{"text_format":"1","workbook":"xlsx","n_sheets":17,"sheets":["Resumo","PCAT","Gráficos","Graphics","Resultados","Contratos_volume","Contratos_preço","Apoio","Check","Encargos","EE","GD FV","Demanda","ParcelaB","Energia deslocada EE","GEE","Impostos"],"not_rendered":{"charts":32,"images":2,"macros":1,"external_links":2,"defined_names":6,"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":"Resumo","index":0,"n_rows":160,"n_cols":30,"rows_kept":160,"cut":false,"hidden":false,"merged":[[126,1,126,2],[114,1,114,4],[99,2,99,3],[0,26,0,30],[0,1,0,5],[0,6,0,10],[0,11,0,15],[0,16,0,20],[0,21,0,25]]}
["Ciclo Tarifário: 5 anos","4º Ciclo",null,null,null,null,"5º Ciclo",null,null,null,null,"6º Ciclo",null,null,null,null,"7º Ciclo",null,null,null,null,"8º Ciclo",null,null,null,null,"9º Ciclo"]
["Indicador",2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
["Dolar",1.97,2.34,3.06,3.78,3.5,3.5,3.5,3.5,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.8,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5]
["Tarifa Itaipu [R$/MWh]",110.7,137.19999999999999,325.17,180.15,195.12,{"$f":"G3*55*G7/$F$7","v":201.5225225855749},{"$f":"H3*60*H7/$F$7","v":228.41661923608618},238.23853386323788,269.00533880786168,279.76555236017623,290.95617445458328,302.59442143276664,314.6981982900773,327.28612622168038,340.37757127054766,353.99267412136953,368.15238108622435,382.87847632967333,366.75727732631867,381.42756841937143,396.68467115614629,412.55205800239219,429.05414032248791,446.21630593538731,464.0649581728029,482.62755649971501,501.93265875970366,522.0099651100918]
["PIB",0.03,5.0000000000000001E-3,-3.7999999999999999E-2,-3.5999999999999997E-2,7.0000000000000001E-3,2.5000000000000001E-2,0.03,0.02,2.1000000000000001E-2,2.3E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
["Delta IPCA",{"$f":"C7/B7-1","v":6.1528910091982913E-2},{"$f":"D7/C7-1","v":8.1285046609104405E-2},{"$f":"E7/D7-1","v":9.3863723708620617E-2},{"$f":"F7/E7-1","v":4.7380522759015609E-2},{"$f":"G7/F7-1","v":4.6870247197791759E-2},3.9E-2,4.2999999999999997E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["IPCA",3672.42,3898.38,4215.26,4610.92,4829.3878000000004,5055.7424000000001,{"$f":"G7*(1+G6)","v":5252.9163535999996},{"$f":"H7*(1+H6)","v":5478.7917568047997},5697.9434270769916,5925.8611641600719,6162.8956107264748,6409.4114351555345,6665.7878925617561,6932.4194082642261,7209.7161845947958,7498.1048319785878,7798.0290252577315,8109.9501862680409,8434.3481937187626,8771.7221214675137,9122.5910063262145,9487.4946465792636,9866.9944324424341,10261.674209740131,10672.141178129737,11099.026825254927,11542.987898265124,12004.707414195729]
["Delta IGP-M",{"$f":"C9/B9-1","v":7.3001170008901495E-2},{"$f":"D9/C9-1","v":3.1605525940657797E-2},0.11555546971569863,5.2172900248524723E-2,5.0007255081174762E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["IGP-M",514.52599999999995,552.08699999999999,569.53599999999994,635.34900000000005,668.49699999999996,701.92669999999998,{"$f":"G9*(1+G8)","v":732.10954809999998},763.59025866829995,795.66104953236857,829.07881361272803,863.90012378446261,900.18392898341006,936.19128614274643,973.63893758845632,1012.5844950919947,1053.0878748956745,1095.2113898915015,1139.0198454871615,1184.580639306648,1231.9638648789139,1281.2424194740704,1332.4921162530334,1385.7918009031548,1441.223472939281,1498.8724118568523,1558.8273083311265,1621.1804006643715,1686.0276166909464]
["Fator X",{"$f":"B11+B14+B15","v":1.1694275199999986E-3},{"$f":"C11+C14+C15","v":-3.7305724800000013E-3},{"$f":"D11+D14+D15","v":1.1694275199999986E-3},{"$f":"E11+E14","v":9.0279224292736382E-3},{"$f":"F11+F14+F15","v":1.2327922429273637E-2},1.2327922429273637E-2,1.2327922429273637E-2,1.2327922429273637E-2,1.2591211236533159E-2,1.2591211236533159E-2,1.2591211236533159E-2,1.2591211236533159E-2,1.2591211236533159E-2,1.3459265101301569E-2,1.3459265101301569E-2,1.3459265101301569E-2,1.3459265101301569E-2,1.3459265101301569E-2,1.3459265101301569E-2,1.3459265101301569E-2,1.3459265101301569E-2,1.3459265101301569E-2,1.3459265101301569E-2,1.3459265101301569E-2,1.3459265101301569E-2,1.3459265101301569E-2,1.3459265101301569E-2,1.3459265101301569E-2]
["Pd",{"$f":"1.11%+0.313*(B23-4.25%)-0.26*(B13-3.58%)","v":1.1694275199999986E-3},{"$f":"B11","v":1.1694275199999986E-3},{"$f":"C11","v":1.1694275199999986E-3},{"$f":"1.53%+0.14*(0.0187-4.65%)-0.04*(E13-3.39%)","v":1.2327922429273637E-2},{"$f":"E11","v":1.2327922429273637E-2},{"$f":"F11","v":1.2327922429273637E-2},{"$f":"G11","v":1.2327922429273637E-2},{"$f":"H11","v":1.2327922429273637E-2},{"$f":"1.53%+0.14*((1+(Demanda!J13/SUM(Demanda!J13:J15))*LN(Demanda!J13/Demanda!E13)+(Demanda!J14/SUM(Demanda!J13:J15))*LN(Demanda!J14/Demanda!E14)+(Demanda!J15/SUM(Demanda!J13:J15))*LN(Demanda!J15/Demanda!E15))^0.2-1-4.65%)-0.04*((J12/E12)^0.2-1-3.39%)","v":1.2591211236533159E-2},{"$f":"J11","v":1.2591211236533159E-2},{"$f":"K11","v":1.2591211236533159E-2},{"$f":"L11","v":1.2591211236533159E-2},{"$f":"M11","v":1.2591211236533159E-2},{"$f":"1.53%+0.14*((1+(Demanda!O13/SUM(Demanda!O13:O15))*LN(Demanda!O13/Demanda!J13)+(Demanda!O14/SUM(Demanda!O13:O15))*LN(Demanda!O14/Demanda!J14)+(Demanda!O15/SUM(Demanda!O13:O15))*LN(Demanda!O15/Demanda!J15))^0.2-1-4.65%)-0.04*((O12/J12)^0.2-1-3.39%)","v":1.3459265101301569E-2},{"$f":"O11","v":1.3459265101301569E-2},{"$f":"P11","v":1.3459265101301569E-2},{"$f":"Q11","v":1.3459265101301569E-2},{"$f":"R11","v":1.3459265101301569E-2},{"$f":"1.53%+0.14*((1+(Demanda!T13/SUM(Demanda!T13:T15))*LN(Demanda!T13/Demanda!O13)+(Demanda!T14/SUM(Demanda!T13:T15))*LN(Demanda!T14/Demanda!O14)+(Demanda!T15/SUM(Demanda!T13:T15))*LN(Demanda!T15/Demanda!O15))^0.2-1-4.65%)-0.04*((T12/O12)^0.2-1-3.39%)","v":1.3459265101301569E-2},{"$f":"T11","v":1.3459265101301569E-2},{"$f":"U11","v":1.3459265101301569E-2},{"$f":"V11","v":1.3459265101301569E-2},{"$f":"W11","v":1.3459265101301569E-2},{"$f":"1.53%+0.14*((1+(Demanda!Y13/SUM(Demanda!Y13:Y15))*LN(Demanda!Y13/Demanda!T13)+(Demanda!Y14/SUM(Demanda!Y13:Y15))*LN(Demanda!Y14/Demanda!T14)+(Demanda!Y15/SUM(Demanda!Y13:Y15))*LN(Demanda!Y15/Demanda!T15))^0.2-1-4.65%)-0.04*((Y12/T12)^0.2-1-3.39%)","v":1.3459265101301569E-2},{"$f":"Y11","v":1.3459265101301569E-2},{"$f":"Z11","v":1.3459265101301569E-2},{"$f":"AA11","v":1.3459265101301569E-2},{"$f":"AB11","v":1.3459265101301569E-2}]
["N. Consumidores ",5369027,{"$f":"Demanda!C19","v":3704131},{"$f":"Demanda!D19","v":3772815},{"$f":"Demanda!E19","v":3813946},{"$f":"Demanda!F19","v":3887484},{"$f":"Demanda!G19","v":3950596.7938267887},{"$f":"Demanda!H19","v":4009855.7457341901},{"$f":"Demanda!I19","v":4070003.5819202024},{"$f":"Demanda!J19","v":4131053.635649005},{"$f":"Demanda!K19","v":4193019.4401837396},{"$f":"Demanda!L19","v":4255914.7317864951},{"$f":"Demanda!M19","v":4319753.452763292},{"$f":"Demanda!N19","v":4384549.7545547411},{"$f":"Demanda!O19","v":4450318.0008730618},{"$f":"Demanda!P19","v":4517072.7708861576},{"$f":"Demanda!Q19","v":4584828.8624494495},{"$f":"Demanda!R19","v":4653601.2953861905},{"$f":"Demanda!S19","v":4723405.3148169825},{"$f":"Demanda!T19","v":4794256.394539237},{"$f":"Demanda!U19","v":4866170.2404573252},{"$f":"Demanda!V19","v":4939162.7940641847},{"$f":"Demanda!W19","v":5013250.2359751472},{"$f":"Demanda!X19","v":5088448.9895147737},{"$f":"Demanda!Y19","v":5164775.7243574951},{"$f":"Demanda!Z19","v":5242247.3602228574},{"$f":"Demanda!AA19","v":5320881.0706262002},{"$f":"Demanda!AB19","v":5400694.2866855925},{"$f":"Demanda!AC19","v":5481704.7009858759}]
["Delta N. Consumidores",2.2831048E-2,{"$f":"C12/B12-1","v":-0.31009268532268508},1.8542540747074066E-2,1.0901939268159078E-2,1.928134273531934E-2,1.6234869089310378E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2]
["Q",0,-4.8999999999999998E-3,0,-3.3E-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]
["T",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Meta de CO",null,null,null,57248302.560000002,{"$f":"$E$16*F9/$E$9","v":60235112.538860239},63247305.176434286,65966939.299020961,68803517.688878864,71693265.43181178,74704382.579947859,77841966.648305684,81111329.247534513,84355782.417435899,87730013.714133337,91239214.26269868,94888782.833206639,98684334.146534905,102631707.51239629,106736975.81289214,111006454.84540783,115446713.03922415,120064581.5607931,124867164.82322484,129861851.41615383,135056325.47279999,140458578.491712,146076921.6313805,151919998.49663571]
["Tarifa média Energia Nova [R$/MWh]",{"$f":"SUMIF(Apoio!$A:$A,\"=LEN\",Apoio!D:D)/SUMIF(Contratos_volume!$A:$A,\"=LEN\",Contratos_volume!J:J)","v":0},{"$f":"SUMIF(Apoio!$A:$A,\"=LEN\",Apoio!E:E)/SUMIF(Contratos_volume!$A:$A,\"=LEN\",Contratos_volume!K:K)","v":184.25903950455378},{"$f":"SUMIF(Apoio!$A:$A,\"=LEN\",Apoio!F:F)/SUMIF(Contratos_volume!$A:$A,\"=LEN\",Contratos_volume!L:L)","v":199.19844300427368},{"$f":"SUMIF(Apoio!$A:$A,\"=LEN\",Apoio!G:G)/SUMIF(Contratos_volume!$A:$A,\"=LEN\",Contratos_volume!M:M)","v":214.82522707341349},{"$f":"SUMIF(Apoio!$A:$A,\"=LEN\",Apoio!H:H)/SUMIF(Contratos_volume!$A:$A,\"=LEN\",Contratos_volume!N:N)","v":219.47364298546586},{"$f":"SUMIF(Apoio!$A:$A,\"=LEN\",Apoio!I:I)/SUMIF(Contratos_volume!$A:$A,\"=LEN\",Contratos_volume!O:O)","v":218.04558120839181},{"$f":"SUMIF(Apoio!$A:$A,\"=LEN\",Apoio!J:J)/SUMIF(Contratos_volume!$A:$A,\"=LEN\",Contratos_volume!P:P)","v":227.84782499316512},{"$f":"SUMIF(Apoio!$A:$A,\"=LEN\",Apoio!K:K)/SUMIF(Contratos_volume!$A:$A,\"=LEN\",Contratos_volume!Q:Q)","v":251.77612323005147},{"$f":"SUMIF(Apoio!$A:$A,\"=LEN\",Apoio!L:L)/SUMIF(Contratos_volume!$A:$A,\"=LEN\",Contratos_volume!R:R)","v":261.8471681592535},{"$f":"SUMIF(Apoio!$A:$A,\"=LEN\",Apoio!M:M)/SUMIF(Contratos_volume!$A:$A,\"=LEN\",Contratos_volume!S:S)","v":272.32105488562371},{"$f":"SUMIF(Apoio!$A:$A,\"=LEN\",Apoio!N:N)/SUMIF(Contratos_volume!$A:$A,\"=LEN\",Contratos_volume!T:T)","v":282.48894091766601},{"$f":"SUMIF(Apoio!$A:$A,\"=LEN\",Apoio!O:O)/SUMIF(Contratos_volume!$A:$A,\"=LEN\",Contratos_volume!U:U)","v":292.07350204413285},{"$f":"SUMIF(Apoio!$A:$A,\"=LEN\",Apoio!P:P)/SUMIF(Contratos_volume!$A:$A,\"=LEN\",Contratos_volume!V:V)","v":297.23583989055692},{"$f":"SUMIF(Apoio!$A:$A,\"=LEN\",Apoio!Q:Q)/SUMIF(Contratos_volume!$A:$A,\"=LEN\",Contratos_volume!W:W)","v":305.07455946662134},{"$f":"SUMIF(Apoio!$A:$A,\"=LEN\",Apoio!R:R)/SUMIF(Contratos_volume!$A:$A,\"=LEN\",Contratos_volume!X:X)","v":315.62545306014289},{"$f":"SUMIF(Apoio!$A:$A,\"=LEN\",Apoio!S:S)/SUMIF(Contratos_volume!$A:$A,\"=LEN\",Contratos_volume!Y:Y)","v":324.48851081062895},{"$f":"SUMIF(Apoio!$A:$A,\"=LEN\",Apoio!T:T)/SUMIF(Contratos_volume!$A:$A,\"=LEN\",Contratos_volume!Z:Z)","v":337.46805124305411},{"$f":"SUMIF(Apoio!$A:$A,\"=LEN\",Apoio!U:U)/SUMIF(Contratos_volume!$A:$A,\"=LEN\",Contratos_volume!AA:AA)","v":350.96677329277622},{"$f":"SUMIF(Apoio!$A:$A,\"=LEN\",Apoio!V:V)/SUMIF(Contratos_volume!$A:$A,\"=LEN\",Contratos_volume!AB:AB)","v":365.00544422448729},{"$f":"SUMIF(Apoio!$A:$A,\"=LEN\",Apoio!W:W)/SUMIF(Contratos_volume!$A:$A,\"=LEN\",Contratos_volume!AC:AC)","v":379.60566199346675},{"$f":"SUMIF(Apoio!$A:$A,\"=LEN\",Apoio!X:X)/SUMIF(Contratos_volume!$A:$A,\"=LEN\",Contratos_volume!AD:AD)","v":394.78988847320545},{"$f":"SUMIF(Apoio!$A:$A,\"=LEN\",Apoio!Y:Y)/SUMIF(Contratos_volume!$A:$A,\"=LEN\",Contratos_volume!AE:AE)","v":410.58148401213373},{"$f":"SUMIF(Apoio!$A:$A,\"=LEN\",Apoio!Z:Z)/SUMIF(Contratos_volume!$A:$A,\"=LEN\",Contratos_volume!AF:AF)","v":427.00474337261915},{"$f":"SUMIF(Apoio!$A:$A,\"=LEN\",Apoio!AA:AA)/SUMIF(Contratos_volume!$A:$A,\"=LEN\",Contratos_volume!AG:AG)","v":447.73913438021259},{"$f":"SUMIF(Apoio!$A:$A,\"=LEN\",Apoio!AB:AB)/SUMIF(Contratos_volume!$A:$A,\"=LEN\",Contratos_volume!AH:AH)","v":472.36812089679887},{"$f":"SUMIF(Apoio!$A:$A,\"=LEN\",Apoio!AC:AC)/SUMIF(Contratos_volume!$A:$A,\"=LEN\",Contratos_volume!AI:AI)","v":510.37755358763684},{"$f":"SUMIF(Apoio!$A:$A,\"=LEN\",Apoio!AD:AD)/SUMIF(Contratos_volume!$A:$A,\"=LEN\",Contratos_volume!AJ:AJ)","v":532.28874776775137},{"$f":"SUMIF(Apoio!$A:$A,\"=LEN\",Apoio!AE:AE)/SUMIF(Contratos_volume!$A:$A,\"=LEN\",Contratos_volume!AK:AK)","v":554.66599626435254}]
["Compra de Energia Nova",null,null,null,null,null,4253249.5801700875,5771467.6750167646,6975938.3452080749,7906016.7546700761,8863997.5164159462,10006640.173776142,11408806.955315471,13942443.418181852,15426324.551622473,16896233.500364516,18427536.711178876,19605732.213629924,20819273.581154503,22069221.189704828,23356667.226511657,24682736.644422688,26048588.144871049,27455415.190332867,29106427.049634587,30869108.693469793,33297444.13200273,35157393.76374115,37134233.685184747]
["Tarifa média Energia Existente [R$/MWh]",{"$f":"SUMIF(Apoio!$A:$A,\"=LEE\",Apoio!D:D)/SUMIF(Contratos_volume!$A:$A,\"=LEE\",Contratos_volume!J:J)","v":0},{"$f":"SUMIF(Apoio!$A:$A,\"=LEE\",Apoio!E:E)/SUMIF(Contratos_volume!$A:$A,\"=LEE\",Contratos_volume!K:K)","v":202.15164637976517},{"$f":"SUMIF(Apoio!$A:$A,\"=LEE\",Apoio!F:F)/SUMIF(Contratos_volume!$A:$A,\"=LEE\",Contratos_volume!L:L)","v":253.08502049305412},{"$f":"SUMIF(Apoio!$A:$A,\"=LEE\",Apoio!G:G)/SUMIF(Contratos_volume!$A:$A,\"=LEE\",Contratos_volume!M:M)","v":241.76001561531197},{"$f":"SUMIF(Apoio!$A:$A,\"=LEE\",Apoio!H:H)/SUMIF(Contratos_volume!$A:$A,\"=LEE\",Contratos_volume!N:N)","v":256.24713657417044},{"$f":"IF(SUMIF(Apoio!$A:$A,\"=LEE\",Apoio!I:I)/SUMIF(Contratos_volume!$A:$A,\"=LEE\",Contratos_volume!O:O)>H17,H17,SUMIF(Apoio!$A:$A,\"=LEE\",Apoio!I:I)/SUMIF(Contratos_volume!$A:$A,\"=LEE\",Contratos_volume!O:O))","v":227.84782499316512},{"$f":"IF(SUMIF(Apoio!$A:$A,\"=LEE\",Apoio!J:J)/SUMIF(Contratos_volume!$A:$A,\"=LEE\",Contratos_volume!P:P)>I17,I17,SUMIF(Apoio!$A:$A,\"=LEE\",Apoio!J:J)/SUMIF(Contratos_volume!$A:$A,\"=LEE\",Contratos_volume!P:P))","v":251.77612323005147},{"$f":"I17","v":251.77612323005147},261.8471681592535,272.32105488562371,282.48894091766601,292.07350204413285,297.23583989055692,305.07455946662134,315.62545306014289,324.48851081062895,337.46805124305411,350.96677329277622,365.00544422448729,379.60566199346675,394.78988847320545,410.58148401213373,427.00474337261915,447.73913438021259,472.36812089679887,510.37755358763684,532.28874776775137,554.66599626435254]
