000003,5991.7760000000007,7652.5400000000009,7970.0389999999998,8165.4229999999998,8263.1149999999998,7196.6440000000002,6349.9800000000005,4217.0379999999996,2189.9290000000001,586.15200000000004,0,0,0,0]
["Perdas AC",{"$f":"4*AB322+4*BA322+19*C322+BZ322*4","v":-70518.769198709982},{"$f":"SUM(D322:AA322)","v":-2274.7990064099995},{"$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$51*J321*-1","v":-13.845398699999995},{"$f":"Entradas!$E$51*K321*-1","v":-31.844417009999987},{"$f":"Entradas!$E$51*L321*-1","v":-90.271999523999966},{"$f":"Entradas!$E$51*M321*-1","v":-146.20741027199998},{"$f":"Entradas!$E$51*N321*-1","v":-203.80426886399997},{"$f":"Entradas!$E$51*O321*-1","v":-260.29349555999994},{"$f":"Entradas!$E$51*P321*-1","v":-271.09290654599988},{"$f":"Entradas!$E$51*Q321*-1","v":-277.73869792199991},{"$f":"Entradas!$E$51*R321*-1","v":-281.06159360999987},{"$f":"Entradas!$E$51*S321*-1","v":-244.78664901599993},{"$f":"Entradas!$E$51*T321*-1","v":-215.98821971999993},{"$f":"Entradas!$E$51*U321*-1","v":-143.43833053199992},{"$f":"Entradas!$E$51*V321*-1","v":-74.488245005999971},{"$f":"Entradas!$E$51*W321*-1","v":-19.937374127999995},{"$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":-2274.7990064099995},{"$f":"Entradas!$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$51*AI321*-1","v":-13.845398699999995},{"$f":"Entradas!$E$51*AJ321*-1","v":-31.844417009999987},{"$f":"Entradas!$E$51*AK321*-1","v":-90.271999523999966},{"$f":"Entradas!$E$51*AL321*-1","v":-146.20741027199998},{"$f":"Entradas!$E$51*AM321*-1","v":-203.80426886399997},{"$f":"Entradas!$E$51*AN321*-1","v":-260.29349555999994},{"$f":"Entradas!$E$51*AO321*-1","v":-271.09290654599988},{"$f":"Entradas!$E$51*AP321*-1","v":-277.73869792199991},{"$f":"Entradas!$E$51*AQ321*-1","v":-281.06159360999987},{"$f":"Entradas!$E$51*AR321*-1","v":-244.78664901599993},{"$f":"Entradas!$E$51*AS321*-1","v":-215.98821971999993},{"$f":"Entradas!$E$51*AT321*-1","v":-143.43833053199992},{"$f":"Entradas!$E$51*AU321*-1","v":-74.488245005999971},{"$f":"Entradas!$E$51*AV321*-1","v":-19.937374127999995},{"$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":-2274.7990064099995},{"$f":"Entradas!$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$51*BH321*-1","v":-13.845398699999995},{"$f":"Entradas!$E$51*BI321*-1","v":-31.844417009999987},{"$f":"Entradas!$E$51*BJ321*-1","v":-90.271999523999966},{"$f":"Entradas!$E$51*BK321*-1","v":-146.20741027199998},{"$f":"Entradas!$E$51*BL321*-1","v":-203.80426886399997},{"$f":"Entradas!$E$51*BM321*-1","v":-260.29349555999994},{"$f":"Entradas!$E$51*BN321*-1","v":-271.09290654599988},{"$f":"Entradas!$E$51*BO321*-1","v":-277.73869792199991},{"$f":"Entradas!$E$51*BP321*-1","v":-281.06159360999987},{"$f":"Entradas!$E$51*BQ321*-1","v":-244.78664901599993},{"$f":"Entradas!$E$51*BR321*-1","v":-215.98821971999993},{"$f":"Entradas!$E$51*BS321*-1","v":-143.43833053199992},{"$f":"Entradas!$E$51*BT321*-1","v":-74.488245005999971},{"$f":"Entradas!$E$51*BU321*-1","v":-19.937374127999995},{"$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":-2274.7990064099995},{"$f":"Entradas!$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$51*CG321*-1","v":-13.845398699999995},{"$f":"Entradas!$E$51*CH321*-1","v":-31.844417009999987},{"$f":"Entradas!$E$51*CI321*-1","v":-90.271999523999966},{"$f":"Entradas!$E$51*CJ321*-1","v":-146.20741027199998},{"$f":"Entradas!$E$51*CK321*-1","v":-203.80426886399997},{"$f":"Entradas!$E$51*CL321*-1","v":-260.29349555999994},{"$f":"Entradas!$E$51*CM321*-1","v":-271.09290654599988},{"$f":"Entradas!$E$51*CN321*-1","v":-277.73869792199991},{"$f":"Entradas!$E$51*CO321*-1","v":-281.06159360999987},{"$f":"Entradas!$E$51*CP321*-1","v":-244.78664901599993},{"$f":"Entradas!$E$51*CQ321*-1","v":-215.98821971999993},{"$f":"Entradas!$E$51*CR321*-1","v":-143.43833053199992},{"$f":"Entradas!$E$51*CS321*-1","v":-74.488245005999971},{"$f":"Entradas!$E$51*CT321*-1","v":-19.937374127999995},{"$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":2002708.99580129},{"$f":"SUM(D323:AA323)","v":64603.515993590001},{"$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":393.20460130000004},{"$f":"K321+K322","v":904.37058298999989},{"$f":"L321+L322","v":2563.6940004759999},{"$f":"M321+M322","v":4152.2405897280005},{"$f":"N321+N322","v":5787.9717311360009},{"$f":"O321+O322","v":7392.2465044400005},{"$f":"P321+P322","v":7698.9460934540002},{"$f":"Q321+Q322","v":7887.6843020779997},{"$f":"R321+R322","v":7982.0534063899995},{"$f":"S321+S322","v":6951.8573509840007},{"$f":"T321+T322","v":6133.991780280001},{"$f":"U321+U322","v":4073.5996694679998},{"$f":"V321+V322","v":2115.4407549940001},{"$f":"W321+W322","v":566.21462587200006},{"$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":64603.515993590001},{"$f":"AC321+AC322","v":0},{"$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},{"$f":"AI321+AI322","v":393.20460130000004},{"$f":"AJ321+AJ322","v":904.37058298999989},{"$f":"AK321+AK322","v":2563.6940004759999},{"$f":"AL321+AL322","v":4152.2405897280005},{"$f":"AM321+AM322","v":5787.9717311360009},{"$f":"AN321+AN322","v":7392.2465044400005},{"$f":"AO321+AO322","v":7698.9460934540002},{"$f":"AP321+AP322","v":7887.6843020779997},{"$f":"AQ321+AQ322","v":7982.0534063899995},{"$f":"AR321+AR322","v":6951.8573509840007},{"$f":"AS321+AS322","v":6133.991780280001},{"$f":"AT321+AT322","v":4073.5996694679998},{"$f":"AU321+AU322","v":2115.4407549940001},{"$f":"AV321+AV322","v":566.21462587200006},{"$f":"AW321+AW322","v":0},{"$f":"AX321+AX322","v":0},{"$f":"AY321+AY322","v":0},{"$f":"AZ321+AZ322","v":0},64603.515993590001,{"$f":"BB321+BB322","v":0},{"$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},{"$f":"BH321+BH322","v":393.20460130000004},{"$f":"BI321+BI322","v":904.37058298999989},{"$f":"BJ321+BJ322","v":2563.6940004759999},{"$f":"BK321+BK322","v":4152.2405897280005},{"$f":"BL321+BL322","v":5787.9717311360009},{"$f":"BM321+BM322","v":7392.2465044400005},{"$f":"BN321+BN322","v":7698.9460934540002},{"$f":"BO321+BO322","v":7887.6843020779997},{"$f":"BP321+BP322","v":7982.0534063899995},{"$f":"BQ321+BQ322","v":6951.8573509840007},{"$f":"BR321+BR322","v":6133.991780280001},{"$f":"BS321+BS322","v":4073.5996694679998},{"$f":"BT321+BT322","v":2115.4407549940001},{"$f":"BU321+BU322","v":566.21462587200006},{"$f":"BV321+BV322","v":0},{"$f":"BW321+BW322","v":0},{"$f":"BX321+BX322","v":0},{"$f":"BY321+BY322","v":0},64603.515993590001,{"$f":"CA321+CA322","v":0},{"$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},{"$f":"CG321+CG322","v":393.20460130000004},{"$f":"CH321+CH322","v":904.37058298999989},{"$f":"CI321+CI322","v":2563.6940004759999},{"$f":"CJ321+CJ322","v":4152.2405897280005},{"$f":"CK321+CK322","v":5787.9717311360009},{"$f":"CL321+CL322","v":7392.2465044400005},{"$f":"CM321+CM322","v":7698.9460934540002},{"$f":"CN321+CN322","v":7887.6843020779997},{"$f":"CO321+CO322","v":7982.0534063899995},{"$f":"CP321+CP322","v":6951.8573509840007},{"$f":"CQ321+CQ322","v":6133.991780280001},{"$f":"CR321+CR322","v":4073.5996694679998},{"$f":"CS321+CS322","v":2115.4407549940001},{"$f":"CT321+CT322","v":566.21462587200006},{"$f":"CU321+CU322","v":0},{"$f":"CV321+CV322","v":0},{"$f":"CW321+CW322","v":0},{"$f":"CX321+CX322","v":0}]
["Produção PV utilizada internamente",{"$f":"4*AB324+4*BA324+19*C324+BZ324*4","v":-52514},{"$f":"SUM(D324:AA324)","v":-1694},{"$f":"IF(D323>Entradas!$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$81,J323)*-1","v":-121},{"$f":"IF(K323>Entradas!$E$81,Entradas!$E$81,K323)*-1","v":-121},{"$f":"IF(L323>Entradas!$E$81,Entradas!$E$81,L323)*-1","v":-121},{"$f":"IF(M323>Entradas!$E$81,Entradas!$E$81,M323)*-1","v":-121},{"$f":"IF(N323>Entradas!$E$81,Entradas!$E$81,N323)*-1","v":-121},{"$f":"IF(O323>Entradas!$E$81,Entradas!$E$81,O323)*-1","v":-121},{"$f":"IF(P323>Entradas!$E$81,Entradas!$E$81,P323)*-1","v":-121},{"$f":"IF(Q323>Entradas!$E$81,Entradas!$E$81,Q323)*-1","v":-121},{"$f":"IF(R323>Entradas!$E$81,Entradas!$E$81,R323)*-1","v":-121},{"$f":"IF(S323>Entradas!$E$81,Entradas!$E$81,S323)*-1","v":-121},{"$f":"IF(T323>Entradas!$E$81,Entradas!$E$81,T323)*-1","v":-121},{"$f":"IF(U323>Entradas!$E$81,Entradas!$E$81,U323)*-1","v":-121},{"$f":"IF(V323>Entradas!$E$81,Entradas!$E$81,V323)*-1","v":-121},{"$f":"IF(W323>Entradas!$E$81,Entradas!$E$81,W323)*-1","v":-121},{"$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":-1694},{"$f":"IF(AC323>Entradas!$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$81,AI323)*-1","v":-121},{"$f":"IF(AJ323>Entradas!$E$81,Entradas!$E$81,AJ323)*-1","v":-121},{"$f":"IF(AK323>Entradas!$E$81,Entradas!$E$81,AK323)*-1","v":-121},{"$f":"IF(AL323>Entradas!$E$81,Entradas!$E$81,AL323)*-1","v":-121},{"$f":"IF(AM323>Entradas!$E$81,Entradas!$E$81,AM323)*-1","v":-121},{"$f":"IF(AN323>Entradas!$E$81,Entradas!$E$81,AN323)*-1","v":-121},{"$f":"IF(AO323>Entradas!$E$81,Entradas!$E$81,AO323)*-1","v":-121},{"$f":"IF(AP323>Entradas!$E$81,Entradas!$E$81,AP323)*-1","v":-121},{"$f":"IF(AQ323>Entradas!$E$81,Entradas!$E$81,AQ323)*-1","v":-121},{"$f":"IF(AR323>Entradas!$E$81,Entradas!$E$81,AR323)*-1","v":-121},{"$f":"IF(AS323>Entradas!$E$81,Entradas!$E$81,AS323)*-1","v":-121},{"$f":"IF(AT323>Entradas!$E$81,Entradas!$E$81,AT323)*-1","v":-121},{"$f":"IF(AU323>Entradas!$E$81,Entradas!$E$81,AU323)*-1","v":-121},{"$f":"IF(AV323>Entradas!$E$81,Entradas!$E$81,AV323)*-1","v":-121},{"$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":-1694},{"$f":"IF(BB323>Entradas!$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$81,BH323)*-1","v":-121},{"$f":"IF(BI323>Entradas!$E$81,Entradas!$E$81,BI323)*-1","v":-121},{"$f":"IF(BJ323>Entradas!$E$81,Entradas!$E$81,BJ323)*-1","v":-121},{"$f":"IF(BK323>Entradas!$E$81,Entradas!$E$81,BK323)*-1","v":-121},{"$f":"IF(BL323>Entradas!$E$81,Entradas!$E$81,BL323)*-1","v":-121},{"$f":"IF(BM323>Entradas!$E$81,Entradas!$E$81,BM323)*-1","v":-121},{"$f":"IF(BN323>Entradas!$E$81,Entradas!$E$81,BN323)*-1","v":-121},{"$f":"IF(BO323>Entradas!$E$81,Entradas!$E$81,BO323)*-1","v":-121},{"$f":"IF(BP323>Entradas!$E$81,Entradas!$E$81,BP323)*-1","v":-121},{"$f":"IF(BQ323>Entradas!$E$81,Entradas!$E$81,BQ323)*-1","v":-121},{"$f":"IF(BR323>Entradas!$E$81,Entradas!$E$81,BR323)*-1","v":-121},{"$f":"IF(BS323>Entradas!$E$81,Entradas!$E$81,BS323)*-1","v":-121},{"$f":"IF(BT323>Entradas!$E$81,Entradas!$E$81,BT323)*-1","v":-121},{"$f":"IF(BU323>Entradas!$E$81,Entradas!$E$81,BU323)*-1","v":-121},{"$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":-1694},{"$f":"IF(CA323>Entradas!$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$81,CG323)*-1","v":-121},{"$f":"IF(CH323>Entradas!$E$81,Entradas!$E$81,CH323)*-1","v":-121},{"$f":"IF(CI323>Entradas!$E$81,Entradas!$E$81,CI323)*-1","v":-121},{"$f":"IF(CJ323>Entradas!$E$81,Entradas!$E$81,CJ323)*-1","v":-121},{"$f":"IF(CK323>Entradas!$E$81,Entradas!$E$81,CK323)*-1","v":-121},{"$f":"IF(CL323>Entradas!$E$81,Entradas!$E$81,CL323)*-1","v":-121},{"$f":"IF(CM323>Entradas!$E$81,Entradas!$E$81,CM323)*-1","v":-121},{"$f":"IF(CN323>Entradas!$E$81,Entradas!$E$81,CN323)*-1","v":-121},{"$f":"IF(CO323>Entradas!$E$81,Entradas!$E$81,CO323)*-1","v":-121},{"$f":"IF(CP323>Entradas!$E$81,Entradas!$E$81,CP323)*-1","v":-121},{"$f":"IF(CQ323>Entradas!$E$81,Entradas!$E$81,CQ323)*-1","v":-121},{"$f":"IF(CR323>Entradas!$E$81,Entradas!$E$81,CR323)*-1","v":-121},{"$f":"IF(CS323>Entradas!$E$81,Entradas!$E$81,CS323)*-1","v":-121},{"$f":"IF(CT323>Entradas!$E$81,Entradas!$E$81,CT323)*-1","v":-121},{"$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":1950194.99580129},{"$f":"SUM(D325:AA325)","v":62909.515993590001},{"$f":"D323+D324","v":0},{"$f":"E323+E324","v":0},0,0,0,0,272.20460130000004,783.37058298999989,2442.6940004759999,4031.2405897280005,5666.9717311360009,7271.2465044400005,7577.9460934540002,7766.6843020779997,7861.0534063899995,6830.8573509840007,6012.991780280001,3952.5996694679998,1994.4407549940001,445.21462587200006,0,0,0,0,{"$f":"SUM(AC325:AZ325)","v":62909.515993590001},{"$f":"AC323+AC324","v":0},{"$f":"AD323+AD324","v":0},0,0,0,0,272.20460130000004,783.37058298999989,2442.6940004759999,4031.2405897280005,5666.9717311360009,7271.2465044400005,7577.9460934540002,7766.6843020779997,7861.0534063899995,6830.8573509840007,6012.991780280001,3952.5996694679998,1994.4407549940001,445.21462587200006,0,0,0,0,{"$f":"SUM(BB325:BY325)","v":62909.515993590001},{"$f":"BB323+BB324","v":0},{"$f":"BC323+BC324","v":0},0,0,0,0,272.20460130000004,783.37058298999989,2442.6940004759999,4031.2405897280005,5666.9717311360009,7271.2465044400005,7577.9460934540002,7766.6843020779997,7861.0534063899995,6830.8573509840007,6012.991780280001,3952.5996694679998,1994.4407549940001,445.21462587200006,0,0,0,0,{"$f":"SUM(CA325:CX325)","v":62909.515993590001},{"$f":"CA323+CA324","v":0},{"$f":"CB323+CB324","v":0},0,0,0,0,272.20460130000004,783.37058298999989,2442.6940004759999,4031.2405897280005,5666.9717311360009,7271.2465044400005,7577.9460934540002,7766.6843020779997,7861.0534063899995,6830.8573509840007,6012.991780280001,3952.5996694679998,1994.4407549940001,445.21462587200006,0,0,0,0]
[]
["Armazenamento e Venda"]
["Força Produção PV vendida diretamente à EDA",{"$f":"4*AB328+4*BA328+19*C328+BZ328*4","v":1871987.3102287373},{"$f":"SUM(D328:AA328)","v":62909.515993590001},{"$f":"IF(D315<0,0,IF(D315>D325,D325,D315))","v":0},{"$f":"IF(E315<0,0,IF(E315>E325,E325,E315))","v":0},0,0,0,0,272.20460130000004,783.37058298999989,2442.6940004759999,4031.2405897280005,5666.9717311360009,7271.2465044400005,7577.9460934540002,7766.6843020779997,7861.0534063899995,6830.8573509840007,6012.991780280001,3952.5996694679998,1994.4407549940001,445.21462587200006,0,0,0,0,{"$f":"SUM(AC328:AZ328)","v":62909.515993590001},{"$f":"IF(AC315<0,0,IF(AC315>AC325,AC325,AC315))","v":0},{"$f":"IF(AD315<0,0,IF(AD315>AD325,AD325,AD315))","v":0},0,0,0,0,272.20460130000004,783.37058298999989,2442.6940004759999,4031.2405897280005,5666.9717311360009,7271.2465044400005,7577.9460934540002,7766.6843020779997,7861.0534063899995,6830.8573509840007,6012.991780280001,3952.5996694679998,1994.4407549940001,445.21462587200006,0,0,0,0,{"$f":"SUM(BB328:BY328)","v":43357.594600451819},{"$f":"IF(BB315<0,0,IF(BB315>BB325,BB325,BB315))","v":0},0,0,0,0,0,272.20460130000004,783.37058298999989,2442.6940004759999,4031.2405897280005,5666.9717311360009,6338.639542215069,6191.1189948879173,4473.7547323993604,2371.2154815236936,2468.0610636894426,1926.0682297723297,3952.5996694679998,1994.4407549940001,445.21462587200006,0,0,0,0,{"$f":"SUM(CA328:CX328)","v":62909.515993590001},{"$f":"IF(CA315<0,0,IF(CA315>CA325,CA325,CA315))","v":0},{"$f":"IF(CB315<0,0,IF(CB315>CB325,CB325,CB315))","v":0},0,0,0,0,272.20460130000004,783.37058298999989,2442.6940004759999,4031.2405897280005,5666.9717311360009,7271.2465044400005,7577.9460934540002,7766.6843020779997,7861.0534063899995,6830.8573509840007,6012.991780280001,3952.5996694679998,1994.4407549940001,445.21462587200006,0,0,0,0]
["Procura líquida após venda de produção PV",{"$f":"B315-B328","v":12625413.352094462},{"$f":"C315-C328","v":460383.94035733282},{"$f":"D315-D328","v":18290.488611892273},{"$f":"E315-E328","v":15802.774372629472},{"$f":"F315-F328","v":13936.988693182364},{"$f":"G315-G328","v":12693.131573550978},{"$f":"H315-H328","v":12071.203013735256},{"$f":"I315-I328","v":12693.131573550978},{"$f":"J315-J328","v":13418.658317780966},{"$f":"K315-K328","v":14262.791396782332},{"$f":"L315-L328","v":14486.648569689383},{"$f":"M315-M328","v":19485.53571159003},{"$f":"N315-N328","v":19965.361596910472},{"$f":"O315-O328","v":14958.204669136438},{"$f":"P315-P328","v":12638.1988533482},{"$f":"Q315-Q328","v":12597.882061682762},{"$f":"R315-R328","v":13510.616505573604},{"$f":"S315-S328","v":16503.443822592446},{"$f":"T315-T328","v":17507.387999563631},{"$f":"U315-U328","v":21627.256954154262},{"$f":"V315-V328","v":27254.195356139731},{"$f":"W315-W328","v":31446.26882991604},{"$f":"X315-X328","v":39704.478525994746},{"$f":"Y315-Y328","v":30997.478688574898},{"$f":"Z315-Z328","v":29753.621568943512},{"$f":"AA315-AA328","v":24778.193090417888},{"$f":"AB315-AB328","v":313214.27124569897},{"$f":"AC315-AC328","v":11793.131573550978},{"$f":"AD315-AD328","v":13593.131573550978},{"$f":"AE315-AE328","v":13593.131573550978},{"$f":"AF315-AF328","v":13593.131573550978},{"$f":"AG315-AG328","v":13593.131573550978},{"$f":"AH315-AH328","v":13593.131573550978},{"$f":"AI315-AI328","v":13696.729757965266},{"$f":"AJ315-AJ328","v":14647.005717335223},{"$f":"AK315-AK328","v":11034.408134642013},{"$f":"AL315-AL328","v":10329.795357832747},{"$f":"AM315-AM328","v":8321.9070038903956},{"$f":"AN315-AN328","v":3314.7500761163928},{"$f":"AO315-AO328","v":2860.5299397752278},{"$f":"AP315-AP328","v":2198.2845882940856},{"$f":"AQ315-AQ328","v":1245.2333527378269},{"$f":"AR315-AR328","v":2994.2035501252958},{"$f":"AS315-AS328","v":3998.1477270964679},{"$f":"AT315-AT328","v":11227.659480765615},{"$f":"AU315-AU328","v":19964.240681829586},{"$f":"AV315-AV328","v":26644.028394868685},{"$f":"AW315-AW328","v":26643.978769864996},{"$f":"AX315-AX328","v":24778.193090417888},{"$f":"AY315-AY328","v":24778.193090417888},{"$f":"AZ315-AZ328","v":24778.193090417888},{"$f":"BA315-BA328","v":195931.40972325287},{"$f":"BB315-BB328","v":9239.6316548410614},{"$f":"BC315-BC328","v":9239.6316548410614},{"$f":"BD315-BD328","v":9239.6316548410614},{"$f":"BE315-BE328","v":9239.6316548410614},{"$f":"BF315-BF328","v":9239.6316548410614},{"$f":"BG315-BG328","v":9239.6316548410614},{"$f":"BH315-BH328","v":9343.2298392553494},{"$f":"BI315-BI328","v":10293.505798625329},{"$f":"BJ315-BJ328","v":6337.0510963007036},{"$f":"BK315-BK328","v":3872.795520412943},{"$f":"BL315-BL328","v":1586.8357262862619},{"$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":4386.4453227928752},{"$f":"BT315-BT328","v":13744.955083672554},{"$f":"BU315-BU328","v":20424.742796711675},{"$f":"BV315-BV328","v":22290.478851155101},{"$f":"BW315-BW328","v":16071.193252998084},{"$f":"BX315-BX328","v":16071.193252998084},{"$f":"BY315-BY328","v":16071.193252998084},{"$f":"BZ315-BZ328","v":460383.94035733282},{"$f":"CA315-CA328","v":18290.488611892273},{"$f":"CB315-CB328","v":15802.774372629472},{"$f":"CC315-CC328","v":13936.988693182364},{"$f":"CD315-CD328","v":12693.131573550978},{"$f":"CE315-CE328","v":12071.203013735256},{"$f":"CF315-CF328","v":12693.131573550978},{"$f":"CG315-CG328","v":13418.658317780966},{"$f":"CH315-CH328","v":14262.791396782332},{"$f":"CI315-CI328","v":14486.648569689383},{"$f":"CJ315-CJ328","v":19485.53571159003},{"$f":"CK315-CK328","v":19965.361596910472},{"$f":"CL315-CL328","v":14958.204669136438},{"$f":"CM315-CM328","v":12638.1988533482},{"$f":"CN315-CN328","v":12597.882061682762},{"$f":"CO315-CO328","v":13510.616505573604},{"$f":"CP315-CP328","v":16503.443822592446},{"$f":"CQ315-CQ328","v":17507.387999563631},{"$f":"CR315-CR328","v":21627.256954154262},{"$f":"CS315-CS328","v":27254.195356139731},{"$f":"CT315-CT328","v":31446.26882991604},{"$f":"CU315-CU328","v":39704.478525994746},{"$f":"CV315-CV328","v":30997.478688574898},{"$f":"CW315-CW328","v":29753.621568943512},{"$f":"CX315-CX328","v":24778.193090417888}]
[]
["Resumo"]
["Produção",{"$f":"B323","v":2002708.99580129},{"$f":"SUM(D332:AA332)","v":64603.515993590001},{"$f":"D323","v":0},0,0,0,0,0,393.20460130000004,904.37058298999989,2563.6940004759999,4152.2405897280005,5787.9717311360009,7392.2465044400005,7698.9460934540002,7887.6843020779997,7982.0534063899995,6951.8573509840007,6133.991780280001,4073.5996694679998,2115.4407549940001,566.21462587200006,0,0,0,0,64603.515993590001,0,0,0,0,0,0,393.20460130000004,{"$f":"AJ323","v":904.37058298999989},2563.6940004759999,4152.2405897280005,5787.9717311360009,7392.2465044400005,7698.9460934540002,7887.6843020779997,7982.0534063899995,6951.8573509840007,6133.991780280001,4073.5996694679998,2115.4407549940001,566.21462587200006,0,0,0,0,64603.515993590001,0,0,0,0,0,0,393.20460130000004,904.37058298999989,2563.6940004759999,4152.2405897280005,5787.9717311360009,7392.2465044400005,7698.9460934540002,7887.6843020779997,{"$f":"BP323","v":7982.0534063899995},6951.8573509840007,6133.991780280001,4073.5996694679998,2115.4407549940001,566.21462587200006,0,0,0,0,64603.515993590001,0,0,0,0,0,0,393.20460130000004,904.37058298999989,2563.6940004759999,4152.2405897280005,5787.9717311360009,7392.2465044400005,7698.9460934540002,7887.6843020779997,7982.0534063899995,6951.8573509840007,6133.991780280001,4073.5996694679998,2115.4407549940001,566.21462587200006,0,0,0,0]
["Utilização",{"$f":"B324","v":-52514},{"$f":"C324","v":-1694},{"$f":"D324","v":0},0,0,0,0,0,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,0,0,0,0,-1694,0,0,0,0,0,0,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,0,0,0,0,-1694,0,0,0,0,0,0,-121,-121,-121,-121,-121,-121,-121,-121,{"$f":"BP324","v":-121},-121,-121,-121,-121,-121,0,0,0,0,-1694,0,0,0,0,0,0,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,0,0,0,0]
["Total Vendido à EDA",{"$f":"4*AB334+4*BA334+19*C334+BZ334*4","v":1871987.3102287373},{"$f":"SUM(D334:AA334)","v":62909.515993590001},{"$f":"D328","v":0},{"$f":"E328","v":0},0,0,0,0,272.20460130000004,783.37058298999989,2442.6940004759999,4031.2405897280005,5666.9717311360009,7271.2465044400005,7577.9460934540002,7766.6843020779997,7861.0534063899995,6830.8573509840007,6012.991780280001,3952.5996694679998,1994.4407549940001,445.21462587200006,0,0,0,0,62909.515993590001,0,0,0,0,0,0,272.20460130000004,783.37058298999989,2442.6940004759999,4031.2405897280005,5666.9717311360009,7271.2465044400005,7577.9460934540002,7766.6843020779997,7861.0534063899995,6830.8573509840007,6012.991780280001,3952.5996694679998,1994.4407549940001,445.21462587200006,0,0,0,0,43357.594600451819,0,0,0,0,0,0,272.20460130000004,783.37058298999989,2442.6940004759999,4031.2405897280005,5666.9717311360009,6338.639542215069,6191.1189948879173,4473.7547323993604,2371.2154815236936,{"$f":"BQ328","v":2468.0610636894426},1926.0682297723297,3952.5996694679998,1994.4407549940001,445.21462587200006,0,0,0,0,62909.515993590001,0,0,0,0,0,0,272.20460130000004,783.37058298999989,2442.6940004759999,4031.2405897280005,5666.9717311360009,7271.2465044400005,7577.9460934540002,7766.6843020779997,7861.0534063899995,6830.8573509840007,6012.991780280001,3952.5996694679998,1994.4407549940001,445.21462587200006,0,0,0,0]
["  Ponta",924028.28042619792,{"$f":"SUM(D335:AA335)","v":40175.142627226},{"$f":"IF(D318=\"P\",D334,0)","v":0},0,0,0,0,0,0,0,0,4031.2405897280005,5666.9717311360009,7271.2465044400005,7577.9460934540002,7766.6843020779997,7861.0534063899995,0,0,0,0,0,0,0,0,0,{"$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":40175.142627226},{"$f":"IF(CA318=\"P\",CA334,0)","v":0},0,0,0,0,0,0,0,0,4031.2405897280005,5666.9717311360009,7271.2465044400005,7577.9460934540002,7766.6843020779997,7861.0534063899995,0,0,0,0,0,0,0,0,0]
["  Cheia",744410.61230275594,22734.373366364001,{"$f":"IF(D318=\"C\",D334,0)","v":0},0,0,0,0,0,272.20460130000004,783.37058298999989,2442.6940004759999,0,0,0,0,0,0,6830.8573509840007,6012.991780280001,3952.5996694679998,1994.4407549940001,445.21462587200006,0,0,0,0,55380.006219096002,{"$f":"IF(AC318=\"C\",AC334,0)","v":0},0,0,0,0,0,0,0,0,0,5666.9717311360009,7271.2465044400005,7577.9460934540002,7766.6843020779997,7861.0534063899995,6830.8573509840007,6012.991780280001,3952.5996694679998,1994.4407549940001,445.21462587200006,0,0,0,0,0,{"$f":"IF(BB318=\"C\",BB334,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22734.373366364001,{"$f":"IF(CA318=\"C\",CA334,0)","v":0},0,0,0,0,0,272.20460130000004,783.37058298999989,2442.6940004759999,0,0,0,0,0,0,6830.8573509840007,6012.991780280001,3952.5996694679998,1994.4407549940001,445.21462587200006,0,0,0,0]
["  Vazio",203548.41749978327,0,{"$f":"IF(D318=\"V\",D334,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7529.5097744940003,{"$f":"IF(AC318=\"V\",AC334,0)","v":0},0,0,0,0,0,272.20460130000004,783.37058298999989,2442.6940004759999,4031.2405897280005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43357.594600451819,{"$f":"IF(BB318=\"V\",BB334,0)","v":0},0,0,0,0,0,272.20460130000004,783.37058298999989,2442.6940004759999,4031.2405897280005,5666.9717311360009,6338.639542215069,6191.1189948879173,4473.7547323993604,2371.2154815236936,2468.0610636894426,1926.0682297723297,3952.5996694679998,1994.4407549940001,445.21462587200006,0,0,0,0,0,{"$f":"IF(CA318=\"V\",CA334,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$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,{"$f":"IF(CA318=\"SV\",CA334,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Excedente Líquido de Produção Força",78207.685572552728,0,{"$f":"D332+D333-D334","v":0},{"$f":"E332+E333-E334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19551.921393138182,0,0,0,0,0,0,0,0,0,0,0,932.60696222493152,1386.8270985660829,3292.9295696786394,5489.8379248663059,{"$f":"BQ332+BQ333-BQ334","v":4362.7962872945582},4086.9235505076713,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Percentagem de Excedente",{"$f":"IF(B339=0,0,B339/B332)","v":3.9050948358706296E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH339=0,0,AH339/AH332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3026448497799738,0,0,0,0,0,0,0,0,0,0,0,0.12616015465187483,{"$f":"IF(BN339=0,0,BN339/BN332)","v":0.18013207025117728},0.41747735375401895,0.687772637611199,0.62757275746991936,0.6662747028202104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"BP348","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000]
["Autoconsumo",90024,{"$f":"SUM(D349:AA349)","v":2904},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"SUM(AC349:AZ349)","v":2904},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"SUM(BB349:BY349)","v":2904},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"BA349","v":2904},{"$f":"BB349","v":121},{"$f":"BC349","v":121},{"$f":"BD349","v":121},{"$f":"BE349","v":121},{"$f":"BF349","v":121},{"$f":"BG349","v":121},{"$f":"BH349","v":121},{"$f":"BI349","v":121},{"$f":"BJ349","v":121},{"$f":"BK349","v":121},{"$f":"BL349","v":121},{"$f":"BM349","v":121},{"$f":"BN349","v":121},{"$f":"BO349","v":121},{"$f":"BP349","v":121},{"$f":"BQ349","v":121},{"$f":"BR349","v":121},{"$f":"BS349","v":121},{"$f":"BT349","v":121},{"$f":"BU349","v":121},{"$f":"BV349","v":121},{"$f":"BW349","v":121},{"$f":"BX349","v":121},{"$f":"BY349","v":121}]
["Procura Total incluindo Autoconsumo",{"$f":"SUM(B347:B349)","v":49986065.949860625},1692306.8059011393,59619.19888739584,56968.119869377435,54979.810605863633,53654.271096854412,52991.501342349809,53654.271096854412,54317.04085135903,58468.119869377435,65095.81741442348,76362.903241001724,82990.600786047755,83653.370540552351,82327.831031543144,82990.600786047755,84316.140295056961,83653.370540552351,81665.061277038549,78351.212504515526,77025.67299550632,75700.133486497114,82327.831031543144,73049.054468478702,71723.514959469496,66421.356923432671,1524626.0580114741,53654.271096854412,53654.271096854412,53654.271096854412,53654.271096854412,53654.271096854412,{"$f":"SUM(AH347:AH349)","v":53654.271096854412},53654.271096854412,56479.810605863633,59793.659378386648,66421.356923432671,70397.975450460304,71060.745204964885,71723.514959469496,71723.514959469496,71060.745204964885,69072.435941451069,67084.126677937282,67084.126677937282,69072.435941451069,70397.975450460304,68409.666186946473,66421.356923432671,66421.356923432671,66421.356923432671,1364898.5471758649,49014.882815322206,49014.882815322206,49014.882815322206,49014.882815322206,49014.882815322206,49014.882815322206,49014.882815322206,51840.422324331397,53828.731587845235,57142.580360368236,61781.96864190045,65095.81741442348,{"$f":"SUM(BN347:BN349)","v":65758.58716892809},64433.047659918841,62444.738396405053,59793.659378386648,58468.119869377435,59793.659378386648,62444.738396405053,63770.277905414267,63770.277905414267,57142.580360368236,57142.580360368236,57142.580360368236,1692306.8059011393,59619.19888739584,56968.119869377435,54979.810605863633,53654.271096854412,52991.501342349809,53654.271096854412,54317.04085135903,58468.119869377435,65095.81741442348,76362.903241001724,82990.600786047755,83653.370540552351,82327.831031543144,82990.600786047755,84316.140295056961,83653.370540552351,81665.061277038549,78351.212504515526,77025.67299550632,{"$f":"SUM(CT347:CT349)","v":75700.133486497114},82327.831031543144,73049.054468478702,71723.514959469496,66421.356923432671]
[null,{"$f":"5*AB351+5*BA351+17*C351+BZ351*4","v":0},null,null,null,null,null,null,null,{"$f":"SUM(J350:W350)","v":1066917.8756195195},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI350:AV350)","v":935026.6944731035},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH350:BU350)","v":835611.23129741312}]
["Produção Projetada de Energias Renováveis"]
["   Eólica",{"$f":"5*AB353+5*BA353+17*C353+BZ353*4","v":281537.03999999998},9081.84,1513.6399999999999,1513.6399999999999,1513.6399999999999,1513.6399999999999,1513.6399999999999,1513.6399999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9081.84,1513.6399999999999,1513.6399999999999,1513.6399999999999,1513.6399999999999,1513.6399999999999,1513.6399999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9081.84,1513.6399999999999,1513.6399999999999,1513.6399999999999,1513.6399999999999,1513.6399999999999,1513.6399999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9081.84,1513.6399999999999,1513.6399999999999,1513.6399999999999,1513.6399999999999,1513.6399999999999,1513.6399999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   Geotérmica",{"$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)",5430447.3581349216,{"$f":"SUM(D356:AA356)","v":175175.72123015876},{"$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$31*J369","v":21.921626984126984},{"$f":"Entradas!$E$43/Entradas!$E$31*K369","v":1819.4950396825398},{"$f":"Entradas!$E$43/Entradas!$E$31*L369","v":5721.5446428571431},{"$f":"Entradas!$E$43/Entradas!$E$31*M369","v":10215.478174603175},{"$f":"Entradas!$E$43/Entradas!$E$31*N369","v":14731.333333333332},{"$f":"Entradas!$E$43/Entradas!$E$31*O369","v":20759.780753968258},{"$f":"Entradas!$E$43/Entradas!$E$31*P369","v":21351.664682539686},{"$f":"Entradas!$E$43/Entradas!$E$31*Q369","v":22250.451388888891},{"$f":"Entradas!$E$43/Entradas!$E$31*R369","v":23478.062500000004},{"$f":"Entradas!$E$43/Entradas!$E$31*S369","v":21570.880952380954},{"$f":"Entradas!$E$43/Entradas!$E$31*T369","v":17055.025793650795},{"$f":"Entradas!$E$43/Entradas!$E$31*U369","v":10960.813492063493},{"$f":"Entradas!$E$43/Entradas!$E$31*V369","v":4625.4632936507942},{"$f":"Entradas!$E$43/Entradas!$E$31*W369","v":613.80555555555566},{"$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":175175.72123015876},{"$f":"D356","v":0},{"$f":"E356","v":0},{"$f":"F356","v":0},{"$f":"G356","v":0},{"$f":"H356","v":0},{"$f":"I356","v":0},{"$f":"J356","v":21.921626984126984},{"$f":"K356","v":1819.4950396825398},{"$f":"L356","v":5721.5446428571431},{"$f":"M356","v":10215.478174603175},{"$f":"N356","v":14731.333333333332},{"$f":"O356","v":20759.780753968258},{"$f":"P356","v":21351.664682539686},{"$f":"Q356","v":22250.451388888891},{"$f":"R356","v":23478.062500000004},{"$f":"S356","v":21570.880952380954},{"$f":"T356","v":17055.025793650795},{"$f":"U356","v":10960.813492063493},{"$f":"V356","v":4625.4632936507942},{"$f":"W356","v":613.80555555555566},{"$f":"X356","v":0},{"$f":"Y356","v":0},{"$f":"Z356","v":0},{"$f":"AA356","v":0},{"$f":"AB356","v":175175.72123015876},{"$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":21.921626984126984},{"$f":"AJ356","v":1819.4950396825398},{"$f":"AK356","v":5721.5446428571431},{"$f":"AL356","v":10215.478174603175},{"$f":"AM356","v":14731.333333333332},{"$f":"AN356","v":20759.780753968258},{"$f":"AO356","v":21351.664682539686},{"$f":"AP356","v":22250.451388888891},{"$f":"AQ356","v":23478.062500000004},{"$f":"AR356","v":21570.880952380954},{"$f":"AS356","v":17055.025793650795},{"$f":"AT356","v":10960.813492063493},{"$f":"AU356","v":4625.4632936507942},{"$f":"AV356","v":613.80555555555566},{"$f":"AW356","v":0},{"$f":"AX356","v":0},{"$f":"AY356","v":0},{"$f":"AZ356","v":0},{"$f":"BA356","v":175175.72123015876},{"$f":"BB356","v":0},{"$f":"BC356","v":0},{"$f":"BD356","v":0},{"$f":"BE356","v":0},{"$f":"BF356","v":0},{"$f":"BG356","v":0},{"$f":"BH356","v":21.921626984126984},{"$f":"BI356","v":1819.4950396825398},{"$f":"BJ356","v":5721.5446428571431},{"$f":"BK356","v":10215.478174603175},{"$f":"BL356","v":14731.333333333332},{"$f":"BM356","v":20759.780753968258},{"$f":"BN356","v":21351.664682539686},{"$f":"BO356","v":22250.451388888891},{"$f":"BP356","v":23478.062500000004},{"$f":"BQ356","v":21570.880952380954},{"$f":"BR356","v":17055.025793650795},{"$f":"BS356","v":10960.813492063493},{"$f":"BT356","v":4625.4632936507942},{"$f":"BU356","v":613.80555555555566},{"$f":"BV356","v":0},{"$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",{"$f":"SUM(B353:B358)","v":33792382.050308831},{"$f":"SUM(C353:C358)","v":1096063.6706270732},{"$f":"SUM(D353:D358)","v":38346.845645161287},{"$f":"SUM(E353:E358)","v":38346.845645161287},{"$f":"SUM(F353:F358)","v":38346.845645161287},{"$f":"SUM(G353:G358)","v":38346.845645161287},{"$f":"SUM(H353:H358)","v":38346.845645161287},{"$f":"SUM(I353:I358)","v":38346.845645161287},{"$f":"SUM(J353:J358)","v":36855.127272145415},{"$f":"SUM(K353:K358)","v":40152.700684843825},{"$f":"SUM(L353:L358)","v":44247.181447438721},{"$f":"SUM(M353:M358)","v":48741.114979184749},{"$f":"SUM(N353:N358)","v":53256.970137914905},{"$f":"SUM(O353:O358)","v":59285.417558549831},{"$f":"SUM(P353:P358)","v":59877.301487121265},{"$f":"SUM(Q353:Q358)","v":60776.088193470467},{"$f":"SUM(R353:R358)","v":62003.699304581576},{"$f":"SUM(S353:S358)","v":60096.51775696253},{"$f":"SUM(T353:T358)","v":55580.662598232375},{"$f":"SUM(U353:U358)","v":49486.450296645067},{"$f":"SUM(V353:V358)","v":43151.100098232368},{"$f":"SUM(W353:W358)","v":39139.442360137131},{"$f":"SUM(X353:X358)","v":38333.205645161288},{"$f":"SUM(Y353:Y358)","v":38333.205645161288},{"$f":"SUM(Z353:Z358)","v":38333.205645161288},{"$f":"SUM(AA353:AA358)","v":38333.205645161288},{"$f":"SUM(AB353:AB358)","v":1084754.4967140297},{"$f":"SUM(AC353:AC358)","v":39346.845645161287},{"$f":"SUM(AD353:AD358)","v":37346.845645161287},{"$f":"SUM(AE353:AE358)","v":37346.845645161287},{"$f":"SUM(AF353:AF358)","v":37346.845645161287},{"$f":"SUM(AG353:AG358)","v":37346.845645161287},{"$f":"SUM(AH353:AH358)","v":37346.845645161287},{"$f":"SUM(AI353:AI358)","v":35855.127272145415},{"$f":"SUM(AJ353:AJ358)","v":37652.700684843825},{"$f":"SUM(AK353:AK358)","v":42554.750288018433},{"$f":"SUM(AL353:AL358)","v":48548.683819764461},{"$f":"SUM(AM353:AM358)","v":53064.538978494616},{"$f":"SUM(AN353:AN358)","v":59092.986399129542},{"$f":"SUM(AO353:AO358)","v":59684.870327700977},{"$f":"SUM(AP353:AP358)","v":60583.657034050178},{"$f":"SUM(AQ353:AQ358)","v":61811.268145161288},{"$f":"SUM(AR353:AR358)","v":59904.086597542242},{"$f":"SUM(AS353:AS358)","v":55388.231438812087},{"$f":"SUM(AT353:AT358)","v":49294.019137224779},{"$f":"SUM(AU353:AU358)","v":42958.668938812079},{"$f":"SUM(AV353:AV358)","v":38947.011200716843},{"$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":1070254.4967140297},{"$f":"SUM(BB353:BB358)","v":37346.845645161287},{"$f":"SUM(BC353:BC358)","v":37346.845645161287},{"$f":"SUM(BD353:BD358)","v":37346.845645161287},{"$f":"SUM(BE353:BE358)","v":37346.845645161287},{"$f":"SUM(BF353:BF358)","v":37346.845645161287},{"$f":"SUM(BG353:BG358)","v":37346.845645161287},{"$f":"SUM(BH353:BH358)","v":35855.127272145415},{"$f":"SUM(BI353:BI358)","v":37652.700684843825},{"$f":"SUM(BJ353:BJ358)","v":41554.750288018433},{"$f":"SUM(BK353:BK358)","v":46048.683819764461},{"$f":"SUM(BL353:BL358)","v":51564.538978494616},{"$f":"SUM(BM353:BM358)","v":57592.986399129542},{"$f":"SUM(BN353:BN358)","v":58184.870327700977},{"$f":"SUM(BO353:BO358)","v":59083.657034050178},{"$f":"SUM(BP353:BP358)","v":60311.268145161288},{"$f":"SUM(BQ353:BQ358)","v":58404.086597542242},{"$f":"SUM(BR353:BR358)","v":55388.231438812087},{"$f":"SUM(BS353:BS358)","v":49294.019137224779},{"$f":"SUM(BT353:BT358)","v":42958.668938812079},{"$f":"SUM(BU353:BU358)","v":38947.011200716843},{"$f":"SUM(BV353:BV358)","v":38333.205645161288},{"$f":"SUM(BW353:BW358)","v":38333.205645161288},{"$f":"SUM(BX353:BX358)","v":38333.205645161288},{"$f":"SUM(BY353:BY358)","v":38333.205645161288},{"$f":"SUM(BZ353:BZ358)","v":1096063.6706270732},{"$f":"SUM(CA353:CA358)","v":38346.845645161287},{"$f":"SUM(CB353:CB358)","v":38346.845645161287},{"$f":"SUM(CC353:CC358)","v":38346.845645161287},{"$f":"SUM(CD353:CD358)","v":38346.845645161287},{"$f":"SUM(CE353:CE358)","v":38346.845645161287},{"$f":"SUM(CF353:CF358)","v":38346.845645161287},{"$f":"SUM(CG353:CG358)","v":36855.127272145415},{"$f":"SUM(CH353:CH358)","v":40152.700684843825},{"$f":"SUM(CI353:CI358)","v":44247.181447438721},{"$f":"SUM(CJ353:CJ358)","v":48741.114979184749},{"$f":"SUM(CK353:CK358)","v":53256.970137914905},{"$f":"SUM(CL353:CL358)","v":59285.417558549831},{"$f":"SUM(CM353:CM358)","v":59877.301487121265},{"$f":"SUM(CN353:CN358)","v":60776.088193470467},{"$f":"SUM(CO353:CO358)","v":62003.699304581576},{"$f":"SUM(CP353:CP358)","v":60096.51775696253},{"$f":"SUM(CQ353:CQ358)","v":55580.662598232375},{"$f":"SUM(CR353:CR358)","v":49486.450296645067},{"$f":"SUM(CS353:CS358)","v":43151.100098232368},{"$f":"SUM(CT353:CT358)","v":39139.442360137131},{"$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":-3382950.039813492},-109606.36706270732,{"$f":"0.1*D359*-1","v":-3834.6845645161288},-3834.6845645161288,-3834.6845645161288,-3834.6845645161288,-3834.6845645161288,-3834.6845645161288,-3685.5127272145419,-4015.2700684843826,-4424.7181447438725,-4874.1114979184749,-5325.6970137914905,-5928.5417558549834,-5987.7301487121267,-6077.6088193470468,-6200.3699304581578,-6009.651775696253,-5558.0662598232375,-4948.6450296645071,-4315.1100098232373,-3913.9442360137132,-3833.3205645161288,-3833.3205645161288,-3833.3205645161288,-3833.3205645161288,-108475.44967140295,{"$f":"0.1*AC359*-1","v":-3934.6845645161288},-3734.6845645161288,-3734.6845645161288,-3734.6845645161288,-3734.6845645161288,-3734.6845645161288,-3585.5127272145419,-3765.2700684843826,-4255.4750288018431,-4854.8683819764465,-5306.453897849462,-5909.298639912955,-5968.4870327700983,-6058.3657034050184,-6181.1268145161293,-5990.4086597542246,-5538.823143881209,-4929.4019137224786,-4295.8668938812079,-3894.7011200716843,-3833.3205645161288,-3833.3205645161288,-3833.3205645161288,-3833.3205645161288,-107025.44967140295,{"$f":"0.1*BB359*-1","v":-3734.6845645161288},-3734.6845645161288,-3734.6845645161288,-3734.6845645161288,-3734.6845645161288,-3734.6845645161288,-3585.5127272145419,-3765.2700684843826,-4155.4750288018431,-4604.8683819764465,-5156.453897849462,-5759.298639912955,-5818.4870327700983,-5908.3657034050184,-6031.1268145161293,-5840.4086597542246,-5538.823143881209,-4929.4019137224786,-4295.8668938812079,-3894.7011200716843,-3833.3205645161288,-3833.3205645161288,-3833.3205645161288,-3833.3205645161288,-109606.36706270732,{"$f":"0.1*CA359*-1","v":-3834.6845645161288},-3834.6845645161288,-3834.6845645161288,-3834.6845645161288,-3834.6845645161288,-3834.6845645161288,-3685.5127272145419,-4015.2700684843826,-4424.7181447438725,-4874.1114979184749,-5325.6970137914905,-5928.5417558549834,-5987.7301487121267,-6077.6088193470468,-6200.3699304581578,-6009.651775696253,-5558.0662598232375,-4948.6450296645071,-4315.1100098232373,-3913.9442360137132,-3833.3205645161288,-3833.3205645161288,-3833.3205645161288,-3833.3205645161288]