["Compra de energia Existente",null,null,null,null,0]
["CVU médio [R$/MWh]",0,140,120,10,10,{"$f":"45*G3","v":157.5},{"$f":"45*H3","v":157.5},{"$f":"45*I3","v":157.5},171,171,171,171,171,171,171,171,171,171,157.5,157.5,157.5,157.5,157.5,157.5,157.5,157.5,157.5,{"$f":"45*AC3","v":157.5}]
["WACC",null,null,null,0.1226,0.09,0.09,0.09,0.09,7.0000000000000007E-2,{"$f":"J22","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,0.06,{"$f":"S22","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
["Delta de Energia Distribuída",null,0.04,{"$f":"D24/C24-1","v":2.2320097123094573E-2},{"$f":"E24/D24-1","v":-4.3075241493661376E-2},{"$f":"F24/E24-1","v":1.115615715376217E-2},{"$f":"SUM(Demanda!G13:G15)/SUM(Demanda!F13:F15)-1","v":1.499999999999968E-2},{"$f":"SUM(Demanda!H13:H15)/SUM(Demanda!G13:G15)-1","v":3.0000000000000249E-2},{"$f":"SUM(Demanda!I13:I15)/SUM(Demanda!H13:H15)-1","v":3.0000000000000027E-2},{"$f":"SUM(Demanda!J13:J15)/SUM(Demanda!I13:I15)-1","v":3.0000000000000027E-2},{"$f":"SUM(Demanda!K13:K15)/SUM(Demanda!J13:J15)-1","v":3.0000000000000027E-2},{"$f":"SUM(Demanda!L13:L15)/SUM(Demanda!K13:K15)-1","v":2.9999999999999805E-2},{"$f":"SUM(Demanda!M13:M15)/SUM(Demanda!L13:L15)-1","v":3.0000000000000027E-2},{"$f":"SUM(Demanda!N13:N15)/SUM(Demanda!M13:M15)-1","v":3.0000000000000027E-2},{"$f":"SUM(Demanda!O13:O15)/SUM(Demanda!N13:N15)-1","v":3.0000000000000027E-2},{"$f":"SUM(Demanda!P13:P15)/SUM(Demanda!O13:O15)-1","v":3.0000000000000027E-2},{"$f":"SUM(Demanda!Q13:Q15)/SUM(Demanda!P13:P15)-1","v":3.0000000000000027E-2},{"$f":"SUM(Demanda!R13:R15)/SUM(Demanda!Q13:Q15)-1","v":3.0000000000000027E-2},{"$f":"SUM(Demanda!S13:S15)/SUM(Demanda!R13:R15)-1","v":3.0000000000000027E-2},{"$f":"SUM(Demanda!T13:T15)/SUM(Demanda!S13:S15)-1","v":3.0000000000000027E-2},{"$f":"SUM(Demanda!U13:U15)/SUM(Demanda!T13:T15)-1","v":3.0000000000000027E-2},{"$f":"SUM(Demanda!V13:V15)/SUM(Demanda!U13:U15)-1","v":3.0000000000000027E-2},{"$f":"SUM(Demanda!W13:W15)/SUM(Demanda!V13:V15)-1","v":3.0000000000000027E-2},{"$f":"SUM(Demanda!X13:X15)/SUM(Demanda!W13:W15)-1","v":3.0000000000000249E-2},{"$f":"SUM(Demanda!Y13:Y15)/SUM(Demanda!X13:X15)-1","v":3.0000000000000249E-2},{"$f":"SUM(Demanda!Z13:Z15)/SUM(Demanda!Y13:Y15)-1","v":2.9999999999999805E-2},{"$f":"SUM(Demanda!AA13:AA15)/SUM(Demanda!Z13:Z15)-1","v":3.0000000000000249E-2},{"$f":"SUM(Demanda!AB13:AB15)/SUM(Demanda!AA13:AA15)-1","v":3.0000000000000027E-2},{"$f":"SUM(Demanda!AC13:AC15)/SUM(Demanda!AB13:AB15)-1","v":3.0000000000000027E-2}]
["Energia Distribuida [MWh]",null,20939201,21406566,20484473,20713001,{"$f":"Demanda!G17","v":21023695.537949994},{"$f":"Demanda!H17","v":21654406.404088497},{"$f":"Demanda!I17","v":22304038.596211154},{"$f":"Demanda!J17","v":22973159.754097488},{"$f":"Demanda!K17","v":23662354.546720415},{"$f":"Demanda!L17","v":24372225.183122024},{"$f":"Demanda!M17","v":25103391.938615687},{"$f":"Demanda!N17","v":25856493.696774159},{"$f":"Demanda!O17","v":26632188.507677384},{"$f":"Demanda!P17","v":27431154.162907708},{"$f":"Demanda!Q17","v":28254088.78779494},{"$f":"Demanda!R17","v":29101711.45142879},{"$f":"Demanda!S17","v":29974762.794971652},{"$f":"Demanda!T17","v":30874005.678820804},{"$f":"Demanda!U17","v":31800225.84918543},{"$f":"Demanda!V17","v":32754232.624660991},{"$f":"Demanda!W17","v":33736859.603400819},{"$f":"Demanda!X17","v":34748965.39150285},{"$f":"Demanda!Y17","v":35791434.353247941},{"$f":"Demanda!Z17","v":36865177.383845374},{"$f":"Demanda!AA17","v":37971132.70536074},{"$f":"Demanda!AB17","v":39110266.68652156},{"$f":"Demanda!AC17","v":40283574.687117204}]
["Tarifa média contratos [R$/MWh]",{"$f":"Apoio!D2/(B26-B29)","v":{"$error":"#DIV/0!"}},{"$f":"Apoio!E2/(C26-C29)","v":146.40761942846302},{"$f":"Apoio!F2/(D26-D29)","v":183.46155812068383},{"$f":"Apoio!G2/(E26-E29)","v":177.28204009168505},{"$f":"Apoio!H2/(F26-F29)","v":181.30125588815883},{"$f":"Apoio!I2/(G26-G29)","v":199.31176957259527},{"$f":"Apoio!J2/(H26-H29)","v":214.37057234128017},{"$f":"Apoio!K2/(I26-I29)","v":226.79591071413665},{"$f":"Apoio!L2/(J26-J29)","v":241.36122589637367},{"$f":"Apoio!M2/(K26-K29)","v":250.38378953158153},{"$f":"Apoio!N2/(L26-L29)","v":258.67510033019948},{"$f":"Apoio!O2/(M26-M29)","v":265.76712672833315},{"$f":"Apoio!P2/(N26-N29)","v":265.31424775530229},{"$f":"Apoio!Q2/(O26-O29)","v":271.95717362564875},{"$f":"Apoio!R2/(P26-P29)","v":280.61471383611774},{"$f":"Apoio!S2/(Q26-Q29)","v":288.39953060363899},{"$f":"Apoio!T2/(R26-R29)","v":300.54823815084796},{"$f":"Apoio!U2/(S26-S29)","v":313.22205479520449},{"$f":"Apoio!V2/(T26-T29)","v":321.82591039412034},{"$f":"Apoio!W2/(U26-U29)","v":335.60193740219177},{"$f":"Apoio!X2/(V26-V29)","v":349.96576656953357},{"$f":"Apoio!Y2/(W26-W29)","v":364.94045152172998},{"$f":"Apoio!Z2/(X26-X29)","v":380.54998732679246},{"$f":"Apoio!AA2/(Y26-Y29)","v":398.63541090599551},{"$f":"Apoio!AB2/(Z26-Z29)","v":419.5688007870902},{"$f":"Apoio!AC2/(AA26-AA29)","v":448.50138064795971},{"$f":"Apoio!AD2/(AB26-AB29)","v":468.96869330761217},{"$f":"Apoio!AE2/(AC26-AC29)","v":490.23165686595974}]
["Energia Contrada [MWh]",{"$f":"Contratos_volume!J2","v":0},{"$f":"Contratos_volume!K2","v":28846620.935505956},{"$f":"Contratos_volume!L2","v":29725389.813515853},{"$f":"Contratos_volume!M2","v":30167850.792243656},{"$f":"Contratos_volume!N2","v":30063731.962453984},{"$f":"Contratos_volume!O2","v":29222936.797750492},{"$f":"Contratos_volume!P2","v":30099624.90168301},{"$f":"Contratos_volume!Q2","v":31002613.648733512},{"$f":"Contratos_volume!R2","v":31932692.058195516},{"$f":"Contratos_volume!S2","v":32890672.819941394},{"$f":"Contratos_volume!T2","v":33877393.004539639},{"$f":"Contratos_volume!U2","v":34893714.794675827},{"$f":"Contratos_volume!V2","v":35940526.238516092},{"$f":"Contratos_volume!W2","v":37018742.025671579},{"$f":"Contratos_volume!X2","v":38129304.286441721},{"$f":"Contratos_volume!Y2","v":39273183.41503498},{"$f":"Contratos_volume!Z2","v":40451378.917486027},{"$f":"Contratos_volume!AA2","v":41664920.285010606},{"$f":"Contratos_volume!AB2","v":42914867.893560931},{"$f":"Contratos_volume!AC2","v":44202313.93036776},{"$f":"Contratos_volume!AD2","v":45528383.348278791},{"$f":"Contratos_volume!AE2","v":46894234.848727152},{"$f":"Contratos_volume!AF2","v":48301061.89418897},{"$f":"Contratos_volume!AG2","v":49750093.75101465},{"$f":"Contratos_volume!AH2","v":51242596.563545085},{"$f":"Contratos_volume!AI2","v":52779874.460451446},{"$f":"Contratos_volume!AJ2","v":54363270.694264986},{"$f":"Contratos_volume!AK2","v":55994168.815092944}]
["Perdas TUSD",null,0.37059999999999998,0.37430000000000002,0.35060000000000002,0.37119999999999997,0.37,{"$f":"G27","v":0.37},0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37]
["Perdas TE",null,1.9E-2,1.9699999999999999E-2,2.1299999999999999E-2,2.0500000000000001E-2,0.02,{"$f":"G28","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
["Sobra (+) / Exposição (-) [MWh]",{"$f":"B26-B24*(1+B27+B28)","v":0},-250492.77409404144,-115363.19048415124,{"$f":"E26-E24*(1+E27+E28)","v":2065202.2835436538},{"$f":"F26-F24*(1+F27+F28)","v":1237448.4707539864},{"$f":"G26-G24*(1+G27+G28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Valor de venda/compra [R$/Mwh]"]
["TUSD fio A",null,204009847.41999999,252235396.96000001,289573796.68000001,679320056.5,{"$f":"F31*(1+F$8)","v":713290987.84715354},743962500.32458115,775952887.83853805,808542909.12775671,842501711.31112254,877886783.18618977,914758028.08000982,951348349.20321023,989402283.17133868,1028978374.4981923,1070137509.4781201,1112943009.857245,1157460730.2515347,1203759159.461596,1251909525.84006,1301985906.8736625,1354065343.1486089,1408227956.8745534,1464557075.1495357,1523139358.1555171,1584064932.4817379,1647427529.7810075,1713324630.9722478]
["TUSD Perdas",{"$f":"B27*B25*B24","v":{"$error":"#DIV/0!"}},1136133066.4660006,1469981634.7733092,1273214124.7732499,{"$f":"F27*F25*F24","v":1393964796.6831102},1550399885.4309869,{"$f":"H27*H25*H24","v":1717564972.9853992},1871631956.0314562,2051587100.3560154,2192127900.2396512,2332660483.9702926,2468512848.2646041,2538235584.6572599,2679841444.1849675,2848106625.9789472,3014932399.2924318,3236193198.4434733,3473840014.0167508,3676340344.4869065,3948720439.7811389,4241258247.6879344,4555419567.3384132,4892775785.5615568,5279061261.9191236,5722966958.3250446,6301139013.9548397,6786351545.269393,7306864918.439168]
["TUSD fio B",null,2271363859.2199998,2437458411.4400001,2534845668.3400002,2690883324.5799999,{"$f":"(F33)*(0.1+G7/F7-G10)","v":3052921022.7498322},{"$f":"(G33)*(H7/G7-H10)","v":3134348769.085917},3230485757.665031,3319029459.40026,3410000036.7526855,{"$f":"(K33)*(0.2+L7/K7-L10)","v":4185464014.7939911},4300182513.8525715,4418045308.0191107,4535303477.3096848,4655673764.5861073,{"$f":"(P33)*(0.2+Q7/P7-Q10)","v":5710373520.6640339},5861931030.4485264,6017510987.9221153,6177220151.8025618,6341168114.2624521,{"$f":"(U33)*(0.2+V7/U7-V10)","v":7777700998.9836626},7984126899.3190308,8196031494.7514257,8413560193.8750076,8636862264.5348873,{"$f":"(Z33)*(0.2+AA7/Z7-AA10)","v":10593463389.161459},10874621692.632261,11163242144.10005]
["Custos Operacionais (CO3)"]
["Remuneração do Capital (RC)"]
["Amortização"]
["Investimentos anual"]
["Quota de Reintegração Regulatória (QRR)"]
["Custo anual das instalações móveis e imóveis (CAIMI)"]
["Outras Receitas (OR)"]
["TE_En",{"$f":"B24*B25","v":{"$error":"#DIV/0!"}},{"$f":"C24*C25","v":3065658571.1440926},{"$f":"D24*D25","v":3927281952.3732543},3631529163.6430397,3755293094.5126901,4190269960.6242886,4642067494.5551338,5058464746.0309629,5544830000.962204,5924670000.647706,6304487794.5143042,6671656346.6610918,6860096174.7493515,7242814714.0134258,7697585475.6187763,8148465944.0335999,8746468103.9012794,9388756794.6398678,9936054985.0997467,10672217404.813889,11462860128.886309,12311944776.590307,13223718339.355558,14267733140.321957,15467478265.743362,17030105443.121189,18341490662.890251,19748283563.349102]
["TE Perdas",{"$f":"B28*B25*B24","v":{"$error":"#DIV/0!"}},58247512.851737753,77367454.4617531,77351571.185596749,{"$f":"F28*F25*F24","v":76983508.437510148},83805399.212485775,92841349.891102687,101169294.92061926,110896600.01924407,118493400.0129541,126089755.89028607,133433126.93322185,137201923.49498701,144856294.28026852,153951709.51237553,162969318.88067201,174929362.07802558,187775135.89279735,198721099.70199493,213444348.09627777,229257202.57772619,246238895.53180617,264474366.78711119,285354662.80643916,309349565.31486726,340602108.86242378,366829813.25780505,394965671.26698208]
["TE_T",null,63107666.079999998,72275157.540000007,77817174.609999999,143247558.53999999,{"$f":"F43*(1+F$8)","v":150410975.7396653},156878647.69647089,163624429.54741913,170496655.58841074,177657515.123124,185119130.75829521,192894134.25014362,200609899.62014937,208634295.60495535,216979667.42915356,225658854.12631971,234685208.29137251,244072616.62302741,253835521.28794852,263988942.13946646,274548499.82504511,285530439.81804693,296951657.41076881,308829723.70719957,321182912.6554876,334030229.1617071,347391438.32817543,361287095.86130244]
["Encargos",{"$f":"SUM(B47:B53)","v":0},502484638.24999994,2506848873.6400003,2400013301.48,2112659955.6099999,3023551486.6298504,3257696745.5169811,3329214401.818532,3169499678.1163554,3257491579.4293361,3349637152.6923504,3451922916.3814631,3421437036.2474504,2978710330.0955596,3079617721.6815925,3190779145.5968413,3315263716.0820756,3436978517.9794278,3563562830.0437207,3693322289.3771877,3830357155.715096,3985701133.2730436,4134676794.5920048,4267638879.7057595,4407002408.5063229,4553506209.5780325,4727506491.9476652,4886784996.3218412]
["Encargos descontada a inflação",{"$f":"B44*$B$7/B$7/10^9","v":0},0.47335935316774269,2.1840175791132719,1.9115180590036653,1.6065337876120191,2.1962651717637343,2.2775216426152296,2.2315638367421191,2.0427956431780818,2.018757593998322,1.9960218782353158,1.9778587916895036,1.8849915423616896,1.5779592586981859,1.5686678121426696,1.5627790505005057,1.5612971863504628,1.5563632770975495,1.5516195333333822,1.5462677059456831,1.5419610740015042,1.5427854350497108,1.5388951375172633,1.5272909716557763,1.5165057803220567,1.5066534694851026,1.5040637263223511,1.4949408042190586]
["Valor relativo da CDE",{"$f":"B48/B24","v":{"$error":"#DIV/0!"}},5.420305607171926,97.352958054084908,{"$f":"E48/E24","v":82.250093319950182},72.985266629398609,111.24141970051417,109.10832830683636,107.87437286743787,96.242099988641797,95.510583336567095,94.814517162633862,94.153006250662088,88.517949529641641,67.739358649228905,67.910126386067645,68.090764545610469,68.281129758655254,68.481084231013682,68.69049559471722,68.909236763687886,69.137185793746866,69.374225746834256,69.620244559319715,69.260332897872487,68.92709693969006,68.619916934573794,68.338192709632239,68.081343113886788]
["Taxa de Fisc. de Serviços de E.E. – TFSEE",null,9774901.6500000004,9008654.1999999993,9522769.2300000004,9920200.5199999996,{"$f":"F47*G7/F7","v":10385162.770624062},10790184.118678398,11254162.03578157,11704328.517212832,12172501.657901347,12659401.724217402,13165777.7931861,13692408.904913545,14240105.261110086,14809709.47155449,15402097.85041667,16018181.764433337,16658909.035010671,17325265.396411099,18018276.012267545,18739007.052758247,19488567.33486858,20268110.028263323,21078834.429393854,21921987.80656961,22798867.318832394,23710822.01158569,24659254.892049115]