["Procura Líquida Projetada (Excedente)",{"$f":"4*AB363+4*BA363+19*C363+BZ363*4","v":17743084.598154131},{"$f":"C350-C359-C361-C362","v":631929.50233677344},{"$f":"D350-D359-D361-D362","v":22027.037806750683},{"$f":"E350-E359-E361-E362","v":19375.958788732278},{"$f":"F350-F359-F361-F362","v":17387.649525218476},{"$f":"G350-G359-G361-G362","v":16062.110016209253},{"$f":"H350-H359-H361-H362","v":15399.34026170465},{"$f":"I350-I359-I361-I362","v":16062.110016209253},{"$f":"J350-J359-J361-J362","v":18067.426306428155},{"$f":"K350-K359-K361-K362","v":19250.689253017994},{"$f":"L350-L359-L361-L362","v":22193.35411172863},{"$f":"M350-M359-M361-M362","v":29415.89975973545},{"$f":"N350-N359-N361-N362","v":31979.327661924341},{"$f":"O350-O359-O361-O362","v":27216.494737857502},{"$f":"P350-P359-P361-P362","v":25358.259693134005},{"$f":"Q350-Q359-Q361-Q362","v":25212.121411924334},{"$f":"R350-R359-R361-R362","v":25432.810920933542},{"$f":"S350-S359-S361-S362","v":26486.504559286073},{"$f":"T350-T359-T361-T362","v":28562.464938629411},{"$f":"U350-U359-U361-U362","v":30733.407237534964},{"$f":"V350-V359-V361-V362","v":35109.682907097187},{"$f":"W350-W359-W361-W362","v":37394.635362373694},{"$f":"X350-X359-X361-X362","v":44747.945950897985},{"$f":"Y350-Y359-Y361-Y362","v":35469.169387833543},{"$f":"Z350-Z359-Z361-Z362","v":34143.629878824337},{"$f":"AA350-AA359-AA361-AA362","v":28841.471842787512},{"$f":"AB350-AB359-AB361-AB362","v":474427.01096884732},{"$f":"AC350-AC359-AC361-AC362","v":15162.110016209253},{"$f":"AD350-AD359-AD361-AD362","v":16962.110016209255},{"$f":"AE350-AE359-AE361-AE362","v":16962.110016209255},{"$f":"AF350-AF359-AF361-AF362","v":16962.110016209255},{"$f":"AG350-AG359-AG361-AG362","v":16962.110016209255},{"$f":"AH350-AH359-AH361-AH362","v":16962.110016209255},{"$f":"AI350-AI359-AI361-AI362","v":18304.656551923537},{"$f":"AJ350-AJ359-AJ361-AJ362","v":19512.379989504192},{"$f":"AK350-AK359-AK361-AK362","v":18414.384119170059},{"$f":"AL350-AL359-AL361-AL362","v":19647.541485644659},{"$f":"AM350-AM359-AM361-AM362","v":19559.890369815148},{"$f":"AN350-AN359-AN361-AN362","v":14797.057445748298},{"$f":"AO350-AO359-AO361-AO362","v":14927.131664538618},{"$f":"AP350-AP359-AP361-AP362","v":14118.223628824337},{"$f":"AQ350-AQ359-AQ361-AQ362","v":12350.603874319728},{"$f":"AR350-AR359-AR361-AR362","v":12078.758003663052},{"$f":"AS350-AS359-AS361-AS362","v":14154.718383006404},{"$f":"AT350-AT359-AT361-AT362","v":19639.509454434981},{"$f":"AU350-AU359-AU361-AU362","v":27329.633896520198},{"$f":"AV350-AV359-AV361-AV362","v":32265.665369815146},{"$f":"AW350-AW359-AW361-AW362","v":30829.781106301314},{"$f":"AX350-AX359-AX361-AX362","v":28841.471842787512},{"$f":"AY350-AY359-AY361-AY362","v":28841.471842787512},{"$f":"AZ350-AZ359-AZ361-AZ362","v":28841.471842787512},{"$f":"BA350-BA359-BA361-BA362","v":327749.50013323815},{"$f":"BB350-BB359-BB361-BB362","v":12322.721734677047},{"$f":"BC350-BC359-BC361-BC362","v":12322.721734677047},{"$f":"BD350-BD359-BD361-BD362","v":12322.721734677047},{"$f":"BE350-BE359-BE361-BE362","v":12322.721734677047},{"$f":"BF350-BF359-BF361-BF362","v":12322.721734677047},{"$f":"BG350-BG359-BG361-BG362","v":12322.721734677047},{"$f":"BH350-BH359-BH361-BH362","v":13665.268270391332},{"$f":"BI350-BI359-BI361-BI362","v":14872.991707971954},{"$f":"BJ350-BJ359-BJ361-BJ362","v":13349.456328628647},{"$f":"BK350-BK359-BK361-BK362","v":12618.764922580222},{"$f":"BL350-BL359-BL361-BL362","v":12293.883561255296},{"$f":"BM350-BM359-BM361-BM362","v":10182.129655206892},{"$f":"BN350-BN359-BN361-BN362","v":10312.203873997212},{"$f":"BO350-BO359-BO361-BO362","v":8177.7563292736804},{"$f":"BP350-BP359-BP361-BP362","v":5084.5970657598946},{"$f":"BQ350-BQ359-BQ361-BQ362","v":4149.9814405986308},{"$f":"BR350-BR359-BR361-BR362","v":5538.7115744465573},{"$f":"BS350-BS359-BS361-BS362","v":12349.042154884348},{"$f":"BT350-BT359-BT361-BT362","v":20701.936351474182},{"$f":"BU350-BU359-BU361-BU362","v":25637.967824769108},{"$f":"BV350-BV359-BV361-BV362","v":26190.392824769107},{"$f":"BW350-BW359-BW361-BW362","v":19562.695279723077},{"$f":"BX350-BX359-BX361-BX362","v":19562.695279723077},{"$f":"BY350-BY359-BY361-BY362","v":19562.695279723077},{"$f":"BZ350-BZ359-BZ361-BZ362","v":631929.50233677344},{"$f":"CA350-CA359-CA361-CA362","v":22027.037806750683},{"$f":"CB350-CB359-CB361-CB362","v":19375.958788732278},{"$f":"CC350-CC359-CC361-CC362","v":17387.649525218476},{"$f":"CD350-CD359-CD361-CD362","v":16062.110016209253},{"$f":"CE350-CE359-CE361-CE362","v":15399.34026170465},{"$f":"CF350-CF359-CF361-CF362","v":16062.110016209253},{"$f":"CG350-CG359-CG361-CG362","v":18067.426306428155},{"$f":"CH350-CH359-CH361-CH362","v":19250.689253017994},{"$f":"CI350-CI359-CI361-CI362","v":22193.35411172863},{"$f":"CJ350-CJ359-CJ361-CJ362","v":29415.89975973545},{"$f":"CK350-CK359-CK361-CK362","v":31979.327661924341},{"$f":"CL350-CL359-CL361-CL362","v":27216.494737857502},{"$f":"CM350-CM359-CM361-CM362","v":25358.259693134005},{"$f":"CN350-CN359-CN361-CN362","v":25212.121411924334},{"$f":"CO350-CO359-CO361-CO362","v":25432.810920933542},{"$f":"CP350-CP359-CP361-CP362","v":26486.504559286073},{"$f":"CQ350-CQ359-CQ361-CQ362","v":28562.464938629411},{"$f":"CR350-CR359-CR361-CR362","v":30733.407237534964},{"$f":"CS350-CS359-CS361-CS362","v":35109.682907097187},{"$f":"CT350-CT359-CT361-CT362","v":37394.635362373694},{"$f":"CU350-CU359-CU361-CU362","v":44747.945950897985},{"$f":"CV350-CV359-CV361-CV362","v":35469.169387833543},{"$f":"CW350-CW359-CW361-CW362","v":34143.629878824337},{"$f":"CX350-CX359-CX361-CX362","v":28841.471842787512}]
[]
["FORÇA PRODUÇÃO E VENDAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Período Tarifário",null,null,"V","SV","SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","C","C","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$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":2016696.6609999994},{"$f":"SUM(D369:AA369)","v":65054.730999999985},{"$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":8.141},{"$f":"'Produção Horária'!I22*1","v":675.70299999999997},{"$f":"'Produção Horária'!J22*1","v":2124.8009999999999},{"$f":"'Produção Horária'!K22*1","v":3793.7060000000001},{"$f":"'Produção Horária'!L22*1","v":5470.7519999999995},{"$f":"'Produção Horária'!M22*1","v":7709.527000000001},{"$f":"'Produção Horária'!N22*1","v":7929.3340000000007},{"$f":"'Produção Horária'!O22*1","v":8263.1149999999998},{"$f":"'Produção Horária'!P22*1","v":8719.0110000000004},{"$f":"'Produção Horária'!Q22*1","v":8010.7439999999997},{"$f":"'Produção Horária'!R22*1","v":6333.6980000000003},{"$f":"'Produção Horária'!S22*1","v":4070.5},{"$f":"'Produção Horária'!T22*1","v":1717.751},{"$f":"'Produção Horária'!U22*1","v":227.94800000000004},{"$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":65054.730999999985},{"$f":"D369","v":0},{"$f":"E369","v":0},0,0,0,0,8.141,675.70299999999997,2124.8009999999999,3793.7060000000001,5470.7519999999995,7709.527000000001,7929.3340000000007,8263.1149999999998,8719.0110000000004,8010.7439999999997,6333.6980000000003,4070.5,1717.751,227.94800000000004,0,0,{"$f":"Z369","v":0},{"$f":"AA369","v":0},{"$f":"SUM(BB369:BY369)","v":65054.730999999985},{"$f":"AC369","v":0},0,0,0,0,0,8.141,675.70299999999997,2124.8009999999999,3793.7060000000001,5470.7519999999995,7709.527000000001,7929.3340000000007,8263.1149999999998,8719.0110000000004,8010.7439999999997,6333.6980000000003,4070.5,1717.751,227.94800000000004,0,0,{"$f":"AY369","v":0},0,{"$f":"SUM(CA369:CX369)","v":65054.730999999985},{"$f":"BB369","v":0},0,0,0,0,0,8.141,675.70299999999997,2124.8009999999999,3793.7060000000001,5470.7519999999995,7709.527000000001,7929.3340000000007,8263.1149999999998,8719.0110000000004,8010.7439999999997,6333.6980000000003,4070.5,1717.751,227.94800000000004,0,0,0,0]
["Perdas AC",{"$f":"4*AB370+4*BA370+19*C370+BZ370*4","v":-68595.92022725397},{"$f":"SUM(D370:AA370)","v":-2212.7716202339993},{"$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$51*J369*-1","v":-0.27690797399999989},{"$f":"Entradas!$E$51*K369*-1","v":-22.98336184199999},{"$f":"Entradas!$E$51*L369*-1","v":-72.272981213999969},{"$f":"Entradas!$E$51*M369*-1","v":-129.03911588399995},{"$f":"Entradas!$E$51*N369*-1","v":-186.08215852799992},{"$f":"Entradas!$E$51*O369*-1","v":-262.23185137799993},{"$f":"Entradas!$E$51*P369*-1","v":-269.70836667599991},{"$f":"Entradas!$E$51*Q369*-1","v":-281.06159360999987},{"$f":"Entradas!$E$51*R369*-1","v":-296.56844015399992},{"$f":"Entradas!$E$51*S369*-1","v":-272.47744641599991},{"$f":"Entradas!$E$51*T369*-1","v":-215.43440377199994},{"$f":"Entradas!$E$51*U369*-1","v":-138.45398699999996},{"$f":"Entradas!$E$51*V369*-1","v":-58.42758251399998},{"$f":"Entradas!$E$51*W369*-1","v":-7.7534232719999983},{"$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":-2212.7716202339993},{"$f":"Entradas!$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$51*AI369*-1","v":-0.27690797399999989},{"$f":"Entradas!$E$51*AJ369*-1","v":-22.98336184199999},{"$f":"Entradas!$E$51*AK369*-1","v":-72.272981213999969},{"$f":"Entradas!$E$51*AL369*-1","v":-129.03911588399995},{"$f":"Entradas!$E$51*AM369*-1","v":-186.08215852799992},{"$f":"Entradas!$E$51*AN369*-1","v":-262.23185137799993},{"$f":"Entradas!$E$51*AO369*-1","v":-269.70836667599991},{"$f":"Entradas!$E$51*AP369*-1","v":-281.06159360999987},{"$f":"Entradas!$E$51*AQ369*-1","v":-296.56844015399992},{"$f":"Entradas!$E$51*AR369*-1","v":-272.47744641599991},{"$f":"Entradas!$E$51*AS369*-1","v":-215.43440377199994},{"$f":"Entradas!$E$51*AT369*-1","v":-138.45398699999996},{"$f":"Entradas!$E$51*AU369*-1","v":-58.42758251399998},{"$f":"Entradas!$E$51*AV369*-1","v":-7.7534232719999983},{"$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":-2212.7716202339993},{"$f":"Entradas!$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$51*BH369*-1","v":-0.27690797399999989},{"$f":"Entradas!$E$51*BI369*-1","v":-22.98336184199999},{"$f":"Entradas!$E$51*BJ369*-1","v":-72.272981213999969},{"$f":"Entradas!$E$51*BK369*-1","v":-129.03911588399995},{"$f":"Entradas!$E$51*BL369*-1","v":-186.08215852799992},{"$f":"Entradas!$E$51*BM369*-1","v":-262.23185137799993},{"$f":"Entradas!$E$51*BN369*-1","v":-269.70836667599991},{"$f":"Entradas!$E$51*BO369*-1","v":-281.06159360999987},{"$f":"Entradas!$E$51*BP369*-1","v":-296.56844015399992},{"$f":"Entradas!$E$51*BQ369*-1","v":-272.47744641599991},{"$f":"Entradas!$E$51*BR369*-1","v":-215.43440377199994},{"$f":"Entradas!$E$51*BS369*-1","v":-138.45398699999996},{"$f":"Entradas!$E$51*BT369*-1","v":-58.42758251399998},{"$f":"Entradas!$E$51*BU369*-1","v":-7.7534232719999983},{"$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":-2212.7716202339993},{"$f":"Entradas!$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$51*CG369*-1","v":-0.27690797399999989},{"$f":"Entradas!$E$51*CH369*-1","v":-22.98336184199999},{"$f":"Entradas!$E$51*CI369*-1","v":-72.272981213999969},{"$f":"Entradas!$E$51*CJ369*-1","v":-129.03911588399995},{"$f":"Entradas!$E$51*CK369*-1","v":-186.08215852799992},{"$f":"Entradas!$E$51*CL369*-1","v":-262.23185137799993},{"$f":"Entradas!$E$51*CM369*-1","v":-269.70836667599991},{"$f":"Entradas!$E$51*CN369*-1","v":-281.06159360999987},{"$f":"Entradas!$E$51*CO369*-1","v":-296.56844015399992},{"$f":"Entradas!$E$51*CP369*-1","v":-272.47744641599991},{"$f":"Entradas!$E$51*CQ369*-1","v":-215.43440377199994},{"$f":"Entradas!$E$51*CR369*-1","v":-138.45398699999996},{"$f":"Entradas!$E$51*CS369*-1","v":-58.42758251399998},{"$f":"Entradas!$E$51*CT369*-1","v":-7.7534232719999983},{"$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":1948100.7407727456},{"$f":"SUM(D371:AA371)","v":62841.959379765991},{"$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":7.8640920259999998},{"$f":"K369+K370","v":652.71963815799995},{"$f":"L369+L370","v":2052.5280187859998},{"$f":"M369+M370","v":3664.6668841160003},{"$f":"N369+N370","v":5284.6698414719995},{"$f":"O369+O370","v":7447.2951486220009},{"$f":"P369+P370","v":7659.6256333240008},{"$f":"Q369+Q370","v":7982.0534063899995},{"$f":"R369+R370","v":8422.4425598460002},{"$f":"S369+S370","v":7738.2665535839997},{"$f":"T369+T370","v":6118.2635962280001},{"$f":"U369+U370","v":3932.0460130000001},{"$f":"V369+V370","v":1659.3234174859999},{"$f":"W369+W370","v":220.19457672800004},{"$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":62841.959379765991},{"$f":"AC369+AC370","v":0},{"$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},{"$f":"AI369+AI370","v":7.8640920259999998},{"$f":"AJ369+AJ370","v":652.71963815799995},{"$f":"AK369+AK370","v":2052.5280187859998},{"$f":"AL369+AL370","v":3664.6668841160003},{"$f":"AM369+AM370","v":5284.6698414719995},{"$f":"AN369+AN370","v":7447.2951486220009},{"$f":"AO369+AO370","v":7659.6256333240008},{"$f":"AP369+AP370","v":7982.0534063899995},{"$f":"AQ369+AQ370","v":8422.4425598460002},{"$f":"AR369+AR370","v":7738.2665535839997},{"$f":"AS369+AS370","v":6118.2635962280001},{"$f":"AT369+AT370","v":3932.0460130000001},{"$f":"AU369+AU370","v":1659.3234174859999},{"$f":"AV369+AV370","v":220.19457672800004},{"$f":"AW369+AW370","v":0},{"$f":"AX369+AX370","v":0},{"$f":"AY369+AY370","v":0},{"$f":"AZ369+AZ370","v":0},62841.959379765991,{"$f":"BB369+BB370","v":0},{"$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},{"$f":"BH369+BH370","v":7.8640920259999998},{"$f":"BI369+BI370","v":652.71963815799995},{"$f":"BJ369+BJ370","v":2052.5280187859998},{"$f":"BK369+BK370","v":3664.6668841160003},{"$f":"BL369+BL370","v":5284.6698414719995},{"$f":"BM369+BM370","v":7447.2951486220009},{"$f":"BN369+BN370","v":7659.6256333240008},{"$f":"BO369+BO370","v":7982.0534063899995},{"$f":"BP369+BP370","v":8422.4425598460002},{"$f":"BQ369+BQ370","v":7738.2665535839997},{"$f":"BR369+BR370","v":6118.2635962280001},{"$f":"BS369+BS370","v":3932.0460130000001},{"$f":"BT369+BT370","v":1659.3234174859999},{"$f":"BU369+BU370","v":220.19457672800004},{"$f":"BV369+BV370","v":0},{"$f":"BW369+BW370","v":0},{"$f":"BX369+BX370","v":0},{"$f":"BY369+BY370","v":0},62841.959379765991,{"$f":"CA369+CA370","v":0},{"$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},{"$f":"CG369+CG370","v":7.8640920259999998},{"$f":"CH369+CH370","v":652.71963815799995},{"$f":"CI369+CI370","v":2052.5280187859998},{"$f":"CJ369+CJ370","v":3664.6668841160003},{"$f":"CK369+CK370","v":5284.6698414719995},{"$f":"CL369+CL370","v":7447.2951486220009},{"$f":"CM369+CM370","v":7659.6256333240008},{"$f":"CN369+CN370","v":7982.0534063899995},{"$f":"CO369+CO370","v":8422.4425598460002},{"$f":"CP369+CP370","v":7738.2665535839997},{"$f":"CQ369+CQ370","v":6118.2635962280001},{"$f":"CR369+CR370","v":3932.0460130000001},{"$f":"CS369+CS370","v":1659.3234174859999},{"$f":"CT369+CT370","v":220.19457672800004},{"$f":"CU369+CU370","v":0},{"$f":"CV369+CV370","v":0},{"$f":"CW369+CW370","v":0},{"$f":"CX369+CX370","v":0}]
["Produção PV utilizada internamente",{"$f":"4*AB372+4*BA372+19*C372+BZ372*4","v":-49006.786852806006},{"$f":"SUM(D372:AA372)","v":-1580.864092026},{"$f":"IF(D371>Entradas!$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$81,J371)*-1","v":-7.8640920259999998},{"$f":"IF(K371>Entradas!$E$81,Entradas!$E$81,K371)*-1","v":-121},{"$f":"IF(L371>Entradas!$E$81,Entradas!$E$81,L371)*-1","v":-121},{"$f":"IF(M371>Entradas!$E$81,Entradas!$E$81,M371)*-1","v":-121},{"$f":"IF(N371>Entradas!$E$81,Entradas!$E$81,N371)*-1","v":-121},{"$f":"IF(O371>Entradas!$E$81,Entradas!$E$81,O371)*-1","v":-121},{"$f":"IF(P371>Entradas!$E$81,Entradas!$E$81,P371)*-1","v":-121},{"$f":"IF(Q371>Entradas!$E$81,Entradas!$E$81,Q371)*-1","v":-121},{"$f":"IF(R371>Entradas!$E$81,Entradas!$E$81,R371)*-1","v":-121},{"$f":"IF(S371>Entradas!$E$81,Entradas!$E$81,S371)*-1","v":-121},{"$f":"IF(T371>Entradas!$E$81,Entradas!$E$81,T371)*-1","v":-121},{"$f":"IF(U371>Entradas!$E$81,Entradas!$E$81,U371)*-1","v":-121},{"$f":"IF(V371>Entradas!$E$81,Entradas!$E$81,V371)*-1","v":-121},{"$f":"IF(W371>Entradas!$E$81,Entradas!$E$81,W371)*-1","v":-121},{"$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":-1580.864092026},{"$f":"IF(AC371>Entradas!$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$81,AI371)*-1","v":-7.8640920259999998},{"$f":"IF(AJ371>Entradas!$E$81,Entradas!$E$81,AJ371)*-1","v":-121},{"$f":"IF(AK371>Entradas!$E$81,Entradas!$E$81,AK371)*-1","v":-121},{"$f":"IF(AL371>Entradas!$E$81,Entradas!$E$81,AL371)*-1","v":-121},{"$f":"IF(AM371>Entradas!$E$81,Entradas!$E$81,AM371)*-1","v":-121},{"$f":"IF(AN371>Entradas!$E$81,Entradas!$E$81,AN371)*-1","v":-121},{"$f":"IF(AO371>Entradas!$E$81,Entradas!$E$81,AO371)*-1","v":-121},{"$f":"IF(AP371>Entradas!$E$81,Entradas!$E$81,AP371)*-1","v":-121},{"$f":"IF(AQ371>Entradas!$E$81,Entradas!$E$81,AQ371)*-1","v":-121},{"$f":"IF(AR371>Entradas!$E$81,Entradas!$E$81,AR371)*-1","v":-121},{"$f":"IF(AS371>Entradas!$E$81,Entradas!$E$81,AS371)*-1","v":-121},{"$f":"IF(AT371>Entradas!$E$81,Entradas!$E$81,AT371)*-1","v":-121},{"$f":"IF(AU371>Entradas!$E$81,Entradas!$E$81,AU371)*-1","v":-121},{"$f":"IF(AV371>Entradas!$E$81,Entradas!$E$81,AV371)*-1","v":-121},{"$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":-1580.864092026},{"$f":"IF(BB371>Entradas!$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$81,BH371)*-1","v":-7.8640920259999998},{"$f":"IF(BI371>Entradas!$E$81,Entradas!$E$81,BI371)*-1","v":-121},{"$f":"IF(BJ371>Entradas!$E$81,Entradas!$E$81,BJ371)*-1","v":-121},{"$f":"IF(BK371>Entradas!$E$81,Entradas!$E$81,BK371)*-1","v":-121},{"$f":"IF(BL371>Entradas!$E$81,Entradas!$E$81,BL371)*-1","v":-121},{"$f":"IF(BM371>Entradas!$E$81,Entradas!$E$81,BM371)*-1","v":-121},{"$f":"IF(BN371>Entradas!$E$81,Entradas!$E$81,BN371)*-1","v":-121},{"$f":"IF(BO371>Entradas!$E$81,Entradas!$E$81,BO371)*-1","v":-121},{"$f":"IF(BP371>Entradas!$E$81,Entradas!$E$81,BP371)*-1","v":-121},{"$f":"IF(BQ371>Entradas!$E$81,Entradas!$E$81,BQ371)*-1","v":-121},{"$f":"IF(BR371>Entradas!$E$81,Entradas!$E$81,BR371)*-1","v":-121},{"$f":"IF(BS371>Entradas!$E$81,Entradas!$E$81,BS371)*-1","v":-121},{"$f":"IF(BT371>Entradas!$E$81,Entradas!$E$81,BT371)*-1","v":-121},{"$f":"IF(BU371>Entradas!$E$81,Entradas!$E$81,BU371)*-1","v":-121},{"$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":-1580.864092026},{"$f":"IF(CA371>Entradas!$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$81,CG371)*-1","v":-7.8640920259999998},{"$f":"IF(CH371>Entradas!$E$81,Entradas!$E$81,CH371)*-1","v":-121},{"$f":"IF(CI371>Entradas!$E$81,Entradas!$E$81,CI371)*-1","v":-121},{"$f":"IF(CJ371>Entradas!$E$81,Entradas!$E$81,CJ371)*-1","v":-121},{"$f":"IF(CK371>Entradas!$E$81,Entradas!$E$81,CK371)*-1","v":-121},{"$f":"IF(CL371>Entradas!$E$81,Entradas!$E$81,CL371)*-1","v":-121},{"$f":"IF(CM371>Entradas!$E$81,Entradas!$E$81,CM371)*-1","v":-121},{"$f":"IF(CN371>Entradas!$E$81,Entradas!$E$81,CN371)*-1","v":-121},{"$f":"IF(CO371>Entradas!$E$81,Entradas!$E$81,CO371)*-1","v":-121},{"$f":"IF(CP371>Entradas!$E$81,Entradas!$E$81,CP371)*-1","v":-121},{"$f":"IF(CQ371>Entradas!$E$81,Entradas!$E$81,CQ371)*-1","v":-121},{"$f":"IF(CR371>Entradas!$E$81,Entradas!$E$81,CR371)*-1","v":-121},{"$f":"IF(CS371>Entradas!$E$81,Entradas!$E$81,CS371)*-1","v":-121},{"$f":"IF(CT371>Entradas!$E$81,Entradas!$E$81,CT371)*-1","v":-121},{"$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":1899093.9539199399},{"$f":"SUM(D373:AA373)","v":61261.095287739998},{"$f":"D371+D372","v":0},{"$f":"E371+E372","v":0},0,0,0,0,0,531.71963815799995,1931.5280187859998,3543.6668841160003,5163.6698414719995,7326.2951486220009,7538.6256333240008,7861.0534063899995,8301.4425598460002,7617.2665535839997,5997.2635962280001,3811.0460130000001,1538.3234174859999,99.194576728000044,0,0,0,0,{"$f":"SUM(AC373:AZ373)","v":61261.095287739998},{"$f":"AC371+AC372","v":0},{"$f":"AD371+AD372","v":0},0,0,0,0,0,531.71963815799995,1931.5280187859998,3543.6668841160003,5163.6698414719995,7326.2951486220009,7538.6256333240008,7861.0534063899995,8301.4425598460002,7617.2665535839997,5997.2635962280001,3811.0460130000001,1538.3234174859999,99.194576728000044,0,0,0,0,{"$f":"SUM(BB373:BY373)","v":61261.095287739998},{"$f":"BB371+BB372","v":0},{"$f":"BC371+BC372","v":0},0,0,0,0,0,531.71963815799995,1931.5280187859998,3543.6668841160003,5163.6698414719995,7326.2951486220009,7538.6256333240008,7861.0534063899995,8301.4425598460002,7617.2665535839997,5997.2635962280001,3811.0460130000001,1538.3234174859999,99.194576728000044,0,0,0,0,{"$f":"SUM(CA373:CX373)","v":61261.095287739998},{"$f":"CA371+CA372","v":0},{"$f":"CB371+CB372","v":0},0,0,0,0,0,531.71963815799995,1931.5280187859998,3543.6668841160003,5163.6698414719995,7326.2951486220009,7538.6256333240008,7861.0534063899995,8301.4425598460002,7617.2665535839997,5997.2635962280001,3811.0460130000001,1538.3234174859999,99.194576728000044,0,0,0,0]
[]
["Armazenamento e Venda"]
["Força Produção PV vendida diretamente à EDA",{"$f":"4*AB376+4*BA376+19*C376+BZ376*4","v":1870523.2234045281},{"$f":"SUM(D376:AA376)","v":61261.095287739998},{"$f":"IF(D363<0,0,IF(D363>D373,D373,D363))","v":0},{"$f":"IF(E363<0,0,IF(E363>E373,E373,E363))","v":0},0,0,0,0,0,531.71963815799995,1931.5280187859998,3543.6668841160003,5163.6698414719995,7326.2951486220009,7538.6256333240008,7861.0534063899995,8301.4425598460002,7617.2665535839997,5997.2635962280001,3811.0460130000001,1538.3234174859999,99.194576728000044,0,0,0,0,{"$f":"SUM(AC376:AZ376)","v":61261.095287739998},{"$f":"IF(AC363<0,0,IF(AC363>AC373,AC373,AC363))","v":0},{"$f":"IF(AD363<0,0,IF(AD363>AD373,AD373,AD363))","v":0},0,0,0,0,0,531.71963815799995,1931.5280187859998,3543.6668841160003,5163.6698414719995,7326.2951486220009,7538.6256333240008,7861.0534063899995,8301.4425598460002,7617.2665535839997,5997.2635962280001,3811.0460130000001,1538.3234174859999,99.194576728000044,0,0,0,0,{"$f":"SUM(BB376:BY376)","v":54118.412658887079},{"$f":"IF(BB363<0,0,IF(BB363>BB373,BB373,BB363))","v":0},0,0,0,0,0,0,531.71963815799995,1931.5280187859998,3543.6668841160003,5163.6698414719995,7326.2951486220009,7538.6256333240008,7861.0534063899995,5084.5970657598946,4149.9814405986308,5538.7115744465573,3811.0460130000001,1538.3234174859999,99.194576728000044,0,0,0,0,{"$f":"SUM(CA376:CX376)","v":61261.095287739998},{"$f":"IF(CA363<0,0,IF(CA363>CA373,CA373,CA363))","v":0},{"$f":"IF(CB363<0,0,IF(CB363>CB373,CB373,CB363))","v":0},0,0,0,0,0,531.71963815799995,1931.5280187859998,3543.6668841160003,5163.6698414719995,7326.2951486220009,7538.6256333240008,7861.0534063899995,8301.4425598460002,7617.2665535839997,5997.2635962280001,3811.0460130000001,1538.3234174859999,99.194576728000044,0,0,0,0]
["Procura líquida após venda de produção PV",{"$f":"B363-B376","v":15872561.374749603},{"$f":"C363-C376","v":570668.40704903344},{"$f":"D363-D376","v":22027.037806750683},{"$f":"E363-E376","v":19375.958788732278},{"$f":"F363-F376","v":17387.649525218476},{"$f":"G363-G376","v":16062.110016209253},{"$f":"H363-H376","v":15399.34026170465},{"$f":"I363-I376","v":16062.110016209253},{"$f":"J363-J376","v":18067.426306428155},{"$f":"K363-K376","v":18718.969614859994},{"$f":"L363-L376","v":20261.826092942629},{"$f":"M363-M376","v":25872.232875619451},{"$f":"N363-N376","v":26815.657820452339},{"$f":"O363-O376","v":19890.199589235501},{"$f":"P363-P376","v":17819.634059810003},{"$f":"Q363-Q376","v":17351.068005534333},{"$f":"R363-R376","v":17131.368361087541},{"$f":"S363-S376","v":18869.238005702075},{"$f":"T363-T376","v":22565.201342401411},{"$f":"U363-U376","v":26922.361224534965},{"$f":"V363-V376","v":33571.35948961119},{"$f":"W363-W376","v":37295.440785645696},{"$f":"X363-X376","v":44747.945950897985},{"$f":"Y363-Y376","v":35469.169387833543},{"$f":"Z363-Z376","v":34143.629878824337},{"$f":"AA363-AA376","v":28841.471842787512},{"$f":"AB363-AB376","v":413165.91568110732},{"$f":"AC363-AC376","v":15162.110016209253},{"$f":"AD363-AD376","v":16962.110016209255},{"$f":"AE363-AE376","v":16962.110016209255},{"$f":"AF363-AF376","v":16962.110016209255},{"$f":"AG363-AG376","v":16962.110016209255},{"$f":"AH363-AH376","v":16962.110016209255},{"$f":"AI363-AI376","v":18304.656551923537},{"$f":"AJ363-AJ376","v":18980.660351346192},{"$f":"AK363-AK376","v":16482.856100384059},{"$f":"AL363-AL376","v":16103.874601528658},{"$f":"AM363-AM376","v":14396.220528343149},{"$f":"AN363-AN376","v":7470.7622971262972},{"$f":"AO363-AO376","v":7388.506031214617},{"$f":"AP363-AP376","v":6257.1702224343371},{"$f":"AQ363-AQ376","v":4049.1613144737275},{"$f":"AR363-AR376","v":4461.4914500790519},{"$f":"AS363-AS376","v":8157.454786778404},{"$f":"AT363-AT376","v":15828.463441434982},{"$f":"AU363-AU376","v":25791.310479034197},{"$f":"AV363-AV376","v":32166.470793087145},{"$f":"AW363-AW376","v":30829.781106301314},{"$f":"AX363-AX376","v":28841.471842787512},{"$f":"AY363-AY376","v":28841.471842787512},{"$f":"AZ363-AZ376","v":28841.471842787512},{"$f":"BA363-BA376","v":273631.08747435105},{"$f":"BB363-BB376","v":12322.721734677047},{"$f":"BC363-BC376","v":12322.721734677047},{"$f":"BD363-BD376","v":12322.721734677047},{"$f":"BE363-BE376","v":12322.721734677047},{"$f":"BF363-BF376","v":12322.721734677047},{"$f":"BG363-BG376","v":12322.721734677047},{"$f":"BH363-BH376","v":13665.268270391332},{"$f":"BI363-BI376","v":14341.272069813955},{"$f":"BJ363-BJ376","v":11417.928309842646},{"$f":"BK363-BK376","v":9075.0980384642207},{"$f":"BL363-BL376","v":7130.2137197832963},{"$f":"BM363-BM376","v":2855.8345065848916},{"$f":"BN363-BN376","v":2773.5782406732114},{"$f":"BO363-BO376","v":316.70292288368091},{"$f":"BP363-BP376","v":0},{"$f":"BQ363-BQ376","v":0},{"$f":"BR363-BR376","v":0},{"$f":"BS363-BS376","v":8537.9961418843486},{"$f":"BT363-BT376","v":19163.612933988181},{"$f":"BU363-BU376","v":25538.773248041107},{"$f":"BV363-BV376","v":26190.392824769107},{"$f":"BW363-BW376","v":19562.695279723077},{"$f":"BX363-BX376","v":19562.695279723077},{"$f":"BY363-BY376","v":19562.695279723077},{"$f":"BZ363-BZ376","v":570668.40704903344},{"$f":"CA363-CA376","v":22027.037806750683},{"$f":"CB363-CB376","v":19375.958788732278},{"$f":"CC363-CC376","v":17387.649525218476},{"$f":"CD363-CD376","v":16062.110016209253},{"$f":"CE363-CE376","v":15399.34026170465},{"$f":"CF363-CF376","v":16062.110016209253},{"$f":"CG363-CG376","v":18067.426306428155},{"$f":"CH363-CH376","v":18718.969614859994},{"$f":"CI363-CI376","v":20261.826092942629},{"$f":"CJ363-CJ376","v":25872.232875619451},{"$f":"CK363-CK376","v":26815.657820452339},{"$f":"CL363-CL376","v":19890.199589235501},{"$f":"CM363-CM376","v":17819.634059810003},{"$f":"CN363-CN376","v":17351.068005534333},{"$f":"CO363-CO376","v":17131.368361087541},{"$f":"CP363-CP376","v":18869.238005702075},{"$f":"CQ363-CQ376","v":22565.201342401411},{"$f":"CR363-CR376","v":26922.361224534965},{"$f":"CS363-CS376","v":33571.35948961119},{"$f":"CT363-CT376","v":37295.440785645696},{"$f":"CU363-CU376","v":44747.945950897985},{"$f":"CV363-CV376","v":35469.169387833543},{"$f":"CW363-CW376","v":34143.629878824337},{"$f":"CX363-CX376","v":28841.471842787512}]
[]
["Resumo"]
["Produção",{"$f":"B371","v":1948100.7407727456},{"$f":"SUM(D380:AA380)","v":62841.959379765991},{"$f":"D371","v":0},0,0,0,0,0,7.8640920259999998,652.71963815799995,2052.5280187859998,3664.6668841160003,5284.6698414719995,7447.2951486220009,7659.6256333240008,7982.0534063899995,8422.4425598460002,7738.2665535839997,6118.2635962280001,3932.0460130000001,1659.3234174859999,220.19457672800004,0,0,0,0,62841.959379765991,0,0,0,0,0,0,7.8640920259999998,{"$f":"AJ371","v":652.71963815799995},2052.5280187859998,3664.6668841160003,5284.6698414719995,7447.2951486220009,7659.6256333240008,7982.0534063899995,8422.4425598460002,7738.2665535839997,6118.2635962280001,3932.0460130000001,1659.3234174859999,220.19457672800004,0,0,0,0,62841.959379765991,0,0,0,0,0,0,7.8640920259999998,652.71963815799995,2052.5280187859998,3664.6668841160003,5284.6698414719995,7447.2951486220009,7659.6256333240008,7982.0534063899995,{"$f":"BP371","v":8422.4425598460002},7738.2665535839997,6118.2635962280001,3932.0460130000001,1659.3234174859999,220.19457672800004,0,0,0,0,62841.959379765991,0,0,0,0,0,0,7.8640920259999998,652.71963815799995,2052.5280187859998,3664.6668841160003,5284.6698414719995,7447.2951486220009,7659.6256333240008,7982.0534063899995,8422.4425598460002,7738.2665535839997,6118.2635962280001,3932.0460130000001,1659.3234174859999,220.19457672800004,0,0,0,0]
["Utilização",{"$f":"B372","v":-49006.786852806006},{"$f":"C372","v":-1580.864092026},{"$f":"D372","v":0},0,0,0,0,0,-7.8640920259999998,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,0,0,0,0,-1580.864092026,0,0,0,0,0,0,-7.8640920259999998,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,0,0,0,0,-1580.864092026,0,0,0,0,0,0,-7.8640920259999998,-121,-121,-121,-121,-121,-121,-121,{"$f":"BP372","v":-121},-121,-121,-121,-121,-121,0,0,0,0,-1580.864092026,0,0,0,0,0,0,-7.8640920259999998,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,0,0,0,0]
["Total Vendido à EDA",{"$f":"4*AB382+4*BA382+19*C382+BZ382*4","v":1870523.2234045281},{"$f":"SUM(D382:AA382)","v":61261.095287739998},{"$f":"D376","v":0},{"$f":"E376","v":0},0,0,0,0,0,531.71963815799995,1931.5280187859998,3543.6668841160003,5163.6698414719995,7326.2951486220009,7538.6256333240008,7861.0534063899995,8301.4425598460002,7617.2665535839997,5997.2635962280001,3811.0460130000001,1538.3234174859999,99.194576728000044,0,0,0,0,61261.095287739998,0,0,0,0,0,0,0,531.71963815799995,1931.5280187859998,3543.6668841160003,5163.6698414719995,7326.2951486220009,7538.6256333240008,7861.0534063899995,8301.4425598460002,7617.2665535839997,5997.2635962280001,3811.0460130000001,1538.3234174859999,99.194576728000044,0,0,0,0,54118.412658887079,0,0,0,0,0,0,0,531.71963815799995,1931.5280187859998,3543.6668841160003,5163.6698414719995,7326.2951486220009,7538.6256333240008,7861.0534063899995,5084.5970657598946,{"$f":"BQ376","v":4149.9814405986308},5538.7115744465573,3811.0460130000001,1538.3234174859999,99.194576728000044,0,0,0,0,61261.095287739998,0,0,0,0,0,0,0,531.71963815799995,1931.5280187859998,3543.6668841160003,5163.6698414719995,7326.2951486220009,7538.6256333240008,7861.0534063899995,8301.4425598460002,7617.2665535839997,5997.2635962280001,3811.0460130000001,1538.3234174859999,99.194576728000044,0,0,0,0]
["  Ponta",913899.32989671011,{"$f":"SUM(D383:AA383)","v":39734.753473770004},{"$f":"IF(D366=\"P\",D382,0)","v":0},0,0,0,0,0,0,0,0,3543.6668841160003,5163.6698414719995,7326.2951486220009,7538.6256333240008,7861.0534063899995,8301.4425598460002,0,0,0,0,0,0,0,0,0,{"$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":39734.753473770004},{"$f":"IF(CA366=\"P\",CA382,0)","v":0},0,0,0,0,0,0,0,0,3543.6668841160003,5163.6698414719995,7326.2951486220009,7538.6256333240008,7861.0534063899995,8301.4425598460002,0,0,0,0,0,0,0,0,0]
["  Cheia",716122.5847080301,21526.341813970001,{"$f":"IF(D366=\"C\",D382,0)","v":0},0,0,0,0,0,0,531.71963815799995,1931.5280187859998,0,0,0,0,0,0,7617.2665535839997,5997.2635962280001,3811.0460130000001,1538.3234174859999,99.194576728000044,0,0,0,0,55254.180746679995,{"$f":"IF(AC366=\"C\",AC382,0)","v":0},0,0,0,0,0,0,0,0,0,5163.6698414719995,7326.2951486220009,7538.6256333240008,7861.0534063899995,8301.4425598460002,7617.2665535839997,5997.2635962280001,3811.0460130000001,1538.3234174859999,99.194576728000044,0,0,0,0,0,{"$f":"IF(BB366=\"C\",BB382,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21526.341813970001,{"$f":"IF(CA366=\"C\",CA382,0)","v":0},0,0,0,0,0,0,531.71963815799995,1931.5280187859998,0,0,0,0,0,0,7617.2665535839997,5997.2635962280001,3811.0460130000001,1538.3234174859999,99.194576728000044,0,0,0,0]
["  Vazio",240501.3087997883,0,{"$f":"IF(D366=\"V\",D382,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6006.9145410599995,{"$f":"IF(AC366=\"V\",AC382,0)","v":0},0,0,0,0,0,0,531.71963815799995,1931.5280187859998,3543.6668841160003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54118.412658887079,{"$f":"IF(BB366=\"V\",BB382,0)","v":0},0,0,0,0,0,0,531.71963815799995,1931.5280187859998,3543.6668841160003,5163.6698414719995,7326.2951486220009,7538.6256333240008,7861.0534063899995,5084.5970657598946,4149.9814405986308,5538.7115744465573,3811.0460130000001,1538.3234174859999,99.194576728000044,0,0,0,0,0,{"$f":"IF(CA366=\"V\",CA382,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$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,{"$f":"IF(CA366=\"SV\",CA382,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Excedente Líquido de Produção Força",28570.730515411648,0,{"$f":"D380+D381-D382","v":0},{"$f":"E380+E381-E382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7142.6826288529119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3216.8454940861056,{"$f":"BQ380+BQ381-BQ382","v":3467.2851129853689},458.55202178144282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Percentagem de Excedente",{"$f":"IF(B387=0,0,B387/B380)","v":1.4665940994447036E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH387=0,0,AH387/AH380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.11366104270696452,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BN387=0,0,BN387/BN380)","v":0},0,0.38193736214033902,0.44807000236758271,7.4948065667544445E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"BP396","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000,85500]
["Autoconsumo",87120,{"$f":"SUM(D397:AA397)","v":2904},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"SUM(AC397:AZ397)","v":2904},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"SUM(BB397:BY397)","v":2904},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"BA397","v":2904},{"$f":"BB397","v":121},{"$f":"BC397","v":121},{"$f":"BD397","v":121},{"$f":"BE397","v":121},{"$f":"BF397","v":121},{"$f":"BG397","v":121},{"$f":"BH397","v":121},{"$f":"BI397","v":121},{"$f":"BJ397","v":121},{"$f":"BK397","v":121},{"$f":"BL397","v":121},{"$f":"BM397","v":121},{"$f":"BN397","v":121},{"$f":"BO397","v":121},{"$f":"BP397","v":121},{"$f":"BQ397","v":121},{"$f":"BR397","v":121},{"$f":"BS397","v":121},{"$f":"BT397","v":121},{"$f":"BU397","v":121},{"$f":"BV397","v":121},{"$f":"BW397","v":121},{"$f":"BX397","v":121},{"$f":"BY397","v":121}]