["Conta de Desenvolvimento Energético – CDE",null,113496868.59,2083992521.8800001,1684849815.8599999,1511743900.6800001,{"$f":"F48*(1+Encargos!G15)","v":2338705738.9929223},{"$f":"G48*(1+Encargos!H15)","v":2362676083.2269473},{"$f":"H48*(1+Encargos!I15)","v":2406034175.9774075},{"$f":"I48*(1+Encargos!J15)","v":2210985138.108892},{"$f":"J48*(1+Encargos!K15)","v":2260005285.8739376},{"$f":"K48*(1+Encargos!L15)","v":2310840762.9167004},{"$f":"L48*(1+Encargos!M15)","v":2363559818.109303},{"$f":"M48*(1+Encargos!N15)","v":2288763804.0645523},{"$f":"N48*(1+Encargos!O15)","v":1804047368.9354308},{"$f":"O48*(1+Encargos!P15)","v":1862853146.118768},{"$f":"P48*(1+Encargos!Q15)","v":1923842507.100518},{"$f":"Q48*(1+Encargos!R15)","v":1987097735.8139527},{"$f":"R48*(1+Encargos!S15)","v":2052704255.7671089},{"$f":"S48*(1+Encargos!T15)","v":2120750751.0723147},{"$f":"T48*(1+Encargos!U15)","v":2191329292.1802664},{"$f":"U48*(1+Encargos!V15)","v":2264535466.5027919},{"$f":"V48*(1+Encargos!W15)","v":2340468514.1155815},{"$f":"W48*(1+Encargos!X15)","v":2419231468.7397652},{"$f":"X48*(1+Encargos!Y15)","v":2478926658.1983018},{"$f":"Y48*(1+Encargos!Z15)","v":2541009655.2351799},{"$f":"Z48*(1+Encargos!AA15)","v":2605575972.1535325},{"$f":"AA48*(1+Encargos!AB15)","v":2672724941.7486205},{"$f":"AB48*(1+Encargos!AC15)","v":2742559870.127511}]
["Compensação financeira - CFURH",null,null,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]
["Encargos Serv. Sist. - ESS e Energ. Reserv. - EER",null,148789946.13999999,186862607.63999999,417676547.42000002,314786790.19999999,{"$f":"F50*(1+Encargos!F17)","v":375864824.11940295},{"$f":"G50*(1+Encargos!G17)","v":559098925.87761188},{"$f":"H50*(1+Encargos!H17)","v":568495546.4805969},{"$f":"I50*(1+Encargos!I17)","v":587288787.68656707},{"$f":"J50*(1+Encargos!J17)","v":610780339.19402981},{"$f":"K50*(1+Encargos!K17)","v":635211552.76179099},{"$f":"L50*(1+Encargos!L17)","v":660620014.8722626},{"$f":"M50*(1+Encargos!M17)","v":687044815.46715331},{"$f":"N50*(1+Encargos!N17)","v":714526608.08583951},{"$f":"O50*(1+Encargos!O17)","v":743107672.40927315},{"$f":"P50*(1+Encargos!P17)","v":772831979.30564427},{"$f":"Q50*(1+Encargos!Q17)","v":803745258.47787023},{"$f":"R50*(1+Encargos!R17)","v":835895068.81698501},{"$f":"S50*(1+Encargos!S17)","v":869330871.56966424},{"$f":"T50*(1+Encargos!T17)","v":904104106.43245065},{"$f":"U50*(1+Encargos!U17)","v":940268270.68974876},{"$f":"V50*(1+Encargos!V17)","v":977879001.51733875},{"$f":"W50*(1+Encargos!W17)","v":1016994161.5780324},{"$f":"X50*(1+Encargos!X17)","v":1057673928.0411534},{"$f":"Y50*(1+Encargos!Y17)","v":1099980885.1627996},{"$f":"Z50*(1+Encargos!Z17)","v":1143980120.5693116},{"$f":"AA50*(1+Encargos!AA17)","v":1189739325.3920839},{"$f":"AB50*(1+Encargos!AB17)","v":1237328898.4077673}]
["PROINFA",null,157159311.38999999,148025908.40000001,206129225.41,181252254.97,{"$f":"F51*G7/F7","v":189747592.96560106},197147749.09125948,205625102.30218363,213850106.39427099,222404110.65004185,231300275.07604355,240552286.07908532,250174377.52224874,260181352.62313867,270588606.72806424,281412150.99718684,292668637.03707433,304375382.51855731,316550397.81929958,329212413.73207158,342380910.28135449,356076146.69260865,370319192.56031299,385131960.26272547,400537238.67323452,416558728.22016388,433221077.34897047,450549920.44292927]
["P&D, Efic.Energ e Ressarc.ICMS Sist.Isol.",null,73001877.709999993,78680347.719999999,81549090,94646698.379999995,{"$f":"F55*1%","v":108523522.94863312},127646497.18234263,137453604.80055586,145305434.7385256,151748824.03570247,159229421.43516579,173613451.15805709,181333599.14423108,185269742.75991523,187795628.38660201,196808933.39305145,215233166.92072019,226824136.29102001,239063947.97325525,250094940.91884476,263847710.6431047,291179681.40549439,307230270.55019259,324168563.9533298,342867349.37485015,363879817.3323549,407369113.26321399,430916191.7410655]
["ONS",null,261732.77,278833.8,285853.56,310110.86,{"$f":"F53*G7/F7","v":324645.8326669198},337307.02014092967,351811.22200698964,365883.67088726925,380519.01772276004,395739.77843167045,411569.36956893734,428032.14435169485,445153.43012576259,462959.56733079313,481477.95002402487,500737.0680249859,520766.5507459853,541597.21277582471,563261.10128685774,585791.54533833207,609223.20715186535,633592.1354379399,658935.82085545745,685293.25368967582,712704.98383726284,741213.18319075345,770861.71051838354]
[]
["Receita Requerida",{"$f":"B56+B57","v":{"$error":"#DIV/0!"}},7301005161.4318314,10743448881.188316,10284344800.711887,10852352294.863312,12764649718.234262,13745360480.055584,14530543473.852558,15174882403.570248,15922942143.516579,17361345115.80571,18133359914.423107,18526974275.991524,18779562838.660202,19680893339.305145,21523316692.072018,22682413629.102001,23906394797.325523,25009494091.884476,26384771064.310471,29117968140.549438,30723027055.019257,32416856395.332977,34286734937.485016,36387981733.235489,40736911326.321396,43091619174.106552,45574753020.310692]
["TUSD média",{"$f":"B31+B33+B47+B51+B53+B48+B32","v":{"$error":"#DIV/0!"}},{"$f":"C31+C33+C47+C51+C53+C48+C32","v":3892199587.5060005},{"$f":"D31+D33+D47+D51+D53+D48+D32","v":6400981361.45331},{"$f":"E31+E33+E47+E51+E53+E48+E32","v":5998421253.8532495},{"$f":"F31+F32+F33+F47+F48+F51+F53","v":6467394644.7931108},7855775036.5897875,8166827565.8529215,8501335853.0724039,8616064925.5752964,8939592065.5030632,9951207461.4458675,10301142841.548328,10460687864.51565,10283461184.915796,10681473186.948965,12016581663.332729,12507352530.432732,13023071046.061825,13512487667.251867,14080921322.909544,15947186328.927504,16610254261.156263,17307487600.651314,18042974919.654942,18847122755.984119,21524313608.274406,22438798821.975029,23401971600.684471]
["TE média",{"$f":"B41+B43+B52+B50+B49+B42","v":{"$error":"#DIV/0!"}},3408805573.9258304,4342467519.7350073,4285923546.8586369,4384957650.0702009,4908874681.644475,5578532914.2026625,6029207620.7801542,6558817477.9949512,6983350078.0135164,7410137654.3598423,7832217072.8747778,8066286411.475872,8496101653.7444048,8999420152.3561802,9506735028.7392883,10175061098.66927,10883323751.263697,11497006424.63261,12303849741.400928,13170781811.621933,14112772793.862995,15109368794.681662,16243760017.830076,17540858977.251366,19212597718.046989,20652820352.131527,22172781419.626221]
["Tarifa média da Distribuidora",{"$f":"B55/B24","v":{"$error":"#DIV/0!"}},348.67639703309749,501.87633463435083,502.05562040633839,523.93915757853301,607.15537357324831,634.76043737039902,651.47589353261344,660.54833405594798,672.92298034320027,712.34140442082366,722.34700230008286,716.5308062749026,705.14531065468134,717.46501158589842,761.77706008234645,779.41854612088036,797.55075831111787,810.05018759327004,829.70388919380343,888.98337122470787,910.66647625738835,932.88695159999952,957.95923122521128,987.05565293661118,1072.8389811918933,1101.7981421475981,1131.34828212963]
["TUSD média",{"$f":"B56/B$24","v":{"$error":"#DIV/0!"}},185.88099839654819,299.01953267298035,292.82770681253305,312.2384170595613,373.66289967476376,377.14391304261147,381.15679438057231,375.04918860970082,377.79807786465966,408.30114553254515,410.34864398951737,404.56714615643028,386.12903261597654,389.39204393347796,425.30416583540972,429.78065229282817,434.46786001744374,437.6655173229197,442.793123221489,486.87406332092502,492.34737484225946,498.07202619285772,504.11432918774904,511.24459702838931,566.85992949679951,573.73167515904561,580.93085786074698]
["TE média",{"$f":"B57/B$24","v":{"$error":"#DIV/0!"}},162.79539863654924,202.85680196137051,209.22791359380525,211.70074051897168,233.49247389848455,257.61652432778754,270.31909915204108,285.49914544624721,295.12490247854066,304.04025888827857,311.99835831056549,311.96366011847221,319.01627803870474,328.07296765242046,336.47289424693673,349.6378938280522,363.08289829367402,372.3846702703504,386.91076597231444,402.10930790378274,418.31910141512896,434.81492540714174,453.84490203746236,475.81105590822182,505.9790516950938,528.06646698855263,550.41742426888288]
["TD Atualizada",{"$f":"B58*$F$7/B$7","v":{"$error":"#DIV/0!"}},431.94699797854429,574.9954801345234,525.84327815529264,523.93915757853301,579.97194513689783,583.58140617609047,574.25612651052211,559.85885199225152,548.41076116735462,558.20723004900435,544.27677729350489,519.12919971689882,491.23112148166962,480.5898991257634,490.64622630926391,482.70074470587269,474.93286809458095,463.82321472855887,456.80446605560502,470.61689430319217,463.55352325728222,456.60032481856916,450.8383846161467,446.66524258335249,466.81169157491036,460.97341110008517,455.13142492809703]
["TUSD Atualizada",{"$f":"B59*$F$7/B$7","v":{"$error":"#DIV/0!"}},230.2729405312231,342.58415448930617,306.70203663963463,312.2384170595613,356.93334553634065,346.73581109739166,335.97808684412598,317.8792487240878,307.89338081997505,319.95423831760468,309.19106302955396,293.11038266142674,268.99221318294548,260.83206859204444,273.93038585094166,266.16692912225051,258.72092114857816,250.6010495765496,243.78561901502607,257.74515813631808,250.61794435715788,243.7807159298913,237.24818596108526,231.34986489538781,246.65103264653351,240.03947477958431,233.70335492547167]
["TE Atualizada",{"$f":"B60*$F$7/B$7","v":{"$error":"#DIV/0!"}},201.67405744732108,232.41132564521735,219.1412415156579,211.70074051897168,223.03859960055712,236.84559507869878,238.27803966639601,241.9796032681638,240.51738034737971,238.25299173139967,235.08571426395096,226.01881705547208,222.23890829872414,219.75783053371899,216.71584045832222,216.53381558362219,216.21194694600271,213.22216515200927,213.01884704057889,212.87173616687406,212.93557890012443,212.81960888867786,213.5901986550615,215.31537768796468,220.16065892837688,220.93393632050089,221.42807000262533]
["Arreccadação Impostos",{"$f":"SUM(B66:B67)","v":{"$error":"#DIV/0!"}},3664425168.7430553,5392211566.6071053,5161784041.8523445,5446870945.8581715,6406666296.4135361,6898891835.1461315,7292980629.8970146,7616378811.2503624,7991835187.2112236,8713779623.3410835,9101259209.5273895,9298816989.7806473,9425592942.6685104,9877976977.3171539,10802702046.821812,11384460845.117558,11998785489.42807,12552438682.273067,13242699740.897251,14614510325.310097,15420100535.623707,16270245238.847527,17208750258.478371,18263380610.578918,20446138560.426765,21627982773.884155,22874284887.387062]
["Arreccadação Impostos Atualizada",{"$f":"B64*$F$7/B$7/10^9","v":{"$error":"#DIV/0!"}},4.5395600746824725,6.1778112749370715,5.4063520681244528,5.4468709458581719,6.1198284253111312,6.3426526941250057,6.4285399487790409,6.4553899809602298,6.5130907193974279,6.8283196183962991,6.8576515388050785,6.7370270474689171,6.5662275872727234,6.6167072713441994,6.9578164937698848,7.0504964955771356,7.1451472483243883,7.1873478353150118,7.2909437488032047,7.7367425349971652,7.8492424160012364,7.9634507141449902,8.0988469184354415,8.2645971445950597,8.8964855816146429,9.0487763711945686,9.2021228470958505]
["Federais",{"$f":"B55/(1-5%)-B55","v":{"$error":"#DIV/0!"}},384263429.54904366,565444677.95728111,541281305.30062675,571176436.57175446,671823669.38075066,723440025.26608467,764765445.99224091,798678021.24053955,838049586.50087357,913755006.09503937,954387363.91700745,975103909.26271439,988398044.14001083,1035836491.5423775,1132806141.6880035,1193811243.6369476,1258231305.1223984,1316289162.7307625,1388672161.2794991,1532524638.9762878,1617001423.9483833,1706150336.5964737,1804564996.7097397,1915156933.328186,2144047964.5432358,2267979956.531929,2398671211.5952988]
["Estaduais",{"$f":"B55/(1-18%)-B55","v":{"$error":"#DIV/0!"}},{"$f":"C55/(1-31%)-C55","v":3280161739.1940117},{"$f":"D55/(1-31%)-D55","v":4826766888.6498241},4620502736.5517178,4875694509.286417,5734842627.0327854,6175451809.8800468,6528215183.9047737,6817700790.0098228,7153785600.71035,7800024617.2460442,8146871845.6103821,8323713080.5179329,8437194898.5284996,8842140485.7747765,9669895905.1338081,10190649601.48061,10740554184.305672,11236149519.542305,11854027579.617752,13081985686.333809,13803099111.675323,14564094902.251053,15404185261.768631,16348223677.250732,18302090595.88353,19360002817.352226,20475613675.791763]
[null,{"$f":"E58/B58-1","v":{"$error":"#DIV/0!"}},{"$f":"C58/B58-1","v":{"$error":"#DIV/0!"}},0.43937570453531771,3.5723097427609041E-4,4.3587874097462009E-2,0.1588280142666032,4.5466226601419413E-2,2.6333487687829171E-2,1.3925980398352689E-2,1.8733899775764451E-2,5.8577913415171823E-2,1.4046070910891828E-2,-8.0518033668866007E-3,-1.5889750336642416E-2,1.7471152037839E-2,6.1761964389733581E-2,2.3158331962145118E-2,2.326376794660634E-2,1.5672268068079864E-2,2.4262325842953292E-2,7.1446551960247406E-2,2.439090058884763E-2,2.440023424814286E-2,2.6876010627236324E-2,3.0373340287337847E-2,8.6908299445999981E-2,2.6993017091466953E-2,2.6819921772996747E-2]
["Tarifa B1 Real",{"$f":"SUM(B70:B71)","v":328.74},{"$f":"SUM(C70:C71)","v":387.08},{"$f":"SUM(D70:D71)","v":543.46},{"$f":"SUM(E70:E71)","v":478.63},{"$f":"SUM(F70:F71)","v":525.81999999999994}]
["TUSD B1 Real",182.53,205.76,284.44,233.04,260.73]
["TE B1 Real",146.21,181.32,259.02,245.59,265.08999999999997,null,null,null,null,{"$f":"663.34/K58-1","v":-1.4240827885403484E-2}]
[]
["Perdas  GD FV e EE",null,null,null,null,null,null,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
["Perda evitada EE",null,null,null,null,null,null,null,{"$f":"I92*SUM($I78:I78)*(I73)+I93*SUM($I77:I77)*(I73)","v":1943895.3882732852},{"$f":"J92*SUM($I78:J78)*(J73)+J93*SUM($I77:J77)*(J73)","v":4202806.7215433447},{"$f":"K92*SUM($I78:K78)*(K73)+K93*SUM($I77:K77)*(K73)","v":6747066.2669918556},{"$f":"L92*SUM($I78:L78)*(L73)+L93*SUM($I77:L77)*(L73)","v":9609722.3361953534},{"$f":"M92*SUM($I78:M78)*(M73)+M93*SUM($I77:M77)*(M73)","v":12800562.112998435},{"$f":"N92*SUM($I78:N78)*(N73)+N93*SUM($I77:N77)*(N73)","v":16172645.945031073},{"$f":"O92*SUM($I78:O78)*(O73)+O93*SUM($I77:O77)*(O73)","v":19977254.482153647},{"$f":"P92*SUM($I78:P78)*(P73)+P93*SUM($I77:P77)*(P73)","v":24367074.637769025},{"$f":"Q92*SUM($I78:Q78)*(Q73)+Q93*SUM($I77:Q77)*(Q73)","v":29085496.681497559},{"$f":"R92*SUM($I78:R78)*(R73)+R93*SUM($I77:R77)*(R73)","v":34618703.656588957},{"$f":"S92*SUM($I78:S78)*(S73)+S93*SUM($I77:S77)*(S73)","v":40798365.874592289},{"$f":"T92*SUM($I78:T78)*(T73)+T93*SUM($I77:T77)*(T73)","v":47344601.875922509},{"$f":"U92*SUM($I78:U78)*(U73)+U93*SUM($I77:U77)*(U73)","v":54979687.061889507},{"$f":"V92*SUM($I78:V78)*(V73)+V93*SUM($I77:V77)*(V73)","v":63476095.368484974},{"$f":"W92*SUM($I78:W78)*(W73)+W93*SUM($I77:W77)*(W73)","v":72920332.943284571},{"$f":"X92*SUM($I78:X78)*(X73)+X93*SUM($I77:X77)*(X73)","v":83407090.539503545},{"$f":"Y92*SUM($I78:Y78)*(Y73)+Y93*SUM($I77:Y77)*(Y73)","v":95991997.283704981},{"$f":"Z92*SUM($I78:Z78)*(Z73)+Z93*SUM($I77:Z77)*(Z73)","v":111020493.03373471},{"$f":"AA92*SUM($I78:AA78)*(AA73)+AA93*SUM($I77:AA77)*(AA73)","v":133563136.95902027},{"$f":"AB92*SUM($I78:AB78)*(AB73)+AB93*SUM($I77:AB77)*(AB73)","v":152046578.17320564},{"$f":"AC92*SUM($I78:AC78)*(AC73)+AC93*SUM($I77:AC77)*(AC73)","v":171557862.14024329}]