["Procura Total incluindo Autoconsumo",{"$f":"SUM(B395:B397)","v":47449934.056389876},1645760.6341501968,57965.078734263188,55390.935537320693,53460.328139613848,52173.256541142633,51529.720741907004,52173.256541142633,52816.792340378233,56890.935537320693,63326.293529676885,74266.40211668241,80701.760109038602,81345.295908274202,80058.224309802958,80701.760109038602,81988.831707509831,81345.295908274202,79414.688510567343,76197.009514389269,74909.937915918024,73622.866317446795,80058.224309802958,71048.723120504335,69761.651522033077,64613.365128148129,1482946.0769435856,52173.256541142633,52173.256541142633,52173.256541142633,52173.256541142633,52173.256541142633,{"$f":"SUM(AH395:AH397)","v":52173.256541142633},52173.256541142633,54960.328139613848,58178.00713579193,64613.365128148129,68474.579923561862,69118.115722797462,69761.651522033077,69761.651522033077,69118.115722797462,67187.508325090603,65256.900927383758,65256.900927383758,67187.508325090603,68474.579923561862,66543.972525854973,64613.365128148129,64613.365128148129,64613.365128148129,1327853.9493278011,47668.505946493307,47668.505946493307,47668.505946493307,47668.505946493307,47668.505946493307,47668.505946493307,47668.505946493307,50455.57754496453,52386.184942671389,55603.863938849485,60108.614533498796,63326.293529676885,{"$f":"SUM(BN395:BN397)","v":63969.829328912521},62682.75773044127,60752.150332734418,58178.00713579193,56890.935537320693,58178.00713579193,60752.150332734418,62039.22193120567,62039.22193120567,55603.863938849485,55603.863938849485,55603.863938849485,1645760.6341501968,57965.078734263188,55390.935537320693,53460.328139613848,52173.256541142633,51529.720741907004,52173.256541142633,52816.792340378233,56890.935537320693,63326.293529676885,74266.40211668241,80701.760109038602,81345.295908274202,80058.224309802958,80701.760109038602,81988.831707509831,81345.295908274202,79414.688510567343,76197.009514389269,74909.937915918024,{"$f":"SUM(CT395:CT397)","v":73622.866317446795},80058.224309802958,71048.723120504335,69761.651522033077,64613.365128148129]
[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":911146.43517649302},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ398:AU398)","v":788874.63332172576},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI398:BT398)","v":703284.37202338828}]
["Produção Projetada de Energias Renováveis"]
["   Eólica",{"$f":"4*AB401+4*BA401+17*C401+BZ401*5","v":1761574.2319999998},62664.695999999996,3784.1,3784.1,3784.1,3784.1,3784.1,3784.1,3784.1,1892.05,1892.05,1892.05,1892.05,1892.05,1892.05,1892.05,1892.05,3784.1,3784.1,3784.1,3784.1,3784.1,3784.1,3784.1,3784.1,3784.1,3784.1,3784.1,3784.1,3784.1,3784.1,3784.1,3784.1,3784.1,1892.05,1892.05,1892.05,1892.05,1892.05,1892.05,1892.05,1892.05,3784.1,3784.1,3784.1,3784.1,3784.1,3784.1,3784.1,3784.1,3784.1,75682,3784.1,3784.1,3784.1,3784.1,3784.1,3784.1,3784.1,1892.05,1892.05,1892.05,1892.05,1892.05,1892.05,1892.05,1892.05,3784.1,3784.1,3784.1,3784.1,3784.1,3784.1,3784.1,3784.1,3784.1,75682,3784.1,3784.1,3784.1,3784.1,3784.1,3784.1,3784.1,1892.05,1892.05,1892.05,1892.05,1892.05,1892.05,1892.05,1892.05,3784.1,3784.1,3784.1,3784.1,3784.1,3784.1,3784.1,3784.1,3784.1]
["   Geotérmica",22320000,{"$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},{"$f":"31000","v":31000}]
["   Hídrica",2017800,67260,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,67260,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,67260,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,67260,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5,2802.5]
["   Solar (PV)",4671279.4940476194,{"$f":"SUM(D404:AA404)","v":155709.31646825399},{"$f":"Entradas!$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$31*K417","v":1030.3164682539684},{"$f":"Entradas!$E$43/Entradas!$E$31*L417","v":5326.9553571428578},{"$f":"Entradas!$E$43/Entradas!$E$31*M417","v":11333.481150793652},{"$f":"Entradas!$E$43/Entradas!$E$31*N417","v":16353.53373015873},{"$f":"Entradas!$E$43/Entradas!$E$31*O417","v":19400.639880952382},{"$f":"Entradas!$E$43/Entradas!$E$31*P417","v":20255.583333333336},{"$f":"Entradas!$E$43/Entradas!$E$31*Q417","v":19795.229166666668},{"$f":"Entradas!$E$43/Entradas!$E$31*R417","v":20080.210317460318},{"$f":"Entradas!$E$43/Entradas!$E$31*S417","v":18392.245039682544},{"$f":"Entradas!$E$43/Entradas!$E$31*T417","v":13065.289682539684},{"$f":"Entradas!$E$43/Entradas!$E$31*U417","v":8089.0803571428578},{"$f":"Entradas!$E$43/Entradas!$E$31*V417","v":2586.7519841269841},{"$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":155709.31646825399},{"$f":"D404","v":0},{"$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":1030.3164682539684},{"$f":"L404","v":5326.9553571428578},{"$f":"M404","v":11333.481150793652},{"$f":"N404","v":16353.53373015873},{"$f":"O404","v":19400.639880952382},{"$f":"P404","v":20255.583333333336},{"$f":"Q404","v":19795.229166666668},{"$f":"R404","v":20080.210317460318},{"$f":"S404","v":18392.245039682544},{"$f":"T404","v":13065.289682539684},{"$f":"U404","v":8089.0803571428578},{"$f":"V404","v":2586.7519841269841},{"$f":"W404","v":0},{"$f":"X404","v":0},{"$f":"Y404","v":0},{"$f":"Z404","v":0},{"$f":"AA404","v":0},{"$f":"AB404","v":155709.31646825399},{"$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},{"$f":"AJ404","v":1030.3164682539684},{"$f":"AK404","v":5326.9553571428578},{"$f":"AL404","v":11333.481150793652},{"$f":"AM404","v":16353.53373015873},{"$f":"AN404","v":19400.639880952382},{"$f":"AO404","v":20255.583333333336},{"$f":"AP404","v":19795.229166666668},{"$f":"AQ404","v":20080.210317460318},{"$f":"AR404","v":18392.245039682544},{"$f":"AS404","v":13065.289682539684},{"$f":"AT404","v":8089.0803571428578},{"$f":"AU404","v":2586.7519841269841},{"$f":"AV404","v":0},{"$f":"AW404","v":0},{"$f":"AX404","v":0},{"$f":"AY404","v":0},{"$f":"AZ404","v":0},{"$f":"BA404","v":155709.31646825399},{"$f":"BB404","v":0},{"$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":1030.3164682539684},{"$f":"BJ404","v":5326.9553571428578},{"$f":"BK404","v":11333.481150793652},{"$f":"BL404","v":16353.53373015873},{"$f":"BM404","v":19400.639880952382},{"$f":"BN404","v":20255.583333333336},{"$f":"BO404","v":19795.229166666668},{"$f":"BP404","v":20080.210317460318},{"$f":"BQ404","v":18392.245039682544},{"$f":"BR404","v":13065.289682539684},{"$f":"BS404","v":8089.0803571428578},{"$f":"BT404","v":2586.7519841269841},{"$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",{"$f":"SUM(B401:B406)","v":33616455.552134573},1129443.1863812974,40586.6,40586.6,40586.6,40586.6,40586.6,40586.6,40586.6,41224.866468253975,45713.936516563146,51720.462310213945,56740.514889579019,59787.621040372673,60642.564492753627,60182.210326086963,60467.191476880609,60671.276199102831,55344.320841959969,50368.111516563142,44865.783143547269,42279.031159420287,42086.6,42086.6,42086.6,42086.6,1059253.4164682538,41586.6,39586.6,39586.6,39586.6,39586.6,{"$f":"SUM(AH401:AH406)","v":39586.6},39586.6,38724.866468253975,44021.505357142858,51528.031150793657,56548.083730158731,59595.189880952385,60450.133333333339,59989.779166666674,60274.760317460321,60478.845039682543,55151.889682539681,50175.680357142854,44673.351984126981,42086.6,42086.6,42086.6,42086.6,42086.6,1116651.316468254,39586.6,39586.6,39586.6,39586.6,39586.6,39586.6,39586.6,38724.866468253975,43021.505357142858,49028.031150793657,55048.083730158731,58095.189880952385,{"$f":"SUM(BN401:BN406)","v":58950.133333333339},58489.779166666674,58774.760317460321,58978.845039682543,55151.889682539681,50175.680357142854,44673.351984126981,42086.6,42086.6,42086.6,42086.6,42086.6,1142460.4903812974,40586.6,40586.6,40586.6,40586.6,40586.6,40586.6,40586.6,41224.866468253975,45713.936516563146,51720.462310213945,56740.514889579019,59787.621040372673,60642.564492753627,60182.210326086963,60467.191476880609,60671.276199102831,55344.320841959969,50368.111516563142,44865.783143547269,{"$f":"SUM(CT401:CT406)","v":42279.031159420287},42086.6,42086.6,42086.6,42086.6]
[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$46","v":3080}]
["Perdas",-3412534.1320134583,-114246.04903812977,{"$f":"0.1*D407*-1","v":-4058.66},-4058.66,-4058.66,-4058.66,-4058.66,-4058.66,-4058.66,-4122.4866468253977,-4571.3936516563144,-5172.0462310213952,-5674.0514889579026,-5978.7621040372678,-6064.2564492753627,-6018.221032608697,-6046.7191476880616,-6067.1276199102831,-5534.432084195997,-5036.8111516563149,-4486.5783143547269,-4227.9031159420292,-4208.66,-4208.66,-4208.66,-4208.66,-113115.13164682541,{"$f":"0.1*AC407*-1","v":-4158.66},-3958.66,-3958.66,-3958.66,-3958.66,-3958.66,-3958.66,-3872.4866468253977,-4402.150535714286,-5152.8031150793659,-5654.8083730158733,-5959.5189880952385,-6045.0133333333342,-5998.9779166666676,-6027.4760317460323,-6047.8845039682546,-5515.1889682539686,-5017.5680357142855,-4467.3351984126984,-4208.66,-4208.66,-4208.66,-4208.66,-4208.66,-111665.13164682541,{"$f":"0.1*BB407*-1","v":-3958.66},-3958.66,-3958.66,-3958.66,-3958.66,-3958.66,-3958.66,-3872.4866468253977,-4302.150535714286,-4902.8031150793659,-5504.8083730158733,-5809.5189880952385,-5895.0133333333342,-5848.9779166666676,-5877.4760317460323,-5897.8845039682546,-5515.1889682539686,-5017.5680357142855,-4467.3351984126984,-4208.66,-4208.66,-4208.66,-4208.66,-4208.66,-114246.04903812977,{"$f":"0.1*CA407*-1","v":-4058.66},-4058.66,-4058.66,-4058.66,-4058.66,-4058.66,-4058.66,-4122.4866468253977,-4571.3936516563144,-5172.0462310213952,-5674.0514889579026,-5978.7621040372678,-6064.2564492753627,-6018.221032608697,-6046.7191476880616,-6067.1276199102831,-5534.432084195997,-5036.8111516563149,-4486.5783143547269,-4227.9031159420292,-4208.66,-4208.66,-4208.66,-4208.66]
["Procura Líquida Projetada (Excedente)",15028412.636268761,{"$f":"C398-C407-C409-C410","v":556643.49680702912},18357.13873426319,15782.995537320694,13852.388139613849,12565.316541142634,11921.780741907005,12565.316541142634,13208.852340378235,16708.555715892115,19103.750664770054,24637.98603748986,26555.296708417485,24456.436971938798,22399.916266324693,23457.770815560336,24488.359378317284,23661.147329081654,26524.79975280337,27785.709149482442,31450.733086725482,32491.738273968538,39100.284309802955,30090.783120504337,28803.711522033078,23655.42512814813,462887.79212215723,11665.316541142634,13465.316541142634,13465.316541142634,13465.316541142634,13465.316541142634,13465.316541142634,{"$f":"AI398-AI407-AI409-AI410","v":13465.316541142634},17027.94831818527,15478.652314363357,15158.137092433837,14501.304566419003,12402.444829940316,12276.531522033072,12690.850272033069,11790.831437083172,9676.5477893763145,12540.200213098047,17018.788605955189,23901.491539376322,27516.639923561863,25586.032525854975,23655.42512814813,23655.42512814813,23655.42512814813,248947.76450637256,8960.5659464933087,8960.5659464933087,8960.5659464933087,8960.5659464933087,8960.5659464933087,8960.5659464933087,8960.5659464933087,12523.197723535952,10586.830121242816,8398.6359031351931,7485.3391763559384,7960.6226368197385,7834.7093289125169,{"$f":"BO398-BO407-BO409-BO410","v":6961.956480441263},4774.8660470201294,2017.0466000776414,4174.2348230349808,9939.8948143633606,17466.133547020137,21081.281931205671,21081.281931205671,14645.923938849486,14645.923938849486,14645.923938849486,543626.19280702912,18357.13873426319,15782.995537320694,13852.388139613849,12565.316541142634,11921.780741907005,12565.316541142634,13208.852340378235,16708.555715892115,19103.750664770054,24637.98603748986,26555.296708417485,24456.436971938798,22399.916266324693,23457.770815560336,24488.359378317284,23661.147329081654,26524.79975280337,27785.709149482442,31450.733086725482,32491.738273968538,{"$f":"CU398-CU407-CU409-CU410","v":39100.284309802955},30090.783120504337,28803.711522033078,23655.42512814813]
[]
["FORÇA PRODUÇÃO E VENDAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Período Tarifário",null,null,"V","SV","SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","C","C","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$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":1734765.6900000002},{"$f":"SUM(D417:AA417)","v":57825.523000000001},{"$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},{"$f":"'Produção Horária'!I23*1","v":382.62700000000001},{"$f":"'Produção Horária'!J23*1","v":1978.2630000000001},{"$f":"'Produção Horária'!K23*1","v":4208.8969999999999},{"$f":"'Produção Horária'!L23*1","v":6073.1859999999997},{"$f":"'Produção Horária'!M23*1","v":7204.7849999999999},{"$f":"'Produção Horária'!N23*1","v":7522.2840000000006},{"$f":"'Produção Horária'!O23*1","v":7351.3229999999994},{"$f":"'Produção Horária'!P23*1","v":7457.1559999999999},{"$f":"'Produção Horária'!Q23*1","v":6830.2990000000009},{"$f":"'Produção Horária'!R23*1","v":4852.0360000000001},{"$f":"'Produção Horária'!S23*1","v":3004.029},{"$f":"'Produção Horária'!T23*1","v":960.63799999999992},{"$f":"'Produção Horária'!U23*1","v":0},{"$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":57825.523000000001},{"$f":"D417","v":0},{"$f":"E417","v":0},0,0,0,0,0,382.62700000000001,1978.2630000000001,4208.8969999999999,6073.1859999999997,7204.7849999999999,7522.2840000000006,7351.3229999999994,7457.1559999999999,6830.2990000000009,4852.0360000000001,3004.029,960.63799999999992,0,0,0,{"$f":"Z417","v":0},{"$f":"AA417","v":0},{"$f":"SUM(BB417:BY417)","v":57825.523000000001},{"$f":"AC417","v":0},0,0,0,0,0,0,382.62700000000001,1978.2630000000001,4208.8969999999999,6073.1859999999997,7204.7849999999999,7522.2840000000006,7351.3229999999994,7457.1559999999999,6830.2990000000009,4852.0360000000001,3004.029,960.63799999999992,0,0,0,{"$f":"AY417","v":0},0,{"$f":"SUM(CA417:CX417)","v":57825.523000000001},{"$f":"BB417","v":0},0,0,0,0,0,0,382.62700000000001,1978.2630000000001,4208.8969999999999,6073.1859999999997,7204.7849999999999,7522.2840000000006,7351.3229999999994,7457.1559999999999,6830.2990000000009,4852.0360000000001,3004.029,960.63799999999992,0,0,0,0,0]
["Perdas AC",{"$f":"4*AB418+4*BA418+18*C418+BZ418*4","v":-59006.32017965999},{"$f":"SUM(D418:AA418)","v":-1966.8773393219994},{"$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$51*K417*-1","v":-13.014674777999996},{"$f":"Entradas!$E$51*L417*-1","v":-67.288637681999987},{"$f":"Entradas!$E$51*M417*-1","v":-143.16142255799994},{"$f":"Entradas!$E$51*N417*-1","v":-206.57334860399993},{"$f":"Entradas!$E$51*O417*-1","v":-245.06355698999991},{"$f":"Entradas!$E$51*P417*-1","v":-255.86296797599994},{"$f":"Entradas!$E$51*Q417*-1","v":-250.04790052199991},{"$f":"Entradas!$E$51*R417*-1","v":-253.64770418399991},{"$f":"Entradas!$E$51*S417*-1","v":-232.32579018599995},{"$f":"Entradas!$E$51*T417*-1","v":-165.03715250399995},{"$f":"Entradas!$E$51*U417*-1","v":-102.17904240599997},{"$f":"Entradas!$E$51*V417*-1","v":-32.675140931999984},{"$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":-1966.8773393219994},{"$f":"Entradas!$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$51*AJ417*-1","v":-13.014674777999996},{"$f":"Entradas!$E$51*AK417*-1","v":-67.288637681999987},{"$f":"Entradas!$E$51*AL417*-1","v":-143.16142255799994},{"$f":"Entradas!$E$51*AM417*-1","v":-206.57334860399993},{"$f":"Entradas!$E$51*AN417*-1","v":-245.06355698999991},{"$f":"Entradas!$E$51*AO417*-1","v":-255.86296797599994},{"$f":"Entradas!$E$51*AP417*-1","v":-250.04790052199991},{"$f":"Entradas!$E$51*AQ417*-1","v":-253.64770418399991},{"$f":"Entradas!$E$51*AR417*-1","v":-232.32579018599995},{"$f":"Entradas!$E$51*AS417*-1","v":-165.03715250399995},{"$f":"Entradas!$E$51*AT417*-1","v":-102.17904240599997},{"$f":"Entradas!$E$51*AU417*-1","v":-32.675140931999984},{"$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":-1966.8773393219994},{"$f":"Entradas!$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$51*BI417*-1","v":-13.014674777999996},{"$f":"Entradas!$E$51*BJ417*-1","v":-67.288637681999987},{"$f":"Entradas!$E$51*BK417*-1","v":-143.16142255799994},{"$f":"Entradas!$E$51*BL417*-1","v":-206.57334860399993},{"$f":"Entradas!$E$51*BM417*-1","v":-245.06355698999991},{"$f":"Entradas!$E$51*BN417*-1","v":-255.86296797599994},{"$f":"Entradas!$E$51*BO417*-1","v":-250.04790052199991},{"$f":"Entradas!$E$51*BP417*-1","v":-253.64770418399991},{"$f":"Entradas!$E$51*BQ417*-1","v":-232.32579018599995},{"$f":"Entradas!$E$51*BR417*-1","v":-165.03715250399995},{"$f":"Entradas!$E$51*BS417*-1","v":-102.17904240599997},{"$f":"Entradas!$E$51*BT417*-1","v":-32.675140931999984},{"$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":-1966.8773393219994},{"$f":"Entradas!$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$51*CH417*-1","v":-13.014674777999996},{"$f":"Entradas!$E$51*CI417*-1","v":-67.288637681999987},{"$f":"Entradas!$E$51*CJ417*-1","v":-143.16142255799994},{"$f":"Entradas!$E$51*CK417*-1","v":-206.57334860399993},{"$f":"Entradas!$E$51*CL417*-1","v":-245.06355698999991},{"$f":"Entradas!$E$51*CM417*-1","v":-255.86296797599994},{"$f":"Entradas!$E$51*CN417*-1","v":-250.04790052199991},{"$f":"Entradas!$E$51*CO417*-1","v":-253.64770418399991},{"$f":"Entradas!$E$51*CP417*-1","v":-232.32579018599995},{"$f":"Entradas!$E$51*CQ417*-1","v":-165.03715250399995},{"$f":"Entradas!$E$51*CR417*-1","v":-102.17904240599997},{"$f":"Entradas!$E$51*CS417*-1","v":-32.675140931999984},{"$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":1675759.3698203398},{"$f":"SUM(D419:AA419)","v":55858.645660677998},{"$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},{"$f":"K417+K418","v":369.61232522200004},{"$f":"L417+L418","v":1910.9743623180002},{"$f":"M417+M418","v":4065.7355774419998},{"$f":"N417+N418","v":5866.6126513959998},{"$f":"O417+O418","v":6959.7214430100003},{"$f":"P417+P418","v":7266.4210320240009},{"$f":"Q417+Q418","v":7101.2750994779999},{"$f":"R417+R418","v":7203.5082958160001},{"$f":"S417+S418","v":6597.9732098140012},{"$f":"T417+T418","v":4686.9988474960001},{"$f":"U417+U418","v":2901.849957594},{"$f":"V417+V418","v":927.96285906799994},{"$f":"W417+W418","v":0},{"$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":55858.645660677998},{"$f":"AC417+AC418","v":0},{"$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":369.61232522200004},{"$f":"AK417+AK418","v":1910.9743623180002},{"$f":"AL417+AL418","v":4065.7355774419998},{"$f":"AM417+AM418","v":5866.6126513959998},{"$f":"AN417+AN418","v":6959.7214430100003},{"$f":"AO417+AO418","v":7266.4210320240009},{"$f":"AP417+AP418","v":7101.2750994779999},{"$f":"AQ417+AQ418","v":7203.5082958160001},{"$f":"AR417+AR418","v":6597.9732098140012},{"$f":"AS417+AS418","v":4686.9988474960001},{"$f":"AT417+AT418","v":2901.849957594},{"$f":"AU417+AU418","v":927.96285906799994},{"$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},55858.645660677998,{"$f":"BB417+BB418","v":0},{"$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":369.61232522200004},{"$f":"BJ417+BJ418","v":1910.9743623180002},{"$f":"BK417+BK418","v":4065.7355774419998},{"$f":"BL417+BL418","v":5866.6126513959998},{"$f":"BM417+BM418","v":6959.7214430100003},{"$f":"BN417+BN418","v":7266.4210320240009},{"$f":"BO417+BO418","v":7101.2750994779999},{"$f":"BP417+BP418","v":7203.5082958160001},{"$f":"BQ417+BQ418","v":6597.9732098140012},{"$f":"BR417+BR418","v":4686.9988474960001},{"$f":"BS417+BS418","v":2901.849957594},{"$f":"BT417+BT418","v":927.96285906799994},{"$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},55858.645660677998,{"$f":"CA417+CA418","v":0},{"$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":369.61232522200004},{"$f":"CI417+CI418","v":1910.9743623180002},{"$f":"CJ417+CJ418","v":4065.7355774419998},{"$f":"CK417+CK418","v":5866.6126513959998},{"$f":"CL417+CL418","v":6959.7214430100003},{"$f":"CM417+CM418","v":7266.4210320240009},{"$f":"CN417+CN418","v":7101.2750994779999},{"$f":"CO417+CO418","v":7203.5082958160001},{"$f":"CP417+CP418","v":6597.9732098140012},{"$f":"CQ417+CQ418","v":4686.9988474960001},{"$f":"CR417+CR418","v":2901.849957594},{"$f":"CS417+CS418","v":927.96285906799994},{"$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",-43560,{"$f":"SUM(D420:AA420)","v":-1452},{"$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$81,K419)*-1","v":-121},{"$f":"IF(L419>Entradas!$E$81,Entradas!$E$81,L419)*-1","v":-121},{"$f":"IF(M419>Entradas!$E$81,Entradas!$E$81,M419)*-1","v":-121},{"$f":"IF(N419>Entradas!$E$81,Entradas!$E$81,N419)*-1","v":-121},{"$f":"IF(O419>Entradas!$E$81,Entradas!$E$81,O419)*-1","v":-121},{"$f":"IF(P419>Entradas!$E$81,Entradas!$E$81,P419)*-1","v":-121},{"$f":"IF(Q419>Entradas!$E$81,Entradas!$E$81,Q419)*-1","v":-121},{"$f":"IF(R419>Entradas!$E$81,Entradas!$E$81,R419)*-1","v":-121},{"$f":"IF(S419>Entradas!$E$81,Entradas!$E$81,S419)*-1","v":-121},{"$f":"IF(T419>Entradas!$E$81,Entradas!$E$81,T419)*-1","v":-121},{"$f":"IF(U419>Entradas!$E$81,Entradas!$E$81,U419)*-1","v":-121},{"$f":"IF(V419>Entradas!$E$81,Entradas!$E$81,V419)*-1","v":-121},{"$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":-1452},{"$f":"IF(AC419>Entradas!$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$81,AJ419)*-1","v":-121},{"$f":"IF(AK419>Entradas!$E$81,Entradas!$E$81,AK419)*-1","v":-121},{"$f":"IF(AL419>Entradas!$E$81,Entradas!$E$81,AL419)*-1","v":-121},{"$f":"IF(AM419>Entradas!$E$81,Entradas!$E$81,AM419)*-1","v":-121},{"$f":"IF(AN419>Entradas!$E$81,Entradas!$E$81,AN419)*-1","v":-121},{"$f":"IF(AO419>Entradas!$E$81,Entradas!$E$81,AO419)*-1","v":-121},{"$f":"IF(AP419>Entradas!$E$81,Entradas!$E$81,AP419)*-1","v":-121},{"$f":"IF(AQ419>Entradas!$E$81,Entradas!$E$81,AQ419)*-1","v":-121},{"$f":"IF(AR419>Entradas!$E$81,Entradas!$E$81,AR419)*-1","v":-121},{"$f":"IF(AS419>Entradas!$E$81,Entradas!$E$81,AS419)*-1","v":-121},{"$f":"IF(AT419>Entradas!$E$81,Entradas!$E$81,AT419)*-1","v":-121},{"$f":"IF(AU419>Entradas!$E$81,Entradas!$E$81,AU419)*-1","v":-121},{"$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":-1452},{"$f":"IF(BB419>Entradas!$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$81,BI419)*-1","v":-121},{"$f":"IF(BJ419>Entradas!$E$81,Entradas!$E$81,BJ419)*-1","v":-121},{"$f":"IF(BK419>Entradas!$E$81,Entradas!$E$81,BK419)*-1","v":-121},{"$f":"IF(BL419>Entradas!$E$81,Entradas!$E$81,BL419)*-1","v":-121},{"$f":"IF(BM419>Entradas!$E$81,Entradas!$E$81,BM419)*-1","v":-121},{"$f":"IF(BN419>Entradas!$E$81,Entradas!$E$81,BN419)*-1","v":-121},{"$f":"IF(BO419>Entradas!$E$81,Entradas!$E$81,BO419)*-1","v":-121},{"$f":"IF(BP419>Entradas!$E$81,Entradas!$E$81,BP419)*-1","v":-121},{"$f":"IF(BQ419>Entradas!$E$81,Entradas!$E$81,BQ419)*-1","v":-121},{"$f":"IF(BR419>Entradas!$E$81,Entradas!$E$81,BR419)*-1","v":-121},{"$f":"IF(BS419>Entradas!$E$81,Entradas!$E$81,BS419)*-1","v":-121},{"$f":"IF(BT419>Entradas!$E$81,Entradas!$E$81,BT419)*-1","v":-121},{"$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":-1452},{"$f":"IF(CA419>Entradas!$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$81,CH419)*-1","v":-121},{"$f":"IF(CI419>Entradas!$E$81,Entradas!$E$81,CI419)*-1","v":-121},{"$f":"IF(CJ419>Entradas!$E$81,Entradas!$E$81,CJ419)*-1","v":-121},{"$f":"IF(CK419>Entradas!$E$81,Entradas!$E$81,CK419)*-1","v":-121},{"$f":"IF(CL419>Entradas!$E$81,Entradas!$E$81,CL419)*-1","v":-121},{"$f":"IF(CM419>Entradas!$E$81,Entradas!$E$81,CM419)*-1","v":-121},{"$f":"IF(CN419>Entradas!$E$81,Entradas!$E$81,CN419)*-1","v":-121},{"$f":"IF(CO419>Entradas!$E$81,Entradas!$E$81,CO419)*-1","v":-121},{"$f":"IF(CP419>Entradas!$E$81,Entradas!$E$81,CP419)*-1","v":-121},{"$f":"IF(CQ419>Entradas!$E$81,Entradas!$E$81,CQ419)*-1","v":-121},{"$f":"IF(CR419>Entradas!$E$81,Entradas!$E$81,CR419)*-1","v":-121},{"$f":"IF(CS419>Entradas!$E$81,Entradas!$E$81,CS419)*-1","v":-121},{"$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$81,CX419)*-1","v":0}]
["Produção PV líquida disponível",1632199.3698203398,{"$f":"SUM(D421:AA421)","v":54406.645660677998},{"$f":"D419+D420","v":0},{"$f":"E419+E420","v":0},0,0,0,0,0,248.61232522200004,1789.9743623180002,3944.7355774419998,5745.6126513959998,6838.7214430100003,7145.4210320240009,6980.2750994779999,7082.5082958160001,6476.9732098140012,4565.9988474960001,2780.849957594,806.96285906799994,0,0,0,0,0,{"$f":"SUM(AC421:AZ421)","v":54406.645660677998},{"$f":"AC419+AC420","v":0},{"$f":"AD419+AD420","v":0},0,0,0,0,0,248.61232522200004,1789.9743623180002,3944.7355774419998,5745.6126513959998,6838.7214430100003,7145.4210320240009,6980.2750994779999,7082.5082958160001,6476.9732098140012,4565.9988474960001,2780.849957594,806.96285906799994,0,0,0,0,0,{"$f":"SUM(BB421:BY421)","v":54406.645660677998},{"$f":"BB419+BB420","v":0},{"$f":"BC419+BC420","v":0},0,0,0,0,0,248.61232522200004,1789.9743623180002,3944.7355774419998,5745.6126513959998,6838.7214430100003,7145.4210320240009,6980.2750994779999,7082.5082958160001,6476.9732098140012,4565.9988474960001,2780.849957594,806.96285906799994,0,0,0,0,0,{"$f":"SUM(CA421:CX421)","v":54406.645660677998},{"$f":"CA419+CA420","v":0},{"$f":"CB419+CB420","v":0},0,0,0,0,0,248.61232522200004,1789.9743623180002,3944.7355774419998,5745.6126513959998,6838.7214430100003,7145.4210320240009,6980.2750994779999,7082.5082958160001,6476.9732098140012,4565.9988474960001,2780.849957594,806.96285906799994,0,0,0,0,0]
[]
["Armazenamento e Venda"]
["Força Produção PV vendida diretamente à EDA",{"$f":"4*AB424+4*BA424+18*C424+BZ424*4","v":1603488.76381222},{"$f":"SUM(D424:AA424)","v":54406.645660677998},{"$f":"IF(D411<0,0,IF(D411>D421,D421,D411))","v":0},{"$f":"IF(E411<0,0,IF(E411>E421,E421,E411))","v":0},0,0,0,0,0,248.61232522200004,1789.9743623180002,3944.7355774419998,5745.6126513959998,6838.7214430100003,7145.4210320240009,6980.2750994779999,7082.5082958160001,6476.9732098140012,4565.9988474960001,2780.849957594,806.96285906799994,0,0,0,0,0,{"$f":"SUM(AC424:AZ424)","v":54406.645660677998},{"$f":"IF(AC411<0,0,IF(AC411>AC421,AC421,AC411))","v":0},{"$f":"IF(AD411<0,0,IF(AD411>AD421,AD421,AD411))","v":0},0,0,0,0,0,248.61232522200004,1789.9743623180002,3944.7355774419998,5745.6126513959998,6838.7214430100003,7145.4210320240009,6980.2750994779999,7082.5082958160001,6476.9732098140012,4565.9988474960001,2780.849957594,806.96285906799994,0,0,0,0,0,{"$f":"SUM(BB424:BY424)","v":47228.99415864802},{"$f":"IF(BB411<0,0,IF(BB411>BB421,BB421,BB411))","v":0},0,0,0,0,0,0,248.61232522200004,1789.9743623180002,3944.7355774419998,5745.6126513959998,6838.7214430100003,7145.4210320240009,6961.956480441263,4774.8660470201294,2017.0466000776414,4174.2348230349808,2780.849957594,806.96285906799994,0,0,0,0,0,{"$f":"SUM(CA424:CX424)","v":54406.645660677998},{"$f":"IF(CA411<0,0,IF(CA411>CA421,CA421,CA411))","v":0},{"$f":"IF(CB411<0,0,IF(CB411>CB421,CB421,CB411))","v":0},0,0,0,0,0,248.61232522200004,1789.9743623180002,3944.7355774419998,5745.6126513959998,6838.7214430100003,7145.4210320240009,6980.2750994779999,7082.5082958160001,6476.9732098140012,4565.9988474960001,2780.849957594,806.96285906799994,0,0,0,0,0]
["Procura líquida após venda de produção PV",{"$f":"B411-B424","v":13424923.872456541},{"$f":"C411-C424","v":502236.85114635114},{"$f":"D411-D424","v":18357.13873426319},{"$f":"E411-E424","v":15782.995537320694},{"$f":"F411-F424","v":13852.388139613849},{"$f":"G411-G424","v":12565.316541142634},{"$f":"H411-H424","v":11921.780741907005},{"$f":"I411-I424","v":12565.316541142634},{"$f":"J411-J424","v":13208.852340378235},{"$f":"K411-K424","v":16459.943390670116},{"$f":"L411-L424","v":17313.776302452054},{"$f":"M411-M424","v":20693.250460047861},{"$f":"N411-N424","v":20809.684057021484},{"$f":"O411-O424","v":17617.715528928798},{"$f":"P411-P424","v":15254.495234300692},{"$f":"Q411-Q424","v":16477.495716082336},{"$f":"R411-R424","v":17405.851082501285},{"$f":"S411-S424","v":17184.174119267653},{"$f":"T411-T424","v":21958.800905307369},{"$f":"U411-U424","v":25004.859191888441},{"$f":"V411-V424","v":30643.770227657482},{"$f":"W411-W424","v":32491.738273968538},{"$f":"X411-X424","v":39100.284309802955},{"$f":"Y411-Y424","v":30090.783120504337},{"$f":"Z411-Z424","v":28803.711522033078},{"$f":"AA411-AA424","v":23655.42512814813},{"$f":"AB411-AB424","v":408481.14646147925},{"$f":"AC411-AC424","v":11665.316541142634},{"$f":"AD411-AD424","v":13465.316541142634},{"$f":"AE411-AE424","v":13465.316541142634},{"$f":"AF411-AF424","v":13465.316541142634},{"$f":"AG411-AG424","v":13465.316541142634},{"$f":"AH411-AH424","v":13465.316541142634},{"$f":"AI411-AI424","v":13465.316541142634},{"$f":"AJ411-AJ424","v":16779.335992963272},{"$f":"AK411-AK424","v":13688.677952045357},{"$f":"AL411-AL424","v":11213.401514991838},{"$f":"AM411-AM424","v":8755.6919150230024},{"$f":"AN411-AN424","v":5563.7233869303154},{"$f":"AO411-AO424","v":5131.1104900090713},{"$f":"AP411-AP424","v":5710.575172555069},{"$f":"AQ411-AQ424","v":4708.3231412671721},{"$f":"AR411-AR424","v":3199.5745795623134},{"$f":"AS411-AS424","v":7974.2013656020472},{"$f":"AT411-AT424","v":14237.938648361189},{"$f":"AU411-AU424","v":23094.528680308322},{"$f":"AV411-AV424","v":27516.639923561863},{"$f":"AW411-AW424","v":25586.032525854975},{"$f":"AX411-AX424","v":23655.42512814813},{"$f":"AY411-AY424","v":23655.42512814813},{"$f":"AZ411-AZ424","v":23655.42512814813},{"$f":"BA411-BA424","v":201718.77034772455},{"$f":"BB411-BB424","v":8960.5659464933087},{"$f":"BC411-BC424","v":8960.5659464933087},{"$f":"BD411-BD424","v":8960.5659464933087},{"$f":"BE411-BE424","v":8960.5659464933087},{"$f":"BF411-BF424","v":8960.5659464933087},{"$f":"BG411-BG424","v":8960.5659464933087},{"$f":"BH411-BH424","v":8960.5659464933087},{"$f":"BI411-BI424","v":12274.585398313951},{"$f":"BJ411-BJ424","v":8796.8557589248157},{"$f":"BK411-BK424","v":4453.9003256931937},{"$f":"BL411-BL424","v":1739.7265249599386},{"$f":"BM411-BM424","v":1121.9011938097383},{"$f":"BN411-BN424","v":689.28829688851602},{"$f":"BO411-BO424","v":0},{"$f":"BP411-BP424","v":0},{"$f":"BQ411-BQ424","v":0},{"$f":"BR411-BR424","v":0},{"$f":"BS411-BS424","v":7159.0448567693602},{"$f":"BT411-BT424","v":16659.170687952137},{"$f":"BU411-BU424","v":21081.281931205671},{"$f":"BV411-BV424","v":21081.281931205671},{"$f":"BW411-BW424","v":14645.923938849486},{"$f":"BX411-BX424","v":14645.923938849486},{"$f":"BY411-BY424","v":14645.923938849486},{"$f":"BZ411-BZ424","v":489219.54714635113},{"$f":"CA411-CA424","v":18357.13873426319},{"$f":"CB411-CB424","v":15782.995537320694},{"$f":"CC411-CC424","v":13852.388139613849},{"$f":"CD411-CD424","v":12565.316541142634},{"$f":"CE411-CE424","v":11921.780741907005},{"$f":"CF411-CF424","v":12565.316541142634},{"$f":"CG411-CG424","v":13208.852340378235},{"$f":"CH411-CH424","v":16459.943390670116},{"$f":"CI411-CI424","v":17313.776302452054},{"$f":"CJ411-CJ424","v":20693.250460047861},{"$f":"CK411-CK424","v":20809.684057021484},{"$f":"CL411-CL424","v":17617.715528928798},{"$f":"CM411-CM424","v":15254.495234300692},{"$f":"CN411-CN424","v":16477.495716082336},{"$f":"CO411-CO424","v":17405.851082501285},{"$f":"CP411-CP424","v":17184.174119267653},{"$f":"CQ411-CQ424","v":21958.800905307369},{"$f":"CR411-CR424","v":25004.859191888441},{"$f":"CS411-CS424","v":30643.770227657482},{"$f":"CT411-CT424","v":32491.738273968538},{"$f":"CU411-CU424","v":39100.284309802955},{"$f":"CV411-CV424","v":30090.783120504337},{"$f":"CW411-CW424","v":28803.711522033078},{"$f":"CX411-CX424","v":23655.42512814813}]
[]
["Resumo"]
["Produção",{"$f":"B419","v":1675759.3698203398},{"$f":"SUM(D428:AA428)","v":55858.645660677998},{"$f":"D419","v":0},0,0,0,0,0,0,369.61232522200004,1910.9743623180002,4065.7355774419998,5866.6126513959998,6959.7214430100003,7266.4210320240009,7101.2750994779999,7203.5082958160001,6597.9732098140012,4686.9988474960001,2901.849957594,927.96285906799994,0,0,0,0,0,55858.645660677998,0,0,0,0,0,0,0,{"$f":"AJ419","v":369.61232522200004},1910.9743623180002,4065.7355774419998,5866.6126513959998,6959.7214430100003,7266.4210320240009,7101.2750994779999,7203.5082958160001,6597.9732098140012,4686.9988474960001,2901.849957594,927.96285906799994,0,0,0,0,0,55858.645660677998,0,0,0,0,0,0,0,369.61232522200004,1910.9743623180002,4065.7355774419998,5866.6126513959998,6959.7214430100003,7266.4210320240009,7101.2750994779999,{"$f":"BP419","v":7203.5082958160001},6597.9732098140012,4686.9988474960001,2901.849957594,927.96285906799994,0,0,0,0,0,55858.645660677998,0,0,0,0,0,0,0,369.61232522200004,1910.9743623180002,4065.7355774419998,5866.6126513959998,6959.7214430100003,7266.4210320240009,7101.2750994779999,7203.5082958160001,6597.9732098140012,4686.9988474960001,2901.849957594,927.96285906799994,0,0,0,0,0]
["Utilização",{"$f":"B420","v":-43560},{"$f":"C420","v":-1452},{"$f":"D420","v":0},0,0,0,0,0,0,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,0,0,0,0,0,-1452,0,0,0,0,0,0,0,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,0,0,0,0,0,-1452,0,0,0,0,0,0,0,-121,-121,-121,-121,-121,-121,-121,{"$f":"BP420","v":-121},-121,-121,-121,-121,0,0,0,0,0,-1452,0,0,0,0,0,0,0,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,0,0,0,0,0]
["Total Vendido à EDA",{"$f":"4*AB430+4*BA430+18*C430+BZ430*4","v":1603488.76381222},{"$f":"SUM(D430:AA430)","v":54406.645660677998},{"$f":"D424","v":0},{"$f":"E424","v":0},0,0,0,0,0,248.61232522200004,1789.9743623180002,3944.7355774419998,5745.6126513959998,6838.7214430100003,7145.4210320240009,6980.2750994779999,7082.5082958160001,6476.9732098140012,4565.9988474960001,2780.849957594,806.96285906799994,0,0,0,0,0,54406.645660677998,0,0,0,0,0,0,0,248.61232522200004,1789.9743623180002,3944.7355774419998,5745.6126513959998,6838.7214430100003,7145.4210320240009,6980.2750994779999,7082.5082958160001,6476.9732098140012,4565.9988474960001,2780.849957594,806.96285906799994,0,0,0,0,0,47228.99415864802,0,0,0,0,0,0,0,248.61232522200004,1789.9743623180002,3944.7355774419998,5745.6126513959998,6838.7214430100003,7145.4210320240009,6961.956480441263,4774.8660470201294,{"$f":"BQ424","v":2017.0466000776414},4174.2348230349808,2780.849957594,806.96285906799994,0,0,0,0,0,54406.645660677998,0,0,0,0,0,0,0,248.61232522200004,1789.9743623180002,3944.7355774419998,5745.6126513959998,6838.7214430100003,7145.4210320240009,6980.2750994779999,7082.5082958160001,6476.9732098140012,4565.9988474960001,2780.849957594,806.96285906799994,0,0,0,0,0]
["  Ponta",830220.03018165205,{"$f":"SUM(D431:AA431)","v":37737.274099166003},{"$f":"IF(D414=\"P\",D430,0)","v":0},0,0,0,0,0,0,0,0,3944.7355774419998,5745.6126513959998,6838.7214430100003,7145.4210320240009,6980.2750994779999,7082.5082958160001,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC431:AZ431)","v":0},{"$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,{"$f":"SUM(CA431:CX431)","v":37737.274099166003},{"$f":"IF(CA414=\"P\",CA430,0)","v":0},0,0,0,0,0,0,0,0,3944.7355774419998,5745.6126513959998,6838.7214430100003,7145.4210320240009,6980.2750994779999,7082.5082958160001,0,0,0,0,0,0,0,0,0]
["  Cheia",560419.46793604805,16669.371561512002,{"$f":"IF(D414=\"C\",D430,0)","v":0},0,0,0,0,0,0,248.61232522200004,1789.9743623180002,0,0,0,0,0,0,6476.9732098140012,4565.9988474960001,2780.849957594,806.96285906799994,0,0,0,0,0,48423.323395696003,{"$f":"IF(AC414=\"C\",AC430,0)","v":0},0,0,0,0,0,0,0,0,0,5745.6126513959998,6838.7214430100003,7145.4210320240009,6980.2750994779999,7082.5082958160001,6476.9732098140012,4565.9988474960001,2780.849957594,806.96285906799994,0,0,0,0,0,0,{"$f":"IF(BB414=\"C\",BB430,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16669.371561512002,{"$f":"IF(CA414=\"C\",CA430,0)","v":0},0,0,0,0,0,0,248.61232522200004,1789.9743623180002,0,0,0,0,0,0,6476.9732098140012,4565.9988474960001,2780.849957594,806.96285906799994,0,0,0,0,0]