["Perda evitada GDFV",null,null,null,null,null,null,null,{"$f":"I24*I114*I17*(I73)","v":1965468.5295445898},{"$f":"J24*J114*J17*(J73)","v":4225557.6469182558},6813417.3457726091,9740518.6372527163,13011959.017660979,16424592.165935032,20328700.101349749,24844642.344318643,29701576.742234495,35476357.557298474,41950341.157314353,45545601.661052153,49440814.237069346,53660513.203205079,58231209.37911021,63181547.410862893,69106484.726668999,76040883.493513137,85677958.645780832,93169850.053137183,101216476.86962509]
[]
[null,null,null,null,null,null,null,"FP",{"$f":"SUMPRODUCT($B$83:$B$86,I79:I82)","v":104484.95333628473},{"$f":"SUMPRODUCT($B$83:$B$86,J79:J82)","v":111583.80554931228},119047.04509440225,126891.42538304703,135134.42771464965,143794.29188727072,152890.04807063096,162441.54999281222,172469.5094941601,182995.532504106,194042.15649879051,205632.88949984036,217792.25067696883,230545.81261967157,243920.24534595286,257943.36211865718,272644.16714297753,288052.90522158745,304201.11344695231,321121.67501361523,338848.8752366181]
["EE",null,null,null,null,null,null,"P",{"$f":"SUM(I79:I82)-I77","v":29511.485312006465},{"$f":"SUM(J79:J82)-J77","v":31524.552560916942},33641.266459905572,35866.401455561368,38204.939549225208,40662.07901717152,43243.243489405722,45954.091401633719,48800.525835523149,51788.704763008922,54925.051711001171,58216.266863543744,61669.338619123213,65291.555621560081,69090.51928365737,73074.156823522731,77250.734834322182,81628.873409022694,86217.560842557519,91026.168934754794,96064.468918296625,{"$f":"SUM(I77:AC78)/AC24","v":0.13653530180162946}]
["Outros",null,null,null,null,null,null,null,{"$f":"Demanda!I36*I$24*I83","v":21101.740027886113},{"$f":"Demanda!J36*J$24*J83-SUM($I79:I79)","v":22418.138913285478},{"$f":"Demanda!K36*K$24*K83-SUM($I79:J79)","v":23796.158873591274},{"$f":"Demanda!L36*L$24*L83-SUM($I79:K79)","v":25238.365157442153},{"$f":"Demanda!M36*M$24*M83-SUM($I79:L79)","v":26747.423177431614},{"$f":"Demanda!N36*N$24*N83-SUM($I79:M79)","v":28326.102266533751},{"$f":"Demanda!O36*O$24*O83-SUM($I79:N79)","v":29977.279571557156},{"$f":"Demanda!P36*P$24*P83-SUM($I79:O79)","v":31703.944088523276},{"$f":"Demanda!Q36*Q$24*Q83-SUM($I79:P79)","v":33509.200845045096},{"$f":"Demanda!R36*R$24*R83-SUM($I79:Q79)","v":35396.275234971137},{"$f":"Demanda!S36*S$24*S83-SUM($I79:R79)","v":37368.517510680598},{"$f":"Demanda!T36*T$24*T83-SUM($I79:S79)","v":39429.407438724185},{"$f":"Demanda!U36*U$24*U83-SUM($I79:T79)","v":41582.559124577674},{"$f":"Demanda!V36*V$24*V83-SUM($I79:U79)","v":43831.726012550876},{"$f":"Demanda!W36*W$24*W83-SUM($I79:V79)","v":46180.806067129946},{"$f":"Demanda!X36*X$24*X83-SUM($I79:W79)","v":48633.847142135201},{"$f":"Demanda!Y36*Y$24*Y83-SUM($I79:X79)","v":51195.052544462611},{"$f":"Demanda!Z36*Z$24*Z83-SUM($I79:Y79)","v":53868.786799278343},{"$f":"Demanda!AA36*AA$24*AA83-SUM($I79:Z79)","v":56659.581623839797},{"$f":"Demanda!AB36*AB$24*AB83-SUM($I79:AA79)","v":59572.142117351759},{"$f":"Demanda!AC36*AC$24*AC83-SUM($I79:AB79)","v":62611.353174577351}]
["Residencial",null,null,null,null,null,null,null,{"$f":"Demanda!I37*I$24*I84","v":61691.504339659841},{"$f":"Demanda!J37*J$24*J84-SUM($I80:I80)","v":65921.532286262955},{"$f":"Demanda!K37*K$24*K84-SUM($I80:J80)","v":70370.223896325711},{"$f":"Demanda!L37*L$24*L84-SUM($I80:K80)","v":75047.678136144707},{"$f":"Demanda!M37*M$24*M84-SUM($I80:L80)","v":79964.433433316939},{"$f":"Demanda!N37*N$24*N84-SUM($I80:M80)","v":85131.486124741903},{"$f":"Demanda!O37*O$24*O84-SUM($I80:N80)","v":90560.309661071631},{"$f":"Demanda!P37*P$24*P84-SUM($I80:O80)","v":96262.874598173774},{"$f":"Demanda!Q37*Q$24*Q84-SUM($I80:P80)","v":102251.66940730589},{"$f":"Demanda!R37*R$24*R84-SUM($I80:Q80)","v":108539.72213704023},{"$f":"Demanda!S37*S$24*S84-SUM($I80:R80)","v":115140.62296123907},{"$f":"Demanda!T37*T$24*T84-SUM($I80:S80)","v":122068.54764879902},{"$f":"Demanda!U37*U$24*U84-SUM($I80:T80)","v":129338.28199225338},{"$f":"Demanda!V37*V$24*V84-SUM($I80:U80)","v":136965.2472338283},{"$f":"Demanda!W37*W$24*W84-SUM($I80:V80)","v":144965.5265291105},{"$f":"Demanda!X37*X$24*X84-SUM($I80:W80)","v":153355.89248999697},{"$f":"Demanda!Y37*Y$24*Y84-SUM($I80:X80)","v":162153.83585037477},{"$f":"Demanda!Z37*Z$24*Z84-SUM($I80:Y80)","v":171377.59529960155},{"$f":"Demanda!AA37*AA$24*AA84-SUM($I80:Z80)","v":181046.18853070703},{"$f":"Demanda!AB37*AB$24*AB84-SUM($I80:AA80)","v":191179.44455210166},{"$f":"Demanda!AC37*AC$24*AC84-SUM($I80:AB80)","v":201798.03731346829}]
["Comercial",null,null,null,null,null,null,null,{"$f":"Demanda!I38*I$24*I85","v":41905.182206039324},{"$f":"Demanda!J38*J$24*J85-SUM($I81:I81)","v":44771.535503067316},{"$f":"Demanda!K38*K$24*K85-SUM($I81:J81)","v":47785.674086978615},{"$f":"Demanda!L38*L$24*L85-SUM($I81:K81)","v":50954.404489660868},{"$f":"Demanda!M38*M$24*M85-SUM($I81:L81)","v":54284.828563337534},{"$f":"Demanda!N38*N$24*N85-SUM($I81:M81)","v":57784.355839427735},{"$f":"Demanda!O38*O$24*O85-SUM($I81:N81)","v":61460.716392564529},{"$f":"Demanda!P38*P$24*P85-SUM($I81:O81)","v":65321.974230057269},{"$f":"Demanda!Q38*Q$24*Q85-SUM($I81:P81)","v":69376.541227937152},{"$f":"Demanda!R38*R$24*R85-SUM($I81:Q81)","v":73633.191635539115},{"$f":"Demanda!S38*S$24*S85-SUM($I81:R81)","v":78101.077171459678},{"$f":"Demanda!T38*T$24*T85-SUM($I81:S81)","v":82789.7427346193},{"$f":"Demanda!U38*U$24*U85-SUM($I81:T81)","v":87709.14275512821},{"$f":"Demanda!V38*V$24*V85-SUM($I81:U81)","v":92869.65821061621},{"$f":"Demanda!W38*W$24*W85-SUM($I81:V81)","v":98282.114334687823},{"$f":"Demanda!X38*X$24*X85-SUM($I81:W81)","v":103957.79904528102},{"$f":"Demanda!Y38*Y$24*Y85-SUM($I81:X81)","v":109908.48212172044},{"$f":"Demanda!Z38*Z$24*Z85-SUM($I81:Y81)","v":116146.43516049534},{"$f":"Demanda!AA38*AA$24*AA85-SUM($I81:Z81)","v":122684.45234090602},{"$f":"Demanda!AB38*AB$24*AB85-SUM($I81:AA81)","v":129535.87203298789},{"$f":"Demanda!AC38*AC$24*AC85-SUM($I81:AB81)","v":136714.59928141953}]
["Industrial","FP","P",null,null,null,null,null,{"$f":"Demanda!I39*I$24*I86","v":9298.0120747058991},{"$f":"Demanda!J39*J$24*J86-SUM($I82:I82)","v":9997.1514076134681},{"$f":"Demanda!K39*K$24*K86-SUM($I82:J82)","v":10736.254697412183},{"$f":"Demanda!L39*L$24*L86-SUM($I82:K82)","v":11517.379055360656},{"$f":"Demanda!M39*M$24*M86-SUM($I82:L82)","v":12342.682089788796},{"$f":"Demanda!N39*N$24*N86-SUM($I82:M82)","v":13214.426673738839},{"$f":"Demanda!O39*O$24*O86-SUM($I82:N82)","v":14134.985934843367},{"$f":"Demanda!P39*P$24*P86-SUM($I82:O82)","v":15106.848477691616},{"$f":"Demanda!Q39*Q$24*Q86-SUM($I82:P82)","v":16132.62384939511},{"$f":"Demanda!R39*R$24*R86-SUM($I82:Q82)","v":17215.048259564443},{"$f":"Demanda!S39*S$24*S86-SUM($I82:R82)","v":18356.990566412351},{"$f":"Demanda!T39*T$24*T86-SUM($I82:S82)","v":19561.458541241562},{"$f":"Demanda!U39*U$24*U86-SUM($I82:T82)","v":20831.60542413278},{"$f":"Demanda!V39*V$24*V86-SUM($I82:U82)","v":22170.736784236302},{"$f":"Demanda!W39*W$24*W86-SUM($I82:V82)","v":23582.317698681989},{"$f":"Demanda!X39*X$24*X86-SUM($I82:W82)","v":25069.980264766724},{"$f":"Demanda!Y39*Y$24*Y86-SUM($I82:X82)","v":26637.531460741913},{"$f":"Demanda!Z39*Z$24*Z86-SUM($I82:Y82)","v":28288.961371234909},{"$f":"Demanda!AA39*AA$24*AA86-SUM($I82:Z82)","v":30028.451794056979},{"$f":"Demanda!AB39*AB$24*AB86-SUM($I82:AA82)","v":31860.385245928715},{"$f":"Demanda!AC39*AC$24*AC86-SUM($I82:AB82)","v":33789.354385449551}]
["Outros",{"$f":"'Energia deslocada EE'!F46","v":0.86398421209139609},{"$f":"'Energia deslocada EE'!G46","v":0.13601578790860386},null,null,null,0,0,{"$f":"EE!R31","v":2.3140080290524612E-3},{"$f":"(1+I83)*(1+EE!$R31)-1","v":4.6333706912633499E-3},{"$f":"(1+J83)*(1+EE!$R31)-1","v":6.9581003772969385E-3},{"$f":"(1+K83)*(1+EE!$R31)-1","v":9.2882095064894532E-3},{"$f":"(1+L83)*(1+EE!$R31)-1","v":1.1623710526915465E-2},{"$f":"(1+M83)*(1+EE!$R31)-1","v":1.3964615915454504E-2},{"$f":"(1+N83)*(1+EE!$R31)-1","v":1.6310938177857892E-2},{"$f":"(1+O83)*(1+EE!$R31)-1","v":1.8662689848815361E-2},{"$f":"(1+P83)*(1+EE!$R31)-1","v":2.1019883492021663E-2},{"$f":"(1+Q83)*(1+EE!$R31)-1","v":2.3382531700244513E-2},{"$f":"(1+R83)*(1+EE!$R31)-1","v":2.5750647095390988E-2},{"$f":"(1+S83)*(1+EE!$R31)-1","v":2.8124242328575466E-2},{"$f":"(1+T83)*(1+EE!$R31)-1","v":3.0503330080187352E-2},{"$f":"(1+U83)*(1+EE!$R31)-1","v":3.2887923059958135E-2},{"$f":"(1+V83)*(1+EE!$R31)-1","v":3.5278034007030223E-2},{"$f":"(1+W83)*(1+EE!$R31)-1","v":3.7673675690024222E-2},{"$f":"(1+X83)*(1+EE!$R31)-1","v":4.0074860907107324E-2},{"$f":"(1+Y83)*(1+EE!$R31)-1","v":4.248160248606192E-2},{"$f":"(1+Z83)*(1+EE!$R31)-1","v":4.4893913284354214E-2},{"$f":"(1+AA83)*(1+EE!$R31)-1","v":4.7311806189202166E-2},{"$f":"(1+AB83)*(1+EE!$R31)-1","v":4.9735294117645434E-2}]
["Residencial",{"$f":"'Energia deslocada EE'!F47","v":0.68307743658210951},{"$f":"'Energia deslocada EE'!G47","v":0.31692256341789055},null,null,null,0,0,{"$f":"EE!R32","v":8.3178938522507906E-3},{"$f":"(1+I84)*(1+EE!$R32)-1","v":1.6704975062638905E-2},{"$f":"(1+J84)*(1+EE!$R32)-1","v":2.5161819124265294E-2},{"$f":"(1+K84)*(1+EE!$R32)-1","v":3.3689006317121351E-2},{"$f":"(1+L84)*(1+EE!$R32)-1","v":4.228712174790572E-2},{"$f":"(1+M84)*(1+EE!$R32)-1","v":5.0956755390172859E-2},{"$f":"(1+N84)*(1+EE!$R32)-1","v":5.9698502124814201E-2},{"$f":"(1+O84)*(1+EE!$R32)-1","v":6.8512961780877513E-2},{"$f":"(1+P84)*(1+EE!$R32)-1","v":7.7400739176724853E-2},{"$f":"(1+Q84)*(1+EE!$R32)-1","v":8.636244416153338E-2},{"$f":"(1+R84)*(1+EE!$R32)-1","v":9.5398691657140766E-2},{"$f":"(1+S84)*(1+EE!$R32)-1","v":0.10451010170023922},{"$f":"(1+T84)*(1+EE!$R32)-1","v":0.11369729948492058},{"$f":"(1+U84)*(1+EE!$R32)-1","v":0.12296091540557441},{"$f":"(1+V84)*(1+EE!$R32)-1","v":0.13230158510014434},{"$f":"(1+W84)*(1+EE!$R32)-1","v":0.14171994949374267},{"$f":"(1+X84)*(1+EE!$R32)-1","v":0.15121665484262881},{"$f":"(1+Y84)*(1+EE!$R32)-1","v":0.16079235277855308},{"$f":"(1+Z84)*(1+EE!$R32)-1","v":0.17044770035346946},{"$f":"(1+AA84)*(1+EE!$R32)-1","v":0.18018336008462055},{"$f":"(1+AB84)*(1+EE!$R32)-1","v":0.18999999999999706}]
["Comercial",{"$f":"'Energia deslocada EE'!F48","v":0.86057331640602452},{"$f":"'Energia deslocada EE'!G48","v":0.13942668359397542},null,null,null,0,0,{"$f":"EE!R33","v":8.1562395285312839E-3},{"$f":"(1+I85)*(1+EE!$R33)-1","v":1.6379003300309281E-2},{"$f":"(1+J85)*(1+EE!$R33)-1","v":2.4668833902996568E-2},{"$f":"(1+K85)*(1+EE!$R33)-1","v":3.3026278349730154E-2},{"$f":"(1+L85)*(1+EE!$R33)-1","v":4.1451888115217717E-2},{"$f":"(1+M85)*(1+EE!$R33)-1","v":4.9946219172126494E-2},{"$f":"(1+N85)*(1+EE!$R33)-1","v":5.8509832027770159E-2},{"$f":"(1+O85)*(1+EE!$R33)-1","v":6.7143291761094126E-2},{"$f":"(1+P85)*(1+EE!$R33)-1","v":7.5847168059963055E-2},{"$f":"(1+Q85)*(1+EE!$R33)-1","v":8.4622035258752115E-2},{"$f":"(1+R85)*(1+EE!$R33)-1","v":9.3468472376245559E-2},{"$f":"(1+S85)*(1+EE!$R33)-1","v":0.10238706315384349},{"$f":"(1+T85)*(1+EE!$R33)-1","v":0.1113783960940804},{"$f":"(1+U85)*(1+EE!$R33)-1","v":0.12044306449945874},{"$f":"(1+V85)*(1+EE!$R33)-1","v":0.12958166651159786},{"$f":"(1+W85)*(1+EE!$R33)-1","v":0.13879480515070397},{"$f":"(1+X85)*(1+EE!$R33)-1","v":0.14808308835536033},{"$f":"(1+Y85)*(1+EE!$R33)-1","v":0.15744712902264268},{"$f":"(1+Z85)*(1+EE!$R33)-1","v":0.16688754504856229},{"$f":"(1+AA85)*(1+EE!$R33)-1","v":0.17640495936883815},{"$f":"(1+AB85)*(1+EE!$R33)-1","v":0.18600000000000261}]
["Industrial",{"$f":"'Energia deslocada EE'!F49","v":0.86586538831848048},{"$f":"'Energia deslocada EE'!G49","v":0.13413461168151952},null,null,null,0,0,{"$f":"EE!R34","v":1.4749849636950474E-2},{"$f":"(1+I86)*(1+EE!$R34)-1","v":2.9717257338213621E-2},{"$f":"(1+J86)*(1+EE!$R34)-1","v":4.4905432052525285E-2},{"$f":"(1+K86)*(1+EE!$R34)-1","v":6.031763006013291E-2},{"$f":"(1+L86)*(1+EE!$R34)-1","v":7.5957155670927534E-2},{"$f":"(1+M86)*(1+EE!$R34)-1","v":9.1827361932874663E-2},{"$f":"(1+N86)*(1+EE!$R34)-1","v":0.10793165135089278},{"$f":"(1+O86)*(1+EE!$R34)-1","v":0.1242734766163367},{"$f":"(1+P86)*(1+EE!$R34)-1","v":0.14085634134723923},{"$f":"(1+Q86)*(1+EE!$R34)-1","v":0.15768380083947253},{"$f":"(1+R86)*(1+EE!$R34)-1","v":0.17475946282898813},{"$f":"(1+S86)*(1+EE!$R34)-1","v":0.19208698826530046},{"$f":"(1+T86)*(1+EE!$R34)-1","v":0.20967009209637877},{"$f":"(1+U86)*(1+EE!$R34)-1","v":0.22751254406511645},{"$f":"(1+V86)*(1+EE!$R34)-1","v":0.24561816951754745},{"$f":"(1+W86)*(1+EE!$R34)-1","v":0.26399085022298485},{"$f":"(1+X86)*(1+EE!$R34)-1","v":0.28263452520625498},{"$f":"(1+Y86)*(1+EE!$R34)-1","v":0.3015531915922085},{"$f":"(1+Z86)*(1+EE!$R34)-1","v":0.32075090546268648},{"$f":"(1+AA86)*(1+EE!$R34)-1","v":0.3402317827261272},{"$f":"(1+AB86)*(1+EE!$R34)-1","v":0.35999999999999965}]
["Custo EE","R$/MWh","Federal","Estadual","Municipal",null,null,null,{"$f":"SUM(I88:I91)","v":32117088.470136687},{"$f":"SUM(J88:J91)","v":35678429.415310852},39595044.225585952,43900349.201071724,48630788.699194729,53826102.602103308,59529616.977024384,65788559.913035169,72654404.685521349,80183242.581516668,88436187.916249961,97479817.98493962,107386650.92542936,118235664.71824774,130112860.82266332,143111876.24200189,157334648.13091061,172892135.40328979,189905102.1745871,208504968.27844384,228834732.53786874]