["  Vazio",212849.26569452009,0,{"$f":"IF(D414=\"V\",D430,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5983.322264982,{"$f":"IF(AC414=\"V\",AC430,0)","v":0},0,0,0,0,0,0,248.61232522200004,1789.9743623180002,3944.7355774419998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47228.99415864802,{"$f":"IF(BB414=\"V\",BB430,0)","v":0},0,0,0,0,0,0,248.61232522200004,1789.9743623180002,3944.7355774419998,5745.6126513959998,6838.7214430100003,7145.4210320240009,6961.956480441263,4774.8660470201294,2017.0466000776414,4174.2348230349808,2780.849957594,806.96285906799994,0,0,0,0,0,0,{"$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",28710.60600811991,0,{"$f":"D428+D429-D430","v":0},{"$f":"E428+E429-E430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7177.6515020299776,0,0,0,0,0,0,0,0,0,0,0,0,0,18.318619036736891,2307.6422487958707,{"$f":"BQ428+BQ429-BQ430","v":4459.9266097363598},391.76402446101929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Percentagem de Excedente",{"$f":"IF(B435=0,0,B435/B428)","v":1.7132893018642653E-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,{"$f":"IF(AH435=0,0,AH435/AH428)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.12849669763981988,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BN435=0,0,BN435/BN428)","v":0},2.5796239098078958E-3,0.32034977319818098,0.67595403435445089,8.3585261530481667E-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",90024,{"$f":"SUM(D445:AA445)","v":2904},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"SUM(AC445:AZ445)","v":2904},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"SUM(BB445:BY445)","v":2904},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},2904,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121]
["Procura Total incluindo Autoconsumo",{"$f":"SUM(B443:B445)","v":49086955.813683018},1629894.3548083047,55362.319607005513,52862.743040810114,51612.912733700512,51612.912733700512,51612.912733700512,52862.743040810114,51612.912733700512,56612.107890103209,62861.049305591681,72859.355570373256,79108.296985861729,79108.296985861729,77858.50870276404,77858.50870276404,79108.296985861729,79108.296985861729,77858.50870276404,76608.720419666366,76608.720419666366,79108.296985861729,77858.50870276404,75358.932136568648,67860.078547657933,66610.414154884769,1514287.446555865,54112.479173443564,54112.479173443564,54112.479173443564,54112.479173443564,54112.479173443564,{"$f":"SUM(AH443:AH445)","v":54112.479173443564},54112.479173443564,55362.266152779659,60361.41407012401,65360.561987468369,68485.029435808596,69734.816415144669,70359.709904812713,69109.922925476625,67235.242456472508,66610.348966804449,65360.561987468369,64735.570870676274,66610.348966804449,70984.585622348925,71609.496884148815,67860.071898473747,67860.071898473747,67860.071898473747,1385558.9667171389,49113.322104784711,49113.322104784711,49113.322104784711,49113.322104784711,49113.322104784711,49113.322104784711,49113.322104784711,49738.215467351147,52237.788917616992,57236.935818148617,61611.06867354428,64110.762806379622,{"$f":"SUM(BN443:BN445)","v":65985.442894078966},64735.569637790897,60986.295993547355,57861.829180715082,57236.935818148617,59111.615905847983,60986.295993547355,66610.336256645431,69109.909706911247,64735.569637790897,64735.569637790897,64735.569637790897,1629894.3548083047,55362.319607005513,52862.743040810114,51612.912733700512,51612.912733700512,51612.912733700512,52862.743040810114,51612.912733700512,56612.107890103209,62861.049305591681,72859.355570373256,79108.296985861729,79108.296985861729,77858.50870276404,77858.50870276404,79108.296985861729,79108.296985861729,77858.50870276404,76608.720419666366,76608.720419666366,{"$f":"SUM(CT443:CT445)","v":79108.296985861729},77858.50870276404,75358.932136568648,67860.078547657933,66610.414154884769]
[null,{"$f":"4*AB447+4*BA447+19*C447+BZ447*4","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(K446:V446)","v":895558.66765714006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ446:AU446)","v":789325.79413984076},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI446:BT446)","v":711838.75710671686}]
["Produção Projetada de Energias Renováveis"]
["   Eólica",{"$f":"4*AB449+4*BA449+19*C449+BZ449*4","v":3713564.3759999997},128053.94399999999,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,2667.7905000000001,2667.7905000000001,2667.7905000000001,2667.7905000000001,2667.7905000000001,2667.7905000000001,2667.7905000000001,2667.7905000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,106711.62,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,2667.7905000000001,2667.7905000000001,2667.7905000000001,2667.7905000000001,2667.7905000000001,2667.7905000000001,2667.7905000000001,2667.7905000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,106711.62,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,2667.7905000000001,2667.7905000000001,2667.7905000000001,2667.7905000000001,2667.7905000000001,2667.7905000000001,2667.7905000000001,2667.7905000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,106711.62,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,2667.7905000000001,2667.7905000000001,2667.7905000000001,2667.7905000000001,2667.7905000000001,2667.7905000000001,2667.7905000000001,2667.7905000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001,5335.5810000000001]
["   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)",3666282.5049603176,{"$f":"SUM(D452:AA452)","v":118267.17757936507},{"$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$31*K465","v":109.60813492063494},{"$f":"Entradas!$E$43/Entradas!$E$31*L465","v":3222.479166666667},{"$f":"Entradas!$E$43/Entradas!$E$31*M465","v":8812.4940476190477},{"$f":"Entradas!$E$43/Entradas!$E$31*N465","v":12736.465277777777},{"$f":"Entradas!$E$43/Entradas!$E$31*O465","v":16090.474206349207},{"$f":"Entradas!$E$43/Entradas!$E$31*P465","v":17318.085317460318},{"$f":"Entradas!$E$43/Entradas!$E$31*Q465","v":16178.160714285716},{"$f":"Entradas!$E$43/Entradas!$E$31*R465","v":16879.652777777781},{"$f":"Entradas!$E$43/Entradas!$E$31*S465","v":13569.487103174604},{"$f":"Entradas!$E$43/Entradas!$E$31*T465","v":9448.2212301587297},{"$f":"Entradas!$E$43/Entradas!$E$31*U465","v":3858.2063492063494},{"$f":"Entradas!$E$43/Entradas!$E$31*V465","v":43.843253968253968},{"$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":118267.17757936507},{"$f":"D452","v":0},{"$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":109.60813492063494},{"$f":"L452","v":3222.479166666667},{"$f":"M452","v":8812.4940476190477},{"$f":"N452","v":12736.465277777777},{"$f":"O452","v":16090.474206349207},{"$f":"P452","v":17318.085317460318},{"$f":"Q452","v":16178.160714285716},{"$f":"R452","v":16879.652777777781},{"$f":"S452","v":13569.487103174604},{"$f":"T452","v":9448.2212301587297},{"$f":"U452","v":3858.2063492063494},{"$f":"V452","v":43.843253968253968},{"$f":"W452","v":0},{"$f":"X452","v":0},{"$f":"Y452","v":0},{"$f":"Z452","v":0},{"$f":"AA452","v":0},{"$f":"AB452","v":118267.17757936507},{"$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},{"$f":"AJ452","v":109.60813492063494},{"$f":"AK452","v":3222.479166666667},{"$f":"AL452","v":8812.4940476190477},{"$f":"AM452","v":12736.465277777777},{"$f":"AN452","v":16090.474206349207},{"$f":"AO452","v":17318.085317460318},{"$f":"AP452","v":16178.160714285716},{"$f":"AQ452","v":16879.652777777781},{"$f":"AR452","v":13569.487103174604},{"$f":"AS452","v":9448.2212301587297},{"$f":"AT452","v":3858.2063492063494},{"$f":"AU452","v":43.843253968253968},{"$f":"AV452","v":0},{"$f":"AW452","v":0},{"$f":"AX452","v":0},{"$f":"AY452","v":0},{"$f":"AZ452","v":0},{"$f":"BA452","v":118267.17757936507},{"$f":"BB452","v":0},{"$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":109.60813492063494},{"$f":"BJ452","v":3222.479166666667},{"$f":"BK452","v":8812.4940476190477},{"$f":"BL452","v":12736.465277777777},{"$f":"BM452","v":16090.474206349207},{"$f":"BN452","v":17318.085317460318},{"$f":"BO452","v":16178.160714285716},{"$f":"BP452","v":16879.652777777781},{"$f":"BQ452","v":13569.487103174604},{"$f":"BR452","v":9448.2212301587297},{"$f":"BS452","v":3858.2063492063494},{"$f":"BT452","v":43.843253968253968},{"$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",{"$f":"SUM(B449:B454)","v":35747437.880960315},{"$f":"SUM(C449:C454)","v":1166194.1664601504},{"$f":"SUM(D449:D454)","v":42504.908956989246},{"$f":"SUM(E449:E454)","v":42504.908956989246},{"$f":"SUM(F449:F454)","v":42504.908956989246},{"$f":"SUM(G449:G454)","v":42504.908956989246},{"$f":"SUM(H449:H454)","v":42504.908956989246},{"$f":"SUM(I449:I454)","v":42504.908956989246},{"$f":"SUM(J449:J454)","v":42504.908956989246},{"$f":"SUM(K449:K454)","v":41446.726591909886},{"$f":"SUM(L449:L454)","v":44752.028783076203},{"$f":"SUM(M449:M454)","v":50342.043664028584},{"$f":"SUM(N449:N454)","v":54266.014894187319},{"$f":"SUM(O449:O454)","v":57620.023822758747},{"$f":"SUM(P449:P454)","v":58847.634933869856},{"$f":"SUM(Q449:Q454)","v":57707.710330695256},{"$f":"SUM(R449:R454)","v":58409.202394187319},{"$f":"SUM(S449:S454)","v":57766.827219584142},{"$f":"SUM(T449:T454)","v":53645.561346568262},{"$f":"SUM(U449:U454)","v":48055.54646561588},{"$f":"SUM(V449:V454)","v":44241.183370377788},{"$f":"SUM(W449:W454)","v":44197.340116409534},{"$f":"SUM(X449:X454)","v":44004.908956989246},{"$f":"SUM(Y449:Y454)","v":44004.908956989246},{"$f":"SUM(Z449:Z454)","v":44004.908956989246},{"$f":"SUM(AA449:AA454)","v":44004.908956989246},{"$f":"SUM(AB449:AB454)","v":1133542.6685471069},{"$f":"SUM(AC449:AC454)","v":43504.908956989246},{"$f":"SUM(AD449:AD454)","v":41504.908956989246},{"$f":"SUM(AE449:AE454)","v":41504.908956989246},{"$f":"SUM(AF449:AF454)","v":41504.908956989246},{"$f":"SUM(AG449:AG454)","v":41504.908956989246},{"$f":"SUM(AH449:AH454)","v":41504.908956989246},{"$f":"SUM(AI449:AI454)","v":41504.908956989246},{"$f":"SUM(AJ449:AJ454)","v":38946.726591909886},{"$f":"SUM(AK449:AK454)","v":43059.597623655915},{"$f":"SUM(AL449:AL454)","v":50149.612504608296},{"$f":"SUM(AM449:AM454)","v":54073.583734767031},{"$f":"SUM(AN449:AN454)","v":57427.592663338459},{"$f":"SUM(AO449:AO454)","v":58655.203774449568},{"$f":"SUM(AP449:AP454)","v":57515.279171274968},{"$f":"SUM(AQ449:AQ454)","v":58216.771234767031},{"$f":"SUM(AR449:AR454)","v":57574.396060163854},{"$f":"SUM(AS449:AS454)","v":53453.130187147974},{"$f":"SUM(AT449:AT454)","v":47863.115306195592},{"$f":"SUM(AU449:AU454)","v":44048.7522109575},{"$f":"SUM(AV449:AV454)","v":44004.908956989246},{"$f":"SUM(AW449:AW454)","v":44004.908956989246},{"$f":"SUM(AX449:AX454)","v":44004.908956989246},{"$f":"SUM(AY449:AY454)","v":44004.908956989246},{"$f":"SUM(AZ449:AZ454)","v":44004.908956989246},{"$f":"SUM(BA449:BA454)","v":1119042.6685471069},{"$f":"SUM(BB449:BB454)","v":41504.908956989246},{"$f":"SUM(BC449:BC454)","v":41504.908956989246},{"$f":"SUM(BD449:BD454)","v":41504.908956989246},{"$f":"SUM(BE449:BE454)","v":41504.908956989246},{"$f":"SUM(BF449:BF454)","v":41504.908956989246},{"$f":"SUM(BG449:BG454)","v":41504.908956989246},{"$f":"SUM(BH449:BH454)","v":41504.908956989246},{"$f":"SUM(BI449:BI454)","v":38946.726591909886},{"$f":"SUM(BJ449:BJ454)","v":42059.597623655915},{"$f":"SUM(BK449:BK454)","v":47649.612504608296},{"$f":"SUM(BL449:BL454)","v":52573.583734767031},{"$f":"SUM(BM449:BM454)","v":55927.592663338459},{"$f":"SUM(BN449:BN454)","v":57155.203774449568},{"$f":"SUM(BO449:BO454)","v":56015.279171274968},{"$f":"SUM(BP449:BP454)","v":56716.771234767031},{"$f":"SUM(BQ449:BQ454)","v":56074.396060163854},{"$f":"SUM(BR449:BR454)","v":53453.130187147974},{"$f":"SUM(BS449:BS454)","v":47863.115306195592},{"$f":"SUM(BT449:BT454)","v":44048.7522109575},{"$f":"SUM(BU449:BU454)","v":44004.908956989246},{"$f":"SUM(BV449:BV454)","v":44004.908956989246},{"$f":"SUM(BW449:BW454)","v":44004.908956989246},{"$f":"SUM(BX449:BX454)","v":44004.908956989246},{"$f":"SUM(BY449:BY454)","v":44004.908956989246},{"$f":"SUM(BZ449:BZ454)","v":1144851.8424601504},{"$f":"SUM(CA449:CA454)","v":42504.908956989246},{"$f":"SUM(CB449:CB454)","v":42504.908956989246},{"$f":"SUM(CC449:CC454)","v":42504.908956989246},{"$f":"SUM(CD449:CD454)","v":42504.908956989246},{"$f":"SUM(CE449:CE454)","v":42504.908956989246},{"$f":"SUM(CF449:CF454)","v":42504.908956989246},{"$f":"SUM(CG449:CG454)","v":42504.908956989246},{"$f":"SUM(CH449:CH454)","v":41446.726591909886},{"$f":"SUM(CI449:CI454)","v":44752.028783076203},{"$f":"SUM(CJ449:CJ454)","v":50342.043664028584},{"$f":"SUM(CK449:CK454)","v":54266.014894187319},{"$f":"SUM(CL449:CL454)","v":57620.023822758747},{"$f":"SUM(CM449:CM454)","v":58847.634933869856},{"$f":"SUM(CN449:CN454)","v":57707.710330695256},{"$f":"SUM(CO449:CO454)","v":58409.202394187319},{"$f":"SUM(CP449:CP454)","v":57766.827219584142},{"$f":"SUM(CQ449:CQ454)","v":53645.561346568262},{"$f":"SUM(CR449:CR454)","v":48055.54646561588},{"$f":"SUM(CS449:CS454)","v":44241.183370377788},{"$f":"SUM(CT449:CT454)","v":44197.340116409534},{"$f":"SUM(CU449:CU454)","v":44004.908956989246},{"$f":"SUM(CV449:CV454)","v":44004.908956989246},{"$f":"SUM(CW449:CW454)","v":44004.908956989246},{"$f":"SUM(CX449:CX454)","v":44004.908956989246}]
[null,{"$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":-3534193.3724960317},-114485.18424601504,{"$f":"0.1*D455*-1","v":-4250.4908956989248},-4250.4908956989248,-4250.4908956989248,-4250.4908956989248,-4250.4908956989248,-4250.4908956989248,-4250.4908956989248,-4144.6726591909892,-4475.2028783076203,-5034.2043664028588,-5426.6014894187319,-5762.0023822758749,-5884.7634933869858,-5770.7710330695263,-5840.9202394187323,-5776.6827219584147,-5364.5561346568265,-4805.554646561588,-4424.1183370377794,-4419.7340116409532,-4400.4908956989248,-4400.4908956989248,-4400.4908956989248,-4400.4908956989248,-113354.26685471069,{"$f":"0.1*AC455*-1","v":-4350.4908956989248},-4150.4908956989248,-4150.4908956989248,-4150.4908956989248,-4150.4908956989248,-4150.4908956989248,-4150.4908956989248,-3894.6726591909887,-4305.9597623655918,-5014.9612504608303,-5407.3583734767035,-5742.7592663338464,-5865.5203774449574,-5751.5279171274969,-5821.6771234767039,-5757.4396060163854,-5345.3130187147981,-4786.3115306195596,-4404.87522109575,-4400.4908956989248,-4400.4908956989248,-4400.4908956989248,-4400.4908956989248,-4400.4908956989248,-111904.26685471069,{"$f":"0.1*BB455*-1","v":-4150.4908956989248},-4150.4908956989248,-4150.4908956989248,-4150.4908956989248,-4150.4908956989248,-4150.4908956989248,-4150.4908956989248,-3894.6726591909887,-4205.9597623655918,-4764.9612504608294,-5257.3583734767035,-5592.7592663338464,-5715.5203774449574,-5601.5279171274969,-5671.6771234767039,-5607.4396060163854,-5345.3130187147981,-4786.3115306195596,-4404.87522109575,-4400.4908956989248,-4400.4908956989248,-4400.4908956989248,-4400.4908956989248,-4400.4908956989248,-114485.18424601504,{"$f":"0.1*CA455*-1","v":-4250.4908956989248},-4250.4908956989248,-4250.4908956989248,-4250.4908956989248,-4250.4908956989248,-4250.4908956989248,-4250.4908956989248,-4144.6726591909892,-4475.2028783076203,-5034.2043664028588,-5426.6014894187319,-5762.0023822758749,-5884.7634933869858,-5770.7710330695263,-5840.9202394187323,-5776.6827219584147,-5364.5561346568265,-4805.554646561588,-4424.1183370377794,-4419.7340116409532,-4400.4908956989248,-4400.4908956989248,-4400.4908956989248,-4400.4908956989248]
["Procura Líquida Projetada (Excedente)",{"$f":"4*AB459+4*BA459+19*C459+BZ459*4","v":14582191.305218739},{"$f":"C446-C455-C457-C458","v":504265.37259416934},{"$f":"D446-D455-D457-D458","v":14027.901545715191},{"$f":"E446-E455-E457-E458","v":11528.324979519792},{"$f":"F446-F455-F457-F458","v":10278.49467241019},{"$f":"G446-G455-G457-G458","v":10278.49467241019},{"$f":"H446-H455-H457-H458","v":10278.49467241019},{"$f":"I446-I455-I457-I458","v":11528.324979519792},{"$f":"J446-J455-J457-J458","v":10278.49467241019},{"$f":"K446-K455-K457-K458","v":16230.053957384313},{"$f":"L446-L455-L457-L458","v":19504.223400823099},{"$f":"M446-M455-M457-M458","v":24471.516272747533},{"$f":"N446-N455-N457-N458","v":27188.883581093141},{"$f":"O446-O455-O457-O458","v":24170.275545378856},{"$f":"P446-P455-P457-P458","v":21815.637262281169},{"$f":"Q446-Q455-Q457-Q458","v":22841.569405138311},{"$f":"R446-R455-R457-R458","v":23460.01483109314},{"$f":"S446-S455-S457-S458","v":24038.152488236003},{"$f":"T446-T455-T457-T458","v":26497.503490852607},{"$f":"U446-U455-U457-U458","v":30278.728600612074},{"$f":"V446-V455-V457-V458","v":33711.655386326354},{"$f":"W446-W455-W457-W458","v":36250.690881093149},{"$f":"X446-X455-X457-X458","v":35174.090641473718},{"$f":"Y446-Y455-Y457-Y458","v":32674.514075278326},{"$f":"Z446-Z455-Z457-Z458","v":25175.660486367611},{"$f":"AA446-AA455-AA457-AA458","v":23925.996093594447},{"$f":"AB446-AB455-AB457-AB458","v":420179.04486346879},{"$f":"AC446-AC455-AC457-AC458","v":11878.061112153242},{"$f":"AD446-AD455-AD457-AD458","v":13678.061112153242},{"$f":"AE446-AE455-AE457-AE458","v":13678.061112153242},{"$f":"AF446-AF455-AF457-AF458","v":13678.061112153242},{"$f":"AG446-AG455-AG457-AG458","v":13678.061112153242},{"$f":"AH446-AH455-AH457-AH458","v":13678.061112153242},{"$f":"AI446-AI455-AI457-AI458","v":13678.061112153242},{"$f":"AJ446-AJ455-AJ457-AJ458","v":17230.212220060763},{"$f":"AK446-AK455-AK457-AK458","v":18527.776208833689},{"$f":"AL446-AL455-AL457-AL458","v":17145.910733320903},{"$f":"AM446-AM455-AM457-AM458","v":16738.804074518266},{"$f":"AN446-AN455-AN457-AN458","v":14969.983018140058},{"$f":"AO446-AO455-AO457-AO458","v":14490.026507808103},{"$f":"AP446-AP455-AP457-AP458","v":14266.171671329153},{"$f":"AQ446-AQ455-AQ457-AQ458","v":11760.14834518218},{"$f":"AR446-AR455-AR457-AR458","v":11713.392512656981},{"$f":"AS446-AS455-AS457-AS458","v":14172.744819035193},{"$f":"AT446-AT455-AT457-AT458","v":18578.767095100244},{"$f":"AU446-AU455-AU457-AU458","v":23886.471976942699},{"$f":"AV446-AV455-AV457-AV458","v":28300.167561058603},{"$f":"AW446-AW455-AW457-AW458","v":28925.078822858493},{"$f":"AX446-AX455-AX457-AX458","v":25175.653837183425},{"$f":"AY446-AY455-AY457-AY458","v":25175.653837183425},{"$f":"AZ446-AZ455-AZ457-AZ458","v":25175.653837183425},{"$f":"BA446-BA455-BA457-BA458","v":304500.56502474268},{"$f":"BB446-BB455-BB457-BB458","v":8678.904043494389},{"$f":"BC446-BC455-BC457-BC458","v":8678.904043494389},{"$f":"BD446-BD455-BD457-BD458","v":8678.904043494389},{"$f":"BE446-BE455-BE457-BE458","v":8678.904043494389},{"$f":"BF446-BF455-BF457-BF458","v":8678.904043494389},{"$f":"BG446-BG455-BG457-BG458","v":8678.904043494389},{"$f":"BH446-BH455-BH457-BH458","v":8678.904043494389},{"$f":"BI446-BI455-BI457-BI458","v":11606.161534632249},{"$f":"BJ446-BJ455-BJ457-BJ458","v":11304.151056326669},{"$f":"BK446-BK455-BK457-BK458","v":11272.284564001151},{"$f":"BL446-BL455-BL457-BL458","v":11214.843312253952},{"$f":"BM446-BM455-BM457-BM458","v":10695.92940937501},{"$f":"BN446-BN455-BN457-BN458","v":11465.759497074356},{"$f":"BO446-BO455-BO457-BO458","v":11241.818383643425},{"$f":"BP446-BP455-BP457-BP458","v":6861.201882257028},{"$f":"BQ446-BQ455-BQ457-BQ458","v":4314.8727265676134},{"$f":"BR446-BR455-BR457-BR458","v":6049.1186497154413},{"$f":"BS446-BS455-BS457-BS458","v":12954.81213027195},{"$f":"BT446-BT455-BT457-BT458","v":18262.419003685605},{"$f":"BU446-BU455-BU457-BU458","v":23925.918195355109},{"$f":"BV446-BV455-BV457-BV458","v":26425.491645620925},{"$f":"BW446-BW455-BW457-BW458","v":22051.151576500575},{"$f":"BX446-BX455-BX457-BX458","v":22051.151576500575},{"$f":"BY446-BY455-BY457-BY458","v":22051.151576500575},{"$f":"BZ446-BZ455-BZ457-BZ458","v":525607.69659416936},{"$f":"CA446-CA455-CA457-CA458","v":14027.901545715191},{"$f":"CB446-CB455-CB457-CB458","v":11528.324979519792},{"$f":"CC446-CC455-CC457-CC458","v":10278.49467241019},{"$f":"CD446-CD455-CD457-CD458","v":10278.49467241019},{"$f":"CE446-CE455-CE457-CE458","v":10278.49467241019},{"$f":"CF446-CF455-CF457-CF458","v":11528.324979519792},{"$f":"CG446-CG455-CG457-CG458","v":10278.49467241019},{"$f":"CH446-CH455-CH457-CH458","v":16230.053957384313},{"$f":"CI446-CI455-CI457-CI458","v":19504.223400823099},{"$f":"CJ446-CJ455-CJ457-CJ458","v":24471.516272747533},{"$f":"CK446-CK455-CK457-CK458","v":27188.883581093141},{"$f":"CL446-CL455-CL457-CL458","v":24170.275545378856},{"$f":"CM446-CM455-CM457-CM458","v":21815.637262281169},{"$f":"CN446-CN455-CN457-CN458","v":22841.569405138311},{"$f":"CO446-CO455-CO457-CO458","v":23460.01483109314},{"$f":"CP446-CP455-CP457-CP458","v":24038.152488236003},{"$f":"CQ446-CQ455-CQ457-CQ458","v":26497.503490852607},{"$f":"CR446-CR455-CR457-CR458","v":30278.728600612074},{"$f":"CS446-CS455-CS457-CS458","v":33711.655386326354},{"$f":"CT446-CT455-CT457-CT458","v":36250.690881093149},{"$f":"CU446-CU455-CU457-CU458","v":35174.090641473718},{"$f":"CV446-CV455-CV457-CV458","v":32674.514075278326},{"$f":"CW446-CW455-CW457-CW458","v":25175.660486367611},{"$f":"CX446-CX455-CX457-CX458","v":23925.996093594447}]
[]
["FORÇA PRODUÇÃO E VENDAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Período Tarifário",null,null,"V","SV","SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","C","C","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$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":1361541.5449999999},{"$f":"SUM(D465:AA465)","v":43920.695},{"$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},{"$f":"'Produção Horária'!I24*1","v":40.705000000000005},{"$f":"'Produção Horária'!J24*1","v":1196.7270000000001},{"$f":"'Produção Horária'!K24*1","v":3272.6819999999998},{"$f":"'Produção Horária'!L24*1","v":4729.9209999999994},{"$f":"'Produção Horária'!M24*1","v":5975.4939999999997},{"$f":"'Produção Horária'!N24*1","v":6431.39},{"$f":"'Produção Horária'!O24*1","v":6008.058},{"$f":"'Produção Horária'!P24*1","v":6268.5700000000006},{"$f":"'Produção Horária'!Q24*1","v":5039.2790000000005},{"$f":"'Produção Horária'!R24*1","v":3508.7709999999997},{"$f":"'Produção Horária'!S24*1","v":1432.816},{"$f":"'Produção Horária'!T24*1","v":16.282},{"$f":"'Produção Horária'!U24*1","v":0},{"$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":43920.695},{"$f":"D465","v":0},{"$f":"E465","v":0},0,0,0,0,0,40.705000000000005,1196.7270000000001,3272.6819999999998,4729.9209999999994,5975.4939999999997,6431.39,6008.058,6268.5700000000006,5039.2790000000005,3508.7709999999997,1432.816,16.282,0,0,0,{"$f":"Z465","v":0},{"$f":"AA465","v":0},{"$f":"SUM(BB465:BY465)","v":43920.695},{"$f":"AC465","v":0},0,0,0,0,0,0,40.705000000000005,1196.7270000000001,3272.6819999999998,4729.9209999999994,5975.4939999999997,6431.39,6008.058,6268.5700000000006,5039.2790000000005,3508.7709999999997,1432.816,16.282,0,0,0,{"$f":"AY465","v":0},0,{"$f":"SUM(CA465:CX465)","v":43920.695},{"$f":"BB465","v":0},0,0,0,0,0,0,40.705000000000005,1196.7270000000001,3272.6819999999998,4729.9209999999994,5975.4939999999997,6431.39,6008.058,6268.5700000000006,5039.2790000000005,3508.7709999999997,1432.816,16.282,0,0,0,0,0]
["Perdas AC",{"$f":"4*AB466+4*BA466+19*C466+BZ466*4","v":-46311.474111629985},{"$f":"SUM(D466:AA466)","v":-1493.9185197299996},{"$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$51*K465*-1","v":-1.3845398699999998},{"$f":"Entradas!$E$51*L465*-1","v":-40.705472177999987},{"$f":"Entradas!$E$51*M465*-1","v":-111.31700554799995},{"$f":"Entradas!$E$51*N465*-1","v":-160.88353289399993},{"$f":"Entradas!$E$51*O465*-1","v":-203.25045291599992},{"$f":"Entradas!$E$51*P465*-1","v":-218.75729945999993},{"$f":"Entradas!$E$51*Q465*-1","v":-204.35808481199993},{"$f":"Entradas!$E$51*R465*-1","v":-213.21913997999994},{"$f":"Entradas!$E$51*S465*-1","v":-171.40603590599997},{"$f":"Entradas!$E$51*T465*-1","v":-119.34733679399996},{"$f":"Entradas!$E$51*U465*-1","v":-48.735803423999982},{"$f":"Entradas!$E$51*V465*-1","v":-0.55381594799999978},{"$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":-1493.9185197299996},{"$f":"Entradas!$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$51*AJ465*-1","v":-1.3845398699999998},{"$f":"Entradas!$E$51*AK465*-1","v":-40.705472177999987},{"$f":"Entradas!$E$51*AL465*-1","v":-111.31700554799995},{"$f":"Entradas!$E$51*AM465*-1","v":-160.88353289399993},{"$f":"Entradas!$E$51*AN465*-1","v":-203.25045291599992},{"$f":"Entradas!$E$51*AO465*-1","v":-218.75729945999993},{"$f":"Entradas!$E$51*AP465*-1","v":-204.35808481199993},{"$f":"Entradas!$E$51*AQ465*-1","v":-213.21913997999994},{"$f":"Entradas!$E$51*AR465*-1","v":-171.40603590599997},{"$f":"Entradas!$E$51*AS465*-1","v":-119.34733679399996},{"$f":"Entradas!$E$51*AT465*-1","v":-48.735803423999982},{"$f":"Entradas!$E$51*AU465*-1","v":-0.55381594799999978},{"$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":-1493.9185197299996},{"$f":"Entradas!$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$51*BI465*-1","v":-1.3845398699999998},{"$f":"Entradas!$E$51*BJ465*-1","v":-40.705472177999987},{"$f":"Entradas!$E$51*BK465*-1","v":-111.31700554799995},{"$f":"Entradas!$E$51*BL465*-1","v":-160.88353289399993},{"$f":"Entradas!$E$51*BM465*-1","v":-203.25045291599992},{"$f":"Entradas!$E$51*BN465*-1","v":-218.75729945999993},{"$f":"Entradas!$E$51*BO465*-1","v":-204.35808481199993},{"$f":"Entradas!$E$51*BP465*-1","v":-213.21913997999994},{"$f":"Entradas!$E$51*BQ465*-1","v":-171.40603590599997},{"$f":"Entradas!$E$51*BR465*-1","v":-119.34733679399996},{"$f":"Entradas!$E$51*BS465*-1","v":-48.735803423999982},{"$f":"Entradas!$E$51*BT465*-1","v":-0.55381594799999978},{"$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":-1493.9185197299996},{"$f":"Entradas!$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$51*CH465*-1","v":-1.3845398699999998},{"$f":"Entradas!$E$51*CI465*-1","v":-40.705472177999987},{"$f":"Entradas!$E$51*CJ465*-1","v":-111.31700554799995},{"$f":"Entradas!$E$51*CK465*-1","v":-160.88353289399993},{"$f":"Entradas!$E$51*CL465*-1","v":-203.25045291599992},{"$f":"Entradas!$E$51*CM465*-1","v":-218.75729945999993},{"$f":"Entradas!$E$51*CN465*-1","v":-204.35808481199993},{"$f":"Entradas!$E$51*CO465*-1","v":-213.21913997999994},{"$f":"Entradas!$E$51*CP465*-1","v":-171.40603590599997},{"$f":"Entradas!$E$51*CQ465*-1","v":-119.34733679399996},{"$f":"Entradas!$E$51*CR465*-1","v":-48.735803423999982},{"$f":"Entradas!$E$51*CS465*-1","v":-0.55381594799999978},{"$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":1315230.0708883698},{"$f":"SUM(D467:AA467)","v":42426.776480269997},{"$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},{"$f":"K465+K466","v":39.320460130000008},{"$f":"L465+L466","v":1156.0215278220001},{"$f":"M465+M466","v":3161.3649944519998},{"$f":"N465+N466","v":4569.0374671059999},{"$f":"O465+O466","v":5772.2435470840001},{"$f":"P465+P466","v":6212.6327005400008},{"$f":"Q465+Q466","v":5803.699915188},{"$f":"R465+R466","v":6055.3508600200003},{"$f":"S465+S466","v":4867.8729640940001},{"$f":"T465+T466","v":3389.4236632059997},{"$f":"U465+U466","v":1384.0801965760002},{"$f":"V465+V466","v":15.728184052},{"$f":"W465+W466","v":0},{"$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":42426.776480269997},{"$f":"AC465+AC466","v":0},{"$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":39.320460130000008},{"$f":"AK465+AK466","v":1156.0215278220001},{"$f":"AL465+AL466","v":3161.3649944519998},{"$f":"AM465+AM466","v":4569.0374671059999},{"$f":"AN465+AN466","v":5772.2435470840001},{"$f":"AO465+AO466","v":6212.6327005400008},{"$f":"AP465+AP466","v":5803.699915188},{"$f":"AQ465+AQ466","v":6055.3508600200003},{"$f":"AR465+AR466","v":4867.8729640940001},{"$f":"AS465+AS466","v":3389.4236632059997},{"$f":"AT465+AT466","v":1384.0801965760002},{"$f":"AU465+AU466","v":15.728184052},{"$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},42426.776480269997,{"$f":"BB465+BB466","v":0},{"$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":39.320460130000008},{"$f":"BJ465+BJ466","v":1156.0215278220001},{"$f":"BK465+BK466","v":3161.3649944519998},{"$f":"BL465+BL466","v":4569.0374671059999},{"$f":"BM465+BM466","v":5772.2435470840001},{"$f":"BN465+BN466","v":6212.6327005400008},{"$f":"BO465+BO466","v":5803.699915188},{"$f":"BP465+BP466","v":6055.3508600200003},{"$f":"BQ465+BQ466","v":4867.8729640940001},{"$f":"BR465+BR466","v":3389.4236632059997},{"$f":"BS465+BS466","v":1384.0801965760002},{"$f":"BT465+BT466","v":15.728184052},{"$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},42426.776480269997,{"$f":"CA465+CA466","v":0},{"$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":39.320460130000008},{"$f":"CI465+CI466","v":1156.0215278220001},{"$f":"CJ465+CJ466","v":3161.3649944519998},{"$f":"CK465+CK466","v":4569.0374671059999},{"$f":"CL465+CL466","v":5772.2435470840001},{"$f":"CM465+CM466","v":6212.6327005400008},{"$f":"CN465+CN466","v":5803.699915188},{"$f":"CO465+CO466","v":6055.3508600200003},{"$f":"CP465+CP466","v":4867.8729640940001},{"$f":"CQ465+CQ466","v":3389.4236632059997},{"$f":"CR465+CR466","v":1384.0801965760002},{"$f":"CS465+CS466","v":15.728184052},{"$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",{"$f":"4*AB468+4*BA468+19*C468+BZ468*4","v":-39216.507969641993},{"$f":"SUM(D468:AA468)","v":-1265.0486441819999},{"$f":"IF(D467>Entradas!$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$81,K467)*-1","v":-39.320460130000008},{"$f":"IF(L467>Entradas!$E$81,Entradas!$E$81,L467)*-1","v":-121},{"$f":"IF(M467>Entradas!$E$81,Entradas!$E$81,M467)*-1","v":-121},{"$f":"IF(N467>Entradas!$E$81,Entradas!$E$81,N467)*-1","v":-121},{"$f":"IF(O467>Entradas!$E$81,Entradas!$E$81,O467)*-1","v":-121},{"$f":"IF(P467>Entradas!$E$81,Entradas!$E$81,P467)*-1","v":-121},{"$f":"IF(Q467>Entradas!$E$81,Entradas!$E$81,Q467)*-1","v":-121},{"$f":"IF(R467>Entradas!$E$81,Entradas!$E$81,R467)*-1","v":-121},{"$f":"IF(S467>Entradas!$E$81,Entradas!$E$81,S467)*-1","v":-121},{"$f":"IF(T467>Entradas!$E$81,Entradas!$E$81,T467)*-1","v":-121},{"$f":"IF(U467>Entradas!$E$81,Entradas!$E$81,U467)*-1","v":-121},{"$f":"IF(V467>Entradas!$E$81,Entradas!$E$81,V467)*-1","v":-15.728184052},{"$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":-1265.0486441819999},{"$f":"IF(AC467>Entradas!$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$81,AJ467)*-1","v":-39.320460130000008},{"$f":"IF(AK467>Entradas!$E$81,Entradas!$E$81,AK467)*-1","v":-121},{"$f":"IF(AL467>Entradas!$E$81,Entradas!$E$81,AL467)*-1","v":-121},{"$f":"IF(AM467>Entradas!$E$81,Entradas!$E$81,AM467)*-1","v":-121},{"$f":"IF(AN467>Entradas!$E$81,Entradas!$E$81,AN467)*-1","v":-121},{"$f":"IF(AO467>Entradas!$E$81,Entradas!$E$81,AO467)*-1","v":-121},{"$f":"IF(AP467>Entradas!$E$81,Entradas!$E$81,AP467)*-1","v":-121},{"$f":"IF(AQ467>Entradas!$E$81,Entradas!$E$81,AQ467)*-1","v":-121},{"$f":"IF(AR467>Entradas!$E$81,Entradas!$E$81,AR467)*-1","v":-121},{"$f":"IF(AS467>Entradas!$E$81,Entradas!$E$81,AS467)*-1","v":-121},{"$f":"IF(AT467>Entradas!$E$81,Entradas!$E$81,AT467)*-1","v":-121},{"$f":"IF(AU467>Entradas!$E$81,Entradas!$E$81,AU467)*-1","v":-15.728184052},{"$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":-1265.0486441819999},{"$f":"IF(BB467>Entradas!$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$81,BI467)*-1","v":-39.320460130000008},{"$f":"IF(BJ467>Entradas!$E$81,Entradas!$E$81,BJ467)*-1","v":-121},{"$f":"IF(BK467>Entradas!$E$81,Entradas!$E$81,BK467)*-1","v":-121},{"$f":"IF(BL467>Entradas!$E$81,Entradas!$E$81,BL467)*-1","v":-121},{"$f":"IF(BM467>Entradas!$E$81,Entradas!$E$81,BM467)*-1","v":-121},{"$f":"IF(BN467>Entradas!$E$81,Entradas!$E$81,BN467)*-1","v":-121},{"$f":"IF(BO467>Entradas!$E$81,Entradas!$E$81,BO467)*-1","v":-121},{"$f":"IF(BP467>Entradas!$E$81,Entradas!$E$81,BP467)*-1","v":-121},{"$f":"IF(BQ467>Entradas!$E$81,Entradas!$E$81,BQ467)*-1","v":-121},{"$f":"IF(BR467>Entradas!$E$81,Entradas!$E$81,BR467)*-1","v":-121},{"$f":"IF(BS467>Entradas!$E$81,Entradas!$E$81,BS467)*-1","v":-121},{"$f":"IF(BT467>Entradas!$E$81,Entradas!$E$81,BT467)*-1","v":-15.728184052},{"$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":-1265.0486441819999},{"$f":"IF(CA467>Entradas!$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$81,CH467)*-1","v":-39.320460130000008},{"$f":"IF(CI467>Entradas!$E$81,Entradas!$E$81,CI467)*-1","v":-121},{"$f":"IF(CJ467>Entradas!$E$81,Entradas!$E$81,CJ467)*-1","v":-121},{"$f":"IF(CK467>Entradas!$E$81,Entradas!$E$81,CK467)*-1","v":-121},{"$f":"IF(CL467>Entradas!$E$81,Entradas!$E$81,CL467)*-1","v":-121},{"$f":"IF(CM467>Entradas!$E$81,Entradas!$E$81,CM467)*-1","v":-121},{"$f":"IF(CN467>Entradas!$E$81,Entradas!$E$81,CN467)*-1","v":-121},{"$f":"IF(CO467>Entradas!$E$81,Entradas!$E$81,CO467)*-1","v":-121},{"$f":"IF(CP467>Entradas!$E$81,Entradas!$E$81,CP467)*-1","v":-121},{"$f":"IF(CQ467>Entradas!$E$81,Entradas!$E$81,CQ467)*-1","v":-121},{"$f":"IF(CR467>Entradas!$E$81,Entradas!$E$81,CR467)*-1","v":-121},{"$f":"IF(CS467>Entradas!$E$81,Entradas!$E$81,CS467)*-1","v":-15.728184052},{"$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":1276013.562918728},{"$f":"SUM(D469:AA469)","v":41161.727836088001},{"$f":"D467+D468","v":0},{"$f":"E467+E468","v":0},0,0,0,0,0,0,1035.0215278220001,3040.3649944519998,4448.0374671059999,5651.2435470840001,6091.6327005400008,5682.699915188,5934.3508600200003,4746.8729640940001,3268.4236632059997,1263.0801965760002,0,0,0,0,0,0,{"$f":"SUM(AC469:AZ469)","v":41161.727836088001},{"$f":"AC467+AC468","v":0},{"$f":"AD467+AD468","v":0},0,0,0,0,0,0,1035.0215278220001,3040.3649944519998,4448.0374671059999,5651.2435470840001,6091.6327005400008,5682.699915188,5934.3508600200003,4746.8729640940001,3268.4236632059997,1263.0801965760002,0,0,0,0,0,0,{"$f":"SUM(BB469:BY469)","v":41161.727836088001},{"$f":"BB467+BB468","v":0},{"$f":"BC467+BC468","v":0},0,0,0,0,0,0,1035.0215278220001,3040.3649944519998,4448.0374671059999,5651.2435470840001,6091.6327005400008,5682.699915188,5934.3508600200003,4746.8729640940001,3268.4236632059997,1263.0801965760002,0,0,0,0,0,0,{"$f":"SUM(CA469:CX469)","v":41161.727836088001},{"$f":"CA467+CA468","v":0},{"$f":"CB467+CB468","v":0},0,0,0,0,0,0,1035.0215278220001,3040.3649944519998,4448.0374671059999,5651.2435470840001,6091.6327005400008,5682.699915188,5934.3508600200003,4746.8729640940001,3268.4236632059997,1263.0801965760002,0,0,0,0,0,0]
[]
["Armazenamento e Venda"]
["Força Produção PV vendida diretamente à EDA",{"$f":"4*AB472+4*BA472+19*C472+BZ472*4","v":1274285.5619686225},{"$f":"SUM(D472:AA472)","v":41161.727836088001},{"$f":"IF(D459<0,0,IF(D459>D469,D469,D459))","v":0},{"$f":"IF(E459<0,0,IF(E459>E469,E469,E459))","v":0},0,0,0,0,0,0,1035.0215278220001,3040.3649944519998,4448.0374671059999,5651.2435470840001,6091.6327005400008,5682.699915188,5934.3508600200003,4746.8729640940001,3268.4236632059997,1263.0801965760002,0,0,0,0,0,0,{"$f":"SUM(AC472:AZ472)","v":41161.727836088001},{"$f":"IF(AC459<0,0,IF(AC459>AC469,AC469,AC459))","v":0},{"$f":"IF(AD459<0,0,IF(AD459>AD469,AD469,AD459))","v":0},0,0,0,0,0,0,1035.0215278220001,3040.3649944519998,4448.0374671059999,5651.2435470840001,6091.6327005400008,5682.699915188,5934.3508600200003,4746.8729640940001,3268.4236632059997,1263.0801965760002,0,0,0,0,0,0,{"$f":"SUM(BB472:BY472)","v":40729.727598561614},{"$f":"IF(BB459<0,0,IF(BB459>BB469,BB469,BB459))","v":0},0,0,0,0,0,0,0,1035.0215278220001,3040.3649944519998,4448.0374671059999,5651.2435470840001,6091.6327005400008,5682.699915188,5934.3508600200003,4314.8727265676134,3268.4236632059997,1263.0801965760002,0,0,0,0,0,0,{"$f":"SUM(CA472:CX472)","v":41161.727836088001},{"$f":"IF(CA459<0,0,IF(CA459>CA469,CA469,CA459))","v":0},{"$f":"IF(CB459<0,0,IF(CB459>CB469,CB469,CB459))","v":0},0,0,0,0,0,0,1035.0215278220001,3040.3649944519998,4448.0374671059999,5651.2435470840001,6091.6327005400008,5682.699915188,5934.3508600200003,4746.8729640940001,3268.4236632059997,1263.0801965760002,0,0,0,0,0,0]
["Procura líquida após venda de produção PV",{"$f":"B459-B472","v":13307905.743250117},{"$f":"C459-C472","v":463103.64475808135},{"$f":"D459-D472","v":14027.901545715191},{"$f":"E459-E472","v":11528.324979519792},{"$f":"F459-F472","v":10278.49467241019},{"$f":"G459-G472","v":10278.49467241019},{"$f":"H459-H472","v":10278.49467241019},{"$f":"I459-I472","v":11528.324979519792},{"$f":"J459-J472","v":10278.49467241019},{"$f":"K459-K472","v":16230.053957384313},{"$f":"L459-L472","v":18469.2018730011},{"$f":"M459-M472","v":21431.151278295532},{"$f":"N459-N472","v":22740.846113987143},{"$f":"O459-O472","v":18519.031998294857},{"$f":"P459-P472","v":15724.004561741167},{"$f":"Q459-Q472","v":17158.86948995031},{"$f":"R459-R472","v":17525.66397107314},{"$f":"S459-S472","v":19291.279524142003},{"$f":"T459-T472","v":23229.079827646608},{"$f":"U459-U472","v":29015.648404036074},{"$f":"V459-V472","v":33711.655386326354},{"$f":"W459-W472","v":36250.690881093149},{"$f":"X459-X472","v":35174.090641473718},{"$f":"Y459-Y472","v":32674.514075278326},{"$f":"Z459-Z472","v":25175.660486367611},{"$f":"AA459-AA472","v":23925.996093594447},{"$f":"AB459-AB472","v":379017.31702738081},{"$f":"AC459-AC472","v":11878.061112153242},{"$f":"AD459-AD472","v":13678.061112153242},{"$f":"AE459-AE472","v":13678.061112153242},{"$f":"AF459-AF472","v":13678.061112153242},{"$f":"AG459-AG472","v":13678.061112153242},{"$f":"AH459-AH472","v":13678.061112153242},{"$f":"AI459-AI472","v":13678.061112153242},{"$f":"AJ459-AJ472","v":17230.212220060763},{"$f":"AK459-AK472","v":17492.754681011691},{"$f":"AL459-AL472","v":14105.545738868903},{"$f":"AM459-AM472","v":12290.766607412266},{"$f":"AN459-AN472","v":9318.7394710560584},{"$f":"AO459-AO472","v":8398.3938072681012},{"$f":"AP459-AP472","v":8583.4717561411526},{"$f":"AQ459-AQ472","v":5825.7974851621802},{"$f":"AR459-AR472","v":6966.5195485629811},{"$f":"AS459-AS472","v":10904.321155829193},{"$f":"AT459-AT472","v":17315.686898524244},{"$f":"AU459-AU472","v":23886.471976942699},{"$f":"AV459-AV472","v":28300.167561058603},{"$f":"AW459-AW472","v":28925.078822858493},{"$f":"AX459-AX472","v":25175.653837183425},{"$f":"AY459-AY472","v":25175.653837183425},{"$f":"AZ459-AZ472","v":25175.653837183425},{"$f":"BA459-BA472","v":263770.83742618107},{"$f":"BB459-BB472","v":8678.904043494389},{"$f":"BC459-BC472","v":8678.904043494389},{"$f":"BD459-BD472","v":8678.904043494389},{"$f":"BE459-BE472","v":8678.904043494389},{"$f":"BF459-BF472","v":8678.904043494389},{"$f":"BG459-BG472","v":8678.904043494389},{"$f":"BH459-BH472","v":8678.904043494389},{"$f":"BI459-BI472","v":11606.161534632249},{"$f":"BJ459-BJ472","v":10269.129528504669},{"$f":"BK459-BK472","v":8231.9195695491508},{"$f":"BL459-BL472","v":6766.8058451479519},{"$f":"BM459-BM472","v":5044.6858622910104},{"$f":"BN459-BN472","v":5374.126796534355},{"$f":"BO459-BO472","v":5559.1184684554255},{"$f":"BP459-BP472","v":926.85102223702779},{"$f":"BQ459-BQ472","v":0},{"$f":"BR459-BR472","v":2780.6949865094416},{"$f":"BS459-BS472","v":11691.73193369595},{"$f":"BT459-BT472","v":18262.419003685605},{"$f":"BU459-BU472","v":23925.918195355109},{"$f":"BV459-BV472","v":26425.491645620925},{"$f":"BW459-BW472","v":22051.151576500575},{"$f":"BX459-BX472","v":22051.151576500575},{"$f":"BY459-BY472","v":22051.151576500575},{"$f":"BZ459-BZ472","v":484445.96875808138},{"$f":"CA459-CA472","v":14027.901545715191},{"$f":"CB459-CB472","v":11528.324979519792},{"$f":"CC459-CC472","v":10278.49467241019},{"$f":"CD459-CD472","v":10278.49467241019},{"$f":"CE459-CE472","v":10278.49467241019},{"$f":"CF459-CF472","v":11528.324979519792},{"$f":"CG459-CG472","v":10278.49467241019},{"$f":"CH459-CH472","v":16230.053957384313},{"$f":"CI459-CI472","v":18469.2018730011},{"$f":"CJ459-CJ472","v":21431.151278295532},{"$f":"CK459-CK472","v":22740.846113987143},{"$f":"CL459-CL472","v":18519.031998294857},{"$f":"CM459-CM472","v":15724.004561741167},{"$f":"CN459-CN472","v":17158.86948995031},{"$f":"CO459-CO472","v":17525.66397107314},{"$f":"CP459-CP472","v":19291.279524142003},{"$f":"CQ459-CQ472","v":23229.079827646608},{"$f":"CR459-CR472","v":29015.648404036074},{"$f":"CS459-CS472","v":33711.655386326354},{"$f":"CT459-CT472","v":36250.690881093149},{"$f":"CU459-CU472","v":35174.090641473718},{"$f":"CV459-CV472","v":32674.514075278326},{"$f":"CW459-CW472","v":25175.660486367611},{"$f":"CX459-CX472","v":23925.996093594447}]
[]
["Resumo"]
["Produção",{"$f":"B467","v":1315230.0708883698},{"$f":"SUM(D476:AA476)","v":42426.776480269997},{"$f":"D467","v":0},0,0,0,0,0,0,39.320460130000008,1156.0215278220001,3161.3649944519998,4569.0374671059999,5772.2435470840001,6212.6327005400008,5803.699915188,6055.3508600200003,4867.8729640940001,3389.4236632059997,1384.0801965760002,15.728184052,0,0,0,0,0,42426.776480269997,0,0,0,0,0,0,0,{"$f":"AJ467","v":39.320460130000008},1156.0215278220001,3161.3649944519998,4569.0374671059999,5772.2435470840001,6212.6327005400008,5803.699915188,6055.3508600200003,4867.8729640940001,3389.4236632059997,1384.0801965760002,15.728184052,0,0,0,0,0,42426.776480269997,0,0,0,0,0,0,0,39.320460130000008,1156.0215278220001,3161.3649944519998,4569.0374671059999,5772.2435470840001,6212.6327005400008,5803.699915188,{"$f":"BP467","v":6055.3508600200003},4867.8729640940001,3389.4236632059997,1384.0801965760002,15.728184052,0,0,0,0,0,42426.776480269997,0,0,0,0,0,0,0,39.320460130000008,1156.0215278220001,3161.3649944519998,4569.0374671059999,5772.2435470840001,6212.6327005400008,5803.699915188,6055.3508600200003,4867.8729640940001,3389.4236632059997,1384.0801965760002,15.728184052,0,0,0,0,0]
["Utilização",{"$f":"B468","v":-39216.507969641993},{"$f":"C468","v":-1265.0486441819999},{"$f":"D468","v":0},0,0,0,0,0,0,-39.320460130000008,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-15.728184052,0,0,0,0,0,-1265.0486441819999,0,0,0,0,0,0,0,-39.320460130000008,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-15.728184052,0,0,0,0,0,-1265.0486441819999,0,0,0,0,0,0,0,-39.320460130000008,-121,-121,-121,-121,-121,-121,{"$f":"BP468","v":-121},-121,-121,-121,-15.728184052,0,0,0,0,0,-1265.0486441819999,0,0,0,0,0,0,0,-39.320460130000008,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,-15.728184052,0,0,0,0,0]
["Total Vendido à EDA",{"$f":"4*AB478+4*BA478+19*C478+BZ478*4","v":1274285.5619686225},{"$f":"SUM(D478:AA478)","v":41161.727836088001},{"$f":"D472","v":0},{"$f":"E472","v":0},0,0,0,0,0,0,1035.0215278220001,3040.3649944519998,4448.0374671059999,5651.2435470840001,6091.6327005400008,5682.699915188,5934.3508600200003,4746.8729640940001,3268.4236632059997,1263.0801965760002,0,0,0,0,0,0,41161.727836088001,0,0,0,0,0,0,0,0,1035.0215278220001,3040.3649944519998,4448.0374671059999,5651.2435470840001,6091.6327005400008,5682.699915188,5934.3508600200003,4746.8729640940001,3268.4236632059997,1263.0801965760002,0,0,0,0,0,0,40729.727598561614,0,0,0,0,0,0,0,0,1035.0215278220001,3040.3649944519998,4448.0374671059999,5651.2435470840001,6091.6327005400008,5682.699915188,5934.3508600200003,{"$f":"BQ472","v":4314.8727265676134},3268.4236632059997,1263.0801965760002,0,0,0,0,0,0,41161.727836088001,0,0,0,0,0,0,0,0,1035.0215278220001,3040.3649944519998,4448.0374671059999,5651.2435470840001,6091.6327005400008,5682.699915188,5934.3508600200003,4746.8729640940001,3268.4236632059997,1263.0801965760002,0,0,0,0,0,0]
["  Ponta",709511.57814097009,{"$f":"SUM(D479:AA479)","v":30848.329484390004},{"$f":"IF(D462=\"P\",D478,0)","v":0},0,0,0,0,0,0,0,0,3040.3649944519998,4448.0374671059999,5651.2435470840001,6091.6327005400008,5682.699915188,5934.3508600200003,0,0,0,0,0,0,0,0,0,{"$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":30848.329484390004},{"$f":"IF(CA462=\"P\",CA478,0)","v":0},0,0,0,0,0,0,0,0,3040.3649944519998,4448.0374671059999,5651.2435470840001,6091.6327005400008,5682.699915188,5934.3508600200003,0,0,0,0,0,0,0,0,0]
["  Cheia",385553.52734431007,10313.398351698001,{"$f":"IF(D462=\"C\",D478,0)","v":0},0,0,0,0,0,0,0,1035.0215278220001,0,0,0,0,0,0,4746.8729640940001,3268.4236632059997,1263.0801965760002,0,0,0,0,0,0,37086.341313814002,{"$f":"IF(AC462=\"C\",AC478,0)","v":0},0,0,0,0,0,0,0,0,0,4448.0374671059999,5651.2435470840001,6091.6327005400008,5682.699915188,5934.3508600200003,4746.8729640940001,3268.4236632059997,1263.0801965760002,0,0,0,0,0,0,0,{"$f":"IF(BB462=\"C\",BB478,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10313.398351698001,{"$f":"IF(CA462=\"C\",CA478,0)","v":0},0,0,0,0,0,0,0,1035.0215278220001,0,0,0,0,0,0,4746.8729640940001,3268.4236632059997,1263.0801965760002,0,0,0,0,0,0]
["  Vazio",179220.45648334245,0,{"$f":"IF(D462=\"V\",D478,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4075.3865222739996,{"$f":"IF(AC462=\"V\",AC478,0)","v":0},0,0,0,0,0,0,0,1035.0215278220001,3040.3649944519998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40729.727598561614,{"$f":"IF(BB462=\"V\",BB478,0)","v":0},0,0,0,0,0,0,0,1035.0215278220001,3040.3649944519998,4448.0374671059999,5651.2435470840001,6091.6327005400008,5682.699915188,5934.3508600200003,4314.8727265676134,3268.4236632059997,1263.0801965760002,0,0,0,0,0,0,0,{"$f":"IF(CA462=\"V\",CA478,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$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,{"$f":"IF(CA462=\"SV\",CA478,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Excedente Líquido de Produção Força",1728.0009501055174,0,{"$f":"D476+D477-D478","v":0},{"$f":"E476+E477-E478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,432.00023752637935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ476+BQ477-BQ478","v":432.00023752638663},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Percentagem de Excedente",{"$f":"IF(B483=0,0,B483/B476)","v":1.313839295765449E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH483=0,0,AH483/AH476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.018225454218223E-2,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BN483=0,0,BN483/BN476)","v":0},0,0,8.8745174887033998E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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",87120,{"$f":"SUM(D493:AA493)","v":2904},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"SUM(AC493:AZ493)","v":2904},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"SUM(BB493:BY493)","v":2904},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},2904,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121]
["Procura Total incluindo Autoconsumo",{"$f":"SUM(B491:B493)","v":45818066.395756781},1580848.8958938429,52572.226450355971,50135.581257655671,48917.21769532434,48917.21769532434,48917.21769532434,50135.581257655671,48917.21769532434,55290.549046706117,61382.162028456863,71128.74279925802,77220.355781008751,77220.355781008751,76002.033184658576,76002.033184658576,77220.355781008751,77220.355781008751,76002.033184658576,74783.710588308459,74783.710588308459,77220.355781008751,76002.033184658576,73565.387991958327,66255.331642696503,65037.129817507281,1478652.6012310167,52853.85301652411,52853.85301652411,52853.85301652411,52853.85301652411,52853.85301652411,{"$f":"SUM(AH491:AH493)","v":52853.85301652411},52853.85301652411,54072.174341937221,58945.459643589602,63818.744945242011,66864.548258774768,68082.86958418788,68692.030246894428,67473.708921481346,65646.226933361671,65037.06627065513,63818.744945242011,63209.48911335133,65037.06627065513,69301.173584914795,69910.351572307525,66255.325160917593,66255.325160917593,66255.325160917593,1353165.0943449691,47980.558793958138,47980.558793958138,47980.558793958138,47980.558793958138,47980.558793958138,47980.558793958138,47980.558793958138,48589.719332763103,51026.361487982998,55899.645798422796,60163.651925890648,62600.411725277496,{"$f":"SUM(BN491:BN493)","v":64427.893341692434},63209.487911506068,59554.609031252643,56508.806337227768,55899.645798422796,57727.12741483772,59554.609031252643,65037.053880497398,67473.696035717294,63209.487911506068,63209.487911506068,63209.487911506068,1591348.8958938429,54072.226450355971,51635.581257655671,50417.21769532434,50417.21769532434,50417.21769532434,51635.581257655671,50417.21769532434,55290.549046706117,61382.162028456863,71128.74279925802,77220.355781008751,77220.355781008751,76002.033184658576,76002.033184658576,77220.355781008751,77220.355781008751,76002.033184658576,74783.710588308459,74783.710588308459,{"$f":"SUM(CT491:CT493)","v":77220.355781008751},76002.033184658576,73565.387991958327,66255.331642696503,65037.129817507281]
[null,{"$f":"5*AB495+5*BA495+16*C495+BZ495*4","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(L494:U494)","v":744182.13809403405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK494:AT494)","v":651588.88886278006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ494:BS494)","v":587017.64077251335}]
["Produção Projetada de Energias Renováveis"]
["   Eólica",{"$f":"5*AB497+5*BA497+16*C497+BZ497*4","v":4409687.4119999995},159386.29199999999,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994,3320.5477499999997,3320.5477499999997,3320.5477499999997,3320.5477499999997,3320.5477499999997,3320.5477499999997,3320.5477499999997,3320.5477499999997,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994,132821.91,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994,3320.5477499999997,3320.5477499999997,3320.5477499999997,3320.5477499999997,3320.5477499999997,3320.5477499999997,3320.5477499999997,3320.5477499999997,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994,132821.91,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994,3320.5477499999997,3320.5477499999997,3320.5477499999997,3320.5477499999997,3320.5477499999997,3320.5477499999997,3320.5477499999997,3320.5477499999997,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994,132821.91,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994,3320.5477499999997,3320.5477499999997,3320.5477499999997,3320.5477499999997,3320.5477499999997,3320.5477499999997,3320.5477499999997,3320.5477499999997,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994,6641.0954999999994]
["   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)",2913384.2261904767,{"$f":"SUM(D500:AA500)","v":97112.807539682544},{"$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$31*L513","v":1402.984126984127},{"$f":"Entradas!$E$43/Entradas!$E$31*M513","v":6247.6636904761908},{"$f":"Entradas!$E$43/Entradas!$E$31*N513","v":10281.243055555557},{"$f":"Entradas!$E$43/Entradas!$E$31*O513","v":13591.408730158731},{"$f":"Entradas!$E$43/Entradas!$E$31*P513","v":15498.590277777781},{"$f":"Entradas!$E$43/Entradas!$E$31*Q513","v":14994.392857142859},{"$f":"Entradas!$E$43/Entradas!$E$31*R513","v":14095.60615079365},{"$f":"Entradas!$E$43/Entradas!$E$31*S513","v":12407.640873015875},{"$f":"Entradas!$E$43/Entradas!$E$31*T513","v":7036.8422619047624},{"$f":"Entradas!$E$43/Entradas!$E$31*U513","v":1556.4355158730159},{"$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":97112.807539682544},{"$f":"D500","v":0},{"$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},{"$f":"L500","v":1402.984126984127},{"$f":"M500","v":6247.6636904761908},{"$f":"N500","v":10281.243055555557},{"$f":"O500","v":13591.408730158731},{"$f":"P500","v":15498.590277777781},{"$f":"Q500","v":14994.392857142859},{"$f":"R500","v":14095.60615079365},{"$f":"S500","v":12407.640873015875},{"$f":"T500","v":7036.8422619047624},{"$f":"U500","v":1556.4355158730159},{"$f":"V500","v":0},{"$f":"W500","v":0},{"$f":"X500","v":0},{"$f":"Y500","v":0},{"$f":"Z500","v":0},{"$f":"AA500","v":0},{"$f":"AB500","v":97112.807539682544},{"$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":1402.984126984127},{"$f":"AL500","v":6247.6636904761908},{"$f":"AM500","v":10281.243055555557},{"$f":"AN500","v":13591.408730158731},{"$f":"AO500","v":15498.590277777781},{"$f":"AP500","v":14994.392857142859},{"$f":"AQ500","v":14095.60615079365},{"$f":"AR500","v":12407.640873015875},{"$f":"AS500","v":7036.8422619047624},{"$f":"AT500","v":1556.4355158730159},{"$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":97112.807539682544},{"$f":"BB500","v":0},{"$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},{"$f":"BJ500","v":1402.984126984127},{"$f":"BK500","v":6247.6636904761908},{"$f":"BL500","v":10281.243055555557},{"$f":"BM500","v":13591.408730158731},{"$f":"BN500","v":15498.590277777781},{"$f":"BO500","v":14994.392857142859},{"$f":"BP500","v":14095.60615079365},{"$f":"BQ500","v":12407.640873015875},{"$f":"BR500","v":7036.8422619047624},{"$f":"BS500","v":1556.4355158730159},{"$f":"BT500","v":0},{"$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",{"$f":"SUM(B497:B502)","v":33891755.116451345},{"$f":"SUM(C497:C502)","v":1148308.273452726},{"$f":"SUM(D497:D502)","v":42641.095499999996},{"$f":"SUM(E497:E502)","v":42641.095499999996},{"$f":"SUM(F497:F502)","v":42641.095499999996},{"$f":"SUM(G497:G502)","v":42641.095499999996},{"$f":"SUM(H497:H502)","v":42641.095499999996},{"$f":"SUM(I497:I502)","v":42641.095499999996},{"$f":"SUM(J497:J502)","v":42641.095499999996},{"$f":"SUM(K497:K502)","v":40820.547749999998},{"$f":"SUM(L497:L502)","v":42415.963036404413},{"$f":"SUM(M497:M502)","v":47260.642599896477},{"$f":"SUM(N497:N502)","v":51294.221964975841},{"$f":"SUM(O497:O502)","v":54604.387639579014},{"$f":"SUM(P497:P502)","v":56511.569187198067},{"$f":"SUM(Q497:Q502)","v":56007.371766563141},{"$f":"SUM(R497:R502)","v":55108.58506021394},{"$f":"SUM(S497:S502)","v":56741.167532436157},{"$f":"SUM(T497:T502)","v":51370.368921325047},{"$f":"SUM(U497:U502)","v":45889.962175293302},{"$f":"SUM(V497:V502)","v":44333.526659420284},{"$f":"SUM(W497:W502)","v":44333.526659420284},{"$f":"SUM(X497:X502)","v":44141.095499999996},{"$f":"SUM(Y497:Y502)","v":44141.095499999996},{"$f":"SUM(Z497:Z502)","v":44141.095499999996},{"$f":"SUM(AA497:AA502)","v":44141.095499999996},{"$f":"SUM(AB497:AB502)","v":1110434.7175396825},{"$f":"SUM(AC497:AC502)","v":43641.095499999996},{"$f":"SUM(AD497:AD502)","v":41641.095499999996},{"$f":"SUM(AE497:AE502)","v":41641.095499999996},{"$f":"SUM(AF497:AF502)","v":41641.095499999996},{"$f":"SUM(AG497:AG502)","v":41641.095499999996},{"$f":"SUM(AH497:AH502)","v":41641.095499999996},{"$f":"SUM(AI497:AI502)","v":41641.095499999996},{"$f":"SUM(AJ497:AJ502)","v":38320.547749999998},{"$f":"SUM(AK497:AK502)","v":40723.531876984125},{"$f":"SUM(AL497:AL502)","v":47068.211440476189},{"$f":"SUM(AM497:AM502)","v":51101.790805555553},{"$f":"SUM(AN497:AN502)","v":54411.956480158726},{"$f":"SUM(AO497:AO502)","v":56319.138027777779},{"$f":"SUM(AP497:AP502)","v":55814.940607142853},{"$f":"SUM(AQ497:AQ502)","v":54916.153900793652},{"$f":"SUM(AR497:AR502)","v":56548.736373015869},{"$f":"SUM(AS497:AS502)","v":51177.937761904759},{"$f":"SUM(AT497:AT502)","v":45697.531015873014},{"$f":"SUM(AU497:AU502)","v":44141.095499999996},{"$f":"SUM(AV497:AV502)","v":44141.095499999996},{"$f":"SUM(AW497:AW502)","v":44141.095499999996},{"$f":"SUM(AX497:AX502)","v":44141.095499999996},{"$f":"SUM(AY497:AY502)","v":44141.095499999996},{"$f":"SUM(AZ497:AZ502)","v":44141.095499999996},{"$f":"SUM(BA497:BA502)","v":1095934.7175396825},{"$f":"SUM(BB497:BB502)","v":41641.095499999996},{"$f":"SUM(BC497:BC502)","v":41641.095499999996},{"$f":"SUM(BD497:BD502)","v":41641.095499999996},{"$f":"SUM(BE497:BE502)","v":41641.095499999996},{"$f":"SUM(BF497:BF502)","v":41641.095499999996},{"$f":"SUM(BG497:BG502)","v":41641.095499999996},{"$f":"SUM(BH497:BH502)","v":41641.095499999996},{"$f":"SUM(BI497:BI502)","v":38320.547749999998},{"$f":"SUM(BJ497:BJ502)","v":39723.531876984125},{"$f":"SUM(BK497:BK502)","v":44568.211440476189},{"$f":"SUM(BL497:BL502)","v":49601.790805555553},{"$f":"SUM(BM497:BM502)","v":52911.956480158726},{"$f":"SUM(BN497:BN502)","v":54819.138027777779},{"$f":"SUM(BO497:BO502)","v":54314.940607142853},{"$f":"SUM(BP497:BP502)","v":53416.153900793652},{"$f":"SUM(BQ497:BQ502)","v":55048.736373015869},{"$f":"SUM(BR497:BR502)","v":51177.937761904759},{"$f":"SUM(BS497:BS502)","v":45697.531015873014},{"$f":"SUM(BT497:BT502)","v":44141.095499999996},{"$f":"SUM(BU497:BU502)","v":44141.095499999996},{"$f":"SUM(BV497:BV502)","v":44141.095499999996},{"$f":"SUM(BW497:BW502)","v":44141.095499999996},{"$f":"SUM(BX497:BX502)","v":44141.095499999996},{"$f":"SUM(BY497:BY502)","v":44141.095499999996},{"$f":"SUM(BZ497:BZ502)","v":1121743.891452726},{"$f":"SUM(CA497:CA502)","v":42641.095499999996},{"$f":"SUM(CB497:CB502)","v":42641.095499999996},{"$f":"SUM(CC497:CC502)","v":42641.095499999996},{"$f":"SUM(CD497:CD502)","v":42641.095499999996},{"$f":"SUM(CE497:CE502)","v":42641.095499999996},{"$f":"SUM(CF497:CF502)","v":42641.095499999996},{"$f":"SUM(CG497:CG502)","v":42641.095499999996},{"$f":"SUM(CH497:CH502)","v":40820.547749999998},{"$f":"SUM(CI497:CI502)","v":42415.963036404413},{"$f":"SUM(CJ497:CJ502)","v":47260.642599896477},{"$f":"SUM(CK497:CK502)","v":51294.221964975841},{"$f":"SUM(CL497:CL502)","v":54604.387639579014},{"$f":"SUM(CM497:CM502)","v":56511.569187198067},{"$f":"SUM(CN497:CN502)","v":56007.371766563141},{"$f":"SUM(CO497:CO502)","v":55108.58506021394},{"$f":"SUM(CP497:CP502)","v":56741.167532436157},{"$f":"SUM(CQ497:CQ502)","v":51370.368921325047},{"$f":"SUM(CR497:CR502)","v":45889.962175293302},{"$f":"SUM(CS497:CS502)","v":44333.526659420284},{"$f":"SUM(CT497:CT502)","v":44333.526659420284},{"$f":"SUM(CU497:CU502)","v":44141.095499999996},{"$f":"SUM(CV497:CV502)","v":44141.095499999996},{"$f":"SUM(CW497:CW502)","v":44141.095499999996},{"$f":"SUM(CX497:CX502)","v":44141.095499999996}]
[null,{"$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$46","v":3080}]
["Perdas",-3350384.3352277428,-112174.38914527258,{"$f":"0.1*D503*-1","v":-4264.1095500000001},-4264.1095500000001,-4264.1095500000001,-4264.1095500000001,-4264.1095500000001,-4264.1095500000001,-4264.1095500000001,-4082.0547750000001,-4241.5963036404419,-4726.0642599896482,-5129.4221964975841,-5460.4387639579018,-5651.1569187198074,-5600.7371766563147,-5510.8585060213945,-5674.1167532436157,-5137.0368921325053,-4588.9962175293304,-4433.3526659420286,-4433.3526659420286,-4414.1095500000001,-4414.1095500000001,-4414.1095500000001,-4414.1095500000001,-111043.47175396822,{"$f":"0.1*AC503*-1","v":-4364.1095500000001},-4164.1095500000001,-4164.1095500000001,-4164.1095500000001,-4164.1095500000001,-4164.1095500000001,-4164.1095500000001,-3832.0547750000001,-4072.3531876984125,-4706.8211440476189,-5110.1790805555556,-5441.1956480158733,-5631.9138027777781,-5581.4940607142853,-5491.6153900793652,-5654.8736373015872,-5117.7937761904759,-4569.7531015873019,-4414.1095500000001,-4414.1095500000001,-4414.1095500000001,-4414.1095500000001,-4414.1095500000001,-4414.1095500000001,-109593.47175396822,{"$f":"0.1*BB503*-1","v":-4164.1095500000001},-4164.1095500000001,-4164.1095500000001,-4164.1095500000001,-4164.1095500000001,-4164.1095500000001,-4164.1095500000001,-3832.0547750000001,-3972.3531876984125,-4456.8211440476189,-4960.1790805555556,-5291.1956480158733,-5481.9138027777781,-5431.4940607142853,-5341.6153900793652,-5504.8736373015872,-5117.7937761904759,-4569.7531015873019,-4414.1095500000001,-4414.1095500000001,-4414.1095500000001,-4414.1095500000001,-4414.1095500000001,-4414.1095500000001,-112174.38914527258,{"$f":"0.1*CA503*-1","v":-4264.1095500000001},-4264.1095500000001,-4264.1095500000001,-4264.1095500000001,-4264.1095500000001,-4264.1095500000001,-4264.1095500000001,-4082.0547750000001,-4241.5963036404419,-4726.0642599896482,-5129.4221964975841,-5460.4387639579018,-5651.1569187198074,-5600.7371766563147,-5510.8585060213945,-5674.1167532436157,-5137.0368921325053,-4588.9962175293304,-4433.3526659420286,-4433.3526659420286,-4414.1095500000001,-4414.1095500000001,-4414.1095500000001,-4414.1095500000001]
["Procura Líquida Projetada (Excedente)",13335792.980918799,{"$f":"C494-C503-C505-C506","v":470795.0115863895},{"$f":"D494-D503-D505-D506","v":11115.240500355976},{"$f":"E494-E503-E505-E506","v":8678.5953076556762},{"$f":"F494-F503-F505-F506","v":7460.231745324344},{"$f":"G494-G503-G505-G506","v":7460.231745324344},{"$f":"H494-H503-H505-H506","v":7460.231745324344},{"$f":"I494-I503-I505-I506","v":8678.5953076556762},{"$f":"J494-J503-J505-J506","v":7460.231745324344},{"$f":"K494-K503-K505-K506","v":15472.05607170612},{"$f":"L494-L503-L505-L506","v":20127.795295692893},{"$f":"M494-M503-M505-M506","v":25514.164459351192},{"$f":"N494-N503-N505-N506","v":27975.556012530495},{"$f":"O494-O503-O505-O506","v":24996.406905387637},{"$f":"P494-P503-P505-P506","v":22061.620916180316},{"$f":"Q494-Q503-Q505-Q506","v":22515.39859475175},{"$f":"R494-R503-R505-R506","v":24542.629226816207},{"$f":"S494-S503-S505-S506","v":23073.30500181621},{"$f":"T494-T503-T505-T506","v":26688.701155466035},{"$f":"U494-U503-U505-U506","v":30402.744630544486},{"$f":"V494-V503-V505-V506","v":31803.536594830202},{"$f":"W494-W503-W505-W506","v":34240.181787530499},{"$f":"X494-X503-X505-X506","v":33195.047234658581},{"$f":"Y494-Y503-Y505-Y506","v":30758.402041958332},{"$f":"Z494-Z503-Z505-Z506","v":23448.345692696508},{"$f":"AA494-AA503-AA505-AA506","v":22230.143867507286},{"$f":"AB494-AB503-AB505-AB506","v":405341.35544530238},{"$f":"AC494-AC503-AC505-AC506","v":10496.867066524115},{"$f":"AD494-AD503-AD505-AD506","v":12296.867066524115},{"$f":"AE494-AE503-AE505-AE506","v":12296.867066524115},{"$f":"AF494-AF503-AF505-AF506","v":12296.867066524115},{"$f":"AG494-AG503-AG505-AG506","v":12296.867066524115},{"$f":"AH494-AH503-AH505-AH506","v":12296.867066524115},{"$f":"AI494-AI503-AI505-AI506","v":12296.867066524115},{"$f":"AJ494-AJ503-AJ505-AJ506","v":16503.681366937224},{"$f":"AK494-AK503-AK505-AK506","v":19214.280954303889},{"$f":"AL494-AL503-AL505-AL506","v":18377.354648813442},{"$f":"AM494-AM503-AM505-AM506","v":17792.936533774773},{"$f":"AN494-AN503-AN505-AN506","v":16032.108752045027},{"$f":"AO494-AO503-AO505-AO506","v":14924.806021894427},{"$f":"AP494-AP503-AP505-AP506","v":14160.262375052778},{"$f":"AQ494-AQ503-AQ505-AQ506","v":13141.688422647385},{"$f":"AR494-AR503-AR505-AR506","v":11063.203534940849},{"$f":"AS494-AS503-AS505-AS506","v":14678.600959527728},{"$f":"AT494-AT503-AT505-AT506","v":19001.711199065619},{"$f":"AU494-AU503-AU505-AU506","v":22230.080320655135},{"$f":"AV494-AV503-AV505-AV506","v":26494.187634914801},{"$f":"AW494-AW503-AW505-AW506","v":27103.36562230753},{"$f":"AX494-AX503-AX505-AX506","v":23448.339210917598},{"$f":"AY494-AY503-AY505-AY506","v":23448.339210917598},{"$f":"AZ494-AZ503-AZ505-AZ506","v":23448.339210917598},{"$f":"BA494-BA503-BA505-BA506","v":292903.84855925484},{"$f":"BB494-BB503-BB505-BB506","v":7423.5728439581426},{"$f":"BC494-BC503-BC505-BC506","v":7423.5728439581426},{"$f":"BD494-BD503-BD505-BD506","v":7423.5728439581426},{"$f":"BE494-BE503-BE505-BE506","v":7423.5728439581426},{"$f":"BF494-BF503-BF505-BF506","v":7423.5728439581426},{"$f":"BG494-BG503-BG505-BG506","v":7423.5728439581426},{"$f":"BH494-BH503-BH505-BH506","v":7423.5728439581426},{"$f":"BI494-BI503-BI505-BI506","v":11021.226357763106},{"$f":"BJ494-BJ503-BJ505-BJ506","v":12195.182798697286},{"$f":"BK494-BK503-BK505-BK506","v":12708.255501994227},{"$f":"BL494-BL503-BL505-BL506","v":12442.040200890651},{"$f":"BM494-BM503-BM505-BM506","v":11899.650893134643},{"$f":"BN494-BN503-BN505-BN506","v":12010.669116692432},{"$f":"BO494-BO503-BO505-BO506","v":11246.041365077501},{"$f":"BP494-BP503-BP505-BP506","v":8400.0705205383565},{"$f":"BQ494-BQ503-BQ505-BQ506","v":3884.943601513487},{"$f":"BR494-BR503-BR505-BR506","v":6759.5018127085132},{"$f":"BS494-BS503-BS505-BS506","v":13519.349500552009},{"$f":"BT494-BT503-BT505-BT506","v":16747.623081252648},{"$f":"BU494-BU503-BU505-BU506","v":22230.067930497404},{"$f":"BV494-BV503-BV505-BV506","v":24666.710085717299},{"$f":"BW494-BW503-BW505-BW506","v":20402.501961506074},{"$f":"BX494-BX503-BX505-BX506","v":20402.501961506074},{"$f":"BY494-BY503-BY505-BY506","v":20402.501961506074},{"$f":"BZ494-BZ503-BZ505-BZ506","v":507859.39358638949},{"$f":"CA494-CA503-CA505-CA506","v":12615.240500355976},{"$f":"CB494-CB503-CB505-CB506","v":10178.595307655676},{"$f":"CC494-CC503-CC505-CC506","v":8960.231745324345},{"$f":"CD494-CD503-CD505-CD506","v":8960.231745324345},{"$f":"CE494-CE503-CE505-CE506","v":8960.231745324345},{"$f":"CF494-CF503-CF505-CF506","v":10178.595307655676},{"$f":"CG494-CG503-CG505-CG506","v":8960.231745324345},{"$f":"CH494-CH503-CH505-CH506","v":15472.05607170612},{"$f":"CI494-CI503-CI505-CI506","v":20127.795295692893},{"$f":"CJ494-CJ503-CJ505-CJ506","v":25514.164459351192},{"$f":"CK494-CK503-CK505-CK506","v":27975.556012530495},{"$f":"CL494-CL503-CL505-CL506","v":24996.406905387637},{"$f":"CM494-CM503-CM505-CM506","v":22061.620916180316},{"$f":"CN494-CN503-CN505-CN506","v":22515.39859475175},{"$f":"CO494-CO503-CO505-CO506","v":24542.629226816207},{"$f":"CP494-CP503-CP505-CP506","v":23073.30500181621},{"$f":"CQ494-CQ503-CQ505-CQ506","v":26688.701155466035},{"$f":"CR494-CR503-CR505-CR506","v":30402.744630544486},{"$f":"CS494-CS503-CS505-CS506","v":31803.536594830202},{"$f":"CT494-CT503-CT505-CT506","v":34240.181787530499},{"$f":"CU494-CU503-CU505-CU506","v":33195.047234658581},{"$f":"CV494-CV503-CV505-CV506","v":30758.402041958332},{"$f":"CW494-CW503-CW505-CW506","v":23448.345692696508},{"$f":"CX494-CX503-CX505-CX506","v":22230.143867507286}]
[]
["FORÇA PRODUÇÃO E VENDAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Período Tarifário",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$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":1081938.8999999999},{"$f":"SUM(D513:AA513)","v":36064.629999999997},{"$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":521.024},{"$f":"'Produção Horária'!K25*1","v":2320.1849999999999},{"$f":"'Produção Horária'!L25*1","v":3818.1290000000004},{"$f":"'Produção Horária'!M25*1","v":5047.42},{"$f":"'Produção Horária'!N25*1","v":5755.6870000000008},{"$f":"'Produção Horária'!O25*1","v":5568.4440000000004},{"$f":"'Produção Horária'!P25*1","v":5234.6629999999996},{"$f":"'Produção Horária'!Q25*1","v":4607.8060000000005},{"$f":"'Produção Horária'!R25*1","v":2613.261},{"$f":"'Produção Horária'!S25*1","v":578.01099999999997},{"$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":36064.629999999997},{"$f":"D513","v":0},{"$f":"E513","v":0},0,0,0,0,0,0,521.024,2320.1849999999999,3818.1290000000004,5047.42,5755.6870000000008,5568.4440000000004,5234.6629999999996,4607.8060000000005,2613.261,578.01099999999997,0,0,0,0,{"$f":"Z513","v":0},{"$f":"AA513","v":0},{"$f":"SUM(BB513:BY513)","v":36064.629999999997},{"$f":"AC513","v":0},0,0,0,0,0,0,0,521.024,2320.1849999999999,3818.1290000000004,5047.42,5755.6870000000008,5568.4440000000004,5234.6629999999996,4607.8060000000005,2613.261,578.01099999999997,0,0,0,0,{"$f":"AY513","v":0},0,{"$f":"SUM(CA513:CX513)","v":36064.629999999997},{"$f":"BB513","v":0},0,0,0,0,0,0,0,521.024,2320.1849999999999,3818.1290000000004,5047.42,5755.6870000000008,5568.4440000000004,5234.6629999999996,4607.8060000000005,2613.261,578.01099999999997,0,0,0,0,0,0]
["Perdas AC",{"$f":"4*AB514+4*BA514+18*C514+BZ514*4","v":-36801.069744599998},{"$f":"SUM(D514:AA514)","v":-1226.7023248199998},{"$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$51*L513*-1","v":-17.722110335999993},{"$f":"Entradas!$E$51*M513*-1","v":-78.918772589999975},{"$f":"Entradas!$E$51*N513*-1","v":-129.86983980599996},{"$f":"Entradas!$E$51*O513*-1","v":-171.68294387999995},{"$f":"Entradas!$E$51*P513*-1","v":-195.77393761799996},{"$f":"Entradas!$E$51*Q513*-1","v":-189.40505421599994},{"$f":"Entradas!$E$51*R513*-1","v":-178.05182728199992},{"$f":"Entradas!$E$51*S513*-1","v":-156.72991328399996},{"$f":"Entradas!$E$51*T513*-1","v":-88.887459653999969},{"$f":"Entradas!$E$51*U513*-1","v":-19.660466153999991},{"$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":-1226.7023248199998},{"$f":"Entradas!$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$51*AK513*-1","v":-17.722110335999993},{"$f":"Entradas!$E$51*AL513*-1","v":-78.918772589999975},{"$f":"Entradas!$E$51*AM513*-1","v":-129.86983980599996},{"$f":"Entradas!$E$51*AN513*-1","v":-171.68294387999995},{"$f":"Entradas!$E$51*AO513*-1","v":-195.77393761799996},{"$f":"Entradas!$E$51*AP513*-1","v":-189.40505421599994},{"$f":"Entradas!$E$51*AQ513*-1","v":-178.05182728199992},{"$f":"Entradas!$E$51*AR513*-1","v":-156.72991328399996},{"$f":"Entradas!$E$51*AS513*-1","v":-88.887459653999969},{"$f":"Entradas!$E$51*AT513*-1","v":-19.660466153999991},{"$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":-1226.7023248199998},{"$f":"Entradas!$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$51*BJ513*-1","v":-17.722110335999993},{"$f":"Entradas!$E$51*BK513*-1","v":-78.918772589999975},{"$f":"Entradas!$E$51*BL513*-1","v":-129.86983980599996},{"$f":"Entradas!$E$51*BM513*-1","v":-171.68294387999995},{"$f":"Entradas!$E$51*BN513*-1","v":-195.77393761799996},{"$f":"Entradas!$E$51*BO513*-1","v":-189.40505421599994},{"$f":"Entradas!$E$51*BP513*-1","v":-178.05182728199992},{"$f":"Entradas!$E$51*BQ513*-1","v":-156.72991328399996},{"$f":"Entradas!$E$51*BR513*-1","v":-88.887459653999969},{"$f":"Entradas!$E$51*BS513*-1","v":-19.660466153999991},{"$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":-1226.7023248199998},{"$f":"Entradas!$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$51*CI513*-1","v":-17.722110335999993},{"$f":"Entradas!$E$51*CJ513*-1","v":-78.918772589999975},{"$f":"Entradas!$E$51*CK513*-1","v":-129.86983980599996},{"$f":"Entradas!$E$51*CL513*-1","v":-171.68294387999995},{"$f":"Entradas!$E$51*CM513*-1","v":-195.77393761799996},{"$f":"Entradas!$E$51*CN513*-1","v":-189.40505421599994},{"$f":"Entradas!$E$51*CO513*-1","v":-178.05182728199992},{"$f":"Entradas!$E$51*CP513*-1","v":-156.72991328399996},{"$f":"Entradas!$E$51*CQ513*-1","v":-88.887459653999969},{"$f":"Entradas!$E$51*CR513*-1","v":-19.660466153999991},{"$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":1045137.8302554002},{"$f":"SUM(D515:AA515)","v":34837.927675180006},{"$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":503.30188966399999},{"$f":"M513+M514","v":2241.2662274099998},{"$f":"N513+N514","v":3688.2591601940003},{"$f":"O513+O514","v":4875.7370561200005},{"$f":"P513+P514","v":5559.913062382001},{"$f":"Q513+Q514","v":5379.0389457840001},{"$f":"R513+R514","v":5056.6111727179996},{"$f":"S513+S514","v":4451.0760867160006},{"$f":"T513+T514","v":2524.373540346},{"$f":"U513+U514","v":558.35053384599996},{"$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":34837.927675180006},{"$f":"AC513+AC514","v":0},{"$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},{"$f":"AK513+AK514","v":503.30188966399999},{"$f":"AL513+AL514","v":2241.2662274099998},{"$f":"AM513+AM514","v":3688.2591601940003},{"$f":"AN513+AN514","v":4875.7370561200005},{"$f":"AO513+AO514","v":5559.913062382001},{"$f":"AP513+AP514","v":5379.0389457840001},{"$f":"AQ513+AQ514","v":5056.6111727179996},{"$f":"AR513+AR514","v":4451.0760867160006},{"$f":"AS513+AS514","v":2524.373540346},{"$f":"AT513+AT514","v":558.35053384599996},{"$f":"AU513+AU514","v":0},{"$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},34837.927675180006,{"$f":"BB513+BB514","v":0},{"$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},{"$f":"BJ513+BJ514","v":503.30188966399999},{"$f":"BK513+BK514","v":2241.2662274099998},{"$f":"BL513+BL514","v":3688.2591601940003},{"$f":"BM513+BM514","v":4875.7370561200005},{"$f":"BN513+BN514","v":5559.913062382001},{"$f":"BO513+BO514","v":5379.0389457840001},{"$f":"BP513+BP514","v":5056.6111727179996},{"$f":"BQ513+BQ514","v":4451.0760867160006},{"$f":"BR513+BR514","v":2524.373540346},{"$f":"BS513+BS514","v":558.35053384599996},{"$f":"BT513+BT514","v":0},{"$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},34837.927675180006,{"$f":"CA513+CA514","v":0},{"$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},{"$f":"CI513+CI514","v":503.30188966399999},{"$f":"CJ513+CJ514","v":2241.2662274099998},{"$f":"CK513+CK514","v":3688.2591601940003},{"$f":"CL513+CL514","v":4875.7370561200005},{"$f":"CM513+CM514","v":5559.913062382001},{"$f":"CN513+CN514","v":5379.0389457840001},{"$f":"CO513+CO514","v":5056.6111727179996},{"$f":"CP513+CP514","v":4451.0760867160006},{"$f":"CQ513+CQ514","v":2524.373540346},{"$f":"CR513+CR514","v":558.35053384599996},{"$f":"CS513+CS514","v":0},{"$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",-36300,{"$f":"SUM(D516:AA516)","v":-1210},{"$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$81,L515)*-1","v":-121},{"$f":"IF(M515>Entradas!$E$81,Entradas!$E$81,M515)*-1","v":-121},{"$f":"IF(N515>Entradas!$E$81,Entradas!$E$81,N515)*-1","v":-121},{"$f":"IF(O515>Entradas!$E$81,Entradas!$E$81,O515)*-1","v":-121},{"$f":"IF(P515>Entradas!$E$81,Entradas!$E$81,P515)*-1","v":-121},{"$f":"IF(Q515>Entradas!$E$81,Entradas!$E$81,Q515)*-1","v":-121},{"$f":"IF(R515>Entradas!$E$81,Entradas!$E$81,R515)*-1","v":-121},{"$f":"IF(S515>Entradas!$E$81,Entradas!$E$81,S515)*-1","v":-121},{"$f":"IF(T515>Entradas!$E$81,Entradas!$E$81,T515)*-1","v":-121},{"$f":"IF(U515>Entradas!$E$81,Entradas!$E$81,U515)*-1","v":-121},{"$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":-1210},{"$f":"IF(AC515>Entradas!$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$81,AK515)*-1","v":-121},{"$f":"IF(AL515>Entradas!$E$81,Entradas!$E$81,AL515)*-1","v":-121},{"$f":"IF(AM515>Entradas!$E$81,Entradas!$E$81,AM515)*-1","v":-121},{"$f":"IF(AN515>Entradas!$E$81,Entradas!$E$81,AN515)*-1","v":-121},{"$f":"IF(AO515>Entradas!$E$81,Entradas!$E$81,AO515)*-1","v":-121},{"$f":"IF(AP515>Entradas!$E$81,Entradas!$E$81,AP515)*-1","v":-121},{"$f":"IF(AQ515>Entradas!$E$81,Entradas!$E$81,AQ515)*-1","v":-121},{"$f":"IF(AR515>Entradas!$E$81,Entradas!$E$81,AR515)*-1","v":-121},{"$f":"IF(AS515>Entradas!$E$81,Entradas!$E$81,AS515)*-1","v":-121},{"$f":"IF(AT515>Entradas!$E$81,Entradas!$E$81,AT515)*-1","v":-121},{"$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":-1210},{"$f":"IF(BB515>Entradas!$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$81,BJ515)*-1","v":-121},{"$f":"IF(BK515>Entradas!$E$81,Entradas!$E$81,BK515)*-1","v":-121},{"$f":"IF(BL515>Entradas!$E$81,Entradas!$E$81,BL515)*-1","v":-121},{"$f":"IF(BM515>Entradas!$E$81,Entradas!$E$81,BM515)*-1","v":-121},{"$f":"IF(BN515>Entradas!$E$81,Entradas!$E$81,BN515)*-1","v":-121},{"$f":"IF(BO515>Entradas!$E$81,Entradas!$E$81,BO515)*-1","v":-121},{"$f":"IF(BP515>Entradas!$E$81,Entradas!$E$81,BP515)*-1","v":-121},{"$f":"IF(BQ515>Entradas!$E$81,Entradas!$E$81,BQ515)*-1","v":-121},{"$f":"IF(BR515>Entradas!$E$81,Entradas!$E$81,BR515)*-1","v":-121},{"$f":"IF(BS515>Entradas!$E$81,Entradas!$E$81,BS515)*-1","v":-121},{"$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":-1210},{"$f":"IF(CA515>Entradas!$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$81,CI515)*-1","v":-121},{"$f":"IF(CJ515>Entradas!$E$81,Entradas!$E$81,CJ515)*-1","v":-121},{"$f":"IF(CK515>Entradas!$E$81,Entradas!$E$81,CK515)*-1","v":-121},{"$f":"IF(CL515>Entradas!$E$81,Entradas!$E$81,CL515)*-1","v":-121},{"$f":"IF(CM515>Entradas!$E$81,Entradas!$E$81,CM515)*-1","v":-121},{"$f":"IF(CN515>Entradas!$E$81,Entradas!$E$81,CN515)*-1","v":-121},{"$f":"IF(CO515>Entradas!$E$81,Entradas!$E$81,CO515)*-1","v":-121},{"$f":"IF(CP515>Entradas!$E$81,Entradas!$E$81,CP515)*-1","v":-121},{"$f":"IF(CQ515>Entradas!$E$81,Entradas!$E$81,CQ515)*-1","v":-121},{"$f":"IF(CR515>Entradas!$E$81,Entradas!$E$81,CR515)*-1","v":-121},{"$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$81,CX515)*-1","v":0}]