["Outros",111.06125168150336,0.04,0.18,3.9000000000000007E-2,null,null,null,{"$f":"I79*EE!$Q2*I$7/$F$7","v":2611234.5439944337},{"$f":"J79*EE!$Q2*J$7/$F$7","v":2885097.5991401747},{"$f":"K79*EE!$Q2*K$7/$F$7","v":3184939.2469435167},{"$f":"L79*EE!$Q2*L$7/$F$7","v":3513086.5679397788},{"$f":"M79*EE!$Q2*M$7/$F$7","v":3872067.5053901048},{"$f":"N79*EE!$Q2*N$7/$F$7","v":4264627.7583282189},{"$f":"O79*EE!$Q2*O$7/$F$7","v":4693749.0683393953},{"$f":"P79*EE!$Q2*P$7/$F$7","v":5162669.0133736823},{"$f":"Q79*EE!$Q2*Q$7/$F$7","v":5674902.4310001861},{"$f":"R79*EE!$Q2*R$7/$F$7","v":6234264.6033395678},{"$f":"S79*EE!$Q2*S$7/$F$7","v":6844896.3465111014},{"$f":"T79*EE!$Q2*T$7/$F$7","v":7511291.1589038176},{"$f":"U79*EE!$Q2*U$7/$F$7","v":8238324.5949239051},{"$f":"V79*EE!$Q2*V$7/$F$7","v":9031286.0442271885},{"$f":"W79*EE!$Q2*W$7/$F$7","v":9895913.1108558197},{"$f":"X79*EE!$Q2*X$7/$F$7","v":10838428.802222271},{"$f":"Y79*EE!$Q2*Y$7/$F$7","v":11865581.754695173},{"$f":"Z79*EE!$Q2*Z$7/$F$7","v":12984689.740624281},{"$f":"AA79*EE!$Q2*AA$7/$F$7","v":14203686.721197},{"$f":"AB79*EE!$Q2*AB$7/$F$7","v":15531173.73060604},{"$f":"AC79*EE!$Q2*AC$7/$F$7","v":16976473.89977989}]
["Residencial",252.66950970018448,0.04,0.18,3.9E-2,null,null,null,{"$f":"I80*EE!$Q3*I$7/$F$7","v":17367737.585038155},{"$f":"J80*EE!$Q3*J$7/$F$7","v":19300942.676867425},{"$f":"K80*EE!$Q3*K$7/$F$7","v":21427598.462830529},{"$f":"L80*EE!$Q3*L$7/$F$7","v":23765949.297528666},{"$f":"M80*EE!$Q3*M$7/$F$7","v":26335896.679169692},{"$f":"N80*EE!$Q3*N$7/$F$7","v":29159145.929281261},{"$f":"O80*EE!$Q3*O$7/$F$7","v":32259365.614460386},{"$f":"P80*EE!$Q3*P$7/$F$7","v":35662360.801535271},{"$f":"Q80*EE!$Q3*Q$7/$F$7","v":39396261.329942688},{"$f":"R80*EE!$Q3*R$7/$F$7","v":43491726.385369554},{"$f":"S80*EE!$Q3*S$7/$F$7","v":47982166.767320178},{"$f":"T80*EE!$Q3*T$7/$F$7","v":52903986.36103455},{"$f":"U80*EE!$Q3*U$7/$F$7","v":58296844.451781586},{"$f":"V80*EE!$Q3*V$7/$F$7","v":64203940.657873221},{"$f":"W80*EE!$Q3*W$7/$F$7","v":70672324.408655733},{"$f":"X80*EE!$Q3*X$7/$F$7","v":77753231.056142464},{"$f":"Y80*EE!$Q3*Y$7/$F$7","v":85502446.885044396},{"$f":"Z80*EE!$Q3*Z$7/$F$7","v":93980705.476670548},{"$f":"AA80*EE!$Q3*AA$7/$F$7","v":103254118.08890291},{"$f":"AB80*EE!$Q3*AB$7/$F$7","v":113394640.9384349},{"$f":"AC80*EE!$Q3*AC$7/$F$7","v":124480582.51411878}]
["Comercial",243.95839755154344,0.04,0.18,3.9000000000000007E-2,null,null,null,{"$f":"I81*EE!$Q4*I$7/$F$7","v":11390651.264794474},{"$f":"J81*EE!$Q4*J$7/$F$7","v":12656573.661874199},{"$f":"K81*EE!$Q4*K$7/$F$7","v":14048993.700107329},{"$f":"L81*EE!$Q4*L$7/$F$7","v":15579824.8366147},{"$f":"M81*EE!$Q4*M$7/$F$7","v":17262061.129436422},{"$f":"N81*EE!$Q4*N$7/$F$7","v":19109872.75068849},{"$f":"O81*EE!$Q4*O$7/$F$7","v":21138709.785040703},{"$f":"P81*EE!$Q4*P$7/$F$7","v":23365415.022110362},{"$f":"Q81*EE!$Q4*Q$7/$F$7","v":25808346.511320613},{"$f":"R81*EE!$Q4*R$7/$F$7","v":28487510.712730475},{"$f":"S81*EE!$Q4*S$7/$F$7","v":31424707.147759307},{"$f":"T81*EE!$Q4*T$7/$F$7","v":34643685.530030534},{"$f":"U81*EE!$Q4*U$7/$F$7","v":38170316.439266771},{"$f":"V81*EE!$Q4*V$7/$F$7","v":42032776.690779462},{"$f":"W81*EE!$Q4*W$7/$F$7","v":46261750.650198549},{"$f":"X81*EE!$Q4*X$7/$F$7","v":50890648.848342933},{"$f":"Y81*EE!$Q4*Y$7/$F$7","v":55955845.365113482},{"$f":"Z81*EE!$Q4*Z$7/$F$7","v":61496935.574875996},{"$f":"AA81*EE!$Q4*AA$7/$F$7","v":67557015.979620561},{"$f":"AB81*EE!$Q4*AB$7/$F$7","v":74182988.001217023},{"$f":"AC81*EE!$Q4*AC$7/$F$7","v":81425887.761206865}]
["Industrial",72.14990270396531,0.04,0.18,3.9000000000000007E-2,null,null,null,{"$f":"I82*EE!$Q5*I$7/$F$7","v":747465.07630962052},{"$f":"J82*EE!$Q5*J$7/$F$7","v":835815.47742905782},{"$f":"K82*EE!$Q5*K$7/$F$7","v":933512.81570457784},{"$f":"L82*EE!$Q5*L$7/$F$7","v":1041488.4989885815},{"$f":"M82*EE!$Q5*M$7/$F$7","v":1160763.3851985121},{"$f":"N82*EE!$Q5*N$7/$F$7","v":1292456.1638053376},{"$f":"O82*EE!$Q5*O$7/$F$7","v":1437792.5091839032},{"$f":"P82*EE!$Q5*P$7/$F$7","v":1598115.0760158589},{"$f":"Q82*EE!$Q5*Q$7/$F$7","v":1774894.4132578552},{"$f":"R82*EE!$Q5*R$7/$F$7","v":1969740.8800770729},{"$f":"S82*EE!$Q5*S$7/$F$7","v":2184417.6546593718},{"$f":"T82*EE!$Q5*T$7/$F$7","v":2420854.9349707281},{"$f":"U82*EE!$Q5*U$7/$F$7","v":2681165.4394571027},{"$f":"V82*EE!$Q5*V$7/$F$7","v":2967661.3253678735},{"$f":"W82*EE!$Q5*W$7/$F$7","v":3282872.6529532271},{"$f":"X82*EE!$Q5*X$7/$F$7","v":3629567.5352942427},{"$f":"Y82*EE!$Q5*Y$7/$F$7","v":4010774.1260575335},{"$f":"Z82*EE!$Q5*Z$7/$F$7","v":4429804.6111189872},{"$f":"AA82*EE!$Q5*AA$7/$F$7","v":4890281.3848666195},{"$f":"AB82*EE!$Q5*AB$7/$F$7","v":5396165.6081858873},{"$f":"AC82*EE!$Q5*AC$7/$F$7","v":5951788.3627631906}]
["Custo da energia Ponta [R$/MWh]",null,null,null,null,null,null,null,{"$f":"SUMIF(Apoio!$C:$C,\"=DIS\",Apoio!K:K)/SUMIF(Contratos_volume!$G:$G,\"=DIS\",Contratos_volume!Q:Q)+I21","v":425.97284229095288},{"$f":"SUMIF(Apoio!$C:$C,\"=DIS\",Apoio!L:L)/SUMIF(Contratos_volume!$G:$G,\"=DIS\",Contratos_volume!R:R)+J21","v":450.211755982591},{"$f":"SUMIF(Apoio!$C:$C,\"=DIS\",Apoio!M:M)/SUMIF(Contratos_volume!$G:$G,\"=DIS\",Contratos_volume!S:S)+K21","v":461.3802262218947},{"$f":"SUMIF(Apoio!$C:$C,\"=DIS\",Apoio!N:N)/SUMIF(Contratos_volume!$G:$G,\"=DIS\",Contratos_volume!T:T)+L21","v":472.50469436513043},{"$f":"SUMIF(Apoio!$C:$C,\"=DIS\",Apoio!O:O)/SUMIF(Contratos_volume!$G:$G,\"=DIS\",Contratos_volume!U:U)+M21","v":483.57121384641766},{"$f":"SUMIF(Apoio!$C:$C,\"=DIS\",Apoio!P:P)/SUMIF(Contratos_volume!$G:$G,\"=DIS\",Contratos_volume!V:V)+N21","v":492.90789725761772},{"$f":"SUMIF(Apoio!$C:$C,\"=DIS\",Apoio!Q:Q)/SUMIF(Contratos_volume!$G:$G,\"=DIS\",Contratos_volume!W:W)+O21","v":502.11567401885247},{"$f":"SUMIF(Apoio!$C:$C,\"=DIS\",Apoio!R:R)/SUMIF(Contratos_volume!$G:$G,\"=DIS\",Contratos_volume!X:X)+P21","v":515.58075847199223},{"$f":"SUMIF(Apoio!$C:$C,\"=DIS\",Apoio!S:S)/SUMIF(Contratos_volume!$G:$G,\"=DIS\",Contratos_volume!Y:Y)+Q21","v":526.75404074500784},{"$f":"SUMIF(Apoio!$C:$C,\"=DIS\",Apoio!T:T)/SUMIF(Contratos_volume!$G:$G,\"=DIS\",Contratos_volume!Z:Z)+R21","v":540.98420237480809},{"$f":"SUMIF(Apoio!$C:$C,\"=DIS\",Apoio!U:U)/SUMIF(Contratos_volume!$G:$G,\"=DIS\",Contratos_volume!AA:AA)+S21","v":555.78357046980045},{"$f":"SUMIF(Apoio!$C:$C,\"=DIS\",Apoio!V:V)/SUMIF(Contratos_volume!$G:$G,\"=DIS\",Contratos_volume!AB:AB)+T21","v":557.67491328859228},{"$f":"SUMIF(Apoio!$C:$C,\"=DIS\",Apoio!W:W)/SUMIF(Contratos_volume!$G:$G,\"=DIS\",Contratos_volume!AC:AC)+U21","v":573.68190982013618},{"$f":"SUMIF(Apoio!$C:$C,\"=DIS\",Apoio!X:X)/SUMIF(Contratos_volume!$G:$G,\"=DIS\",Contratos_volume!AD:AD)+V21","v":590.32918621294152},{"$f":"SUMIF(Apoio!$C:$C,\"=DIS\",Apoio!Y:Y)/SUMIF(Contratos_volume!$G:$G,\"=DIS\",Contratos_volume!AE:AE)+W21","v":607.64235366145931},{"$f":"SUMIF(Apoio!$C:$C,\"=DIS\",Apoio!Z:Z)/SUMIF(Contratos_volume!$G:$G,\"=DIS\",Contratos_volume!AF:AF)+X21","v":625.64804780791769},{"$f":"SUMIF(Apoio!$C:$C,\"=DIS\",Apoio!AA:AA)/SUMIF(Contratos_volume!$G:$G,\"=DIS\",Contratos_volume!AG:AG)+Y21","v":653.63476670118462},{"$f":"SUMIF(Apoio!$C:$C,\"=DIS\",Apoio!AB:AB)/SUMIF(Contratos_volume!$G:$G,\"=DIS\",Contratos_volume!AH:AH)+Z21","v":692.36193058081847},{"$f":"SUMIF(Apoio!$C:$C,\"=DIS\",Apoio!AC:AC)/SUMIF(Contratos_volume!$G:$G,\"=DIS\",Contratos_volume!AI:AI)+AA21","v":799.14826256353615},{"$f":"SUMIF(Apoio!$C:$C,\"=DIS\",Apoio!AD:AD)/SUMIF(Contratos_volume!$G:$G,\"=DIS\",Contratos_volume!AJ:AJ)+AB21","v":840.78693042135671},{"$f":"SUMIF(Apoio!$C:$C,\"=DIS\",Apoio!AE:AE)/SUMIF(Contratos_volume!$G:$G,\"=DIS\",Contratos_volume!AK:AK)+AC21","v":868.11840763821112}]
["Custo da energia Fora Ponta [R$/MWh]",null,null,"em 2020",null,{"$f":"SUMIF(Apoio!$C:$C,\"=QTD\",Apoio!H:H)/SUMIF(Contratos_volume!$G:$G,\"=QTD\",Contratos_volume!N:N)","v":196.05993848380911},null,null,{"$f":"I17","v":251.77612323005147},261.8471681592535,272.32105488562371,282.48894091766601,292.07350204413285,297.23583989055692,305.07455946662134,315.62545306014289,324.48851081062895,337.46805124305411,350.96677329277622,365.00544422448729,379.60566199346675,394.78988847320545,410.58148401213373,427.00474337261915,447.73913438021259,472.36812089679887,510.37755358763684,532.28874776775137,554.66599626435254]
[{"$f":"\"Custo Energia deslocada (R$ \"&TEXT(D94,\"0,00\")&\"/MWh)\"","v":"Custo Energia deslocada (R$ 300/MWh)"},null,null,300,null,{"$f":"AC94","v":4.1616572016328623E-2},null,null,{"$f":"((I$55+I$87-SUM($I77:I78)*(1+I$27)*$D94*I$7/$I$7+I$106*I$33)/(I$24-SUM($I77:I78)))/I$58-1","v":4.4546767926596509E-3},{"$f":"((J$55+J$87-SUM($I77:J78)*(1+J$27)*$D94*J$7/$I$7+J$106*J$33)/(J$24-SUM($I77:J78)))/J$58-1","v":6.6885624651078501E-3},{"$f":"((K$55+K$87-SUM($I77:K78)*(1+K$27)*$D94*K$7/$I$7+K$106*K$33)/(K$24-SUM($I77:K78)))/K$58-1","v":8.8113044896145354E-3},{"$f":"((L$55+L$87-SUM($I77:L78)*(1+L$27)*$D94*L$7/$I$7+L$106*L$33)/(L$24-SUM($I77:L78)))/L$58-1","v":1.4509463264192002E-2},{"$f":"((M$55+M$87-SUM($I77:M78)*(1+M$27)*$D94*M$7/$I$7+M$106*M$33)/(M$24-SUM($I77:M78)))/M$58-1","v":1.6428834582448371E-2},{"$f":"((N$55+N$87-SUM($I77:N78)*(1+N$27)*$D94*N$7/$I$7+N$106*N$33)/(N$24-SUM($I77:N78)))/N$58-1","v":1.7722548148331851E-2},{"$f":"((O$55+O$87-SUM($I77:O78)*(1+O$27)*$D94*O$7/$I$7+O$106*O$33)/(O$24-SUM($I77:O78)))/O$58-1","v":1.8360619548434709E-2},{"$f":"((P$55+P$87-SUM($I77:P78)*(1+P$27)*$D94*P$7/$I$7+P$106*P$33)/(P$24-SUM($I77:P78)))/P$58-1","v":1.9501327267132051E-2},{"$f":"((Q$55+Q$87-SUM($I77:Q78)*(1+Q$27)*$D94*Q$7/$I$7+Q$106*Q$33)/(Q$24-SUM($I77:Q78)))/Q$58-1","v":2.2579825489457139E-2},{"$f":"((R$55+R$87-SUM($I77:R78)*(1+R$27)*$D94*R$7/$I$7+R$106*R$33)/(R$24-SUM($I77:R78)))/R$58-1","v":2.3803304789216551E-2},{"$f":"((S$55+S$87-SUM($I77:S78)*(1+S$27)*$D94*S$7/$I$7+S$106*S$33)/(S$24-SUM($I77:S78)))/S$58-1","v":2.4888031954674483E-2},{"$f":"((T$55+T$87-SUM($I77:T78)*(1+T$27)*$D94*T$7/$I$7+T$106*T$33)/(T$24-SUM($I77:T78)))/T$58-1","v":2.5405849974377226E-2},{"$f":"((U$55+U$87-SUM($I77:U78)*(1+U$27)*$D94*U$7/$I$7+U$106*U$33)/(U$24-SUM($I77:U78)))/U$58-1","v":2.6187090641012434E-2},{"$f":"((V$55+V$87-SUM($I77:V78)*(1+V$27)*$D94*V$7/$I$7+V$106*V$33)/(V$24-SUM($I77:V78)))/V$58-1","v":3.0489318981702374E-2},{"$f":"((W$55+W$87-SUM($I77:W78)*(1+W$27)*$D94*W$7/$I$7+W$106*W$33)/(W$24-SUM($I77:W78)))/W$58-1","v":3.1277729301614876E-2},{"$f":"((X$55+X$87-SUM($I77:X78)*(1+X$27)*$D94*X$7/$I$7+X$106*X$33)/(X$24-SUM($I77:X78)))/X$58-1","v":3.1906009616153641E-2},{"$f":"((Y$55+Y$87-SUM($I77:Y78)*(1+Y$27)*$D94*Y$7/$I$7+Y$106*Y$33)/(Y$24-SUM($I77:Y78)))/Y$58-1","v":3.2579924353020928E-2},{"$f":"((Z$55+Z$87-SUM($I77:Z78)*(1+Z$27)*$D94*Z$7/$I$7+Z$106*Z$33)/(Z$24-SUM($I77:Z78)))/Z$58-1","v":3.3444335486658705E-2},{"$f":"((AA$55+AA$87-SUM($I77:AA78)*(1+AA$27)*$D94*AA$7/$I$7+AA$106*AA$33)/(AA$24-SUM($I77:AA78)))/AA$58-1","v":4.028665664277975E-2},{"$f":"((AB$55+AB$87-SUM($I77:AB78)*(1+AB$27)*$D94*AB$7/$I$7+AB$106*AB$33)/(AB$24-SUM($I77:AB78)))/AB$58-1","v":4.1032355885924909E-2},{"$f":"((AC$55+AC$87-SUM($I77:AC78)*(1+AC$27)*$D94*AC$7/$I$7+AC$106*AC$33)/(AC$24-SUM($I77:AC78)))/AC$58-1","v":4.1616572016328623E-2}]
[{"$f":"\"Custo Energia deslocada (R$ \"&TEXT(D95,\"0,00\")&\"/MWh)\"","v":"Custo Energia deslocada (R$ 440/MWh)"},null,null,440,null,{"$f":"AC95","v":-3.8923944537372357E-4},null,null,{"$f":"((I$55+I$87-SUM($I78:I79)*(1+I$27)*$D95*I$7/$I$7+I$106*I$33)/(I$24-SUM($I78:I79)))/I$58-1","v":2.3852778096176142E-3},{"$f":"((J$55+J$87-SUM($I78:J79)*(1+J$27)*$D95*J$7/$I$7+J$106*J$33)/(J$24-SUM($I78:J79)))/J$58-1","v":2.5947159384371865E-3},{"$f":"((K$55+K$87-SUM($I78:K79)*(1+K$27)*$D95*K$7/$I$7+K$106*K$33)/(K$24-SUM($I78:K79)))/K$58-1","v":2.7182544423349775E-3},{"$f":"((L$55+L$87-SUM($I78:L79)*(1+L$27)*$D95*L$7/$I$7+L$106*L$33)/(L$24-SUM($I78:L79)))/L$58-1","v":6.1197631555771626E-3},{"$f":"((M$55+M$87-SUM($I78:M79)*(1+M$27)*$D95*M$7/$I$7+M$106*M$33)/(M$24-SUM($I78:M79)))/M$58-1","v":6.0681513759655026E-3},{"$f":"((N$55+N$87-SUM($I78:N79)*(1+N$27)*$D95*N$7/$I$7+N$106*N$33)/(N$24-SUM($I78:N79)))/N$58-1","v":5.7203538343502114E-3},{"$f":"((O$55+O$87-SUM($I78:O79)*(1+O$27)*$D95*O$7/$I$7+O$106*O$33)/(O$24-SUM($I78:O79)))/O$58-1","v":5.031905598280817E-3},{"$f":"((P$55+P$87-SUM($I78:P79)*(1+P$27)*$D95*P$7/$I$7+P$106*P$33)/(P$24-SUM($I78:P79)))/P$58-1","v":4.5072057215829187E-3},{"$f":"((Q$55+Q$87-SUM($I78:Q79)*(1+Q$27)*$D95*Q$7/$I$7+Q$106*Q$33)/(Q$24-SUM($I78:Q79)))/Q$58-1","v":5.099407198522421E-3},{"$f":"((R$55+R$87-SUM($I78:R79)*(1+R$27)*$D95*R$7/$I$7+R$106*R$33)/(R$24-SUM($I78:R79)))/R$58-1","v":4.558589169625149E-3},{"$f":"((S$55+S$87-SUM($I78:S79)*(1+S$27)*$D95*S$7/$I$7+S$106*S$33)/(S$24-SUM($I78:S79)))/S$58-1","v":3.9283651633579275E-3},{"$f":"((T$55+T$87-SUM($I78:T79)*(1+T$27)*$D95*T$7/$I$7+T$106*T$33)/(T$24-SUM($I78:T79)))/T$58-1","v":3.0112896298624126E-3},{"$f":"((U$55+U$87-SUM($I78:U79)*(1+U$27)*$D95*U$7/$I$7+U$106*U$33)/(U$24-SUM($I78:U79)))/U$58-1","v":2.1909484808433355E-3},{"$f":"((V$55+V$87-SUM($I78:V79)*(1+V$27)*$D95*V$7/$I$7+V$106*V$33)/(V$24-SUM($I78:V79)))/V$58-1","v":3.2702906250607899E-3},{"$f":"((W$55+W$87-SUM($I78:W79)*(1+W$27)*$D95*W$7/$I$7+W$106*W$33)/(W$24-SUM($I78:W79)))/W$58-1","v":2.4048043959465915E-3},{"$f":"((X$55+X$87-SUM($I78:X79)*(1+X$27)*$D95*X$7/$I$7+X$106*X$33)/(X$24-SUM($I78:X79)))/X$58-1","v":1.4427436706563324E-3},{"$f":"((Y$55+Y$87-SUM($I78:Y79)*(1+Y$27)*$D95*Y$7/$I$7+Y$106*Y$33)/(Y$24-SUM($I78:Y79)))/Y$58-1","v":4.8066021745407639E-4},{"$f":"((Z$55+Z$87-SUM($I78:Z79)*(1+Z$27)*$D95*Z$7/$I$7+Z$106*Z$33)/(Z$24-SUM($I78:Z79)))/Z$58-1","v":-4.1332464498933241E-4},{"$f":"((AA$55+AA$87-SUM($I78:AA79)*(1+AA$27)*$D95*AA$7/$I$7+AA$106*AA$33)/(AA$24-SUM($I78:AA79)))/AA$58-1","v":1.7127464681097049E-3},{"$f":"((AB$55+AB$87-SUM($I78:AB79)*(1+AB$27)*$D95*AB$7/$I$7+AB$106*AB$33)/(AB$24-SUM($I78:AB79)))/AB$58-1","v":7.0950611042763789E-4},{"$f":"((AC$55+AC$87-SUM($I78:AC79)*(1+AC$27)*$D95*AC$7/$I$7+AC$106*AC$33)/(AC$24-SUM($I78:AC79)))/AC$58-1","v":-3.8923944537372357E-4}]
[{"$f":"\"Custo Energia deslocada (R$ \"&TEXT(D96,\"0,00\")&\"/MWh)\"","v":"Custo Energia deslocada (R$ 500/MWh)"},null,null,500,null,{"$f":"AC96","v":-2.0949924871207726E-2},null,null,{"$f":"((I$55+I$87-SUM($I79:I80)*(1+I$27)*$D96*I$7/$I$7+I$106*I$33)/(I$24-SUM($I79:I80)))/I$58-1","v":2.0268231101963075E-3},{"$f":"((J$55+J$87-SUM($I79:J80)*(1+J$27)*$D96*J$7/$I$7+J$106*J$33)/(J$24-SUM($I79:J80)))/J$58-1","v":1.7796564794265723E-3},{"$f":"((K$55+K$87-SUM($I79:K80)*(1+K$27)*$D96*K$7/$I$7+K$106*K$33)/(K$24-SUM($I79:K80)))/K$58-1","v":1.3694918630668962E-3},{"$f":"((L$55+L$87-SUM($I79:L80)*(1+L$27)*$D96*L$7/$I$7+L$106*L$33)/(L$24-SUM($I79:L80)))/L$58-1","v":4.4649551922795183E-3},{"$f":"((M$55+M$87-SUM($I79:M80)*(1+M$27)*$D96*M$7/$I$7+M$106*M$33)/(M$24-SUM($I79:M80)))/M$58-1","v":3.7385558390867768E-3},{"$f":"((N$55+N$87-SUM($I79:N80)*(1+N$27)*$D96*N$7/$I$7+N$106*N$33)/(N$24-SUM($I79:N80)))/N$58-1","v":2.3238662663440657E-3},{"$f":"((O$55+O$87-SUM($I79:O80)*(1+O$27)*$D96*O$7/$I$7+O$106*O$33)/(O$24-SUM($I79:O80)))/O$58-1","v":1.9762769724107621E-4},{"$f":"((P$55+P$87-SUM($I79:P80)*(1+P$27)*$D96*P$7/$I$7+P$106*P$33)/(P$24-SUM($I79:P80)))/P$58-1","v":-1.4624979406077099E-3},{"$f":"((Q$55+Q$87-SUM($I79:Q80)*(1+Q$27)*$D96*Q$7/$I$7+Q$106*Q$33)/(Q$24-SUM($I79:Q80)))/Q$58-1","v":-1.2346740918227628E-3},{"$f":"((R$55+R$87-SUM($I79:R80)*(1+R$27)*$D96*R$7/$I$7+R$106*R$33)/(R$24-SUM($I79:R80)))/R$58-1","v":-2.9168162092206851E-3},{"$f":"((S$55+S$87-SUM($I79:S80)*(1+S$27)*$D96*S$7/$I$7+S$106*S$33)/(S$24-SUM($I79:S80)))/S$58-1","v":-4.7894270896506885E-3},{"$f":"((T$55+T$87-SUM($I79:T80)*(1+T$27)*$D96*T$7/$I$7+T$106*T$33)/(T$24-SUM($I79:T80)))/T$58-1","v":-7.2787476505389304E-3},{"$f":"((U$55+U$87-SUM($I79:U80)*(1+U$27)*$D96*U$7/$I$7+U$106*U$33)/(U$24-SUM($I79:U80)))/U$58-1","v":-9.55559785519422E-3},{"$f":"((V$55+V$87-SUM($I79:V80)*(1+V$27)*$D96*V$7/$I$7+V$106*V$33)/(V$24-SUM($I79:V80)))/V$58-1","v":-8.4180726591527311E-3},{"$f":"((W$55+W$87-SUM($I79:W80)*(1+W$27)*$D96*W$7/$I$7+W$106*W$33)/(W$24-SUM($I79:W80)))/W$58-1","v":-1.0806058058593027E-2},{"$f":"((X$55+X$87-SUM($I79:X80)*(1+X$27)*$D96*X$7/$I$7+X$106*X$33)/(X$24-SUM($I79:X80)))/X$58-1","v":-1.3406060494548622E-2},{"$f":"((Y$55+Y$87-SUM($I79:Y80)*(1+Y$27)*$D96*Y$7/$I$7+Y$106*Y$33)/(Y$24-SUM($I79:Y80)))/Y$58-1","v":-1.6016431822279298E-2},{"$f":"((Z$55+Z$87-SUM($I79:Z80)*(1+Z$27)*$D96*Z$7/$I$7+Z$106*Z$33)/(Z$24-SUM($I79:Z80)))/Z$58-1","v":-1.8497978484162902E-2},{"$f":"((AA$55+AA$87-SUM($I79:AA80)*(1+AA$27)*$D96*AA$7/$I$7+AA$106*AA$33)/(AA$24-SUM($I79:AA80)))/AA$58-1","v":-1.5254338937026546E-2},{"$f":"((AB$55+AB$87-SUM($I79:AB80)*(1+AB$27)*$D96*AB$7/$I$7+AB$106*AB$33)/(AB$24-SUM($I79:AB80)))/AB$58-1","v":-1.7993645722211626E-2},{"$f":"((AC$55+AC$87-SUM($I79:AC80)*(1+AC$27)*$D96*AC$7/$I$7+AC$106*AC$33)/(AC$24-SUM($I79:AC80)))/AC$58-1","v":-2.0949924871207726E-2}]
["Eficiência Energética",null,null,null,null,null,null,null,{"$f":"((I55+I87-I98-I74-I33+I107)/(I24-SUM($I77:I78)))","v":655.02080040994076},{"$f":"((J55+J87-J98-J74-J33+J107)/(J24-SUM($I77:J78)))","v":666.29649603237419},{"$f":"((K55+K87-K98-K74-K33+K107)/(K24-SUM($I77:K78)))","v":680.97737901515393},{"$f":"((L55+L87-L98-L74-L33+L107)/(L24-SUM($I77:L78)))","v":723.40828136133837},{"$f":"((M55+M87-M98-M74-M33+M107)/(M24-SUM($I77:M78)))","v":735.94632713358772},{"$f":"((N55+N87-N98-N74-N33+N107)/(N24-SUM($I77:N78)))","v":732.26814400857904},{"$f":"((O55+O87-O98-O74-O33+O107)/(O24-SUM($I77:O78)))","v":722.72020402062049},{"$f":"((P55+P87-P98-P74-P33+P107)/(P24-SUM($I77:P78)))","v":737.72981469194508},{"$f":"((Q55+Q87-Q98-Q74-Q33+Q107)/(Q24-SUM($I77:Q78)))","v":786.78944014761078},{"$f":"((R55+R87-R98-R74-R33+R107)/(R24-SUM($I77:R78)))","v":807.79037343585367},{"$f":"((S55+S87-S98-S74-S33+S107)/(S24-SUM($I77:S78)))","v":829.40859884918166},{"$f":"((T55+T87-T98-T74-T33+T107)/(T24-SUM($I77:T78)))","v":845.27811339977336},{"$f":"((U55+U87-U98-U74-U33+U107)/(U24-SUM($I77:U78)))","v":868.69984702400382},{"$f":"((V55+V87-V98-V74-V33+V107)/(V24-SUM($I77:V78)))","v":934.85157639613408},{"$f":"((W55+W87-W98-W74-W33+W107)/(W24-SUM($I77:W78)))","v":961.05222374100094},{"$f":"((X55+X87-X98-X74-X33+X107)/(X24-SUM($I77:X78)))","v":987.95677157349041},{"$f":"((Y55+Y87-Y98-Y74-Y33+Y107)/(Y24-SUM($I77:Y78)))","v":1017.5355248733624},{"$f":"((Z55+Z87-Z98-Z74-Z33+Z107)/(Z24-SUM($I77:Z78)))","v":1051.0649108381569},{"$f":"((AA55+AA87-AA98-AA74-AA33+AA107)/(AA24-SUM($I77:AA78)))","v":1144.4912305171474},{"$f":"((AB55+AB87-AB98-AB74-AB33+AB107)/(AB24-SUM($I77:AB78)))","v":1178.6709207718266},{"$f":"((AC55+AC87-AC98-AC74-AC33+AC107)/(AC24-SUM($I77:AC78)))","v":1214.1615600819509}]
["Custo energia deslocada EE",null,null,null,null,null,null,null,{"$f":"I92*SUM($I78:I78)*(1)+I93*SUM($I77:I77)*(1)","v":38877907.765465707},{"$f":"J92*SUM($I78:J78)*(1)+J93*SUM($I77:J77)*(1)","v":84056134.430866897},{"$f":"K92*SUM($I78:K78)*(1)+K93*SUM($I77:K77)*(1)","v":134941325.3398371},{"$f":"L92*SUM($I78:L78)*(1)+L93*SUM($I77:L77)*(1)","v":192194446.72390705},{"$f":"M92*SUM($I78:M78)*(1)+M93*SUM($I77:M77)*(1)","v":256011242.2599687},{"$f":"N92*SUM($I78:N78)*(1)+N93*SUM($I77:N77)*(1)","v":323452918.90062141},{"$f":"O92*SUM($I78:O78)*(1)+O93*SUM($I77:O77)*(1)","v":399545089.6430729},{"$f":"P92*SUM($I78:P78)*(1)+P93*SUM($I77:P77)*(1)","v":487341492.75538051},{"$f":"Q92*SUM($I78:Q78)*(1)+Q93*SUM($I77:Q77)*(1)","v":581709933.62995112},{"$f":"R92*SUM($I78:R78)*(1)+R93*SUM($I77:R77)*(1)","v":692374073.13177907},{"$f":"S92*SUM($I78:S78)*(1)+S93*SUM($I77:S77)*(1)","v":815967317.49184585},{"$f":"T92*SUM($I78:T78)*(1)+T93*SUM($I77:T77)*(1)","v":946892037.51845002},{"$f":"U92*SUM($I78:U78)*(1)+U93*SUM($I77:U77)*(1)","v":1099593741.2377901},{"$f":"V92*SUM($I78:V78)*(1)+V93*SUM($I77:V77)*(1)","v":1269521907.3696992},{"$f":"W92*SUM($I78:W78)*(1)+W93*SUM($I77:W77)*(1)","v":1458406658.8656912},{"$f":"X92*SUM($I78:X78)*(1)+X93*SUM($I77:X77)*(1)","v":1668141810.790071},{"$f":"Y92*SUM($I78:Y78)*(1)+Y93*SUM($I77:Y77)*(1)","v":1919839945.6740994},{"$f":"Z92*SUM($I78:Z78)*(1)+Z93*SUM($I77:Z77)*(1)","v":2220409860.6746941},{"$f":"AA92*SUM($I78:AA78)*(1)+AA93*SUM($I77:AA77)*(1)","v":2671262739.1804051},{"$f":"AB92*SUM($I78:AB78)*(1)+AB93*SUM($I77:AB77)*(1)","v":3040931563.4641132},{"$f":"AC92*SUM($I78:AC78)*(1)+AC93*SUM($I77:AC77)*(1)","v":3431157242.8048658}]
["Variação TD com EE",null,null,null,null,null,null,{"$f":"AC99","v":7.319874813124283E-2},{"$f":"I97/I58-1","v":5.4413477344574801E-3},8.7021065379591089E-3,1.1969272720996793E-2,1.5535917008099087E-2,1.882658167086193E-2,2.1963239536750168E-2,2.4923789608161773E-2,2.8245005371415832E-2,3.2834252140069076E-2,3.6401273046655414E-2,3.9944593125991856E-2,4.3488571876229676E-2,4.6999849389752102E-2,5.1596246517227717E-2,5.5328431206433937E-2,5.9031611364099845E-2,6.2190844564391501E-2,6.4848681744651859E-2,6.6787514791502689E-2,6.9770292473347206E-2,7.319874813124283E-2]
["TD EE Atualizada",null,"Fator de Emissão [tCO2/MWh]",null,null,null,null,null,{"$f":"I97*$F$7/I7","v":577.38085378350843},564.73080336850762,554.97483913089616,566.87949124836655,554.52364849277467,530.53095868080254,503.47446260246016,494.16416340801879,506.75622821547569,500.27166631373501,493.90386827277933,483.99422394014567,478.27420716078461,494.89895959683184,489.20121247932292,483.5541777419806,478.87640451747086,475.63089474603805,497.98888433081606,493.13566081497459,488.44647546802247]
["Variação Impostos com EE",null,"P",0.224,"tCO2/MWh","GN",null,null,{"$f":"(I103+I104)/I64-1","v":-0.45713639364681802},-0.45862861261051946,-0.46016699431017383,-0.4616357134944119,-0.46325100341116843,-0.46496485226080753,-0.4668003755248995,-0.46853785863355468,-0.46973812051791586,-0.47146266641495604,-0.47325048778547496,-0.47507677360533007,-0.47698514144408444,-0.47849155322994508,-0.48040444808120664,-0.48238660827831181,-0.48469192992318122,-0.48729709400031418,-0.49040604425147549,-0.49295169138319073,-0.49534090801301434]
["Arrecadação Impostos EE Atualizada",null,"FP",0.224,"tCO2/MWh","FE SIN 2016 médio",null,{"$f":"1-SUM(I102:AC102)/SUM($I$65:$AC$65)","v":0.47553228078396315},{"$f":"(I103+I104+I105)*$F$7/I7/10^9","v":3.4898203801905576},3.494763430143264,3.5159813393930879,3.6761234193898402,3.6808375824092976,3.6045462616652904,3.501110083752295,3.5165294152239346,3.6894648510783998,3.7264506182235513,3.7637028277563229,3.7728058149347792,3.8132719135199022,4.0347765824866624,4.0784314452870198,4.1219887339575259,4.1734011753869789,4.2372829729509984,4.5335952797951382,4.5881667540663598,4.6439349603684761]
["Federais",null,null,null,null,null,{"$f":"H103*10^6/150","v":-493586.56146875204},{"$f":"SUM(I102:AC102)-SUM($I$65:$AC$65)","v":-74.037984220312808},{"$f":"(I55+I87-I98-I74+I107-I33)*(1/(1-5%)-1)+SUMPRODUCT(I88:I91,$C$88:$C$91)","v":765591986.6529603},{"$f":"(J55+J87-J98-J74+J107-J33)*(1/(1-5%)-1)+SUMPRODUCT(J88:J91,$C$88:$C$91)","v":797337763.06256652},834260054.19719791,907146186.54998291,944634438.95687985,962046625.9603858,971804157.18754029,1015118286.9986655,1107639015.781179,1163482626.4323509,1222107429.2979538,1274052320.7514596,1339213628.3761191,1473685691.1481378,1549200852.0831766,1628359855.1792133,1714599823.2988553,1810461599.3216472,2014555778.4208884,2120335484.7786729,2231928201.5583243]
["Estaduais",null,null,null,null,null,null,null,{"$f":"(I55+I87-I98-I74+I107-I33)*(1/(1-18%)-1)+SUMPRODUCT(I88:I91,$D$88:$D$91)","v":3193501779.1568341},{"$f":"(J55+J87-J98-J74+J107-J33)*(1/(1-18%)-1)+SUMPRODUCT(J88:J91,$D$88:$D$91)","v":3325951800.8678851},3479996355.8927517,3784041563.1369715,3940457309.4518089,4013147295.9666166,4053918460.2984672,4234652509.734756,4620622075.0515118,4853629952.949419,5098246974.4250031,5315014291.4685783,5586915103.5077152,6147904888.9092598,6463014796.3675041,6793336967.0443029,7153208060.8315907,7553226713.100481,8404672850.3694286,8846096599.5127754,9311787639.5620575]
["Variação da Parcela B EE",null,null,null,null,null,null,null,{"$f":"I$10-I106","v":1.2327922429273637E-2},1.2591211236533159E-2,1.2591211236533159E-2,-2.456159905246634E-4,-2.456159905246634E-4,-2.456159905246634E-4,6.2243787424374683E-4,6.2243787424374683E-4,8.3151930747595373E-4,8.3151930747595373E-4,8.3151930747595373E-4,8.3151930747595373E-4,8.3151930747595373E-4,8.952805077214708E-4,8.952805077214708E-4,8.952805077214708E-4,8.952805077214708E-4,8.952805077214708E-4,9.6676220150667021E-4,9.6676220150667021E-4,9.6676220150667021E-4]
["Pd",null,null,null,null,null,null,null,null,null,null,{"$f":"1.53%+0.14*((1+(Demanda!L47/Demanda!L46)*LN(Demanda!L47/Demanda!G47)+(Demanda!L48/Demanda!L46)*LN(Demanda!L48/Demanda!G48)+(Demanda!L49/Demanda!L46)*LN(Demanda!L49/Demanda!G49))^0.2-1-4.65%)-0.04*((L12/G12)^0.2-1-3.39%)","v":1.2836827227057823E-2},{"$f":"L106","v":1.2836827227057823E-2},{"$f":"M106","v":1.2836827227057823E-2},{"$f":"N106","v":1.2836827227057823E-2},{"$f":"O106","v":1.2836827227057823E-2},{"$f":"1.53%+0.14*((1+(Demanda!Q47/Demanda!Q46)*LN(Demanda!Q47/Demanda!L47)+(Demanda!Q48/Demanda!Q46)*LN(Demanda!Q48/Demanda!L48)+(Demanda!Q49/Demanda!Q46)*LN(Demanda!Q49/Demanda!L49))^0.2-1-4.65%)-0.04*((Q12/L12)^0.2-1-3.39%)","v":1.2627745793825616E-2},{"$f":"Q106","v":1.2627745793825616E-2},{"$f":"R106","v":1.2627745793825616E-2},{"$f":"S106","v":1.2627745793825616E-2},{"$f":"T106","v":1.2627745793825616E-2},{"$f":"1.53%+0.14*((1+(Demanda!V47/Demanda!V46)*LN(Demanda!V47/Demanda!Q47)+(Demanda!V48/Demanda!V46)*LN(Demanda!V48/Demanda!Q48)+(Demanda!V49/Demanda!V46)*LN(Demanda!V49/Demanda!Q49))^0.2-1-4.65%)-0.04*((V12/Q12)^0.2-1-3.39%)","v":1.2563984593580099E-2},{"$f":"V106","v":1.2563984593580099E-2},{"$f":"W106","v":1.2563984593580099E-2},{"$f":"X106","v":1.2563984593580099E-2},{"$f":"Y106","v":1.2563984593580099E-2},{"$f":"1.53%+0.14*((1+(Demanda!AA47/Demanda!AA46)*LN(Demanda!AA47/Demanda!V47)+(Demanda!AA48/Demanda!AA46)*LN(Demanda!AA48/Demanda!V48)+(Demanda!AA49/Demanda!AA46)*LN(Demanda!AA49/Demanda!V49))^0.2-1-4.65%)-0.04*((AA12/V12)^0.2-1-3.39%)","v":1.2492502899794899E-2},{"$f":"AA106","v":1.2492502899794899E-2},{"$f":"AB106","v":1.2492502899794899E-2}]
["Parcela B",null,null,null,null,null,{"$f":"G$33","v":3052921022.7498322},{"$f":"H$33","v":3134348769.085917},{"$f":"I$33","v":3230485757.665031},{"$f":"J$33","v":3319029459.40026},{"$f":"K$33","v":3410000036.7526855},{"$f":"L33*(1+L10-L106)","v":4184435997.9041924},{"$f":"L107*(M$7/L$7-M106)","v":4298098555.8725834},4414848549.540884,4534769843.458436,4657948580.2018261,{"$f":"Q33*(1+Q10-Q106)","v":5715121806.4993658},5871557573.4061174,{"$f":"R107*(S$7/R$7-S106)","v":6032275339.8915787},{"$f":"S107*(T$7/S$7-T106)","v":6197392313.9367285},{"$f":"T107*(U$7/T$7-U106)","v":6367028911.7691965},{"$f":"V33*(1+V10-V106)","v":7784664223.0829372},7998244390.6412468,{"$f":"W107*(X$7/W$7-X106)","v":8217684346.9671917},{"$f":"X107*(Y$7/X$7-Y106)","v":8443144861.3156796},{"$f":"Y107*(Z$7/Y$7-Z106)","v":8674791113.8093719},{"$f":"AA33*(1+AA10-AA106)","v":10603704749.149145},10895386126.787798,11195090929.076029]