["Produção PV líquida disponível",1008837.8302554002,{"$f":"SUM(D517:AA517)","v":33627.927675180006},{"$f":"D515+D516","v":0},{"$f":"E515+E516","v":0},0,0,0,0,0,0,382.30188966399999,2120.2662274099998,3567.2591601940003,4754.7370561200005,5438.913062382001,5258.0389457840001,4935.6111727179996,4330.0760867160006,2403.373540346,437.35053384599996,0,0,0,0,0,0,{"$f":"SUM(AC517:AZ517)","v":33627.927675180006},{"$f":"AC515+AC516","v":0},{"$f":"AD515+AD516","v":0},0,0,0,0,0,0,382.30188966399999,2120.2662274099998,3567.2591601940003,4754.7370561200005,5438.913062382001,5258.0389457840001,4935.6111727179996,4330.0760867160006,2403.373540346,437.35053384599996,0,0,0,0,0,0,{"$f":"SUM(BB517:BY517)","v":33627.927675180006},{"$f":"BB515+BB516","v":0},{"$f":"BC515+BC516","v":0},0,0,0,0,0,0,382.30188966399999,2120.2662274099998,3567.2591601940003,4754.7370561200005,5438.913062382001,5258.0389457840001,4935.6111727179996,4330.0760867160006,2403.373540346,437.35053384599996,0,0,0,0,0,0,{"$f":"SUM(CA517:CX517)","v":33627.927675180006},{"$f":"CA515+CA516","v":0},{"$f":"CB515+CB516","v":0},0,0,0,0,0,0,382.30188966399999,2120.2662274099998,3567.2591601940003,4754.7370561200005,5438.913062382001,5258.0389457840001,4935.6111727179996,4330.0760867160006,2403.373540346,437.35053384599996,0,0,0,0,0,0]
[]
["Armazenamento e Venda"]
["Força Produção PV vendida diretamente à EDA",{"$f":"4*AB520+4*BA520+18*C520+BZ520*4","v":1007057.3003145901},{"$f":"SUM(D520:AA520)","v":33627.927675180006},{"$f":"IF(D507<0,0,IF(D507>D517,D517,D507))","v":0},{"$f":"IF(E507<0,0,IF(E507>E517,E517,E507))","v":0},0,0,0,0,0,0,382.30188966399999,2120.2662274099998,3567.2591601940003,4754.7370561200005,5438.913062382001,5258.0389457840001,4935.6111727179996,4330.0760867160006,2403.373540346,437.35053384599996,0,0,0,0,0,0,{"$f":"SUM(AC520:AZ520)","v":33627.927675180006},{"$f":"IF(AC507<0,0,IF(AC507>AC517,AC517,AC507))","v":0},{"$f":"IF(AD507<0,0,IF(AD507>AD517,AD517,AD507))","v":0},0,0,0,0,0,0,382.30188966399999,2120.2662274099998,3567.2591601940003,4754.7370561200005,5438.913062382001,5258.0389457840001,4935.6111727179996,4330.0760867160006,2403.373540346,437.35053384599996,0,0,0,0,0,0,{"$f":"SUM(BB520:BY520)","v":33182.795189977493},{"$f":"IF(BB507<0,0,IF(BB507>BB517,BB517,BB507))","v":0},0,0,0,0,0,0,0,382.30188966399999,2120.2662274099998,3567.2591601940003,4754.7370561200005,5438.913062382001,5258.0389457840001,4935.6111727179996,3884.943601513487,2403.373540346,437.35053384599996,0,0,0,0,0,0,{"$f":"SUM(CA520:CX520)","v":33627.927675180006},{"$f":"IF(CA507<0,0,IF(CA507>CA517,CA517,CA507))","v":0},{"$f":"IF(CB507<0,0,IF(CB507>CB517,CB517,CB507))","v":0},0,0,0,0,0,0,382.30188966399999,2120.2662274099998,3567.2591601940003,4754.7370561200005,5438.913062382001,5258.0389457840001,4935.6111727179996,4330.0760867160006,2403.373540346,437.35053384599996,0,0,0,0,0,0]
["Procura líquida após venda de produção PV",{"$f":"B507-B520","v":12328735.680604208},{"$f":"C507-C520","v":437167.08391120948},{"$f":"D507-D520","v":11115.240500355976},{"$f":"E507-E520","v":8678.5953076556762},{"$f":"F507-F520","v":7460.231745324344},{"$f":"G507-G520","v":7460.231745324344},{"$f":"H507-H520","v":7460.231745324344},{"$f":"I507-I520","v":8678.5953076556762},{"$f":"J507-J520","v":7460.231745324344},{"$f":"K507-K520","v":15472.05607170612},{"$f":"L507-L520","v":19745.493406028894},{"$f":"M507-M520","v":23393.898231941192},{"$f":"N507-N520","v":24408.296852336494},{"$f":"O507-O520","v":20241.669849267637},{"$f":"P507-P520","v":16622.707853798314},{"$f":"Q507-Q520","v":17257.359648967751},{"$f":"R507-R520","v":19607.018054098207},{"$f":"S507-S520","v":18743.228915100211},{"$f":"T507-T520","v":24285.327615120033},{"$f":"U507-U520","v":29965.394096698488},{"$f":"V507-V520","v":31803.536594830202},{"$f":"W507-W520","v":34240.181787530499},{"$f":"X507-X520","v":33195.047234658581},{"$f":"Y507-Y520","v":30758.402041958332},{"$f":"Z507-Z520","v":23448.345692696508},{"$f":"AA507-AA520","v":22230.143867507286},{"$f":"AB507-AB520","v":371713.42777012236},{"$f":"AC507-AC520","v":10496.867066524115},{"$f":"AD507-AD520","v":12296.867066524115},{"$f":"AE507-AE520","v":12296.867066524115},{"$f":"AF507-AF520","v":12296.867066524115},{"$f":"AG507-AG520","v":12296.867066524115},{"$f":"AH507-AH520","v":12296.867066524115},{"$f":"AI507-AI520","v":12296.867066524115},{"$f":"AJ507-AJ520","v":16503.681366937224},{"$f":"AK507-AK520","v":18831.979064639891},{"$f":"AL507-AL520","v":16257.088421403441},{"$f":"AM507-AM520","v":14225.677373580773},{"$f":"AN507-AN520","v":11277.371695925027},{"$f":"AO507-AO520","v":9485.8929595124246},{"$f":"AP507-AP520","v":8902.223429268779},{"$f":"AQ507-AQ520","v":8206.0772499293853},{"$f":"AR507-AR520","v":6733.1274482248482},{"$f":"AS507-AS520","v":12275.227419181729},{"$f":"AT507-AT520","v":18564.360665219618},{"$f":"AU507-AU520","v":22230.080320655135},{"$f":"AV507-AV520","v":26494.187634914801},{"$f":"AW507-AW520","v":27103.36562230753},{"$f":"AX507-AX520","v":23448.339210917598},{"$f":"AY507-AY520","v":23448.339210917598},{"$f":"AZ507-AZ520","v":23448.339210917598},{"$f":"BA507-BA520","v":259721.05336927733},{"$f":"BB507-BB520","v":7423.5728439581426},{"$f":"BC507-BC520","v":7423.5728439581426},{"$f":"BD507-BD520","v":7423.5728439581426},{"$f":"BE507-BE520","v":7423.5728439581426},{"$f":"BF507-BF520","v":7423.5728439581426},{"$f":"BG507-BG520","v":7423.5728439581426},{"$f":"BH507-BH520","v":7423.5728439581426},{"$f":"BI507-BI520","v":11021.226357763106},{"$f":"BJ507-BJ520","v":11812.880909033285},{"$f":"BK507-BK520","v":10587.989274584226},{"$f":"BL507-BL520","v":8874.781040696651},{"$f":"BM507-BM520","v":7144.9138370146429},{"$f":"BN507-BN520","v":6571.756054310431},{"$f":"BO507-BO520","v":5988.0024192935007},{"$f":"BP507-BP520","v":3464.4593478203569},{"$f":"BQ507-BQ520","v":0},{"$f":"BR507-BR520","v":4356.1282723625136},{"$f":"BS507-BS520","v":13081.998966706009},{"$f":"BT507-BT520","v":16747.623081252648},{"$f":"BU507-BU520","v":22230.067930497404},{"$f":"BV507-BV520","v":24666.710085717299},{"$f":"BW507-BW520","v":20402.501961506074},{"$f":"BX507-BX520","v":20402.501961506074},{"$f":"BY507-BY520","v":20402.501961506074},{"$f":"BZ507-BZ520","v":474231.46591120947},{"$f":"CA507-CA520","v":12615.240500355976},{"$f":"CB507-CB520","v":10178.595307655676},{"$f":"CC507-CC520","v":8960.231745324345},{"$f":"CD507-CD520","v":8960.231745324345},{"$f":"CE507-CE520","v":8960.231745324345},{"$f":"CF507-CF520","v":10178.595307655676},{"$f":"CG507-CG520","v":8960.231745324345},{"$f":"CH507-CH520","v":15472.05607170612},{"$f":"CI507-CI520","v":19745.493406028894},{"$f":"CJ507-CJ520","v":23393.898231941192},{"$f":"CK507-CK520","v":24408.296852336494},{"$f":"CL507-CL520","v":20241.669849267637},{"$f":"CM507-CM520","v":16622.707853798314},{"$f":"CN507-CN520","v":17257.359648967751},{"$f":"CO507-CO520","v":19607.018054098207},{"$f":"CP507-CP520","v":18743.228915100211},{"$f":"CQ507-CQ520","v":24285.327615120033},{"$f":"CR507-CR520","v":29965.394096698488},{"$f":"CS507-CS520","v":31803.536594830202},{"$f":"CT507-CT520","v":34240.181787530499},{"$f":"CU507-CU520","v":33195.047234658581},{"$f":"CV507-CV520","v":30758.402041958332},{"$f":"CW507-CW520","v":23448.345692696508},{"$f":"CX507-CX520","v":22230.143867507286}]
[]
["Resumo"]
["Produção",{"$f":"B515","v":1045137.8302554002},{"$f":"SUM(D524:AA524)","v":34837.927675180006},{"$f":"D515","v":0},0,0,0,0,0,0,0,503.30188966399999,2241.2662274099998,3688.2591601940003,4875.7370561200005,5559.913062382001,5379.0389457840001,5056.6111727179996,4451.0760867160006,2524.373540346,558.35053384599996,0,0,0,0,0,0,34837.927675180006,0,0,0,0,0,0,0,{"$f":"AJ515","v":0},503.30188966399999,2241.2662274099998,3688.2591601940003,4875.7370561200005,5559.913062382001,5379.0389457840001,5056.6111727179996,4451.0760867160006,2524.373540346,558.35053384599996,0,0,0,0,0,0,34837.927675180006,0,0,0,0,0,0,0,0,503.30188966399999,2241.2662274099998,3688.2591601940003,4875.7370561200005,5559.913062382001,5379.0389457840001,{"$f":"BP515","v":5056.6111727179996},4451.0760867160006,2524.373540346,558.35053384599996,0,0,0,0,0,0,34837.927675180006,0,0,0,0,0,0,0,0,503.30188966399999,2241.2662274099998,3688.2591601940003,4875.7370561200005,5559.913062382001,5379.0389457840001,5056.6111727179996,4451.0760867160006,2524.373540346,558.35053384599996,0,0,0,0,0,0]
["Utilização",{"$f":"B516","v":-36300},{"$f":"C516","v":-1210},{"$f":"D516","v":0},0,0,0,0,0,0,0,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,0,0,0,0,0,0,-1210,0,0,0,0,0,0,0,0,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,0,0,0,0,0,0,-1210,0,0,0,0,0,0,0,0,-121,-121,-121,-121,-121,-121,{"$f":"BP516","v":-121},-121,-121,-121,0,0,0,0,0,0,-1210,0,0,0,0,0,0,0,0,-121,-121,-121,-121,-121,-121,-121,-121,-121,-121,0,0,0,0,0,0]
["Total Vendido à EDA",{"$f":"4*AB526+4*BA526+18*C526+BZ526*4","v":1007057.3003145901},{"$f":"SUM(D526:AA526)","v":33627.927675180006},{"$f":"D520","v":0},{"$f":"E520","v":0},0,0,0,0,0,0,382.30188966399999,2120.2662274099998,3567.2591601940003,4754.7370561200005,5438.913062382001,5258.0389457840001,4935.6111727179996,4330.0760867160006,2403.373540346,437.35053384599996,0,0,0,0,0,0,33627.927675180006,0,0,0,0,0,0,0,0,382.30188966399999,2120.2662274099998,3567.2591601940003,4754.7370561200005,5438.913062382001,5258.0389457840001,4935.6111727179996,4330.0760867160006,2403.373540346,437.35053384599996,0,0,0,0,0,0,33182.795189977493,0,0,0,0,0,0,0,0,382.30188966399999,2120.2662274099998,3567.2591601940003,4754.7370561200005,5438.913062382001,5258.0389457840001,4935.6111727179996,{"$f":"BQ520","v":3884.943601513487},2403.373540346,437.35053384599996,0,0,0,0,0,0,33627.927675180006,0,0,0,0,0,0,0,0,382.30188966399999,2120.2662274099998,3567.2591601940003,4754.7370561200005,5438.913062382001,5258.0389457840001,4935.6111727179996,4330.0760867160006,2403.373540346,437.35053384599996,0,0,0,0,0,0]
["  Ponta",9621.7117446119992,{"$f":"SUM(D527:AA527)","v":437.35053384599996},{"$f":"IF(D510=\"P\",D526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,437.35053384599996,0,0,0,0,0,0,{"$f":"SUM(AC527:AZ527)","v":0},{"$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,{"$f":"SUM(CA527:CX527)","v":437.35053384599996},{"$f":"IF(CA510=\"P\",CA526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,437.35053384599996,0,0,0,0,0,0]
["  Cheia",813919.53486776422,33190.577141334004,{"$f":"IF(D510=\"C\",D526,0)","v":0},0,0,0,0,0,0,0,382.30188966399999,2120.2662274099998,3567.2591601940003,4754.7370561200005,5438.913062382001,5258.0389457840001,4935.6111727179996,4330.0760867160006,2403.373540346,0,0,0,0,0,0,0,20931.709439604005,{"$f":"IF(AC510=\"C\",AC526,0)","v":0},0,0,0,0,0,0,0,0,0,3567.2591601940003,4754.7370561200005,5438.913062382001,0,0,4330.0760867160006,2403.373540346,437.35053384599996,0,0,0,0,0,0,0,{"$f":"IF(BB510=\"C\",BB526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33190.577141334004,{"$f":"IF(CA510=\"C\",CA526,0)","v":0},0,0,0,0,0,0,0,382.30188966399999,2120.2662274099998,3567.2591601940003,4754.7370561200005,5438.913062382001,5258.0389457840001,4935.6111727179996,4330.0760867160006,2403.373540346,0,0,0,0,0,0,0]
["  Vazio",183516.05370221398,0,{"$f":"IF(D510=\"V\",D526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12696.218235576,{"$f":"IF(AC510=\"V\",AC526,0)","v":0},0,0,0,0,0,0,0,382.30188966399999,2120.2662274099998,0,0,0,5258.0389457840001,4935.6111727179996,0,0,0,0,0,0,0,0,0,33182.795189977493,{"$f":"IF(BB510=\"V\",BB526,0)","v":0},0,0,0,0,0,0,0,382.30188966399999,2120.2662274099998,3567.2591601940003,4754.7370561200005,5438.913062382001,5258.0389457840001,4935.6111727179996,3884.943601513487,2403.373540346,437.35053384599996,0,0,0,0,0,0,0,{"$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",1780.5299408100545,0,{"$f":"D524+D525-D526","v":0},{"$f":"E524+E525-E526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,445.13248520251364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ524+BQ525-BQ526","v":445.13248520251364},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Percentagem de Excedente",{"$f":"IF(B531=0,0,B531/B524)","v":1.7036317022176364E-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,{"$f":"IF(AH531=0,0,AH531/AH524)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2777237766632274E-2,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BN531=0,0,BN531/BN524)","v":0},0,0,0.10000558888017839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CT531=0,0,CT531/CT524)","v":0},0,0,0,0]
[]
["DEZEMBRO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["PROCURA E PRODUÇÃO DE ENERGIAS RENOVÁVEIS"]
[]
["Procura"]
["Procura Projetada (2028)",{"$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",90024,{"$f":"SUM(D541:AA541)","v":2904},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"SUM(AC541:AZ541)","v":2904},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"SUM(BB541:BY541)","v":2904},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},{"$f":"Entradas!$E$81","v":121},2904,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121]
["Procura Total incluindo Autoconsumo",{"$f":"SUM(B539:B541)","v":46563998.184078939},1541749.9769429981,51263.609321608965,48890.799110798762,47704.354112635061,47704.354112635061,47704.354112635061,48890.799110798762,47704.354112635061,53950.014427014044,59882.039954039545,69373.280797280313,75305.306324305784,75305.306324305784,74118.901218900704,74118.901218900704,75305.306324305784,75305.306324305784,74118.901218900704,72932.49611349561,72932.49611349561,75305.306324305784,74118.901218900704,71746.091008090516,64627.542768449544,63441.255270254827,1442506.0882974435,51577.15471055729,51577.15471055729,51577.15471055729,51577.15471055729,51577.15471055729,{"$f":"SUM(AH539:AH541)","v":51577.15471055729},51577.15471055729,52763.558578321237,57509.174049376954,62254.789520432685,65220.799189842517,66407.203057606443,67000.404991488409,65814.001123724476,64034.39532207857,63441.193388196603,62254.789520432685,61661.494910599147,63441.193388196603,67593.590054554545,68186.808859252342,64627.536456479625,64627.536456479625,64627.536456479625,1320306.0903000522,46831.530552297176,46831.530552297176,46831.530552297176,46831.530552297176,46831.530552297176,46831.530552297176,46831.530552297176,47424.73236552353,49797.539618428935,54543.154124239722,58695.452254687109,61068.37406972958,{"$f":"SUM(BN539:BN541)","v":62847.979509408622},61661.493740239704,58102.365003597835,55136.355937466076,54543.154124239722,56322.759563918771,58102.365003597835,63441.181322634977,65813.988575540367,61661.493740239704,61661.493740239704,61661.493740239704,1552249.9769429981,52763.609321608965,50390.799110798762,49204.354112635061,49204.354112635061,49204.354112635061,50390.799110798762,49204.354112635061,53950.014427014044,59882.039954039545,69373.280797280313,75305.306324305784,75305.306324305784,74118.901218900704,74118.901218900704,75305.306324305784,75305.306324305784,74118.901218900704,72932.49611349561,72932.49611349561,{"$f":"SUM(CT539:CT541)","v":75305.306324305784},74118.901218900704,71746.091008090516,64627.542768449544,63441.255270254827]
[null,{"$f":"4*AB543+4*BA543+18*C543+BZ543*5","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(L542:U542)","v":725765.74581874069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK542:AT542)","v":635598.24507377855},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ542:BS542)","v":572718.62794595619}]
["Produção Projetada de Energias Renováveis"]
["   Eólica",{"$f":"4*AB545+4*BA545+18*C545+BZ545*5","v":5224101.4139999999},181182.70799999998,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996,3774.6397499999998,3774.6397499999998,3774.6397499999998,3774.6397499999998,3774.6397499999998,3774.6397499999998,3774.6397499999998,3774.6397499999998,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996,150985.59,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996,3774.6397499999998,3774.6397499999998,3774.6397499999998,3774.6397499999998,3774.6397499999998,3774.6397499999998,3774.6397499999998,3774.6397499999998,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996,150985.59,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996,3774.6397499999998,3774.6397499999998,3774.6397499999998,3774.6397499999998,3774.6397499999998,3774.6397499999998,3774.6397499999998,3774.6397499999998,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996,150985.59,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996,3774.6397499999998,3774.6397499999998,3774.6397499999998,3774.6397499999998,3774.6397499999998,3774.6397499999998,3774.6397499999998,3774.6397499999998,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996,7549.2794999999996]
["   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)",1770960.5575396826,{"$f":"SUM(D548:AA548)","v":57127.759920634926},{"$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$31*L561","v":21.921626984126984},{"$f":"Entradas!$E$43/Entradas!$E$31*M561","v":2871.7331349206352},{"$f":"Entradas!$E$43/Entradas!$E$31*N561","v":6335.3501984126997},{"$f":"Entradas!$E$43/Entradas!$E$31*O561","v":8154.8452380952394},{"$f":"Entradas!$E$43/Entradas!$E$31*P561","v":7847.9424603174612},{"$f":"Entradas!$E$43/Entradas!$E$31*Q561","v":9689.3591269841272},{"$f":"Entradas!$E$43/Entradas!$E$31*R561","v":8680.9642857142862},{"$f":"Entradas!$E$43/Entradas!$E$31*S561","v":8352.1398809523816},{"$f":"Entradas!$E$43/Entradas!$E$31*T561","v":4647.3849206349214},{"$f":"Entradas!$E$43/Entradas!$E$31*U561","v":526.11904761904759},{"$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":57127.759920634926},{"$f":"D548","v":0},{"$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},{"$f":"L548","v":21.921626984126984},{"$f":"M548","v":2871.7331349206352},{"$f":"N548","v":6335.3501984126997},{"$f":"O548","v":8154.8452380952394},{"$f":"P548","v":7847.9424603174612},{"$f":"Q548","v":9689.3591269841272},{"$f":"R548","v":8680.9642857142862},{"$f":"S548","v":8352.1398809523816},{"$f":"T548","v":4647.3849206349214},{"$f":"U548","v":526.11904761904759},{"$f":"V548","v":0},{"$f":"W548","v":0},{"$f":"X548","v":0},{"$f":"Y548","v":0},{"$f":"Z548","v":0},{"$f":"AA548","v":0},{"$f":"AB548","v":57127.759920634926},{"$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":21.921626984126984},{"$f":"AL548","v":2871.7331349206352},{"$f":"AM548","v":6335.3501984126997},{"$f":"AN548","v":8154.8452380952394},{"$f":"AO548","v":7847.9424603174612},{"$f":"AP548","v":9689.3591269841272},{"$f":"AQ548","v":8680.9642857142862},{"$f":"AR548","v":8352.1398809523816},{"$f":"AS548","v":4647.3849206349214},{"$f":"AT548","v":526.11904761904759},{"$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":57127.759920634926},{"$f":"BB548","v":0},{"$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},{"$f":"BJ548","v":21.921626984126984},{"$f":"BK548","v":2871.7331349206352},{"$f":"BL548","v":6335.3501984126997},{"$f":"BM548","v":8154.8452380952394},{"$f":"BN548","v":7847.9424603174612},{"$f":"BO548","v":9689.3591269841272},{"$f":"BP548","v":8680.9642857142862},{"$f":"BQ548","v":8352.1398809523816},{"$f":"BR548","v":4647.3849206349214},{"$f":"BS548","v":526.11904761904759},{"$f":"BT548","v":0},{"$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",{"$f":"SUM(B545:B550)","v":33664672.971539684},{"$f":"SUM(C545:C550)","v":1084119.6418336784},{"$f":"SUM(D545:D550)","v":43549.279499999997},{"$f":"SUM(E545:E550)","v":43549.279499999997},{"$f":"SUM(F545:F550)","v":43549.279499999997},{"$f":"SUM(G545:G550)","v":43549.279499999997},{"$f":"SUM(H545:H550)","v":43549.279499999997},{"$f":"SUM(I545:I550)","v":43549.279499999997},{"$f":"SUM(J545:J550)","v":43549.279499999997},{"$f":"SUM(K545:K550)","v":41274.639750000002},{"$f":"SUM(L545:L550)","v":41488.992536404417},{"$f":"SUM(M545:M550)","v":44338.804044340926},{"$f":"SUM(N545:N550)","v":47802.42110783299},{"$f":"SUM(O545:O550)","v":49621.916147515527},{"$f":"SUM(P545:P550)","v":49315.013369737753},{"$f":"SUM(Q545:Q550)","v":51156.430036404417},{"$f":"SUM(R545:R550)","v":50148.03519513458},{"$f":"SUM(S545:S550)","v":53593.850540372667},{"$f":"SUM(T545:T550)","v":49889.095580055204},{"$f":"SUM(U545:U550)","v":45767.829707039331},{"$f":"SUM(V545:V550)","v":45241.710659420285},{"$f":"SUM(W545:W550)","v":45241.710659420285},{"$f":"SUM(X545:X550)","v":45049.279499999997},{"$f":"SUM(Y545:Y550)","v":45049.279499999997},{"$f":"SUM(Z545:Z550)","v":45049.279499999997},{"$f":"SUM(AA545:AA550)","v":45049.279499999997},{"$f":"SUM(AB545:AB550)","v":1088613.3499206349},{"$f":"SUM(AC545:AC550)","v":44549.279499999997},{"$f":"SUM(AD545:AD550)","v":42549.279499999997},{"$f":"SUM(AE545:AE550)","v":42549.279499999997},{"$f":"SUM(AF545:AF550)","v":42549.279499999997},{"$f":"SUM(AG545:AG550)","v":42549.279499999997},{"$f":"SUM(AH545:AH550)","v":42549.279499999997},{"$f":"SUM(AI545:AI550)","v":42549.279499999997},{"$f":"SUM(AJ545:AJ550)","v":38774.639750000002},{"$f":"SUM(AK545:AK550)","v":39796.561376984129},{"$f":"SUM(AL545:AL550)","v":44146.372884920638},{"$f":"SUM(AM545:AM550)","v":47609.989948412702},{"$f":"SUM(AN545:AN550)","v":49429.484988095239},{"$f":"SUM(AO545:AO550)","v":49122.582210317465},{"$f":"SUM(AP545:AP550)","v":50963.998876984129},{"$f":"SUM(AQ545:AQ550)","v":49955.604035714292},{"$f":"SUM(AR545:AR550)","v":53401.419380952379},{"$f":"SUM(AS545:AS550)","v":49696.664420634916},{"$f":"SUM(AT545:AT550)","v":45575.398547619043},{"$f":"SUM(AU545:AU550)","v":45049.279499999997},{"$f":"SUM(AV545:AV550)","v":45049.279499999997},{"$f":"SUM(AW545:AW550)","v":45049.279499999997},{"$f":"SUM(AX545:AX550)","v":45049.279499999997},{"$f":"SUM(AY545:AY550)","v":45049.279499999997},{"$f":"SUM(AZ545:AZ550)","v":45049.279499999997},{"$f":"SUM(BA545:BA550)","v":1074113.3499206349},{"$f":"SUM(BB545:BB550)","v":42549.279499999997},{"$f":"SUM(BC545:BC550)","v":42549.279499999997},{"$f":"SUM(BD545:BD550)","v":42549.279499999997},{"$f":"SUM(BE545:BE550)","v":42549.279499999997},{"$f":"SUM(BF545:BF550)","v":42549.279499999997},{"$f":"SUM(BG545:BG550)","v":42549.279499999997},{"$f":"SUM(BH545:BH550)","v":42549.279499999997},{"$f":"SUM(BI545:BI550)","v":38774.639750000002},{"$f":"SUM(BJ545:BJ550)","v":38796.561376984129},{"$f":"SUM(BK545:BK550)","v":41646.372884920638},{"$f":"SUM(BL545:BL550)","v":46109.989948412702},{"$f":"SUM(BM545:BM550)","v":47929.484988095239},{"$f":"SUM(BN545:BN550)","v":47622.582210317465},{"$f":"SUM(BO545:BO550)","v":49463.998876984129},{"$f":"SUM(BP545:BP550)","v":48455.604035714292},{"$f":"SUM(BQ545:BQ550)","v":51901.419380952379},{"$f":"SUM(BR545:BR550)","v":49696.664420634916},{"$f":"SUM(BS545:BS550)","v":45575.398547619043},{"$f":"SUM(BT545:BT550)","v":45049.279499999997},{"$f":"SUM(BU545:BU550)","v":45049.279499999997},{"$f":"SUM(BV545:BV550)","v":45049.279499999997},{"$f":"SUM(BW545:BW550)","v":45049.279499999997},{"$f":"SUM(BX545:BX550)","v":45049.279499999997},{"$f":"SUM(BY545:BY550)","v":45049.279499999997},{"$f":"SUM(BZ545:BZ550)","v":1099922.5238336783},{"$f":"SUM(CA545:CA550)","v":43549.279499999997},{"$f":"SUM(CB545:CB550)","v":43549.279499999997},{"$f":"SUM(CC545:CC550)","v":43549.279499999997},{"$f":"SUM(CD545:CD550)","v":43549.279499999997},{"$f":"SUM(CE545:CE550)","v":43549.279499999997},{"$f":"SUM(CF545:CF550)","v":43549.279499999997},{"$f":"SUM(CG545:CG550)","v":43549.279499999997},{"$f":"SUM(CH545:CH550)","v":41274.639750000002},{"$f":"SUM(CI545:CI550)","v":41488.992536404417},{"$f":"SUM(CJ545:CJ550)","v":44338.804044340926},{"$f":"SUM(CK545:CK550)","v":47802.42110783299},{"$f":"SUM(CL545:CL550)","v":49621.916147515527},{"$f":"SUM(CM545:CM550)","v":49315.013369737753},{"$f":"SUM(CN545:CN550)","v":51156.430036404417},{"$f":"SUM(CO545:CO550)","v":50148.03519513458},{"$f":"SUM(CP545:CP550)","v":53593.850540372667},{"$f":"SUM(CQ545:CQ550)","v":49889.095580055204},{"$f":"SUM(CR545:CR550)","v":45767.829707039331},{"$f":"SUM(CS545:CS550)","v":45241.710659420285},{"$f":"SUM(CT545:CT550)","v":45241.710659420285},{"$f":"SUM(CU545:CU550)","v":45049.279499999997},{"$f":"SUM(CV545:CV550)","v":45049.279499999997},{"$f":"SUM(CW545:CW550)","v":45049.279499999997},{"$f":"SUM(CX545:CX550)","v":45049.279499999997}]
[null,{"$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":-3394912.4847539682},-109992.25238336783,{"$f":"0.1*D551*-1","v":-4354.9279500000002},-4354.9279500000002,-4354.9279500000002,-4354.9279500000002,-4354.9279500000002,-4354.9279500000002,-4354.9279500000002,-4127.4639750000006,-4148.8992536404421,-4433.8804044340932,-4780.2421107832988,-4962.1916147515531,-4931.5013369737753,-5115.6430036404417,-5014.803519513458,-5359.3850540372669,-4988.9095580055209,-4576.7829707039336,-4524.1710659420287,-4524.1710659420287,-4504.9279500000002,-4504.9279500000002,-4504.9279500000002,-4504.9279500000002,-108861.33499206349,{"$f":"0.1*AC551*-1","v":-4454.9279500000002},-4254.9279500000002,-4254.9279500000002,-4254.9279500000002,-4254.9279500000002,-4254.9279500000002,-4254.9279500000002,-3877.4639750000006,-3979.6561376984132,-4414.6372884920638,-4760.9989948412704,-4942.9484988095246,-4912.2582210317469,-5096.3998876984133,-4995.5604035714296,-5340.1419380952384,-4969.6664420634916,-4557.5398547619043,-4504.9279500000002,-4504.9279500000002,-4504.9279500000002,-4504.9279500000002,-4504.9279500000002,-4504.9279500000002,-107411.33499206349,{"$f":"0.1*BB551*-1","v":-4254.9279500000002},-4254.9279500000002,-4254.9279500000002,-4254.9279500000002,-4254.9279500000002,-4254.9279500000002,-4254.9279500000002,-3877.4639750000006,-3879.6561376984132,-4164.6372884920638,-4610.9989948412704,-4792.9484988095237,-4762.2582210317469,-4946.3998876984133,-4845.5604035714296,-5190.1419380952384,-4969.6664420634916,-4557.5398547619043,-4504.9279500000002,-4504.9279500000002,-4504.9279500000002,-4504.9279500000002,-4504.9279500000002,-4504.9279500000002,-109992.25238336783,{"$f":"0.1*CA551*-1","v":-4354.9279500000002},-4354.9279500000002,-4354.9279500000002,-4354.9279500000002,-4354.9279500000002,-4354.9279500000002,-4354.9279500000002,-4127.4639750000006,-4148.8992536404421,-4433.8804044340932,-4780.2421107832988,-4962.1916147515531,-4931.5013369737753,-5115.6430036404417,-5014.803519513458,-5359.3850540372669,-4988.9095580055209,-4576.7829707039336,-4524.1710659420287,-4524.1710659420287,-4504.9279500000002,-4504.9279500000002,-4504.9279500000002,-4504.9279500000002]
["Procura Líquida Projetada (Excedente)",{"$f":"4*AB555+4*BA555+19*C555+BZ555*4","v":14008020.579293225},{"$f":"C542-C551-C553-C554","v":493702.58749268763},{"$f":"D542-D551-D553-D554","v":8989.2577716089691},{"$f":"E542-E551-E553-E554","v":6616.4475607987652},{"$f":"F542-F551-F553-F554","v":5430.0025626350644},{"$f":"G542-G551-G553-G554","v":5430.0025626350644},{"$f":"H542-H551-H553-H554","v":5430.0025626350644},{"$f":"I542-I551-I553-I554","v":6616.4475607987652},{"$f":"J542-J551-J553-J554","v":5430.0025626350644},{"$f":"K542-K551-K553-K554","v":13722.838652014043},{"$f":"L542-L551-L553-L554","v":19461.946671275567},{"$f":"M542-M551-M553-M554","v":26388.357157373481},{"$f":"N542-N551-N553-N554","v":29203.127327256094},{"$f":"O542-O551-O553-O554","v":27565.581791541808},{"$f":"P542-P551-P553-P554","v":26655.389186136726},{"$f":"Q542-Q551-Q553-Q554","v":24998.114186136729},{"$f":"R542-R551-R553-R554","v":27092.074648684662},{"$f":"S542-S551-S553-S554","v":23990.840837970383},{"$f":"T542-T551-T553-T554","v":26138.715196851022},{"$f":"U542-U551-U553-U554","v":28661.449377160214},{"$f":"V542-V551-V553-V554","v":29134.956520017353},{"$f":"W542-W551-W553-W554","v":31507.766730827527},{"$f":"X542-X551-X553-X554","v":30494.549668900709},{"$f":"Y542-Y551-Y553-Y554","v":28121.73945809052},{"$f":"Z542-Z551-Z553-Z554","v":21003.191218449549},{"$f":"AA542-AA551-AA553-AA554","v":19816.903720254832},{"$f":"AB542-AB551-AB553-AB554","v":388834.07336887205},{"$f":"AC542-AC551-AC553-AC554","v":8402.8031605572942},{"$f":"AD542-AD551-AD553-AD554","v":10202.803160557294},{"$f":"AE542-AE551-AE553-AE554","v":10202.803160557294},{"$f":"AF542-AF551-AF553-AF554","v":10202.803160557294},{"$f":"AG542-AG551-AG553-AG554","v":10202.803160557294},{"$f":"AH542-AH551-AH553-AH554","v":10202.803160557294},{"$f":"AI542-AI551-AI553-AI554","v":10202.803160557294},{"$f":"AJ542-AJ551-AJ553-AJ554","v":14786.382803321236},{"$f":"AK542-AK551-AK553-AK554","v":18612.268810091238},{"$f":"AL542-AL551-AL553-AL554","v":19443.053924004111},{"$f":"AM542-AM551-AM553-AM554","v":19291.808236271085},{"$f":"AN542-AN551-AN553-AN554","v":18840.666568320728},{"$f":"AO542-AO551-AO553-AO554","v":19710.081002202693},{"$f":"AP542-AP551-AP553-AP554","v":16866.402134438758},{"$f":"AQ542-AQ551-AQ553-AQ554","v":15994.351689935707},{"$f":"AR542-AR551-AR553-AR554","v":12299.915945339464},{"$f":"AS542-AS551-AS553-AS554","v":14447.791541861261},{"$f":"AT542-AT551-AT553-AT554","v":17563.636217742009},{"$f":"AU542-AU551-AU553-AU554","v":19816.841838196608},{"$f":"AV542-AV551-AV553-AV554","v":23969.238504554549},{"$f":"AW542-AW551-AW553-AW554","v":24562.457309252346},{"$f":"AX542-AX551-AX553-AX554","v":21003.18490647963},{"$f":"AY542-AY551-AY553-AY554","v":21003.18490647963},{"$f":"AZ542-AZ551-AZ553-AZ554","v":21003.18490647963},{"$f":"BA542-BA551-BA553-BA554","v":279684.07537148078},{"$f":"BB542-BB551-BB553-BB554","v":5457.1790022971791},{"$f":"BC542-BC551-BC553-BC554","v":5457.1790022971791},{"$f":"BD542-BD551-BD553-BD554","v":5457.1790022971791},{"$f":"BE542-BE551-BE553-BE554","v":5457.1790022971791},{"$f":"BF542-BF551-BF553-BF554","v":5457.1790022971791},{"$f":"BG542-BG551-BG553-BG554","v":5457.1790022971791},{"$f":"BH542-BH551-BH553-BH554","v":5457.1790022971791},{"$f":"BI542-BI551-BI553-BI554","v":9447.5565905235289},{"$f":"BJ542-BJ551-BJ553-BJ554","v":11800.634379143219},{"$f":"BK542-BK551-BK553-BK554","v":13981.418527811147},{"$f":"BL542-BL551-BL553-BL554","v":14116.461301115676},{"$f":"BM542-BM551-BM553-BM554","v":14851.837580443866},{"$f":"BN542-BN551-BN553-BN554","v":16907.655520122906},{"$f":"BO542-BO551-BO553-BO554","v":14063.894750953988},{"$f":"BP542-BP551-BP553-BP554","v":11412.321371454973},{"$f":"BQ542-BQ551-BQ553-BQ554","v":5345.0784946089361},{"$f":"BR542-BR551-BR553-BR554","v":6736.1561456682975},{"$f":"BS542-BS551-BS553-BS554","v":12224.900871061633},{"$f":"BT542-BT551-BT553-BT554","v":14478.01345359784},{"$f":"BU542-BU551-BU553-BU554","v":19816.829772634981},{"$f":"BV542-BV551-BV553-BV554","v":22189.637025540371},{"$f":"BW542-BW551-BW553-BW554","v":18037.142190239709},{"$f":"BX542-BX551-BX553-BX554","v":18037.142190239709},{"$f":"BY542-BY551-BY553-BY554","v":18037.142190239709},{"$f":"BZ542-BZ551-BZ553-BZ554","v":488399.70549268764},{"$f":"CA542-CA551-CA553-CA554","v":10489.257771608969},{"$f":"CB542-CB551-CB553-CB554","v":8116.4475607987652},{"$f":"CC542-CC551-CC553-CC554","v":6930.0025626350644},{"$f":"CD542-CD551-CD553-CD554","v":6930.0025626350644},{"$f":"CE542-CE551-CE553-CE554","v":6930.0025626350644},{"$f":"CF542-CF551-CF553-CF554","v":8116.4475607987652},{"$f":"CG542-CG551-CG553-CG554","v":6930.0025626350644},{"$f":"CH542-CH551-CH553-CH554","v":13722.838652014043},{"$f":"CI542-CI551-CI553-CI554","v":19461.946671275567},{"$f":"CJ542-CJ551-CJ553-CJ554","v":26388.357157373481},{"$f":"CK542-CK551-CK553-CK554","v":29203.127327256094},{"$f":"CL542-CL551-CL553-CL554","v":27565.581791541808},{"$f":"CM542-CM551-CM553-CM554","v":26655.389186136726},{"$f":"CN542-CN551-CN553-CN554","v":24998.114186136729},{"$f":"CO542-CO551-CO553-CO554","v":27092.074648684662},{"$f":"CP542-CP551-CP553-CP554","v":23990.840837970383},{"$f":"CQ542-CQ551-CQ553-CQ554","v":26138.715196851022},{"$f":"CR542-CR551-CR553-CR554","v":28661.449377160214},{"$f":"CS542-CS551-CS553-CS554","v":29134.956520017353},{"$f":"CT542-CT551-CT553-CT554","v":31507.766730827527},{"$f":"CU542-CU551-CU553-CU554","v":30494.549668900709},{"$f":"CV542-CV551-CV553-CV554","v":28121.73945809052},{"$f":"CW542-CW551-CW553-CW554","v":21003.191218449549},{"$f":"CX542-CX551-CX553-CX554","v":19816.903720254832}]
[]
["FORÇA PRODUÇÃO E VENDAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Período Tarifário",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$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":657678.826},{"$f":"SUM(D561:AA561)","v":21215.446},{"$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":8.141},{"$f":"'Produção Horária'!K26*1","v":1066.471},{"$f":"'Produção Horária'!L26*1","v":2352.7490000000003},{"$f":"'Produção Horária'!M26*1","v":3028.4520000000002},{"$f":"'Produção Horária'!N26*1","v":2914.4780000000001},{"$f":"'Produção Horária'!O26*1","v":3598.3220000000001},{"$f":"'Produção Horária'!P26*1","v":3223.8360000000002},{"$f":"'Produção Horária'!Q26*1","v":3101.721},{"$f":"'Produção Horária'!R26*1","v":1725.8920000000001},{"$f":"'Produção Horária'!S26*1","v":195.38399999999999},{"$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":21215.446},{"$f":"D561","v":0},{"$f":"E561","v":0},0,0,0,0,0,0,8.141,1066.471,2352.7490000000003,3028.4520000000002,2914.4780000000001,3598.3220000000001,3223.8360000000002,3101.721,1725.8920000000001,195.38399999999999,0,0,0,0,{"$f":"Z561","v":0},{"$f":"AA561","v":0},{"$f":"SUM(BB561:BY561)","v":21215.446},{"$f":"AC561","v":0},0,0,0,0,0,0,0,8.141,1066.471,2352.7490000000003,3028.4520000000002,2914.4780000000001,3598.3220000000001,3223.8360000000002,3101.721,1725.8920000000001,195.38399999999999,0,0,0,0,{"$f":"AY561","v":0},0,{"$f":"SUM(CA561:CX561)","v":21215.446},{"$f":"BB561","v":0},0,0,0,0,0,0,0,8.141,1066.471,2352.7490000000003,3028.4520000000002,2914.4780000000001,3598.3220000000001,3223.8360000000002,3101.721,1725.8920000000001,195.38399999999999,0,0,0,0,0,0]