["Geração de Empregos Liquido EE","Postos/GWh",{"$f":"0.34","v":0.34},"Indiretos",null,null,null,null,{"$f":"SUM($I77:I78)*$C$108/1000+SUM(I77:I78)*$C$109/8760","v":320.89393704786664},{"$f":"SUM($I77:J78)*$C$108/1000+SUM(J77:J78)*$C$109/8760","v":388.27390098740909},{"$f":"SUM($I77:K78)*$C$108/1000+SUM(K77:K78)*$C$109/8760","v":459.8727627598708},{"$f":"SUM($I77:L78)*$C$108/1000+SUM(L77:L78)*$C$109/8760","v":535.90120871575232},{"$f":"SUM($I77:M78)*$C$108/1000+SUM(M77:M78)*$C$109/8760","v":616.57948487026385},{"$f":"SUM($I77:N78)*$C$108/1000+SUM(N77:N78)*$C$109/8760","v":702.13780914332369},{"$f":"SUM($I77:O78)*$C$108/1000+SUM(O77:O78)*$C$109/8760","v":792.81680085372477},{"$f":"SUM($I77:P78)*$C$108/1000+SUM(P77:P78)*$C$109/8760","v":888.86792817662229},{"$f":"SUM($I77:Q78)*$C$108/1000+SUM(Q77:Q78)*$C$109/8760","v":990.55397430221603},{"$f":"SUM($I77:R78)*$C$108/1000+SUM(R77:R78)*$C$109/8760","v":1098.1495230636483},{"$f":"SUM($I77:S78)*$C$108/1000+SUM(S77:S78)*$C$109/8760","v":1211.9414648330803},{"$f":"SUM($I77:T78)*$C$108/1000+SUM(T77:T78)*$C$109/8760","v":1332.2295235177107},{"$f":"SUM($I77:U78)*$C$108/1000+SUM(U77:U78)*$C$109/8760","v":1459.3268055209328},{"$f":"SUM($I77:V78)*$C$108/1000+SUM(V77:V78)*$C$109/8760","v":1593.5603715691291},{"$f":"SUM($I77:W78)*$C$108/1000+SUM(W77:W78)*$C$109/8760","v":1735.2718323412346},{"$f":"SUM($I77:X78)*$C$108/1000+SUM(X77:X78)*$C$109/8760","v":1884.8179688758971},{"$f":"SUM($I77:Y78)*$C$108/1000+SUM(Y77:Y78)*$C$109/8760","v":2042.5713787710281},{"$f":"SUM($I77:Z78)*$C$108/1000+SUM(Z77:Z78)*$C$109/8760","v":2208.9211492314157},{"$f":"SUM($I77:AA78)*$C$108/1000+SUM(AA77:AA78)*$C$109/8760","v":2384.2735580629301},{"$f":"SUM($I77:AB78)*$C$108/1000+SUM(AB77:AB78)*$C$109/8760","v":2569.0528037564591},{"$f":"SUM($I77:AC78)*$C$108/1000+SUM(AC77:AC78)*$C$109/8760","v":2763.7017658510713}]
["Postos de trabalho / R$ milhão",null,{"$f":"33-15","v":18},"Direros",null,null,null,null,{"$f":"I108/(I87/10^6)","v":9.9913769377396164},{"$f":"J108/(J87/10^6)","v":10.882595095982204},{"$f":"K108/(K87/10^6)","v":11.614402048393352},12.207219725319851,12.6787885075052,13.044559706165444,13.318022878590241,13.51098016663691,13.633777313154626,13.695499055768877,13.704135076251841,13.666721492273783,13.58946193912228,13.477831544031478,13.336666501448422,13.170241480788594,12.982336713725653,12.776296296409701,12.555078988193667,12.321302580788714,12.077282741131615]
["Emissão de GEE",null,null,null,null,null,null,null,{"$f":"$D$101*SUM($I78:I78)+$D$102*SUM($I77:I77)","v":30015.202257217228},{"$f":"$D$101*SUM($I78:J78)+$D$102*SUM($I77:J77)","v":62071.474473908573},{"$f":"$D$101*SUM($I78:K78)+$D$102*SUM($I77:K77)","v":96273.65626207352},{"$f":"$D$101*SUM($I78:L78)+$D$102*SUM($I77:L77)","v":132731.40947392181},{"$f":"$D$101*SUM($I78:M78)+$D$102*SUM($I77:M77)","v":171559.42774102977},{"$f":"$D$101*SUM($I78:N78)+$D$102*SUM($I77:N77)","v":212877.65482362488},{"$f":"$D$101*SUM($I78:O78)+$D$102*SUM($I77:O77)","v":256811.51213307306},{"$f":"$D$101*SUM($I78:P78)+$D$102*SUM($I77:P77)","v":303492.13580542896},{"$f":"$D$101*SUM($I78:Q78)+$D$102*SUM($I77:Q77)","v":353056.62371927797},{"$f":"$D$101*SUM($I78:R78)+$D$102*SUM($I77:R77)","v":405648.29286711174},{"$f":"$D$101*SUM($I78:S78)+$D$102*SUM($I77:S77)","v":461416.94750610506},{"$f":"$D$101*SUM($I78:T78)+$D$102*SUM($I77:T77)","v":520519.15853150305},{"$f":"$D$101*SUM($I78:U78)+$D$102*SUM($I77:U77)","v":583118.5545338277},{"$f":"$D$101*SUM($I78:V78)+$D$102*SUM($I77:V77)","v":649386.1250198636},{"$f":"$D$101*SUM($I78:W78)+$D$102*SUM($I77:W77)","v":719500.53629689617},{"$f":"$D$101*SUM($I78:X78)+$D$102*SUM($I77:X77)","v":793648.46053994459},{"$f":"$D$101*SUM($I78:Y78)+$D$102*SUM($I77:Y77)","v":872024.91858285968},{"$f":"$D$101*SUM($I78:Z78)+$D$102*SUM($I77:Z77)","v":954833.63699611637},{"$f":"$D$101*SUM($I78:AA78)+$D$102*SUM($I77:AA77)","v":1042287.4200369664},{"$f":"$D$101*SUM($I78:AB78)+$D$102*SUM($I77:AB77)","v":1134608.5370814013},{"$f":"$D$101*SUM($I78:AC78)+$D$102*SUM($I77:AC77)","v":1232029.1261721023}]
["Relativo a Emissão Brasil 2005","Emissão 2005",2351289291,"tCO2-eq",null,null,null,null,{"$f":"I110/$C$111","v":1.2765422941407522E-5},2.6398910041184114E-5,4.0945049437591094E-5,5.6450480160810557E-5,7.2963981249651248E-5,9.0536564615189619E-5,1.0922157180576087E-4,1.2907477483400359E-4,1.5015448123319758E-4,1.7252164351694473E-4,1.9623997322331405E-4,2.2137605973194689E-4,2.479994940502741E-4,2.76182997772971E-4,3.0600255742707595E-4,3.3753756442381748E-4,3.7087096084718218E-4,4.0608939131859314E-4,4.4328336118678235E-4,4.8254740130205495E-4,5.2398023964465986E-4]
[]
["Inserção DG FV base Residencial",null,null,null,null,null,0,0,{"$f":"(1+S114*Demanda!S17/Demanda!S9)^0.1-1","v":3.0654414488552995E-2},{"$f":"I113","v":3.0654414488552995E-2},{"$f":"J113","v":3.0654414488552995E-2},3.0654414488552995E-2,3.0654414488552995E-2,3.0654414488552995E-2,3.0654414488552995E-2,3.0654414488552995E-2,3.0654414488552995E-2,3.0654414488552995E-2,3.0654414488552995E-2,{"$f":"(1+(AC114*Demanda!AC17-S114*Demanda!T17)/Demanda!AC9)^0.1-1","v":1.2320952003782359E-2},{"$f":"T113","v":1.2320952003782359E-2},{"$f":"U113","v":1.2320952003782359E-2},1.2320952003782359E-2,1.2320952003782359E-2,1.2320952003782359E-2,1.2320952003782359E-2,1.2320952003782359E-2,1.2320952003782359E-2,1.2320952003782359E-2]
["GD FV",null,null,null,null,null,null,0,{"$f":"(1+H114)*(1+0.7%)-1","v":6.9999999999998952E-3},{"$f":"(1+I114)*(1+0.7%)-1","v":1.4048999999999756E-2},{"$f":"(1+J114)*(1+0.7%)-1","v":2.1147342999999541E-2},2.8295374400999496E-2,3.5493442021806487E-2,4.2741896115959133E-2,5.0041089388770832E-2,5.739137701449204E-2,6.479311665359333E-2,7.2246668470168363E-2,7.9752395149459421E-2,{"$f":"(1+S114)*(1+0.1%)-1","v":8.0832147544608768E-2},{"$f":"(1+T114)*(1+0.1%)-1","v":8.1912979692153165E-2},8.2994892671845122E-2,8.4077887564516951E-2,8.5161965452081434E-2,8.6247127417533376E-2,8.7333374544950715E-2,8.8420707919495634E-2,8.9509128627415002E-2,9.0598637756042377E-2]
["Penetração","Distribuição de mercados",null,null,null,"Projeção","Calculadora 2050 - IV.d",null,{"$f":"I24*I114","v":156128.27017347573},{"$f":"J24*J114-SUM($I$115:I115)","v":166621.65121183428},{"$f":"K24*K114-SUM($I$115:J115)","v":177646.0064017853},{"$f":"L24*L114-SUM($I$115:K115)","v":189225.30875481083},{"$f":"M24*M114-SUM($I$115:L115)","v":201384.54978203413},{"$f":"N24*N114-SUM($I$115:M115)","v":214149.78118653304},{"$f":"O24*O114-SUM($I$115:N115)","v":227548.15822080593},{"$f":"P24*P114-SUM($I$115:O115)","v":241607.9847748098},{"$f":"Q24*Q114-SUM($I$115:P115)","v":256358.76026249188},{"$f":"R24*R114-SUM($I$115:Q115)","v":271831.22837729682},{"$f":"S24*S114-SUM($I$115:R115)","v":288057.4277900164},{"$f":"T24*T114-SUM($I$115:S115)","v":105053.05538763804},{"$f":"U24*U114-SUM($I$115:T115)","v":109239.07186667807},{"$f":"V24*V114-SUM($I$115:U115)","v":113582.7670421768},{"$f":"W24*W114-SUM($I$115:V115)","v":118089.86728224112},{"$f":"X24*X114-SUM($I$115:W115)","v":122766.30165211111},{"$f":"Y24*Y114-SUM($I$115:X115)","v":127618.20895411726},{"$f":"Z24*Z114-SUM($I$115:Y115)","v":132651.94500855776},{"$f":"AA24*AA114-SUM($I$115:Z115)","v":137874.09018369578},{"$f":"AB24*AB114-SUM($I$115:AA115)","v":143291.45718325209},{"$f":"AC24*AC114-SUM($I$115:AB115)","v":148911.09910024749}]
["5 kW",null,null,null,null,0.4,{"$f":"5*8760*0.17/12","v":620.50000000000011},null,{"$f":"I$115*$F116/'GD FV'!B$16/8760","v":41.936145628115959},{"$f":"J$115*$F116/'GD FV'!C$16/8760","v":44.754673975781429},{"$f":"K$115*$F116/'GD FV'!D$16/8760","v":47.715822294328575},{"$f":"L$115*$F116/'GD FV'!E$16/8760","v":50.826029748807635},{"$f":"M$115*$F116/'GD FV'!F$16/8760","v":54.092009073874337},{"$f":"N$115*$F116/'GD FV'!G$16/8760","v":57.520757772369876},{"$f":"O$115*$F116/'GD FV'!H$16/8760","v":51.951634296987656},{"$f":"P$115*$F116/'GD FV'!I$16/8760","v":55.161640359545615},{"$f":"Q$115*$F116/'GD FV'!J$16/8760","v":58.529397320203628},{"$f":"R$115*$F116/'GD FV'!K$16/8760","v":62.061924287054069},{"$f":"S$115*$F116/'GD FV'!L$16/8760","v":65.766536025117901},{"$f":"T$115*$F116/'GD FV'!M$16/8760","v":19.187772673541197},{"$f":"U$115*$F116/'GD FV'!N$16/8760","v":19.952341893457184},{"$f":"V$115*$F116/'GD FV'!O$16/8760","v":20.745710875283436},{"$f":"W$115*$F116/'GD FV'!P$16/8760","v":21.568925531002943},{"$f":"X$115*$F116/'GD FV'!Q$16/8760","v":22.42306879490614},{"$f":"Y$115*$F116/'GD FV'!R$16/8760","v":23.309261909427811},{"$f":"Z$115*$F116/'GD FV'!S$16/8760","v":24.22866575498772},{"$f":"AA$115*$F116/'GD FV'!T$16/8760","v":25.182482225332564},{"$f":"AB$115*$F116/'GD FV'!U$16/8760","v":26.171955649909059},{"$f":"AC$115*$F116/'GD FV'!V$16/8760","v":27.198374264885388}]
["5 a 30 kWp",null,null,null,null,0.05,null,null,{"$f":"I$115*$F117/'GD FV'!B$16/8760","v":5.2420182035144949},{"$f":"J$115*$F117/'GD FV'!C$16/8760","v":5.5943342469726787},{"$f":"K$115*$F117/'GD FV'!D$16/8760","v":5.9644777867910719},{"$f":"L$115*$F117/'GD FV'!E$16/8760","v":6.3532537186009543},{"$f":"M$115*$F117/'GD FV'!F$16/8760","v":6.7615011342342921},{"$f":"N$115*$F117/'GD FV'!G$16/8760","v":7.1900947215462345},{"$f":"O$115*$F117/'GD FV'!H$16/8760","v":6.493954287123457},{"$f":"P$115*$F117/'GD FV'!I$16/8760","v":6.8952050449432019},{"$f":"Q$115*$F117/'GD FV'!J$16/8760","v":7.3161746650254535},{"$f":"R$115*$F117/'GD FV'!K$16/8760","v":7.7577405358817586},{"$f":"S$115*$F117/'GD FV'!L$16/8760","v":8.2208170031397376},{"$f":"T$115*$F117/'GD FV'!M$16/8760","v":2.3984715841926496},{"$f":"U$115*$F117/'GD FV'!N$16/8760","v":2.494042736682148},{"$f":"V$115*$F117/'GD FV'!O$16/8760","v":2.5932138594104295},{"$f":"W$115*$F117/'GD FV'!P$16/8760","v":2.6961156913753679},{"$f":"X$115*$F117/'GD FV'!Q$16/8760","v":2.8028835993632675},{"$f":"Y$115*$F117/'GD FV'!R$16/8760","v":2.9136577386784763},{"$f":"Z$115*$F117/'GD FV'!S$16/8760","v":3.028583219373465},{"$f":"AA$115*$F117/'GD FV'!T$16/8760","v":3.1478102781665704},{"$f":"AB$115*$F117/'GD FV'!U$16/8760","v":3.2714944562386323},{"$f":"AC$115*$F117/'GD FV'!V$16/8760","v":3.3997967831106735}]
["31 a 100 kWp",null,null,null,null,0.05,null,null,{"$f":"I$115*$F118/'GD FV'!B$16/8760","v":5.2420182035144949},{"$f":"J$115*$F118/'GD FV'!C$16/8760","v":5.5943342469726787},{"$f":"K$115*$F118/'GD FV'!D$16/8760","v":5.9644777867910719},{"$f":"L$115*$F118/'GD FV'!E$16/8760","v":6.3532537186009543},{"$f":"M$115*$F118/'GD FV'!F$16/8760","v":6.7615011342342921},{"$f":"N$115*$F118/'GD FV'!G$16/8760","v":7.1900947215462345},{"$f":"O$115*$F118/'GD FV'!H$16/8760","v":6.493954287123457},{"$f":"P$115*$F118/'GD FV'!I$16/8760","v":6.8952050449432019},{"$f":"Q$115*$F118/'GD FV'!J$16/8760","v":7.3161746650254535},{"$f":"R$115*$F118/'GD FV'!K$16/8760","v":7.7577405358817586},{"$f":"S$115*$F118/'GD FV'!L$16/8760","v":8.2208170031397376},{"$f":"T$115*$F118/'GD FV'!M$16/8760","v":2.3984715841926496},{"$f":"U$115*$F118/'GD FV'!N$16/8760","v":2.494042736682148},{"$f":"V$115*$F118/'GD FV'!O$16/8760","v":2.5932138594104295},{"$f":"W$115*$F118/'GD FV'!P$16/8760","v":2.6961156913753679},{"$f":"X$115*$F118/'GD FV'!Q$16/8760","v":2.8028835993632675},{"$f":"Y$115*$F118/'GD FV'!R$16/8760","v":2.9136577386784763},{"$f":"Z$115*$F118/'GD FV'!S$16/8760","v":3.028583219373465},{"$f":"AA$115*$F118/'GD FV'!T$16/8760","v":3.1478102781665704},{"$f":"AB$115*$F118/'GD FV'!U$16/8760","v":3.2714944562386323},{"$f":"AC$115*$F118/'GD FV'!V$16/8760","v":3.3997967831106735}]
["> 100 kWp",null,null,null,null,0.5,null,null,{"$f":"I$115*$F119/'GD FV'!B$16/8760","v":52.420182035144947},{"$f":"J$115*$F119/'GD FV'!C$16/8760","v":55.943342469726787},{"$f":"K$115*$F119/'GD FV'!D$16/8760","v":59.644777867910719},{"$f":"L$115*$F119/'GD FV'!E$16/8760","v":63.532537186009542},{"$f":"M$115*$F119/'GD FV'!F$16/8760","v":67.61501134234291},{"$f":"N$115*$F119/'GD FV'!G$16/8760","v":71.900947215462338},{"$f":"O$115*$F119/'GD FV'!H$16/8760","v":64.939542871234565},{"$f":"P$115*$F119/'GD FV'!I$16/8760","v":68.952050449432022},{"$f":"Q$115*$F119/'GD FV'!J$16/8760","v":73.161746650254528},{"$f":"R$115*$F119/'GD FV'!K$16/8760","v":77.577405358817586},{"$f":"S$115*$F119/'GD FV'!L$16/8760","v":82.208170031397373},{"$f":"T$115*$F119/'GD FV'!M$16/8760","v":23.984715841926494},{"$f":"U$115*$F119/'GD FV'!N$16/8760","v":24.940427366821478},{"$f":"V$115*$F119/'GD FV'!O$16/8760","v":25.932138594104291},{"$f":"W$115*$F119/'GD FV'!P$16/8760","v":26.96115691375368},{"$f":"X$115*$F119/'GD FV'!Q$16/8760","v":28.028835993632676},{"$f":"Y$115*$F119/'GD FV'!R$16/8760","v":29.136577386784762},{"$f":"Z$115*$F119/'GD FV'!S$16/8760","v":30.285832193734649},{"$f":"AA$115*$F119/'GD FV'!T$16/8760","v":31.478102781665704},{"$f":"AB$115*$F119/'GD FV'!U$16/8760","v":32.714944562386322},{"$f":"AC$115*$F119/'GD FV'!V$16/8760","v":33.997967831106735}]
["Custo GD FV",null,null,null,null,null,null,null,{"$f":"SUM(I121:I124)","v":511096774.84266329},{"$f":"SUM(J121:J124)","v":520832518.39315641},{"$f":"SUM(K121:K124)","v":529049179.68836814},535579288.47806048,540243940.62531984,542852151.47674072,471720839.41664791,481147408.03613663,489598408.58350325,496960858.72858536,503114000.59215194,143812356.18819129,146450189.49797574,149057932.63891149,151629546.48295075,154158597.96497974,156638240.03135496,159061190.68149444,161419711.06438181,163705582.59018123,165910083.01580089]
["5 kW",null,null,null,null,null,null,null,{"$f":"I116*'GD FV'!C12*10^6","v":251616873.76869577},{"$f":"J116*'GD FV'!D12*10^6","v":255101641.66195413},{"$f":"K116*'GD FV'!E12*10^6","v":257665440.38937435},{"$f":"L116*'GD FV'!F12*10^6","v":259212751.71891898},{"$f":"M116*'GD FV'!G12*10^6","v":259641643.55459684},{"$f":"N116*'GD FV'!H12*10^6","v":258843409.97566444},{"$f":"O116*'GD FV'!I12*10^6","v":223392027.47704694},{"$f":"P116*'GD FV'!J12*10^6","v":226162725.47413701},{"$f":"Q116*'GD FV'!K12*10^6","v":228264649.54879412},{"$f":"R116*'GD FV'!L12*10^6","v":229629119.86210001},{"$f":"S116*'GD FV'!M12*10^6","v":230182876.08791265},{"$f":"T116*'GD FV'!N12*10^6","v":66197815.723717131},{"$f":"U116*'GD FV'!O12*10^6","v":67837962.437754422},{"$f":"V116*'GD FV'!P12*10^6","v":69498131.432199508},{"$f":"W116*'GD FV'!Q12*10^6","v":71177454.252309725},{"$f":"X116*'GD FV'!R12*10^6","v":72874973.583444968},{"$f":"Y116*'GD FV'!S12*10^6","v":74589638.110169023},{"$f":"Z116*'GD FV'!T12*10^6","v":76320297.128211349},{"$f":"AA116*'GD FV'!U12*10^6","v":78065694.898530975},{"$f":"AB116*'GD FV'!V12*10^6","v":79824464.732222661},{"$f":"AC116*'GD FV'!W12*10^6","v":81595122.794656157}]