["Perdas AC",{"$f":"4*AB562+4*BA562+19*C562+BZ562*4","v":-22370.287587563995},{"$f":"SUM(D562:AA562)","v":-721.62218024399988},{"$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$51*L561*-1","v":-0.27690797399999989},{"$f":"Entradas!$E$51*M561*-1","v":-36.27494459399999},{"$f":"Entradas!$E$51*N561*-1","v":-80.026404485999976},{"$f":"Entradas!$E$51*O561*-1","v":-103.00976632799997},{"$f":"Entradas!$E$51*P561*-1","v":-99.133054691999973},{"$f":"Entradas!$E$51*Q561*-1","v":-122.39332450799996},{"$f":"Entradas!$E$51*R561*-1","v":-109.65555770399997},{"$f":"Entradas!$E$51*S561*-1","v":-105.50193809399997},{"$f":"Entradas!$E$51*T561*-1","v":-58.704490487999983},{"$f":"Entradas!$E$51*U561*-1","v":-6.6457913759999974},{"$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":-721.62218024399988},{"$f":"Entradas!$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$51*AK561*-1","v":-0.27690797399999989},{"$f":"Entradas!$E$51*AL561*-1","v":-36.27494459399999},{"$f":"Entradas!$E$51*AM561*-1","v":-80.026404485999976},{"$f":"Entradas!$E$51*AN561*-1","v":-103.00976632799997},{"$f":"Entradas!$E$51*AO561*-1","v":-99.133054691999973},{"$f":"Entradas!$E$51*AP561*-1","v":-122.39332450799996},{"$f":"Entradas!$E$51*AQ561*-1","v":-109.65555770399997},{"$f":"Entradas!$E$51*AR561*-1","v":-105.50193809399997},{"$f":"Entradas!$E$51*AS561*-1","v":-58.704490487999983},{"$f":"Entradas!$E$51*AT561*-1","v":-6.6457913759999974},{"$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":-721.62218024399988},{"$f":"Entradas!$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$51*BJ561*-1","v":-0.27690797399999989},{"$f":"Entradas!$E$51*BK561*-1","v":-36.27494459399999},{"$f":"Entradas!$E$51*BL561*-1","v":-80.026404485999976},{"$f":"Entradas!$E$51*BM561*-1","v":-103.00976632799997},{"$f":"Entradas!$E$51*BN561*-1","v":-99.133054691999973},{"$f":"Entradas!$E$51*BO561*-1","v":-122.39332450799996},{"$f":"Entradas!$E$51*BP561*-1","v":-109.65555770399997},{"$f":"Entradas!$E$51*BQ561*-1","v":-105.50193809399997},{"$f":"Entradas!$E$51*BR561*-1","v":-58.704490487999983},{"$f":"Entradas!$E$51*BS561*-1","v":-6.6457913759999974},{"$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":-721.62218024399988},{"$f":"Entradas!$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$51*CI561*-1","v":-0.27690797399999989},{"$f":"Entradas!$E$51*CJ561*-1","v":-36.27494459399999},{"$f":"Entradas!$E$51*CK561*-1","v":-80.026404485999976},{"$f":"Entradas!$E$51*CL561*-1","v":-103.00976632799997},{"$f":"Entradas!$E$51*CM561*-1","v":-99.133054691999973},{"$f":"Entradas!$E$51*CN561*-1","v":-122.39332450799996},{"$f":"Entradas!$E$51*CO561*-1","v":-109.65555770399997},{"$f":"Entradas!$E$51*CP561*-1","v":-105.50193809399997},{"$f":"Entradas!$E$51*CQ561*-1","v":-58.704490487999983},{"$f":"Entradas!$E$51*CR561*-1","v":-6.6457913759999974},{"$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":635308.53841243626},{"$f":"SUM(D563:AA563)","v":20493.823819756006},{"$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":7.8640920259999998},{"$f":"M561+M562","v":1030.1960554059999},{"$f":"N561+N562","v":2272.7225955140002},{"$f":"O561+O562","v":2925.4422336720004},{"$f":"P561+P562","v":2815.3449453080002},{"$f":"Q561+Q562","v":3475.9286754920004},{"$f":"R561+R562","v":3114.1804422960004},{"$f":"S561+S562","v":2996.2190619060002},{"$f":"T561+T562","v":1667.1875095120001},{"$f":"U561+U562","v":188.73820862399998},{"$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":20493.823819756006},{"$f":"AC561+AC562","v":0},{"$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},{"$f":"AK561+AK562","v":7.8640920259999998},{"$f":"AL561+AL562","v":1030.1960554059999},{"$f":"AM561+AM562","v":2272.7225955140002},{"$f":"AN561+AN562","v":2925.4422336720004},{"$f":"AO561+AO562","v":2815.3449453080002},{"$f":"AP561+AP562","v":3475.9286754920004},{"$f":"AQ561+AQ562","v":3114.1804422960004},{"$f":"AR561+AR562","v":2996.2190619060002},{"$f":"AS561+AS562","v":1667.1875095120001},{"$f":"AT561+AT562","v":188.73820862399998},{"$f":"AU561+AU562","v":0},{"$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},20493.823819756006,{"$f":"BB561+BB562","v":0},{"$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},{"$f":"BJ561+BJ562","v":7.8640920259999998},{"$f":"BK561+BK562","v":1030.1960554059999},{"$f":"BL561+BL562","v":2272.7225955140002},{"$f":"BM561+BM562","v":2925.4422336720004},{"$f":"BN561+BN562","v":2815.3449453080002},{"$f":"BO561+BO562","v":3475.9286754920004},{"$f":"BP561+BP562","v":3114.1804422960004},{"$f":"BQ561+BQ562","v":2996.2190619060002},{"$f":"BR561+BR562","v":1667.1875095120001},{"$f":"BS561+BS562","v":188.73820862399998},{"$f":"BT561+BT562","v":0},{"$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},20493.823819756006,{"$f":"CA561+CA562","v":0},{"$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},{"$f":"CI561+CI562","v":7.8640920259999998},{"$f":"CJ561+CJ562","v":1030.1960554059999},{"$f":"CK561+CK562","v":2272.7225955140002},{"$f":"CL561+CL562","v":2925.4422336720004},{"$f":"CM561+CM562","v":2815.3449453080002},{"$f":"CN561+CN562","v":3475.9286754920004},{"$f":"CO561+CO562","v":3114.1804422960004},{"$f":"CP561+CP562","v":2996.2190619060002},{"$f":"CQ561+CQ562","v":1667.1875095120001},{"$f":"CR561+CR562","v":188.73820862399998},{"$f":"CS561+CS562","v":0},{"$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",{"$f":"4*AB564+4*BA564+19*C564+BZ564*4","v":-34002.786852805999},{"$f":"SUM(D564:AA564)","v":-1096.864092026},{"$f":"IF(D563>Entradas!$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$81,L563)*-1","v":-7.8640920259999998},{"$f":"IF(M563>Entradas!$E$81,Entradas!$E$81,M563)*-1","v":-121},{"$f":"IF(N563>Entradas!$E$81,Entradas!$E$81,N563)*-1","v":-121},{"$f":"IF(O563>Entradas!$E$81,Entradas!$E$81,O563)*-1","v":-121},{"$f":"IF(P563>Entradas!$E$81,Entradas!$E$81,P563)*-1","v":-121},{"$f":"IF(Q563>Entradas!$E$81,Entradas!$E$81,Q563)*-1","v":-121},{"$f":"IF(R563>Entradas!$E$81,Entradas!$E$81,R563)*-1","v":-121},{"$f":"IF(S563>Entradas!$E$81,Entradas!$E$81,S563)*-1","v":-121},{"$f":"IF(T563>Entradas!$E$81,Entradas!$E$81,T563)*-1","v":-121},{"$f":"IF(U563>Entradas!$E$81,Entradas!$E$81,U563)*-1","v":-121},{"$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":-1096.864092026},{"$f":"IF(AC563>Entradas!$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$81,AK563)*-1","v":-7.8640920259999998},{"$f":"IF(AL563>Entradas!$E$81,Entradas!$E$81,AL563)*-1","v":-121},{"$f":"IF(AM563>Entradas!$E$81,Entradas!$E$81,AM563)*-1","v":-121},{"$f":"IF(AN563>Entradas!$E$81,Entradas!$E$81,AN563)*-1","v":-121},{"$f":"IF(AO563>Entradas!$E$81,Entradas!$E$81,AO563)*-1","v":-121},{"$f":"IF(AP563>Entradas!$E$81,Entradas!$E$81,AP563)*-1","v":-121},{"$f":"IF(AQ563>Entradas!$E$81,Entradas!$E$81,AQ563)*-1","v":-121},{"$f":"IF(AR563>Entradas!$E$81,Entradas!$E$81,AR563)*-1","v":-121},{"$f":"IF(AS563>Entradas!$E$81,Entradas!$E$81,AS563)*-1","v":-121},{"$f":"IF(AT563>Entradas!$E$81,Entradas!$E$81,AT563)*-1","v":-121},{"$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":-1096.864092026},{"$f":"IF(BB563>Entradas!$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$81,BJ563)*-1","v":-7.8640920259999998},{"$f":"IF(BK563>Entradas!$E$81,Entradas!$E$81,BK563)*-1","v":-121},{"$f":"IF(BL563>Entradas!$E$81,Entradas!$E$81,BL563)*-1","v":-121},{"$f":"IF(BM563>Entradas!$E$81,Entradas!$E$81,BM563)*-1","v":-121},{"$f":"IF(BN563>Entradas!$E$81,Entradas!$E$81,BN563)*-1","v":-121},{"$f":"IF(BO563>Entradas!$E$81,Entradas!$E$81,BO563)*-1","v":-121},{"$f":"IF(BP563>Entradas!$E$81,Entradas!$E$81,BP563)*-1","v":-121},{"$f":"IF(BQ563>Entradas!$E$81,Entradas!$E$81,BQ563)*-1","v":-121},{"$f":"IF(BR563>Entradas!$E$81,Entradas!$E$81,BR563)*-1","v":-121},{"$f":"IF(BS563>Entradas!$E$81,Entradas!$E$81,BS563)*-1","v":-121},{"$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":-1096.864092026},{"$f":"IF(CA563>Entradas!$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$81,CI563)*-1","v":-7.8640920259999998},{"$f":"IF(CJ563>Entradas!$E$81,Entradas!$E$81,CJ563)*-1","v":-121},{"$f":"IF(CK563>Entradas!$E$81,Entradas!$E$81,CK563)*-1","v":-121},{"$f":"IF(CL563>Entradas!$E$81,Entradas!$E$81,CL563)*-1","v":-121},{"$f":"IF(CM563>Entradas!$E$81,Entradas!$E$81,CM563)*-1","v":-121},{"$f":"IF(CN563>Entradas!$E$81,Entradas!$E$81,CN563)*-1","v":-121},{"$f":"IF(CO563>Entradas!$E$81,Entradas!$E$81,CO563)*-1","v":-121},{"$f":"IF(CP563>Entradas!$E$81,Entradas!$E$81,CP563)*-1","v":-121},{"$f":"IF(CQ563>Entradas!$E$81,Entradas!$E$81,CQ563)*-1","v":-121},{"$f":"IF(CR563>Entradas!$E$81,Entradas!$E$81,CR563)*-1","v":-121},{"$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":601305.75155963015},{"$f":"SUM(D565:AA565)","v":19396.959727730005},{"$f":"D563+D564","v":0},{"$f":"E563+E564","v":0},0,0,0,0,0,0,0,909.19605540599991,2151.7225955140002,2804.4422336720004,2694.3449453080002,3354.9286754920004,2993.1804422960004,2875.2190619060002,1546.1875095120001,67.738208623999981,0,0,0,0,0,0,{"$f":"SUM(AC565:AZ565)","v":19396.959727730005},{"$f":"AC563+AC564","v":0},{"$f":"AD563+AD564","v":0},0,0,0,0,0,0,0,909.19605540599991,2151.7225955140002,2804.4422336720004,2694.3449453080002,3354.9286754920004,2993.1804422960004,2875.2190619060002,1546.1875095120001,67.738208623999981,0,0,0,0,0,0,{"$f":"SUM(BB565:BY565)","v":19396.959727730005},{"$f":"BB563+BB564","v":0},{"$f":"BC563+BC564","v":0},0,0,0,0,0,0,0,909.19605540599991,2151.7225955140002,2804.4422336720004,2694.3449453080002,3354.9286754920004,2993.1804422960004,2875.2190619060002,1546.1875095120001,67.738208623999981,0,0,0,0,0,0,{"$f":"SUM(CA565:CX565)","v":19396.959727730005},{"$f":"CA563+CA564","v":0},{"$f":"CB563+CB564","v":0},0,0,0,0,0,0,0,909.19605540599991,2151.7225955140002,2804.4422336720004,2694.3449453080002,3354.9286754920004,2993.1804422960004,2875.2190619060002,1546.1875095120001,67.738208623999981,0,0,0,0,0,0]
[]
["Armazenamento e Venda"]
["Força Produção PV vendida diretamente à EDA",{"$f":"4*AB568+4*BA568+19*C568+BZ568*4","v":601305.75155963015},{"$f":"SUM(D568:AA568)","v":19396.959727730005},{"$f":"IF(D555<0,0,IF(D555>D565,D565,D555))","v":0},{"$f":"IF(E555<0,0,IF(E555>E565,E565,E555))","v":0},0,0,0,0,0,0,0,909.19605540599991,2151.7225955140002,2804.4422336720004,2694.3449453080002,3354.9286754920004,2993.1804422960004,2875.2190619060002,1546.1875095120001,67.738208623999981,0,0,0,0,0,0,{"$f":"SUM(AC568:AZ568)","v":19396.959727730005},{"$f":"IF(AC555<0,0,IF(AC555>AC565,AC565,AC555))","v":0},{"$f":"IF(AD555<0,0,IF(AD555>AD565,AD565,AD555))","v":0},0,0,0,0,0,0,0,909.19605540599991,2151.7225955140002,2804.4422336720004,2694.3449453080002,3354.9286754920004,2993.1804422960004,2875.2190619060002,1546.1875095120001,67.738208623999981,0,0,0,0,0,0,{"$f":"SUM(BB568:BY568)","v":19396.959727730005},{"$f":"IF(BB555<0,0,IF(BB555>BB565,BB565,BB555))","v":0},0,0,0,0,0,0,0,0,909.19605540599991,2151.7225955140002,2804.4422336720004,2694.3449453080002,3354.9286754920004,2993.1804422960004,2875.2190619060002,1546.1875095120001,67.738208623999981,0,0,0,0,0,0,{"$f":"SUM(CA568:CX568)","v":19396.959727730005},{"$f":"IF(CA555<0,0,IF(CA555>CA565,CA565,CA555))","v":0},{"$f":"IF(CB555<0,0,IF(CB555>CB565,CB565,CB555))","v":0},0,0,0,0,0,0,0,909.19605540599991,2151.7225955140002,2804.4422336720004,2694.3449453080002,3354.9286754920004,2993.1804422960004,2875.2190619060002,1546.1875095120001,67.738208623999981,0,0,0,0,0,0]
["Procura líquida após venda de produção PV",{"$f":"B555-B568","v":13406714.827733595},{"$f":"C555-C568","v":474305.62776495761},{"$f":"D555-D568","v":8989.2577716089691},{"$f":"E555-E568","v":6616.4475607987652},{"$f":"F555-F568","v":5430.0025626350644},{"$f":"G555-G568","v":5430.0025626350644},{"$f":"H555-H568","v":5430.0025626350644},{"$f":"I555-I568","v":6616.4475607987652},{"$f":"J555-J568","v":5430.0025626350644},{"$f":"K555-K568","v":13722.838652014043},{"$f":"L555-L568","v":19461.946671275567},{"$f":"M555-M568","v":25479.161101967482},{"$f":"N555-N568","v":27051.404731742092},{"$f":"O555-O568","v":24761.139557869807},{"$f":"P555-P568","v":23961.044240828727},{"$f":"Q555-Q568","v":21643.185510644729},{"$f":"R555-R568","v":24098.894206388661},{"$f":"S555-S568","v":21115.621776064385},{"$f":"T555-T568","v":24592.527687339021},{"$f":"U555-U568","v":28593.711168536214},{"$f":"V555-V568","v":29134.956520017353},{"$f":"W555-W568","v":31507.766730827527},{"$f":"X555-X568","v":30494.549668900709},{"$f":"Y555-Y568","v":28121.73945809052},{"$f":"Z555-Z568","v":21003.191218449549},{"$f":"AA555-AA568","v":19816.903720254832},{"$f":"AB555-AB568","v":369437.11364114203},{"$f":"AC555-AC568","v":8402.8031605572942},{"$f":"AD555-AD568","v":10202.803160557294},{"$f":"AE555-AE568","v":10202.803160557294},{"$f":"AF555-AF568","v":10202.803160557294},{"$f":"AG555-AG568","v":10202.803160557294},{"$f":"AH555-AH568","v":10202.803160557294},{"$f":"AI555-AI568","v":10202.803160557294},{"$f":"AJ555-AJ568","v":14786.382803321236},{"$f":"AK555-AK568","v":18612.268810091238},{"$f":"AL555-AL568","v":18533.857868598112},{"$f":"AM555-AM568","v":17140.085640757083},{"$f":"AN555-AN568","v":16036.224334648728},{"$f":"AO555-AO568","v":17015.736056894693},{"$f":"AP555-AP568","v":13511.473458946759},{"$f":"AQ555-AQ568","v":13001.171247639708},{"$f":"AR555-AR568","v":9424.6968834334639},{"$f":"AS555-AS568","v":12901.604032349262},{"$f":"AT555-AT568","v":17495.898009118009},{"$f":"AU555-AU568","v":19816.841838196608},{"$f":"AV555-AV568","v":23969.238504554549},{"$f":"AW555-AW568","v":24562.457309252346},{"$f":"AX555-AX568","v":21003.18490647963},{"$f":"AY555-AY568","v":21003.18490647963},{"$f":"AZ555-AZ568","v":21003.18490647963},{"$f":"BA555-BA568","v":260287.11564375076},{"$f":"BB555-BB568","v":5457.1790022971791},{"$f":"BC555-BC568","v":5457.1790022971791},{"$f":"BD555-BD568","v":5457.1790022971791},{"$f":"BE555-BE568","v":5457.1790022971791},{"$f":"BF555-BF568","v":5457.1790022971791},{"$f":"BG555-BG568","v":5457.1790022971791},{"$f":"BH555-BH568","v":5457.1790022971791},{"$f":"BI555-BI568","v":9447.5565905235289},{"$f":"BJ555-BJ568","v":11800.634379143219},{"$f":"BK555-BK568","v":13072.222472405147},{"$f":"BL555-BL568","v":11964.738705601676},{"$f":"BM555-BM568","v":12047.395346771866},{"$f":"BN555-BN568","v":14213.310574814906},{"$f":"BO555-BO568","v":10708.966075461987},{"$f":"BP555-BP568","v":8419.1409291589734},{"$f":"BQ555-BQ568","v":2469.8594327029359},{"$f":"BR555-BR568","v":5189.9686361562972},{"$f":"BS555-BS568","v":12157.162662437633},{"$f":"BT555-BT568","v":14478.01345359784},{"$f":"BU555-BU568","v":19816.829772634981},{"$f":"BV555-BV568","v":22189.637025540371},{"$f":"BW555-BW568","v":18037.142190239709},{"$f":"BX555-BX568","v":18037.142190239709},{"$f":"BY555-BY568","v":18037.142190239709},{"$f":"BZ555-BZ568","v":469002.74576495762},{"$f":"CA555-CA568","v":10489.257771608969},{"$f":"CB555-CB568","v":8116.4475607987652},{"$f":"CC555-CC568","v":6930.0025626350644},{"$f":"CD555-CD568","v":6930.0025626350644},{"$f":"CE555-CE568","v":6930.0025626350644},{"$f":"CF555-CF568","v":8116.4475607987652},{"$f":"CG555-CG568","v":6930.0025626350644},{"$f":"CH555-CH568","v":13722.838652014043},{"$f":"CI555-CI568","v":19461.946671275567},{"$f":"CJ555-CJ568","v":25479.161101967482},{"$f":"CK555-CK568","v":27051.404731742092},{"$f":"CL555-CL568","v":24761.139557869807},{"$f":"CM555-CM568","v":23961.044240828727},{"$f":"CN555-CN568","v":21643.185510644729},{"$f":"CO555-CO568","v":24098.894206388661},{"$f":"CP555-CP568","v":21115.621776064385},{"$f":"CQ555-CQ568","v":24592.527687339021},{"$f":"CR555-CR568","v":28593.711168536214},{"$f":"CS555-CS568","v":29134.956520017353},{"$f":"CT555-CT568","v":31507.766730827527},{"$f":"CU555-CU568","v":30494.549668900709},{"$f":"CV555-CV568","v":28121.73945809052},{"$f":"CW555-CW568","v":21003.191218449549},{"$f":"CX555-CX568","v":19816.903720254832}]
[]
["Resumo"]
["Produção",{"$f":"B563","v":635308.53841243626},{"$f":"SUM(D572:AA572)","v":20493.823819756006},{"$f":"D563","v":0},0,0,0,0,0,0,0,7.8640920259999998,1030.1960554059999,2272.7225955140002,2925.4422336720004,2815.3449453080002,3475.9286754920004,3114.1804422960004,2996.2190619060002,1667.1875095120001,188.73820862399998,0,0,0,0,0,0,20493.823819756006,0,0,0,0,0,0,0,{"$f":"AJ563","v":0},7.8640920259999998,1030.1960554059999,2272.7225955140002,2925.4422336720004,2815.3449453080002,3475.9286754920004,3114.1804422960004,2996.2190619060002,1667.1875095120001,188.73820862399998,0,0,0,0,0,0,20493.823819756006,0,0,0,0,0,0,0,0,7.8640920259999998,1030.1960554059999,2272.7225955140002,2925.4422336720004,2815.3449453080002,3475.9286754920004,{"$f":"BP563","v":3114.1804422960004},2996.2190619060002,1667.1875095120001,188.73820862399998,0,0,0,0,0,0,20493.823819756006,0,0,0,0,0,0,0,0,7.8640920259999998,1030.1960554059999,2272.7225955140002,2925.4422336720004,2815.3449453080002,3475.9286754920004,3114.1804422960004,2996.2190619060002,1667.1875095120001,188.73820862399998,0,0,0,0,0,0]
["Utilização",{"$f":"B564","v":-34002.786852805999},{"$f":"C564","v":-1096.864092026},{"$f":"D564","v":0},0,0,0,0,0,0,0,-7.8640920259999998,-121,-121,-121,-121,-121,-121,-121,-121,-121,0,0,0,0,0,0,-1096.864092026,0,0,0,0,0,0,0,0,-7.8640920259999998,-121,-121,-121,-121,-121,-121,-121,-121,-121,0,0,0,0,0,0,-1096.864092026,0,0,0,0,0,0,0,0,-7.8640920259999998,-121,-121,-121,-121,-121,{"$f":"BP564","v":-121},-121,-121,-121,0,0,0,0,0,0,-1096.864092026,0,0,0,0,0,0,0,0,-7.8640920259999998,-121,-121,-121,-121,-121,-121,-121,-121,-121,0,0,0,0,0,0]
["Total Vendido à EDA",{"$f":"4*AB574+4*BA574+19*C574+BZ574*4","v":601305.75155963015},{"$f":"SUM(D574:AA574)","v":19396.959727730005},{"$f":"D568","v":0},{"$f":"E568","v":0},0,0,0,0,0,0,0,909.19605540599991,2151.7225955140002,2804.4422336720004,2694.3449453080002,3354.9286754920004,2993.1804422960004,2875.2190619060002,1546.1875095120001,67.738208623999981,0,0,0,0,0,0,19396.959727730005,0,0,0,0,0,0,0,0,0,909.19605540599991,2151.7225955140002,2804.4422336720004,2694.3449453080002,3354.9286754920004,2993.1804422960004,2875.2190619060002,1546.1875095120001,67.738208623999981,0,0,0,0,0,0,19396.959727730005,0,0,0,0,0,0,0,0,0,909.19605540599991,2151.7225955140002,2804.4422336720004,2694.3449453080002,3354.9286754920004,2993.1804422960004,{"$f":"BQ568","v":2875.2190619060002},1546.1875095120001,67.738208623999981,0,0,0,0,0,0,19396.959727730005,0,0,0,0,0,0,0,0,0,909.19605540599991,2151.7225955140002,2804.4422336720004,2694.3449453080002,3354.9286754920004,2993.1804422960004,2875.2190619060002,1546.1875095120001,67.738208623999981,0,0,0,0,0,0]
["  Ponta",1557.9787983519996,{"$f":"SUM(D575:AA575)","v":67.738208623999981},{"$f":"IF(D558=\"P\",D574,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,67.738208623999981,0,0,0,0,0,0,{"$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":67.738208623999981},{"$f":"IF(CA558=\"P\",CA574,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,67.738208623999981,0,0,0,0,0,0]
["  Cheia",493130.71315758215,19329.221519106006,{"$f":"IF(D558=\"C\",D574,0)","v":0},0,0,0,0,0,0,0,0,909.19605540599991,2151.7225955140002,2804.4422336720004,2694.3449453080002,3354.9286754920004,2993.1804422960004,2875.2190619060002,1546.1875095120001,0,0,0,0,0,0,0,12139.654554536,{"$f":"IF(AC558=\"C\",AC574,0)","v":0},0,0,0,0,0,0,0,0,0,2151.7225955140002,2804.4422336720004,2694.3449453080002,0,0,2875.2190619060002,1546.1875095120001,67.738208623999981,0,0,0,0,0,0,0,{"$f":"IF(BB558=\"C\",BB574,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19329.221519106006,{"$f":"IF(CA558=\"C\",CA574,0)","v":0},0,0,0,0,0,0,0,0,909.19605540599991,2151.7225955140002,2804.4422336720004,2694.3449453080002,3354.9286754920004,2993.1804422960004,2875.2190619060002,1546.1875095120001,0,0,0,0,0,0,0]
["  Vazio",106617.05960369602,0,{"$f":"IF(D558=\"V\",D574,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7257.3051731940004,{"$f":"IF(AC558=\"V\",AC574,0)","v":0},0,0,0,0,0,0,0,0,909.19605540599991,0,0,0,3354.9286754920004,2993.1804422960004,0,0,0,0,0,0,0,0,0,19396.959727730005,{"$f":"IF(BB558=\"V\",BB574,0)","v":0},0,0,0,0,0,0,0,0,909.19605540599991,2151.7225955140002,2804.4422336720004,2694.3449453080002,3354.9286754920004,2993.1804422960004,2875.2190619060002,1546.1875095120001,67.738208623999981,0,0,0,0,0,0,0,{"$f":"IF(CA558=\"V\",CA574,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$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",{"$f":"B13+B61+B109+B157+B205+B253+B301+B349+B397+B445+B493+B541","v":1059960},34848,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,34848,1452,1452,1452,1452,1452,{"$f":"AH13+AH61+AH109+AH157+AH205+AH253+AH301+AH349+AH397+AH445+AH493+AH541","v":1452},1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,34848,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,{"$f":"BN13+BN61+BN109+BN157+BN205+BN253+BN301+BN349+BN397+BN445+BN493+BN541","v":1452},1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,34848,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452,1452]
["Procura Total incluindo Autoconsumo",{"$f":"B14+B62+B110+B158+B206+B254+B302+B350+B398+B446+B494+B542","v":551780304.17845237},18845011.238581449,628451.40911422996,606604.16947153315,597164.82826326089,593308.36003614904,591380.12592259317,596962.9989037537,595236.59414970491,675019.34473869449,774001.70676742238,863318.89945176477,917936.99855850637,923277.86828144593,902116.34163194697,904044.57574550284,911555.5599574676,909627.32584391162,900188.10751839087,886892.42096575839,910337.03761371505,913789.60135630891,895291.07041317981,847336.21841615683,787425.9359173961,713743.73954265495,16992441.784210235,610442.63361378131,593379.45556686353,579728.91312932945,572903.64191056229,569491.00630117871,{"$f":"AH14+AH62+AH110+AH158+AH206+AH254+AH302+AH350+AH398+AH446+AH494+AH542","v":569491.00630117871},579728.91312932945,617803.07157587202,659125.46888062183,727152.21480006911,778571.62039713922,797804.90912074246,804973.03492993838,797905.88714804174,783670.61355694896,765820.74830187415,759794.16939807683,771617.1702770947,806772.37561447651,830244.85569651751,802399.01214405533,758349.50112848158,737873.68747218035,717397.87381587911,15601887.045010341,565263.74132248713,555025.83449433651,537962.65644741885,527724.74961926823,527724.74961926823,527724.74961926823,537962.65644741885,574209.55843604612,600953.8260726392,645688.85601350223,695865.38118738949,733291.74115873489,{"$f":"BN14+BN62+BN110+BN158+BN206+BN254+BN302+BN350+BN398+BN446+BN494+BN542","v":750939.64924423466},737739.65208076499,702791.98369398818,672292.22622924135,670021.1378969152,689597.28009597107,733505.70417844004,777695.92310261657,764529.13230470638,711979.93448421382,694916.75643729605,667615.67156222789,18866011.238581449,631451.40911422996,609604.16947153315,600164.82826326089,596308.36003614904,594380.12592259317,599962.9989037537,598236.59414970491,675019.34473869449,774001.70676742238,863318.89945176477,917936.99855850637,923277.86828144593,902116.34163194697,904044.57574550284,911555.5599574676,909627.32584391162,900188.10751839087,886892.42096575839,910337.03761371505,913789.60135630891,895291.07041317981,847336.21841615683,787425.9359173961,713743.73954265495]
[]
["Produção Projetada de Energias Renováveis"]
["   Eólica",{"$f":"B17+B65+B113+B161+B209+B257+B305+B353+B401+B449+B497+B545","v":34050618.393999994},1159448.2399999998,57896.729999999989,57896.729999999989,57896.729999999989,57896.729999999989,57896.729999999989,57896.729999999989,53355.80999999999,26677.904999999995,26677.904999999995,26677.904999999995,26677.904999999995,26677.904999999995,26677.904999999995,26677.904999999995,26677.904999999995,53355.80999999999,53355.80999999999,53355.80999999999,53355.80999999999,53355.80999999999,53355.80999999999,53355.80999999999,53355.80999999999,53355.80999999999,1022463.8199999998,57896.729999999989,57896.729999999989,57896.729999999989,57896.729999999989,57896.729999999989,{"$f":"AH17+AH65+AH113+AH161+AH209+AH257+AH305+AH353+AH401+AH449+AH497+AH545","v":57896.729999999989},53355.80999999999,26677.904999999995,26677.904999999995,26677.904999999995,26677.904999999995,26677.904999999995,26677.904999999995,26677.904999999995,26677.904999999995,53355.80999999999,53355.80999999999,53355.80999999999,53355.80999999999,53355.80999999999,53355.80999999999,53355.80999999999,53355.80999999999,53355.80999999999,1094361.72,57896.729999999989,57896.729999999989,57896.729999999989,57896.729999999989,57896.729999999989,57896.729999999989,53355.80999999999,26677.904999999995,26677.904999999995,26677.904999999995,26677.904999999995,26677.904999999995,{"$f":"BN17+BN65+BN113+BN161+BN209+BN257+BN305+BN353+BN401+BN449+BN497+BN545","v":26677.904999999995},26677.904999999995,26677.904999999995,53355.80999999999,53355.80999999999,53355.80999999999,53355.80999999999,53355.80999999999,53355.80999999999,53355.80999999999,53355.80999999999,53355.80999999999,1094361.72,57896.729999999989,57896.729999999989,57896.729999999989,57896.729999999989,57896.729999999989,57896.729999999989,53355.80999999999,26677.904999999995,26677.904999999995,26677.904999999995,26677.904999999995,26677.904999999995,26677.904999999995,26677.904999999995,26677.904999999995,53355.80999999999,53355.80999999999,53355.80999999999,53355.80999999999,53355.80999999999,53355.80999999999,53355.80999999999,53355.80999999999,53355.80999999999]
["   Geotérmica",{"$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":48078884.969246037},1579124.3998015875,0,0,0,0,0,0,3134.7926587301586,12341.875992063493,45246.238095238092,94219.152777777766,149132.82837301586,189556.30853174601,208189.69146825399,213604.33333333331,213450.88194444447,193085.69047619053,146195.33035714287,79641.270833333343,27336.268849206353,3989.7361111111118,0,0,0,0,1579124.3998015875,0,0,0,0,0,{"$f":"AH20+AH68+AH116+AH164+AH212+AH260+AH308+AH356+AH404+AH452+AH500+AH548","v":0},3134.7926587301586,12341.875992063493,45246.238095238092,94219.152777777766,149132.82837301586,189556.30853174601,208189.69146825399,213604.33333333331,213450.88194444447,193085.69047619053,146195.33035714287,79641.270833333343,27336.268849206353,3989.7361111111118,0,0,0,0,1579124.3998015875,0,0,0,0,0,0,3134.7926587301586,12341.875992063493,45246.238095238092,94219.152777777766,149132.82837301586,189556.30853174601,{"$f":"BN20+BN68+BN116+BN164+BN212+BN260+BN308+BN356+BN404+BN452+BN500+BN548","v":208189.69146825399},213604.33333333331,213450.88194444447,193085.69047619053,146195.33035714287,79641.270833333343,27336.268849206353,3989.7361111111118,0,0,0,0,1579124.3998015875,0,0,0,0,0,0,3134.7926587301586,12341.875992063493,45246.238095238092,94219.152777777766,149132.82837301586,189556.30853174601,208189.69146825399,213604.33333333331,213450.88194444447,193085.69047619053,146195.33035714287,79641.270833333343,27336.268849206353,3989.7361111111118,0,0,0,0]
["   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",{"$f":"B23+B71+B119+B167+B215+B263+B311+B359+B407+B455+B503+B551","v":412547277.59875321},13646600.90983765,500401.96966333839,500401.96966333839,500401.96966333839,500401.96966333839,500401.96966333839,500401.96966333839,498995.84232206852,499717.45181482215,534738.55667162,583711.47135415976,638625.14694939787,679048.62710812793,697682.01004463586,703096.65190971526,702943.20052082639,709255.91405257245,662365.55393352476,595811.49440971517,543506.49242558831,520159.95968749298,513861.0496633384,513861.0496633384,513861.0496633384,513861.0496633384,13419713.971721709,512401.96966333839,488401.96966333839,488401.96966333839,488401.96966333839,488401.96966333839,{"$f":"AH23+AH71+AH119+AH167+AH215+AH263+AH311+AH359+AH407+AH455+AH503+AH551","v":488401.96966333839},486995.84232206852,469525.02065540187,514429.38275857648,581402.2974411163,636315.97303635441,676739.45319508447,695372.8361315924,700787.47799667181,700634.02660778293,706946.74013952899,660056.3800204813,593502.32049667172,541197.31851254485,517850.78577444953,513861.0496633384,513861.0496633384,513861.0496633384,513861.0496633384,13317611.871721709,488401.96966333839,488401.96966333839,488401.96966333839,488401.96966333839,488401.96966333839,488401.96966333839,486995.84232206852,469525.02065540187,502429.38275857648,551402.2974411163,618315.97303635441,658739.45319508447,{"$f":"BN23+BN71+BN119+BN167+BN215+BN263+BN311+BN359+BN407+BN455+BN503+BN551","v":677372.83613159251},682787.47799667181,682634.02660778293,688946.74013952899,660056.3800204813,593502.32049667172,541197.31851254485,517850.78577444953,513861.0496633384,513861.0496633384,513861.0496633384,513861.0496633384,13625012.784765186,500401.96966333839,500401.96966333839,500401.96966333839,500401.96966333839,500401.96966333839,500401.96966333839,498995.84232206852,499525.02065540187,534546.12551219971,583519.04019473947,638432.71578997758,678856.19594870764,697489.57888521557,702904.22075029498,702750.7693614061,709063.48289315216,662173.12277410459,595619.06325029489,543314.06126616802,519967.5285280727,513861.0496633384,513861.0496633384,513861.0496633384,513861.0496633384]
[]
["Produção Mínima Não Renovável",{"$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",{"$f":"B26+B74+B122+B170+B218+B266+B314+B362+B410+B458+B506+B554","v":-41258431.767040543},-1362751.438983765,-50040.196966333846,-50040.196966333846,-50040.196966333846,-50040.196966333846,-50040.196966333846,-50040.196966333846,-49899.584232206857,-49971.74518148222,-53473.855667162003,-58371.147135415966,-63862.514694939782,-67904.862710812798,-69768.201004463583,-70309.665190971515,-70294.32005208265,-70925.591405257248,-66236.555393352479,-59581.149440971538,-54350.649242558822,-52015.995968749303,-51386.104966333842,-51386.104966333842,-51386.104966333842,-51386.104966333842,-1349161.187172171,-51240.196966333846,-48840.196966333846,-48840.196966333846,-48840.196966333846,-48840.196966333846,{"$f":"AH26+AH74+AH122+AH170+AH218+AH266+AH314+AH362+AH410+AH458+AH506+AH554","v":-48840.196966333846},-48699.584232206857,-46952.502065540197,-51442.938275857661,-58140.229744111632,-63631.597303635441,-67673.94531950845,-69537.283613159248,-70078.747799667195,-70063.402660778287,-70694.674013952899,-66005.63800204813,-59350.232049667182,-54119.731851254481,-51785.078577444954,-51386.104966333842,-51386.104966333842,-51386.104966333842,-51386.104966333842,-1331761.187172171,-48840.196966333846,-48840.196966333846,-48840.196966333846,-48840.196966333846,-48840.196966333846,-48840.196966333846,-48699.584232206857,-46952.502065540197,-50242.938275857661,-55140.229744111632,-61831.597303635441,-65873.94531950845,{"$f":"BN26+BN74+BN122+BN170+BN218+BN266+BN314+BN362+BN410+BN458+BN506+BN554","v":-67737.283613159248},-68278.747799667195,-68263.402660778287,-68894.674013952899,-66005.63800204813,-59350.232049667182,-54119.731851254481,-51785.078577444954,-51386.104966333842,-51386.104966333842,-51386.104966333842,-51386.104966333842,-1362501.2784765186,-50040.196966333846,-50040.196966333846,-50040.196966333846,-50040.196966333846,-50040.196966333846,-50040.196966333846,-49899.584232206857,-49952.50206554019,-53454.612551219965,-58351.904019473943,-63843.271578997745,-67885.619594870775,-69748.95788852156,-70290.422075029492,-70275.076936140627,-70906.348289315225,-66217.312277410441,-59561.9063250295,-54331.406126616799,-51996.752852807273,-51386.104966333842,-51386.104966333842,-51386.104966333842,-51386.104966333842]
["Procura Líquida Projetada (Excedente)",{"$f":"B27+B75+B123+B171+B219+B267+B315+B363+B411+B459+B507+B555","v":153846944.51119956},5674121.7677275622,141129.63641722544,119282.39677452874,109843.05556625634,105986.58733914452,104058.35322558857,109641.22620674915,109180.33605984329,188313.63810535456,255777.00576296428,301018.57523302105,306214.3663040484,275174.10388413072,237242.53259177451,234297.58902675906,241946.67948872381,234337.00319659646,267099.10897821863,313702.07599701476,384221.19443068549,408685.63763756515,395856.12571617524,347901.27371915226,287990.99122039153,214308.79484565047,4034848.999660694,112320.86091677664,116857.68286985892,103207.14043232481,96381.869213557686,92969.233604174136,{"$f":"AH27+AH75+AH123+AH171+AH219+AH267+AH315+AH363+AH411+AH459+AH507+AH555","v":92969.233604174136},104472.65503946767,158270.55298601033,159179.02439790295,166930.14710306434,168927.24466442026,151779.40124516631,142177.4824115051,130237.1569510371,116139.98960994433,92608.682176298084,128783.42737964357,200505.08183008997,282734.78895318625,327219.14849951304,302964.06744705077,258914.55643147696,238438.74277517578,217962.92911887457,2728996.360460802,88741.96862548255,78504.061797331917,61440.88375041425,51202.976922263631,51202.976922263631,51202.976922263631,62706.398357557111,114677.03984618433,111807.38158992032,112466.7883164977,102421.00545467043,103466.23328315884,{"$f":"BN27+BN75+BN123+BN171+BN219+BN267+BN315+BN363+BN411+BN459+BN507+BN555","v":104344.09672580154},86270.921883760311,51461.359746983551,15280.160103665366,39010.395878482086,118485.19164896652,209468.11751714975,274670.21590561204,265094.18760770193,212544.98978720917,195481.81174029157,168180.72686522326,5716459.7322927797,144129.63641722544,122282.39677452874,112843.05556625634,108986.58733914452,107058.35322558857,112641.22620674915,112180.33605984329,188486.82614883283,255950.19380644255,301191.76327649935,306387.55434752663,275347.29192760895,237415.72063525277,234470.77707023732,242119.8675322021,234510.19124007472,267272.29702169687,313875.264040493,384394.38247416378,408858.82568104332,395856.12571617524,347901.27371915226,287990.99122039153,214308.79484565047]
[]
["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",{"$f":"B33+B81+B129+B177+B225+B273+B321+B369+B417+B465+B513+B561","v":17854979.596999999},586436.93499999994,0,0,0,0,0,0,1164.163,4583.3829999999998,16803.024000000001,34990.017999999996,55383.223000000005,70395.227000000014,77315.077000000005,79325.903999999995,79268.917000000001,71705.928,54292.329000000005,29576.252999999993,10151.826999999997,1481.662,0,0,0,0,586436.93499999994,0,0,0,0,0,{"$f":"AH33+AH81+AH129+AH177+AH225+AH273+AH321+AH369+AH417+AH465+AH513+AH561","v":0},1164.163,4583.3829999999998,16803.024000000001,34990.017999999996,55383.223000000005,70395.227000000014,77315.077000000005,79325.903999999995,79268.917000000001,71705.928,54292.329000000005,29576.252999999993,10151.826999999997,1481.662,0,0,0,0,586436.93499999994,0,0,0,0,0,0,1164.163,4583.3829999999998,16803.024000000001,34990.017999999996,55383.223000000005,70395.227000000014,{"$f":"BN33+BN81+BN129+BN177+BN225+BN273+BN321+BN369+BN417+BN465+BN513+BN561","v":77315.077000000005},79325.903999999995,79268.917000000001,71705.928,54292.329000000005,29576.252999999993,10151.826999999997,1481.662,0,0,0,0,586436.93499999994,0,0,0,0,0,0,1164.163,4583.3829999999998,16803.024000000001,34990.017999999996,55383.223000000005,70395.227000000014,77315.077000000005,79325.903999999995,79268.917000000001,71705.928,54292.329000000005,29576.252999999993,10151.826999999997,1481.662,0,0,0,0]
["Perdas AC",{"$f":"B34+B82+B130+B178+B226+B274+B322+B370+B418+B466+B514+B562","v":-607319.27601235779},-19947.065907089996,0,0,0,0,0,0,-39.597840281999979,-155.89918936199996,-571.53805833599995,-1190.1504722519996,-1883.8049471219997,-2394.4232511779992,-2629.7950290779995,-2698.1912986559987,-2696.2529428379989,-2439.0054349919992,-1846.6992786059996,-1006.0066695419997,-345.3042435779999,-50.397251267999991,0,0,0,0,-19947.065907089996,0,0,0,0,0,{"$f":"AH34+AH82+AH130+AH178+AH226+AH274+AH322+AH370+AH418+AH466+AH514+AH562","v":0},-39.597840281999979,-155.89918936199996,-571.53805833599995,-1190.1504722519996,-1883.8049471219997,-2394.4232511779992,-2629.7950290779995,-2698.1912986559987,-2696.2529428379989,-2439.0054349919992,-1846.6992786059996,-1006.0066695419997,-345.3042435779999,-50.397251267999991,0,0,0,0,-19947.065907089996,0,0,0,0,0,0,-39.597840281999979,-155.89918936199996,-571.53805833599995,-1190.1504722519996,-1883.8049471219997,-2394.4232511779992,{"$f":"BN34+BN82+BN130+BN178+BN226+BN274+BN322+BN370+BN418+BN466+BN514+BN562","v":-2629.7950290779995},-2698.1912986559987,-2696.2529428379989,-2439.0054349919992,-1846.6992786059996,-1006.0066695419997,-345.3042435779999,-50.397251267999991,0,0,0,0,-19947.065907089996,0,0,0,0,0,0,-39.597840281999979,-155.89918936199996,-571.53805833599995,-1190.1504722519996,-1883.8049471219997,-2394.4232511779992,-2629.7950290779995,-2698.1912986559987,-2696.2529428379989,-2439.0054349919992,-1846.6992786059996,-1006.0066695419997,-345.3042435779999,-50.397251267999991,0,0,0,0]
["Produção PV líquida após cortes (curtailment)",{"$f":"B35+B83+B131+B179+B227+B275+B323+B371+B419+B467+B515+B563","v":17247660.320987642},566489.86909291008,0,0,0,0,0,0,1124.5651597179999,4427.4838106380012,16231.485941664003,33799.867527748,53499.418052877998,68000.803748822,74685.281970921991,76627.712701344004,76572.664057161994,69266.922565008004,52445.629721393998,28570.246330457998,9806.5227564220004,1431.2647487320003,0,0,0,0,566489.86909291008,0,0,0,0,0,{"$f":"AH35+AH83+AH131+AH179+AH227+AH275+AH323+AH371+AH419+AH467+AH515+AH563","v":0},1124.5651597179999,4427.4838106380012,16231.485941664003,33799.867527748,53499.418052877998,68000.803748822,74685.281970921991,76627.712701344004,76572.664057161994,69266.922565008004,52445.629721393998,28570.246330457998,9806.5227564220004,1431.2647487320003,0,0,0,0,566489.86909291008,0,0,0,0,0,0,1124.5651597179999,4427.4838106380012,16231.485941664003,33799.867527748,53499.418052877998,68000.803748822,{"$f":"BN35+BN83+BN131+BN179+BN227+BN275+BN323+BN371+BN419+BN467+BN515+BN563","v":74685.281970921991},76627.712701344004,76572.664057161994,69266.922565008004,52445.629721393998,28570.246330457998,9806.5227564220004,1431.2647487320003,0,0,0,0,566489.86909291008,0,0,0,0,0,0,1124.5651597179999,4427.4838106380012,16231.485941664003,33799.867527748,53499.418052877998,68000.803748822,74685.281970921991,76627.712701344004,76572.664057161994,69266.922565008004,52445.629721393998,28570.246330457998,9806.5227564220004,1431.2647487320003,0,0,0,0]
["Produção PV utilizada internamente",{"$f":"B36+B84+B132+B180+B228+B276+B324+B372+B420+B468+B516+B564","v":-516676.06754082197},-16984.145932545998,0,0,0,0,0,0,-370.86409202599998,-828.23319633800008,-1217.864092026,-1452,-1452,-1452,-1452,-1452,-1452,-1452,-1452,-1452,-983.72818405199996,-515.45636810400003,0,0,0,0,-16984.145932545998,0,0,0,0,0,{"$f":"AH36+AH84+AH132+AH180+AH228+AH276+AH324+AH372+AH420+AH468+AH516+AH564","v":0},-370.86409202599998,-828.23319633800008,-1217.864092026,-1452,-1452,-1452,-1452,-1452,-1452,-1452,-1452,-1452,-983.72818405199996,-515.45636810400003,0,0,0,0,-16984.145932545998,0,0,0,0,0,0,-370.86409202599998,-828.23319633800008,-1217.864092026,-1452,-1452,-1452,{"$f":"BN36+BN84+BN132+BN180+BN228+BN276+BN324+BN372+BN420+BN468+BN516+BN564","v":-1452},-1452,-1452,-1452,-1452,-1452,-983.72818405199996,-515.45636810400003,0,0,0,0,-16984.145932545998,0,0,0,0,0,0,-370.86409202599998,-828.23319633800008,-1217.864092026,-1452,-1452,-1452,-1452,-1452,-1452,-1452,-1452,-1452,-983.72818405199996,-515.45636810400003,0,0,0,0]
["Produção PV líquida disponível",{"$f":"B37+B85+B133+B181+B229+B277+B325+B373+B421+B469+B517+B565","v":16730984.253446819},549505.72316036397,0,0,0,0,0,0,753.70106769200004,3599.2506143000005,15013.621849638002,32347.867527748,52047.418052877998,66548.803748822,73233.281970921991,75175.712701344004,75120.664057161994,67814.922565008004,50993.629721393998,27118.246330457998,8822.7945723699995,915.80838062800012,0,0,0,0,549505.72316036397,0,0,0,0,0,{"$f":"AH37+AH85+AH133+AH181+AH229+AH277+AH325+AH373+AH421+AH469+AH517+AH565","v":0},753.70106769200004,3599.2506143000005,15013.621849638002,32347.867527748,52047.418052877998,66548.803748822,73233.281970921991,75175.712701344004,75120.664057161994,67814.922565008004,50993.629721393998,27118.246330457998,8822.7945723699995,915.80838062800012,0,0,0,0,549505.72316036397,0,0,0,0,0,0,753.70106769200004,3599.2506143000005,15013.621849638002,32347.867527748,52047.418052877998,66548.803748822,{"$f":"BN37+BN85+BN133+BN181+BN229+BN277+BN325+BN373+BN421+BN469+BN517+BN565","v":73233.281970921991},75175.712701344004,75120.664057161994,67814.922565008004,50993.629721393998,27118.246330457998,8822.7945723699995,915.80838062800012,0,0,0,0,549505.72316036397,0,0,0,0,0,0,753.70106769200004,3599.2506143000005,15013.621849638002,32347.867527748,52047.418052877998,66548.803748822,73233.281970921991,75175.712701344004,75120.664057161994,67814.922565008004,50993.629721393998,27118.246330457998,8822.7945723699995,915.80838062800012,0,0,0,0]
[null,{"$f":"B38+B86+B134+B182+B230+B278+B326+B374+B422+B470+B518+B566","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3836.4251418839999,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH38+AH86+AH134+AH182+AH230+AH278+AH326+AH374+AH422+AH470+AH518+AH566","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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",{"$f":"B40+B88+B136+B184+B232+B280+B328+B376+B424+B472+B520+B568","v":16025742.421450671},549505.72316036397,0,0,0,0,0,0,753.70106769200004,3599.2506143000005,15013.621849638002,32347.867527748,52047.418052877998,66548.803748822,73233.281970921991,75175.712701344004,75120.664057161994,67814.922565008004,50993.629721393998,27118.246330457998,8822.7945723699995,915.80838062800012,0,0,0,0,522361.04288129217,0,0,0,0,0,{"$f":"AH40+AH88+AH136+AH184+AH232+AH280+AH328+AH376+AH424+AH472+AH520+AH568","v":0},753.70106769200004,3599.2506143000005,15013.621849638002,32347.867527748,51705.790530375838,65019.100568553906,70213.138565730755,71153.117511428442,69364.561370331168,55340.414270644076,50993.629721393998,27118.246330457998,8822.7945723699995,915.80838062800012,0,0,0,0,400339.94544039882,0,0,0,0,0,0,753.70106769200004,3599.2506143000005,15013.621849638002,32276.491264432483,45199.535386014824,57650.161994226852,{"$f":"BN40+BN88+BN136+BN184+BN232+BN280+BN328+BN376+BN424+BN472+BN520+BN568","v":63593.833549462164},57497.2515986383,38036.41094461114,22139.244645665814,27723.59324226118,27118.246330457998,8822.7945723699995,915.80838062800012,0,0,0,0,549505.72316036397,0,0,0,0,0,0,753.70106769200004,3599.2506143000005,15013.621849638002,32347.867527748,52047.418052877998,66548.803748822,73233.281970921991,75175.712701344004,75120.664057161994,67814.922565008004,50993.629721393998,27118.246330457998,8822.7945723699995,915.80838062800012,0,0,0,0]
["Procura líquida após venda de produção PV",{"$f":"B41+B89+B137+B185+B233+B281+B329+B377+B425+B473+B521+B569","v":128851145.49332052},5124616.0445671985,141129.63641722544,119282.39677452874,109843.05556625634,105986.58733914452,104058.35322558857,109641.22620674915,108426.63499215129,184714.3874910546,240763.38391332628,268670.70770527306,254166.9482511704,208625.30013530876,164009.25062085249,159121.87632541504,166826.01543156183,166522.0806315885,216105.47925682465,286583.82966655667,375398.39985831548,407769.82925693714,395856.12571617524,347901.27371915226,287990.99122039153,214308.79484565047,3512487.9567794017,112320.86091677664,116857.68286985892,103207.14043232481,96381.869213557686,92969.233604174136,{"$f":"AH41+AH89+AH137+AH185+AH233+AH281+AH329+AH377+AH425+AH473+AH521+AH569","v":92969.233604174136},103718.95397177569,154671.30237171034,144165.40254826492,134582.27957531635,117221.45413404444,86760.300676612402,71964.343845774347,59084.039439608663,46775.42823961316,37268.267905653993,77789.797658249576,173386.83549963203,273911.99438081618,326303.34011888504,302964.06744705077,258914.55643147696,238438.74277517578,217962.92911887457,2328656.4150204025,88741.96862548255,78504.061797331917,61440.88375041425,51202.976922263631,51202.976922263631,51202.976922263631,61952.697289865107,111077.78923188434,96793.759740282316,80190.297052065202,57221.470068655603,45816.071288931984,{"$f":"BN41+BN89+BN137+BN185+BN233+BN281+BN329+BN377+BN425+BN473+BN521+BN569","v":40750.263176339387},28773.670285122007,13424.948802372412,-6859.0845420004543,11286.802636220909,91366.945318508529,200645.32294477973,273754.40752498398,265094.18760770193,212544.98978720917,195481.81174029157,168180.72686522326,5166954.009132416,144129.63641722544,122282.39677452874,112843.05556625634,108986.58733914452,107058.35322558857,112641.22620674915,111426.63499215129,184887.57553453284,240936.57195680455,268843.89574875135,254340.13629464863,208798.488178787,164182.43866433075,159295.06436889331,166999.20347504009,166695.26867506676,216278.66730030288,286757.01771003497,375571.58790179377,407943.01730041538,395856.12571617524,347901.27371915226,287990.99122039153,214308.79484565047]
[]
["Resumo"]
["Produção",{"$f":"B44+B92+B140+B188+B236+B284+B332+B380+B428+B476+B524+B572","v":17247660.320987642},566489.86909291008,0,0,0,0,0,0,1124.5651597179999,4427.4838106380012,16231.485941664003,33799.867527748,53499.418052877998,68000.803748822,74685.281970921991,76627.712701344004,76572.664057161994,69266.922565008004,52445.629721393998,28570.246330457998,9806.5227564220004,1431.2647487320003,0,0,0,0,566489.86909291008,0,0,0,0,0,{"$f":"AH44+AH92+AH140+AH188+AH236+AH284+AH332+AH380+AH428+AH476+AH524+AH572","v":0},1124.5651597179999,4427.4838106380012,16231.485941664003,33799.867527748,53499.418052877998,68000.803748822,74685.281970921991,76627.712701344004,76572.664057161994,69266.922565008004,52445.629721393998,28570.246330457998,9806.5227564220004,1431.2647487320003,0,0,0,0,566489.86909291008,0,0,0,0,0,0,1124.5651597179999,4427.4838106380012,16231.485941664003,33799.867527748,53499.418052877998,68000.803748822,{"$f":"BN44+BN92+BN140+BN188+BN236+BN284+BN332+BN380+BN428+BN476+BN524+BN572","v":74685.281970921991},76627.712701344004,76572.664057161994,69266.922565008004,52445.629721393998,28570.246330457998,9806.5227564220004,1431.2647487320003,0,0,0,0,566489.86909291008,0,0,0,0,0,0,1124.5651597179999,4427.4838106380012,16231.485941664003,33799.867527748,53499.418052877998,68000.803748822,74685.281970921991,76627.712701344004,76572.664057161994,69266.922565008004,52445.629721393998,28570.246330457998,9806.5227564220004,1431.2647487320003,0,0,0,0]
["Utilização",{"$f":"B45+B93+B141+B189+B237+B285+B333+B381+B429+B477+B525+B573","v":-516676.06754082197},-16984.145932545998,0,0,0,0,0,0,-370.86409202599998,-828.23319633800008,-1217.864092026,-1452,-1452,-1452,-1452,-1452,-1452,-1452,-1452,-1452,-983.72818405199996,-515.45636810400003,0,0,0,0,-16984.145932545998,0,0,0,0,0,{"$f":"AH45+AH93+AH141+AH189+AH237+AH285+AH333+AH381+AH429+AH477+AH525+AH573","v":0},-370.86409202599998,-828.23319633800008,-1217.864092026,-1452,-1452,-1452,-1452,-1452,-1452,-1452,-1452,-1452,-983.72818405199996,-515.45636810400003,0,0,0,0,-16984.145932545998,0,0,0,0,0,0,-370.86409202599998,-828.23319633800008,-1217.864092026,-1452,-1452,-1452,{"$f":"BN45+BN93+BN141+BN189+BN237+BN285+BN333+BN381+BN429+BN477+BN525+BN573","v":-1452},-1452,-1452,-1452,-1452,-1452,-983.72818405199996,-515.45636810400003,0,0,0,0,-16984.145932545998,0,0,0,0,0,0,-370.86409202599998,-828.23319633800008,-1217.864092026,-1452,-1452,-1452,-1452,-1452,-1452,-1452,-1452,-1452,-983.72818405199996,-515.45636810400003,0,0,0,0]
["Total Vendido à EDA",{"$f":"B46+B94+B142+B190+B238+B286+B334+B382+B430+B478+B526+B574","v":15995697.481119737},549505.72316036397,0,0,0,0,0,0,753.70106769200004,3599.2506143000005,15013.621849638002,32347.867527748,52047.418052877998,66548.803748822,73233.281970921991,75175.712701344004,75120.664057161994,67814.922565008004,50993.629721393998,27118.246330457998,8822.7945723699995,915.80838062800012,0,0,0,0,522361.04288129217,0,0,0,0,0,{"$f":"AH46+AH94+AH142+AH190+AH238+AH286+AH334+AH382+AH430+AH478+AH526+AH574","v":0},753.70106769200004,3599.2506143000005,15013.621849638002,32347.867527748,51705.790530375838,65019.100568553906,70213.138565730755,71153.117511428442,69364.561370331168,55340.414270644076,50993.629721393998,27118.246330457998,8822.7945723699995,915.80838062800012,0,0,0,0,400339.94544039882,0,0,0,0,0,0,753.70106769200004,3599.2506143000005,15013.621849638002,32276.491264432483,45199.535386014824,57650.161994226852,{"$f":"BN46+BN94+BN142+BN190+BN238+BN286+BN334+BN382+BN430+BN478+BN526+BN574","v":63593.833549462164},57497.2515986383,38036.41094461114,22139.244645665814,27723.59324226118,27118.246330457998,8822.7945723699995,915.80838062800012,0,0,0,0,549505.72316036397,0,0,0,0,0,0,753.70106769200004,3599.2506143000005,15013.621849638002,32347.867527748,52047.418052877998,66548.803748822,73233.281970921991,75175.712701344004,75120.664057161994,67814.922565008004,50993.629721393998,27118.246330457998,8822.7945723699995,915.80838062800012,0,0,0,0]
["  Ponta",{"$f":"B47+B95+B143+B191+B239+B287+B335+B383+B431+B479+B527+B575","v":4539195.1745449807},201138.08519779803,0,0,0,0,0,0,0,0,0,17852.023985021999,26274.466544868003,33525.159392840003,35727.105160120002,36222.542957758,37103.321264669998,0,0,11546.809032976,2795.326374842,91.330484702000007,0,0,0,0,0,0,0,0,0,0,{"$f":"AH47+AH95+AH143+AH191+AH239+AH287+AH335+AH383+AH431+AH479+AH527+AH575","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN47+BN95+BN143+BN191+BN239+BN287+BN335+BN383+BN431+BN479+BN527+BN575","v":0},0,0,0,0,0,0,0,0,0,0,0,201138.08519779803,0,0,0,0,0,0,0,0,0,17852.023985021999,26274.466544868003,33525.159392840003,35727.105160120002,36222.542957758,37103.321264669998,0,0,11546.809032976,2795.326374842,91.330484702000007,0,0,0,0]
["  Cheia",{"$f":"B48+B96+B144+B192+B240+B288+B336+B384+B432+B480+B528+B576","v":9363501.0982960612},348367.63796256605,0,0,0,0,0,0,753.70106769200004,3599.2506143000005,15013.621849638002,14495.843542726001,25772.951508010003,33023.644355982004,37506.176810802004,38953.169743586004,38017.342792491996,67814.922565008004,50993.629721393998,15571.437297482,6027.468197528,824.47789592600009,0,0,0,0,399450.68625201657,0,0,0,0,0,{"$f":"AH48+AH96+AH144+AH192+AH240+AH288+AH336+AH384+AH432+AH480+AH528+AH576","v":0},0,0,0,0,51705.790530375838,65019.100568553906,70213.138565730755,34775.091814126339,34546.671497735646,55340.414270644076,50993.629721393998,27118.246330457998,8822.7945723699995,915.80838062800012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN48+BN96+BN144+BN192+BN240+BN288+BN336+BN384+BN432+BN480+BN528+BN576","v":0},0,0,0,0,0,0,0,0,0,0,0,348367.63796256605,0,0,0,0,0,0,753.70106769200004,3599.2506143000005,15013.621849638002,14495.843542726001,25772.951508010003,33023.644355982004,37506.176810802004,38953.169743586004,38017.342792491996,67814.922565008004,50993.629721393998,15571.437297482,6027.468197528,824.47789592600009,0,0,0,0]
["  Vazio",{"$f":"B49+B97+B145+B193+B241+B289+B337+B385+B433+B481+B529+B577","v":2093001.2082786977},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,122910.35662927561,0,0,0,0,0,{"$f":"AH49+AH97+AH145+AH193+AH241+AH289+AH337+AH385+AH433+AH481+AH529+AH577","v":0},753.70106769200004,3599.2506143000005,15013.621849638002,32347.867527748,0,0,0,36378.025697302095,34817.88987259553,0,0,0,0,0,0,0,0,0,400339.94544039882,0,0,0,0,0,0,753.70106769200004,3599.2506143000005,15013.621849638002,32276.491264432483,45199.535386014824,57650.161994226852,{"$f":"BN49+BN97+BN145+BN193+BN241+BN289+BN337+BN385+BN433+BN481+BN529+BN577","v":63593.833549462164},57497.2515986383,38036.41094461114,22139.244645665814,27723.59324226118,27118.246330457998,8822.7945723699995,915.80838062800012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  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":705241.83199614799},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27144.680279071821,0,0,0,0,0,{"$f":"AH51+AH99+AH147+AH195+AH243+AH291+AH339+AH387+AH435+AH483+AH531+AH579","v":0},0,0,0,0,341.6275225021609,1529.7031802681049,3020.1434051912402,4022.5951899155634,5756.1026868308263,12474.508294363921,0,0,0,0,0,0,0,0,149165.7777199652,0,0,0,0,0,0,0,0,0,71.37626331551337,6847.8826668631746,8898.6417545951481,{"$f":"BN51+BN99+BN147+BN195+BN243+BN291+BN339+BN387+BN435+BN483+BN531+BN579","v":9639.4484214598488},17678.461102705704,37084.253112550854,45675.677919342183,23270.036479132821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Percentagem de Excedente",{"$f":"IF(B627=0,0,B627/B620)","v":4.0889130402109182E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.7917326963917546E-2,0,0,0,0,0,{"$f":"IF(AH627=0,0,AH627/AH620)","v":0},0,0,0,0,6.3856306280659263E-3,2.2495369112377653E-2,4.0438267426868714E-2,5.2495305524694454E-2,7.517176994826584E-2,0.18009329464083546,0,0,0,0,0,0,0,0,0.26331587881494928,0,0,0,0,0,0,0,0,0,2.1117320432370639E-3,0.12799919917063085,0.13086083199052337,{"$f":"IF(BN627=0,0,BN627/BN620)","v":0.12906757753439127},0.23070584361048838,0.48430146148326791,0.65941543565003768,0.44369829483886131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CT627=0,0,CT627/CT620)","v":0},0,0,0,0]
[null,{"$f":"B627/365","v":1932.1694027291726}]
[null,{"$f":"(B627-BA627)/313","v":1776.6008123839706},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,{"$f":"B46","v":891037.45156724844},30044.940330933998,0,0,0,0,0,0,0,0,0,578.90419031399995,2214.6353317220005,3512.2105160120004,4361.5324548199997,5336.6798660439999,4982.7957248740004,4487.3579272360003,3134.734098764,1436.0902211480002,0,0,0,0,0,0,30044.940330933998,0,0,0,0,0,{"$f":"AH46","v":0},0,0,0,578.90419031399995,2214.6353317220005,3512.2105160120004,4361.5324548199997,5336.6798660439999,4982.7957248740004,4487.3579272360003,3134.734098764,1436.0902211480002,0,0,0,0,0,0,27467.250740741139,0,0,0,0,0,0,0,0,0,578.90419031399995,2214.6353317220005,3512.2105160120004,{"$f":"BN46","v":4361.5324548199997},5336.6798660439999,4982.7957248740004,1909.6683370431383,3134.734098764,1436.0902211480002,0,0,0,0,0,0,30044.940330933998,0,0,0,0,0,0,0,0,0,578.90419031399995,2214.6353317220005,3512.2105160120004,4361.5324548199997,5336.6798660439999,4982.7957248740004,4487.3579272360003,3134.734098764,1436.0902211480002,0,0,0,0,0,0]
[null,{"$f":"B94","v":915894.88415129518},33742.850435959997,0,0,0,0,0,0,0,0,130.65094483199999,1467.5465892520001,2686.4808532820002,4416.581099002,4951.3393567700004,4691.8243199120006,5242.3107617320002,4833.3779763800003,3512.2105160120004,1789.9743623180002,20.553656468000014,0,0,0,0,0,33742.850435959997,0,0,0,0,0,{"$f":"AH94","v":0},0,0,130.65094483199999,1467.5465892520001,2686.4808532820002,4416.581099002,4951.3393567700004,4691.8243199120006,5242.3107617320002,4833.3779763800003,3512.2105160120004,1789.9743623180002,20.553656468000014,0,0,0,0,0,26516.618422063817,0,0,0,0,0,0,0,0,130.65094483199999,1467.5465892520001,2686.4808532820002,4416.581099002,{"$f":"BN94","v":4951.3393567700004},4691.8243199120006,4080.0459048698776,0,2281.6213353579406,1789.9743623180002,20.553656468000014,0,0,0,0,0,33742.850435959997,0,0,0,0,0,0,0,0,130.65094483199999,1467.5465892520001,2686.4808532820002,4416.581099002,4951.3393567700004,4691.8243199120006,5242.3107617320002,4833.3779763800003,3512.2105160120004,1789.9743623180002,20.553656468000014,0,0,0,0,0]
[null,{"$f":"B142","v":1290051.1160819666},44469.471959423994,0,0,0,0,0,0,0,0,948.51651553600027,2253.9557918519999,4031.2405897280005,4180.6583382219997,6107.3608845920007,6390.468197528,6555.614130074001,5989.3995042019997,4896.2907125880001,2466.2862765540003,649.681018548,0,0,0,0,0,40709.792280059999,0,0,0,0,0,{"$f":"AH142","v":0},0,0,948.51651553600027,2253.9557918519999,4031.2405897280005,4180.6583382219997,6107.3608845920007,6390.468197528,6018.480486487676,2766.8534684243268,4896.2907125880001,2466.2862765540003,649.681018548,0,0,0,0,0,26103.522973743686,0,0,0,0,0,0,0,0,948.51651553600027,2253.9557918519999,4031.2405897280005,4180.6583382219997,{"$f":"BN142","v":6107.3608845920007},4364.4029432181524,1101.4206154935355,0,0,2466.2862765540003,649.681018548,0,0,0,0,0,44469.471959423994,0,0,0,0,0,0,0,0,948.51651553600027,2253.9557918519999,4031.2405897280005,4180.6583382219997,6107.3608845920007,6390.468197528,6555.614130074001,5989.3995042019997,4896.2907125880001,2466.2862765540003,649.681018548,0,0,0,0,0]
[null,{"$f":"B190","v":1407303.2340070312},53934.800139117993,0,0,0,0,0,0,0,366.57370561200003,1876.4793746040002,3496.4823319599996,5761.3408354480007,6728.6241546460005,7310.56696457,6752.216430724,6594.9345902039995,6382.6041055019996,4935.6111727179996,2749.3935894900001,979.97288363999996,0,0,0,0,0,39639.994661425531,0,0,0,0,0,{"$f":"AH190","v":0},0,366.57370561200003,1876.4793746040002,3496.4823319599996,5419.7133129458398,5198.9209743778956,4290.4235593787598,5139.7325815207514,4431.355982947578,755.33519223070834,4935.6111727179996,2749.3935894900001,979.97288363999996,0,0,0,0,0,15544.413075183285,0,0,0,0,0,0,0,366.57370561200003,1876.4793746040002,3425.1060686444862,703.40094936483547,1585.5744950843473,{"$f":"BN190","v":1780.0429643726748},2077.869044370942,0,0,0,2749.3935894900001,979.97288363999996,0,0,0,0,0,53934.800139117993,0,0,0,0,0,0,0,366.57370561200003,1876.4793746040002,3496.4823319599996,5761.3408354480007,6728.6241546460005,7310.56696457,6752.216430724,6594.9345902039995,6382.6041055019996,4935.6111727179996,2749.3935894900001,979.97288363999996,0,0,0,0,0]
[null,{"$f":"B238","v":1565021.0761311282},54054.548372313999,0,0,0,0,0,0,130.65094483199999,767.64239893800004,2277.5480679300003,3669.4923565320005,5360.2721421220003,6626.3909583080003,6642.1191423600003,7169.0133081019994,6712.8959705939997,6248.9145410600004,4613.1833996519999,2599.975840996,1145.118816186,91.330484702000007,0,0,0,0,49974.252552438316,0,0,0,0,0,{"$f":"AH238","v":0},130.65094483199999,767.64239893800004,2277.5480679300003,3669.4923565320005,5360.2721421220003,6626.3909583080003,6642.1191423600003,6206.3531110213416,6214.1553015402769,3630.0195873187058,4613.1833996519999,2599.975840996,1145.118816186,91.330484702000007,0,0,0,0,30467.363339538235,0,0,0,0,0,0,130.65094483199999,767.64239893800004,2277.5480679300003,3669.4923565320005,3570.329361341991,3803.4058254994379,{"$f":"BN238","v":5468.7070040067229},4146.8328968638643,1313.3682422516231,0,1482.9610994585919,2599.975840996,1145.118816186,91.330484702000007,0,0,0,0,54054.548372313999,0,0,0,0,0,0,130.65094483199999,767.64239893800004,2277.5480679300003,3669.4923565320005,5360.2721421220003,6626.3909583080003,6642.1191423600003,7169.0133081019994,6712.8959705939997,6248.9145410600004,4613.1833996519999,2599.975840996,1145.118816186,91.330484702000007,0,0,0,0]
[null,{"$f":"B286","v":1697741.8078927398},60495.239741608006,0,0,0,0,0,0,350.84552156000001,901.33196338000016,2198.9071476700001,3292.0159392840001,5250.1748537579997,6437.6527496839999,7373.4797007779998,7931.8302346239998,7923.9661425980003,6996.0032835300008,6107.3608845920007,3763.8614608440002,1687.7411659799998,280.06869332600002,0,0,0,0,55485.340439468317,0,0,0,0,0,{"$f":"AH286","v":0},350.84552156000001,901.33196338000016,2198.9071476700001,3292.0159392840001,5250.1748537579997,6437.6527496839999,7373.4797007779998,6484.3790909923428,5367.3163756636432,5990.2048919563376,6107.3608845920007,3763.8614608440002,1687.7411659799998,280.06869332600002,0,0,0,0,36226.292954872573,0,0,0,0,0,0,350.84552156000001,901.33196338000016,2198.9071476700001,3292.0159392840001,5250.1748537579997,6437.6527496839999,{"$f":"BN286","v":5824.7945164348366},3287.2103725347133,464.95938778438813,519.45181426986437,1967.2773683627793,3763.8614608440002,1687.7411659799998,280.06869332600002,0,0,0,0,60495.239741608006,0,0,0,0,0,0,350.84552156000001,901.33196338000016,2198.9071476700001,3292.0159392840001,5250.1748537579997,6437.6527496839999,7373.4797007779998,7931.8302346239998,7923.9661425980003,6996.0032835300008,6107.3608845920007,3763.8614608440002,1687.7411659799998,280.06869332600002,0,0,0,0]
[null,{"$f":"B334","v":1871987.3102287373},62909.515993590001,0,0,0,0,0,0,272.20460130000004,783.37058298999989,2442.6940004759999,4031.2405897280005,5666.9717311360009,7271.2465044400005,7577.9460934540002,7766.6843020779997,7861.0534063899995,6830.8573509840007,6012.991780280001,3952.5996694679998,1994.4407549940001,445.21462587200006,0,0,0,0,62909.515993590001,0,0,0,0,0,{"$f":"AH334","v":0},272.20460130000004,783.37058298999989,2442.6940004759999,4031.2405897280005,5666.9717311360009,7271.2465044400005,7577.9460934540002,7766.6843020779997,7861.0534063899995,6830.8573509840007,6012.991780280001,3952.5996694679998,1994.4407549940001,445.21462587200006,0,0,0,0,43357.594600451819,0,0,0,0,0,0,272.20460130000004,783.37058298999989,2442.6940004759999,4031.2405897280005,5666.9717311360009,6338.639542215069,{"$f":"BN334","v":6191.1189948879173},4473.7547323993604,2371.2154815236936,2468.0610636894426,1926.0682297723297,3952.5996694679998,1994.4407549940001,445.21462587200006,0,0,0,0,62909.515993590001,0,0,0,0,0,0,272.20460130000004,783.37058298999989,2442.6940004759999,4031.2405897280005,5666.9717311360009,7271.2465044400005,7577.9460934540002,7766.6843020779997,7861.0534063899995,6830.8573509840007,6012.991780280001,3952.5996694679998,1994.4407549940001,445.21462587200006,0,0,0,0]
[null,{"$f":"B382","v":1870523.2234045281},61261.095287739998,0,0,0,0,0,0,0,531.71963815799995,1931.5280187859998,3543.6668841160003,5163.6698414719995,7326.2951486220009,7538.6256333240008,7861.0534063899995,8301.4425598460002,7617.2665535839997,5997.2635962280001,3811.0460130000001,1538.3234174859999,99.194576728000044,0,0,0,0,61261.095287739998,0,0,0,0,0,{"$f":"AH382","v":0},0,531.71963815799995,1931.5280187859998,3543.6668841160003,5163.6698414719995,7326.2951486220009,7538.6256333240008,7861.0534063899995,8301.4425598460002,7617.2665535839997,5997.2635962280001,3811.0460130000001,1538.3234174859999,99.194576728000044,0,0,0,0,54118.412658887079,0,0,0,0,0,0,0,531.71963815799995,1931.5280187859998,3543.6668841160003,5163.6698414719995,7326.2951486220009,{"$f":"BN382","v":7538.6256333240008},7861.0534063899995,5084.5970657598946,4149.9814405986308,5538.7115744465573,3811.0460130000001,1538.3234174859999,99.194576728000044,0,0,0,0,61261.095287739998,0,0,0,0,0,0,0,531.71963815799995,1931.5280187859998,3543.6668841160003,5163.6698414719995,7326.2951486220009,7538.6256333240008,7861.0534063899995,8301.4425598460002,7617.2665535839997,5997.2635962280001,3811.0460130000001,1538.3234174859999,99.194576728000044,0,0,0,0]
[null,{"$f":"B430","v":1603488.76381222},54406.645660677998,0,0,0,0,0,0,0,248.61232522200004,1789.9743623180002,3944.7355774419998,5745.6126513959998,6838.7214430100003,7145.4210320240009,6980.2750994779999,7082.5082958160001,6476.9732098140012,4565.9988474960001,2780.849957594,806.96285906799994,0,0,0,0,0,54406.645660677998,0,0,0,0,0,{"$f":"AH430","v":0},0,248.61232522200004,1789.9743623180002,3944.7355774419998,5745.6126513959998,6838.7214430100003,7145.4210320240009,6980.2750994779999,7082.5082958160001,6476.9732098140012,4565.9988474960001,2780.849957594,806.96285906799994,0,0,0,0,0,47228.99415864802,0,0,0,0,0,0,0,248.61232522200004,1789.9743623180002,3944.7355774419998,5745.6126513959998,6838.7214430100003,{"$f":"BN430","v":7145.4210320240009},6961.956480441263,4774.8660470201294,2017.0466000776414,4174.2348230349808,2780.849957594,806.96285906799994,0,0,0,0,0,54406.645660677998,0,0,0,0,0,0,0,248.61232522200004,1789.9743623180002,3944.7355774419998,5745.6126513959998,6838.7214430100003,7145.4210320240009,6980.2750994779999,7082.5082958160001,6476.9732098140012,4565.9988474960001,2780.849957594,806.96285906799994,0,0,0,0,0]
[null,{"$f":"B478","v":1274285.5619686225},41161.727836088001,0,0,0,0,0,0,0,0,1035.0215278220001,3040.3649944519998,4448.0374671059999,5651.2435470840001,6091.6327005400008,5682.699915188,5934.3508600200003,4746.8729640940001,3268.4236632059997,1263.0801965760002,0,0,0,0,0,0,41161.727836088001,0,0,0,0,0,{"$f":"AH478","v":0},0,0,1035.0215278220001,3040.3649944519998,4448.0374671059999,5651.2435470840001,6091.6327005400008,5682.699915188,5934.3508600200003,4746.8729640940001,3268.4236632059997,1263.0801965760002,0,0,0,0,0,0,40729.727598561614,0,0,0,0,0,0,0,0,1035.0215278220001,3040.3649944519998,4448.0374671059999,5651.2435470840001,{"$f":"BN478","v":6091.6327005400008},5682.699915188,5934.3508600200003,4314.8727265676134,3268.4236632059997,1263.0801965760002,0,0,0,0,0,0,41161.727836088001,0,0,0,0,0,0,0,0,1035.0215278220001,3040.3649944519998,4448.0374671059999,5651.2435470840001,6091.6327005400008,5682.699915188,5934.3508600200003,4746.8729640940001,3268.4236632059997,1263.0801965760002,0,0,0,0,0,0]
[null,{"$f":"B526","v":1007057.3003145901},33627.927675180006,0,0,0,0,0,0,0,0,382.30188966399999,2120.2662274099998,3567.2591601940003,4754.7370561200005,5438.913062382001,5258.0389457840001,4935.6111727179996,4330.0760867160006,2403.373540346,437.35053384599996,0,0,0,0,0,0,33627.927675180006,0,0,0,0,0,{"$f":"AH526","v":0},0,0,382.30188966399999,2120.2662274099998,3567.2591601940003,4754.7370561200005,5438.913062382001,5258.0389457840001,4935.6111727179996,4330.0760867160006,2403.373540346,437.35053384599996,0,0,0,0,0,0,33182.795189977493,0,0,0,0,0,0,0,0,382.30188966399999,2120.2662274099998,3567.2591601940003,4754.7370561200005,{"$f":"BN526","v":5438.913062382001},5258.0389457840001,4935.6111727179996,3884.943601513487,2403.373540346,437.35053384599996,0,0,0,0,0,0,33627.927675180006,0,0,0,0,0,0,0,0,382.30188966399999,2120.2662274099998,3567.2591601940003,4754.7370561200005,5438.913062382001,5258.0389457840001,4935.6111727179996,4330.0760867160006,2403.373540346,437.35053384599996,0,0,0,0,0,0]
[null,{"$f":"B574","v":601305.75155963015},19396.959727730005,0,0,0,0,0,0,0,0,0,909.19605540599991,2151.7225955140002,2804.4422336720004,2694.3449453080002,3354.9286754920004,2993.1804422960004,2875.2190619060002,1546.1875095120001,67.738208623999981,0,0,0,0,0,0,19396.959727730005,0,0,0,0,0,{"$f":"AH574","v":0},0,0,0,909.19605540599991,2151.7225955140002,2804.4422336720004,2694.3449453080002,3354.9286754920004,2993.1804422960004,2875.2190619060002,1546.1875095120001,67.738208623999981,0,0,0,0,0,0,19396.959727730005,0,0,0,0,0,0,0,0,0,909.19605540599991,2151.7225955140002,2804.4422336720004,{"$f":"BN574","v":2694.3449453080002},3354.9286754920004,2993.1804422960004,2875.2190619060002,1546.1875095120001,67.738208623999981,0,0,0,0,0,0,19396.959727730005,0,0,0,0,0,0,0,0,0,909.19605540599991,2151.7225955140002,2804.4422336720004,2694.3449453080002,3354.9286754920004,2993.1804422960004,2875.2190619060002,1546.1875095120001,67.738208623999981,0,0,0,0,0,0]
[null,{"$f":"SUM(B631:B642)","v":15995697.481119737},{"$f":"SUM(C631:C642)","v":549505.72316036397},0,0,0,0,0,0,753.70106769200004,3599.2506143000005,15013.621849638002,32347.867527748,52047.418052877998,66548.803748822,73233.281970921991,75175.712701344004,75120.664057161994,67814.922565008004,50993.629721393998,27118.246330457998,8822.7945723699995,915.80838062800012,0,0,0,0,522361.04288129217,0,0,0,0,0,0,753.70106769200004,3599.2506143000005,15013.621849638002,32347.867527748,51705.790530375838,65019.100568553906,70213.138565730755,71153.117511428442,69364.561370331168,55340.414270644076,50993.629721393998,27118.246330457998,8822.7945723699995,915.80838062800012,0,0,0,0,400339.94544039882,0,0,0,0,0,0,753.70106769200004,3599.2506143000005,15013.621849638002,32276.491264432483,45199.535386014824,57650.161994226852,63593.833549462164,{"$f":"SUM(BO631:BO642)","v":57497.2515986383},38036.41094461114,22139.244645665814,27723.59324226118,27118.246330457998,8822.7945723699995,915.80838062800012,0,0,0,0,549505.72316036397,0,0,0,0,0,0,753.70106769200004,3599.2506143000005,15013.621849638002,32347.867527748,52047.418052877998,66548.803748822,73233.281970921991,75175.712701344004,75120.664057161994,67814.922565008004,50993.629721393998,27118.246330457998,8822.7945723699995,915.80838062800012,0,0,0,0]
["VENDAS POR PERÍODO DE PROCURA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":891037.45156724844},{"$f":"B47","v":31593.984865256003},{"$f":"B48","v":705980.94461409992},{"$f":"B49","v":153462.52208789258},"January"]
[{"$f":"SUM(B647:D647)","v":915894.88415129529},{"$f":"B95","v":36210.560375720008},{"$f":"B96","v":727488.51962440799},{"$f":"B97","v":152195.80415116728},"February"]
[1290051.1160819668,{"$f":"B143","v":71667.247787346001},{"$f":"B144","v":1051524.0924340314},{"$f":"B145","v":166859.77586058946},"March"]
[1407303.234007031,{"$f":"B191","v":82046.062408860002},{"$f":"B192","v":1201837.0233908605},{"$f":"B193","v":123420.14820731046},"April"]
[1565021.0761311285,{"$f":"B239","v":88237.778263332002},{"$f":"B240","v":1277850.4757864689},{"$f":"B241","v":198932.82208132741},"May"]
[1697741.8078927395,{"$f":"B287","v":840600.63165597199},{"$f":"B288","v":685263.60212970129},{"$f":"B289","v":171877.57410706629},"June"]
[1871987.3102287371,{"$f":"B335","v":924028.28042619792},{"$f":"B336","v":744410.61230275594},{"$f":"B337","v":203548.41749978327},"July"]
[1870523.2234045286,{"$f":"B383","v":913899.32989671011},{"$f":"B384","v":716122.5847080301},{"$f":"B385","v":240501.3087997883},"August"]
[1603488.7638122202,{"$f":"B431","v":830220.03018165205},{"$f":"B432","v":560419.46793604805},{"$f":"B433","v":212849.26569452009},"September"]
[1274285.5619686225,{"$f":"B479","v":709511.57814097009},{"$f":"B480","v":385553.52734431007},{"$f":"B481","v":179220.45648334245},"October"]
[1007057.3003145901,{"$f":"B527","v":9621.7117446119992},{"$f":"B528","v":813919.53486776422},{"$f":"B529","v":183516.05370221398},"November"]
[601305.75155963015,{"$f":"B575","v":1557.9787983519996},{"$f":"B576","v":493130.71315758215},{"$f":"B577","v":106617.05960369602},"December"]
[15995697.481119739,{"$f":"SUM(B646:B657)","v":4539195.1745449807},9363501.0982960612,2093001.2082786977]
[null,{"$f":"B658/$A658","v":0.28377600788604224},{"$f":"C658/$A658","v":0.58537623066128364},{"$f":"D658/$A658","v":0.13084776145267424}]

{"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 30 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},{"$f":"AB6","v":1.7500000000000002E-2}]
["São Miguel Poente","Procura",{"$f":"SUM(E7:AK7)","v":17120.340848571766},null,{"$f":"'Produção Detalhada'!B590/1000000","v":551.78030417845241},{"$f":"E7*(1+F6)","v":561.43645950157531},571.26159754285288,581.25867549985287,591.43070232110028,601.78073961171958,612.3119025549247,623.0273608496359,633.93033966450457,645.02412060863344,656.31204271928459,667.79750346687217,679.48395977754251,691.37492907364958,{"$f":"R7*(1+S6)","v":703.47399033243846},{"$f":"S7*(1+T6)","v":715.78478516325617},{"$f":"T7*(1+U6)","v":728.31101890361322},{"$f":"U7*(1+V6)","v":741.05646173442653},{"$f":"V7*(1+W6)","v":754.02494981477901},{"$f":"W7*(1+X6)","v":767.22038643653764},{"$f":"X7*(1+Y6)","v":780.64674319917708},{"$f":"Y7*(1+Z6)","v":794.30806120516274},{"$f":"Z7*(1+AA6)","v":808.20845227625318},{"$f":"AA7*(1+AB6)","v":822.35210019108763},{"$f":"AB7*(1+AC6)","v":836.74326194443177}]
[null,"Renováveis",{"$f":"SUM(E8:AK8)","v":9863.6819399688247},null,{"$f":"'Previsão de Produção'!N8/1000000-18","v":394.54727759875323},{"$f":"E8","v":394.54727759875323},394.54727759875323,394.54727759875323,394.54727759875323,394.54727759875323,394.54727759875323,394.54727759875323,394.54727759875323,394.54727759875323,394.54727759875323,394.54727759875323,394.54727759875323,394.54727759875323,{"$f":"R8","v":394.54727759875323},{"$f":"S8","v":394.54727759875323},{"$f":"T8","v":394.54727759875323},{"$f":"U8","v":394.54727759875323},{"$f":"V8","v":394.54727759875323},{"$f":"W8","v":394.54727759875323},{"$f":"X8","v":394.54727759875323},{"$f":"Y8","v":394.54727759875323},{"$f":"Z8","v":394.54727759875323},{"$f":"AA8","v":394.54727759875323},{"$f":"AB8","v":394.54727759875323}]
[null,"Procura Líquida",{"$f":"SUM(E9:AK9)","v":7256.6589086029344},null,{"$f":"E7-E8","v":157.23302657969919},166.88918190282209,176.71431994409966,186.71139790109964,196.88342472234706,207.23346201296636,217.76462495617147,228.48008325088267,239.38306206575135,{"$f":"N7-N8","v":250.47684300988021},261.76476512053137,273.25022586811895,284.93668217878928,296.82765147489636,{"$f":"S7-S8","v":308.92671273368524},321.23750756450295,333.76374130485999,346.50918413567331,359.47767221602578,372.67310883778441,386.09946560042385,399.76078360640952,413.66117467749996,427.8048225923344,442.19598434567854]
[null,"Força Produção Açores",{"$f":"SUM(E10:AK10)","v":385.10328824767328},null,{"$f":"DFA!I7/1000000","v":17.247660320987642},{"$f":"DFA!J7/1000000","v":17.155722632654513},{"$f":"DFA!K7/1000000","v":16.984949530194186},{"$f":"DFA!L7/1000000","v":16.815876353359169},{"$f":"DFA!M7/1000000","v":16.648486180590446},{"$f":"DFA!N7/1000000","v":16.482762258771167},{"$f":"DFA!O7/1000000","v":16.318688001549933},{"$f":"DFA!P7/1000000","v":16.156246987680756},{"$f":"DFA!Q7/1000000","v":15.995422959379564},{"$f":"DFA!R7/1000000","v":15.836199820697024},{"$f":"DFA!S7/1000000","v":15.678561635907627},{"$f":"DFA!T7/1000000","v":15.522492627914746},{"$f":"DFA!U7/1000000","v":15.367977176671619},{"$f":"DFA!V7/1000000","v":15.214999817618009},{"$f":"DFA!W7/1000000","v":15.063545240132465},{"$f":"DFA!X7/1000000","v":14.913598285999944},{"$f":"DFA!Y7/1000000","v":14.765143947894742},{"$f":"DFA!Z7/1000000","v":14.618167367878472},{"$f":"DFA!AA7/1000000","v":14.472653835913038},{"$f":"DFA!AB7/1000000","v":14.328588788388377},{"$f":"DFA!AC7/1000000","v":14.185957806664895},{"$f":"DFA!AD7/1000000","v":14.044746615630356},{"$f":"DFA!AE7/1000000","v":13.904941082271179},{"$f":"DFA!AF7/1000000","v":13.766527214257977},{"$f":"DFA!AG7/1000000","v":13.61337175866543}]
[null,"Percentagem da Procura Líquida",{"$f":"C10/C9","v":5.3068952681670702E-2},null,{"$f":"E10/E9","v":0.10969489487149857},{"$f":"F10/F9","v":0.10279709228033798},9.6115298044703243E-2,9.0063469838442739E-2,8.4560120812957273E-2,7.9537165951220082E-2,7.4937276910032213E-2,7.0711839552073261E-2,6.6819359821648952E-2,6.3224207197758217E-2,5.9895615166878274E-2,5.6806879403666063E-2,5.3934709491102559E-2,5.1258700939810484E-2,4.87609022438866E-2,4.6425457596994228E-2,4.4238310279510716E-2,4.2186955027878364E-2,4.0260230202046568E-2,3.844814248356531E-2,3.674171831500541E-2,3.5132877439669821E-2,3.3614324798820677E-2,3.2179457750938993E-2,3.0785833070848125E-2]
[null,"Percentagem da Procura Total",{"$f":"C10/C7","v":2.2493903109399825E-2},null,{"$f":"E10/E7","v":3.1258202205437076E-2},{"$f":"F10/F7","v":3.0556837452068566E-2},2.9732349598241756E-2,2.8930108163802239E-2,2.8149512893484569E-2,2.7389979728175015E-2,2.6650940367905291E-2,2.5931841846637573E-2,2.5232146118522793E-2,2.4551329655322446E-2,2.3888883054692941E-2,2.3244310659039143E-2,2.2617130184652143E-2,2.200687236085359E-2,2.1413080578876743E-2,2.0835310550221392E-2,2.027312997422713E-2,1.9726118214616156E-2,1.9193865984763692E-2,1.8675975041460395E-2,1.8172057886937775E-2,1.7681737478933531E-2,1.7204646948579969E-2,1.6740429325904423E-2,1.6269472821365243E-2]
[null,"Percentagem Total de Renováveis",{"$f":"(C10+C8)/C7","v":0.59863207858221379},null,{"$f":"(E10+E8)/E7","v":0.74630235041256821},{"$f":"(F10+F8)/F7","v":0.73330292905612859},0.72039189908626144,0.70771099218151201,0.69525603281260961,0.68302292313763457,0.6710076415074232,0.65920624100095482,0.64761484799008762,0.63622966073302745,0.62504694799592631,0.61406304770202025,0.6032743656077294,0.59267737400515552,0.58226861045042644,0.57204467651734647,0.56200223657582415,0.55213801659456407,0.54244880296751341,0.53293144136357318,0.52358283559908791,0.51439994653264365,0.50537979098171026,0.49651944066067621,0.48779675668846278]