["5 a 30 kWp",null,null,null,null,null,null,null,{"$f":"I117*'GD FV'!C13*10^6","v":26210091.017572474},{"$f":"J117*'GD FV'!D13*10^6","v":26852804.385468859},{"$f":"K117*'GD FV'!E13*10^6","v":27436597.819238931},{"$f":"L117*'GD FV'!F13*10^6","v":27954316.361844197},{"$f":"M117*'GD FV'!G13*10^6","v":28398304.763784021},{"$f":"N117*'GD FV'!H13*10^6","v":28760378.886184938},{"$f":"O117*'GD FV'!I13*10^6","v":24936784.462554071},{"$f":"P117*'GD FV'!J13*10^6","v":25374354.565390982},{"$f":"Q117*'GD FV'!K13*10^6","v":25752934.820889592},{"$f":"R117*'GD FV'!L13*10^6","v":26066008.200562704},{"$f":"S117*'GD FV'!M13*10^6","v":26306614.410047159},{"$f":"T117*'GD FV'!N13*10^6","v":7555185.490206847},{"$f":"U117*'GD FV'!O13*10^6","v":7731532.4837146597},{"$f":"V117*'GD FV'!P13*10^6","v":7909302.2712018117},{"$f":"W117*'GD FV'!Q13*10^6","v":8088347.0741261067},{"$f":"X117*'GD FV'!R13*10^6","v":8268506.6181216417},{"$f":"Y117*'GD FV'!S13*10^6","v":8449607.4421675839},{"$f":"Z117*'GD FV'!T13*10^6","v":8631462.1752143782},{"$f":"AA117*'GD FV'!U13*10^6","v":8813868.7788664009},{"$f":"AB117*'GD FV'!V13*10^6","v":8996609.7546562441},{"$f":"AC117*'GD FV'!W13*10^6","v":9179451.3143988177}]
["31 a 100 kWp",null,null,null,null,null,null,null,{"$f":"I118*'GD FV'!C14*10^6","v":23589081.915815227},{"$f":"J118*'GD FV'!D14*10^6","v":24055637.261982519},{"$f":"K118*'GD FV'!E14*10^6","v":24454358.925843395},{"$f":"L118*'GD FV'!F14*10^6","v":24777689.502543718},{"$f":"M118*'GD FV'!G14*10^6","v":25017554.196666874},{"$f":"N118*'GD FV'!H14*10^6","v":25165331.525411822},{"$f":"O118*'GD FV'!I14*10^6","v":22079444.576219752},{"$f":"P118*'GD FV'!J14*10^6","v":22754176.648312565},{"$f":"Q118*'GD FV'!K14*10^6","v":23411758.928081449},{"$f":"R118*'GD FV'!L14*10^6","v":24048995.661233447},{"$f":"S118*'GD FV'!M14*10^6","v":24662451.009419214},{"$f":"T118*'GD FV'!N14*10^6","v":6979552.3100006105},{"$f":"U118*'GD FV'!O14*10^6","v":7033200.5174436588},{"$f":"V118*'GD FV'!P14*10^6","v":7079473.8361904733},{"$f":"W118*'GD FV'!Q14*10^6","v":7117745.4252309725},{"$f":"X118*'GD FV'!R14*10^6","v":7147353.1783763338},{"$f":"Y118*'GD FV'!S14*10^6","v":7167598.037149054},{"$f":"Z118*'GD FV'!T14*10^6","v":7177742.2299151151},{"$f":"AA118*'GD FV'!U14*10^6","v":7177007.4342197841},{"$f":"AB118*'GD FV'!V14*10^6","v":7164572.8591626091},{"$f":"AC118*'GD FV'!W14*10^6","v":7139573.2445324147}]
["> 100 kWp",null,null,null,null,null,null,null,{"$f":"I119*'GD FV'!C15*10^6","v":209680728.14057979},{"$f":"J119*'GD FV'!D15*10^6","v":214822435.08375087},{"$f":"K119*'GD FV'!E15*10^6","v":219492782.55391145},{"$f":"L119*'GD FV'!F15*10^6","v":223634530.89475358},{"$f":"M119*'GD FV'!G15*10^6","v":227186438.11027214},{"$f":"N119*'GD FV'!H15*10^6","v":230083031.08947951},{"$f":"O119*'GD FV'!I15*10^6","v":201312582.90082714},{"$f":"P119*'GD FV'!J15*10^6","v":206856151.34829608},{"$f":"Q119*'GD FV'!K15*10^6","v":212169065.28573814},{"$f":"R119*'GD FV'!L15*10^6","v":217216735.00468925},{"$f":"S119*'GD FV'!M15*10^6","v":221962059.08477294},{"$f":"T119*'GD FV'!N15*10^6","v":63079802.664266691},{"$f":"U119*'GD FV'!O15*10^6","v":63847494.059062995},{"$f":"V119*'GD FV'!P15*10^6","v":64571025.099319696},{"$f":"W119*'GD FV'!Q15*10^6","v":65245999.731283933},{"$f":"X119*'GD FV'!R15*10^6","v":65867764.585036807},{"$f":"Y119*'GD FV'!S15*10^6","v":66431396.441869296},{"$f":"Z119*'GD FV'!T15*10^6","v":66931689.148153611},{"$f":"AA119*'GD FV'!U15*10^6","v":67363139.95276466},{"$f":"AB119*'GD FV'!V15*10^6","v":67719935.244139731},{"$f":"AC119*'GD FV'!W15*10^6","v":67995935.662213475}]
[]
["Fator de Desacoplamento",null,null,null,null,null,null,null,0,0.1,{"$f":"J126+0.1","v":0.2},{"$f":"K126+0.1","v":0.30000000000000004},0.4,0.5,0.6,0.7,0.79999999999999993,0.89999999999999991,0.99999999999999989,{"$f":"S126","v":0.99999999999999989},{"$f":"T126","v":0.99999999999999989},0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989]
["Variação TD com  Desacoplamento Progressivo","Variação TD com tarifa Convencional",null,null,null,null,null,{"$f":"AC127","v":-2.6979967986272557E-3},{"$f":"((I57-I129)/(I24*(1-I114))+(I56-I75+I139-I33-I114*I24*I59*I126)/(I24*(1-I114)))/I58-1","v":4.1887642020013161E-3},{"$f":"((J57-J129)/(J24*(1-J114))+(J56-J75+J139-J33-J114*J24*J59*J126)/(J24*(1-J114)))/J58-1","v":7.5092117988666551E-3},{"$f":"((K57-K129)/(K24*(1-K114))+(K56-K75+K139-K33-K114*K24*K59*K126)/(K24*(1-K114)))/K58-1","v":9.9983503777765215E-3},{"$f":"((L57-L129)/(L24*(1-L114))+(L56-L75+L139-L33-L114*L24*L59*L126)/(L24*(1-L114)))/L58-1","v":1.1950958427363156E-2},1.2743483249239684E-2,1.24900694269654E-2,1.1509991172633294E-2,9.8761506374933639E-3,7.6241209340148774E-3,4.3547194428867897E-3,1.8828614844212943E-4,-1.6210467472332901E-4,{"$f":"((U57-U129)/(U24*(1-U114))+(U56-U75+U139-U33-U114*U24*U59*U126)/(U24*(1-U114)))/U58-1","v":-1.6794240992989984E-5},-1.1205914494158975E-3,-1.0126423414388297E-3,-9.4843505012776053E-4,-1.0834857093098282E-3,-1.3262770956971037E-3,-2.6624036479637736E-3,-2.6699400753777969E-3,-2.6979967986272557E-3]
["TD  GD FV","Auto consumo:",0.2,null,null,null,null,null,{"$f":"((I55-I129-I75+I139-I33)/(I24*(1-I114)))","v":654.20477243390974},{"$f":"((J55-J129-J75+J139-J33)/(J24*(1-J114)))","v":666.04294599549576},681.28350623838855,724.4214019991831,737.59248330878881,734.51235532639225,725.46562371460118,741.14668658491064,791.15772032987195,812.93406187990718,835.35367547209125,848.40743100706186,869.19656304375985,932.05243550443458,954.93976340701613,978.36752659314345,1004.50354079236,1034.6677100590614,1124.9665196413341,1155.2591937220911,1186.1708426726905]
["Custo energia deslocada GD FV",null,null,null,null,null,null,null,{"$f":"I24*I114*I17*(1)","v":39309370.590891793},{"$f":"J24*J114*J17*(1)","v":84511152.938365117},136268346.91545218,194810372.7450543,260239180.35321957,328491843.31870061,406574002.02699494,496892846.88637286,594031534.84468985,709527151.14596939,839006823.14628696,910912033.22104299,988816284.74138689,1073210264.0641015,1164624187.5822041,1263630948.2172577,1382129694.53338,1520817669.8702626,1713559172.9156165,1863397001.0627437,2024329537.3925018]
["Variação TD com GD FV",null,null,null,null,null,null,{"$f":"AC130","v":4.8457722002161363E-2},{"$f":"I128/I$58-1","v":4.1887642020013161E-3},{"$f":"J128/J58-1","v":8.3182587197054847E-3},1.2424194357167462E-2,1.6958157287208619E-2,2.1105481105565094E-2,2.5095290940765125E-2,2.8817199452200404E-2,3.3007428399422167E-2,3.8568581002359714E-2,4.3000664951881706E-2,4.739876022564915E-2,4.7351687588338853E-2,4.7598516005909364E-2,4.8447547697537452E-2,4.8616357693960444E-2,4.8752504164775834E-2,4.8586941959543939E-2,4.8236446426094037E-2,4.8588408291735163E-2,4.852163888231642E-2,4.8457722002161363E-2]
["TD GD FV Atualizada",null,null,null,null,null,null,null,{"$f":"I128*$F$7/I$7","v":576.66155001602931},{"$f":"J128*$F$7/J7","v":564.51590276964043},555.22432305166001,567.67339605503241,555.7640005328708,532.15689801964095,505.38702668653502,496.45293581064266,509.5697550321749,503.45719770099373,497.44409723267592,485.78602668860458,478.54768074472355,493.41712873721303,486.08980715425389,478.86073405592441,472.74324304262603,468.21078662762267,489.49332864050757,483.34059648783307,477.18605699171036]
["Variação Impostos com GD FV",null,null,null,null,{"$f":"3500/0.065","v":53846.153846153844},null,null,{"$f":"(I134+I135+I136)/I64-1","v":-0.43190696387133409},-0.43394153200382479,-0.43625749664782942,-0.43945118947145756,-0.44187611042523323,-0.4439959624104971,-0.44918683921541103,-0.45154368426100733,-0.45414458517752399,-0.4566745078626222,-0.45931847233503298,-0.47179319748530479,-0.47248816575891461,-0.47313631202250994,-0.47385576252349904,-0.47458825044295716,-0.47547908949597595,-0.47647338328020017,-0.47735357540386214,-0.47817305850414871,-0.47898667697959607]
["Arrecadação Impostos GD FV Atualizada",null,null,null,null,null,null,{"$f":"1-SUM(I133:AC133)/SUM($I$65:$AC$65)","v":0.46119173163249638},{"$f":"(I135+I134+I136)*$F$7/I7/10^9","v":3.6520087773763041},3.6541281629402063,3.6717060667128951,3.8276064400007566,3.8274191501862753,3.7458142397424057,3.6167645717766539,3.6289748923648428,3.7979618084654265,3.8307144782723048,3.8632491296151659,3.7964060186526591,3.8460591102797537,4.0762087049209228,4.1298336657351786,4.1840905722302013,4.2480145596904668,4.3267365816619705,4.6497163807019843,4.7218952980603888,4.7944286034073889]
["Federais",0.21,null,null,null,null,null,{"$f":"SUM(I133:AC133)-SUM($I$65:$AC$65)","v":-71.805232849498353},{"$f":"(I$120+SUM($I120:I120)*1%)*$B134+(I55-I129-I75+I139-I33)*(1/(1-5%)-1)","v":870996711.98266065},{"$f":"(J$120+SUM($I120:J120)*1%)*$B134+(J55-J129-J75+J139-J33)*(1/(1-5%)-1)","v":905549548.43019724},{"$f":"(K$120+SUM($I120:K120)*1%)*$B134+(K55-K129-K75+K139-K33)*(1/(1-5%)-1)","v":944897349.85692644},{"$f":"(L$120+SUM($I120:L120)*1%)*$B134+(L55-L129-L75+L139-L33)*(1/(1-5%)-1)","v":1019831535.2463342},{"$f":"(M$120+SUM($I120:M120)*1%)*$B134+(M55-M129-M75+M139-M33)*(1/(1-5%)-1)","v":1058929249.4687425},{"$f":"(N$120+SUM($I120:N120)*1%)*$B134+(N55-N129-N75+N139-N33)*(1/(1-5%)-1)","v":1077526944.2080214},{"$f":"(O$120+SUM($I120:O120)*1%)*$B134+(O55-O129-O75+O139-O33)*(1/(1-5%)-1)","v":1072724342.4480286},{"$f":"(P$120+SUM($I120:P120)*1%)*$B134+(P55-P129-P75+P139-P33)*(1/(1-5%)-1)","v":1118335731.5283089},{"$f":"(Q$120+SUM($I120:Q120)*1%)*$B134+(Q55-Q129-Q75+Q139-Q33)*(1/(1-5%)-1)","v":1212790087.2421043},{"$f":"(R$120+SUM($I120:R120)*1%)*$B134+(R55-R129-R75+R139-R33)*(1/(1-5%)-1)","v":1270300127.5995746},{"$f":"(S$120+SUM($I120:S120)*1%)*$B134+(S55-S129-S75+S139-S33)*(1/(1-5%)-1)","v":1330227177.7181387},{"$f":"(T$120+SUM($I120:T120)*1%)*$B134+(T55-T129-T75+T139-T33)*(1/(1-5%)-1)","v":1309490259.5732155},{"$f":"(U$120+SUM($I120:U120)*1%)*$B134+(U55-U129-U75+U139-U33)*(1/(1-5%)-1)","v":1378776977.9806466},{"$f":"(V$120+SUM($I120:V120)*1%)*$B134+(V55-V129-V75+V139-V33)*(1/(1-5%)-1)","v":1517449203.9041207},{"$f":"(W$120+SUM($I120:W120)*1%)*$B134+(W55-W129-W75+W139-W33)*(1/(1-5%)-1)","v":1597940298.3392177},{"$f":"(X$120+SUM($I120:X120)*1%)*$B134+(X55-X129-X75+X139-X33)*(1/(1-5%)-1)","v":1682691270.1619499},{"$f":"(Y$120+SUM($I120:Y120)*1%)*$B134+(Y55-Y129-Y75+Y139-Y33)*(1/(1-5%)-1)","v":1775637052.2960434},{"$f":"(Z$120+SUM($I120:Z120)*1%)*$B134+(Z55-Z129-Z75+Z139-Z33)*(1/(1-5%)-1)","v":1879649448.5988331},{"$f":"(AA$120+SUM($I120:AA120)*1%)*$B134+(AA55-AA129-AA75+AA139-AA33)*(1/(1-5%)-1)","v":2097705726.6350355},{"$f":"(AB$120+SUM($I120:AB120)*1%)*$B134+(AB55-AB129-AB75+AB139-AB33)*(1/(1-5%)-1)","v":2214266263.0514722},{"$f":"(AC$120+SUM($I120:AC120)*1%)*$B134+(AC55-AC129-AC75+AC139-AC33)*(1/(1-5%)-1)","v":2336964954.0639195}]
["Estaduais",0.1273,null,null,null,null,null,{"$f":"H134*1000000000/150","v":-478701552.32998902},{"$f":"(I$120+SUM($H120:I120)*1%)*$B135+(I55-I129-I75+I139-I33)*(1/(1-18%)-1)","v":3246284409.3535304},{"$f":"(J$120+SUM($H120:J120)*1%)*$B135+(J55-J129-J75+J139-J33)*(1/(1-18%)-1)","v":3379208582.5784369},{"$f":"(K$120+SUM($H120:K120)*1%)*$B135+(K55-K129-K75+K139-K33)*(1/(1-18%)-1)","v":3533206876.7386103},{"$f":"(L$120+SUM($H120:L120)*1%)*$B135+(L55-L129-L75+L139-L33)*(1/(1-18%)-1)","v":3836840024.5207562},{"$f":"(M$120+SUM($H120:M120)*1%)*$B135+(M55-M129-M75+M139-M33)*(1/(1-18%)-1)","v":3992370342.6985717},{"$f":"(N$120+SUM($H120:N120)*1%)*$B135+(N55-N129-N75+N139-N33)*(1/(1-18%)-1)","v":4063920412.4152966},{"$f":"(O$120+SUM($H120:O120)*1%)*$B135+(O55-O129-O75+O139-O33)*(1/(1-18%)-1)","v":4093604569.2548351},{"$f":"(P$120+SUM($H120:P120)*1%)*$B135+(P55-P129-P75+P139-P33)*(1/(1-18%)-1)","v":4273179496.9533625},{"$f":"(Q$120+SUM($H120:Q120)*1%)*$B135+(Q55-Q129-Q75+Q139-Q33)*(1/(1-18%)-1)","v":4657132339.0454807},{"$f":"(R$120+SUM($H120:R120)*1%)*$B135+(R55-R129-R75+R139-R33)*(1/(1-18%)-1)","v":4887760080.1720657},{"$f":"(S$120+SUM($H120:S120)*1%)*$B135+(S55-S129-S75+S139-S33)*(1/(1-18%)-1)","v":5129327693.1160307},{"$f":"(T$120+SUM($H120:T120)*1%)*$B135+(T55-T129-T75+T139-T33)*(1/(1-18%)-1)","v":5310719618.8800821},{"$f":"(U$120+SUM($H120:U120)*1%)*$B135+(U55-U129-U75+U139-U33)*(1/(1-18%)-1)","v":5596625114.2118349},{"$f":"(V$120+SUM($H120:V120)*1%)*$B135+(V55-V129-V75+V139-V33)*(1/(1-18%)-1)","v":6171921949.5183268},{"$f":"(W$120+SUM($H120:W120)*1%)*$B135+(W55-W129-W75+W139-W33)*(1/(1-18%)-1)","v":6504568689.7665195},{"$f":"(X$120+SUM($H120:X120)*1%)*$B135+(X55-X129-X75+X139-X33)*(1/(1-18%)-1)","v":6854995164.6090097},{"$f":"(Y$120+SUM($H120:Y120)*1%)*$B135+(Y55-Y129-Y75+Y139-Y33)*(1/(1-18%)-1)","v":7239618418.7999897},{"$f":"(Z$120+SUM($H120:Z120)*1%)*$B135+(Z55-Z129-Z75+Z139-Z33)*(1/(1-18%)-1)","v":7670421851.07829},{"$f":"(AA$120+SUM($H120:AA120)*1%)*$B135+(AA55-AA129-AA75+AA139-AA33)*(1/(1-18%)-1)","v":8576902291.6493139},{"$f":"(AB$120+SUM($H120:AB120)*1%)*$B135+(AB55-AB129-AB75+AB139-AB33)*(1/(1-18%)-1)","v":9060108495.0819435},{"$f":"(AC$120+SUM($H120:AC120)*1%)*$B135+(AC55-AC129-AC75+AC139-AC33)*(1/(1-18%)-1)","v":9568959703.2787209}]
["Municipais",0.05,null,null,null,null,null,null,{"$f":"(I$120+SUM($H120:I120)*1%)*$B136","v":25810387.129554495},{"$f":"(J$120+SUM($H120:J120)*1%)*$B136","v":26557590.566275731},{"$f":"(K$120+SUM($H120:K120)*1%)*$B136","v":27232948.220880505},{"$f":"(L$120+SUM($H120:L120)*1%)*$B136","v":27827243.30460415},{"$f":"(M$120+SUM($H120:M120)*1%)*$B136","v":28330597.88227978},{"$f":"(N$120+SUM($H120:N120)*1%)*$B136","v":28732434.500589192},{"$f":"(O$120+SUM($H120:O120)*1%)*$B136","v":25411729.317292877},{"$f":"(P$120+SUM($H120:P120)*1%)*$B136","v":26123631.452285379},{"$f":"(Q$120+SUM($H120:Q120)*1%)*$B136","v":26790980.683945462},{"$f":"(R$120+SUM($H120:R120)*1%)*$B136","v":27407583.620563861},{"$f":"(S$120+SUM($H120:S120)*1%)*$B136","v":27966797.714038268},{"$f":"(T$120+SUM($H120:T120)*1%)*$B136","v":10073621.671934329},{"$f":"(U$120+SUM($H120:U120)*1%)*$B136","v":10278738.432172537},{"$f":"(V$120+SUM($H120:V120)*1%)*$B136","v":10483654.555538781},{"$f":"(W$120+SUM($H120:W120)*1%)*$B136","v":10688050.020982221},{"$f":"(X$120+SUM($H120:X120)*1%)*$B136","v":10891581.894066159},{"$f":"(Y$120+SUM($H120:Y120)*1%)*$B136","v":11093883.117400598},{"$f":"(Z$120+SUM($H120:Z120)*1%)*$B136","v":11294561.24524832},{"$f":"(AA$120+SUM($H120:AA120)*1%)*$B136","v":11493197.119924879},{"$f":"(AB$120+SUM($H120:AB120)*1%)*$B136","v":11689343.48750994},{"$f":"(AC$120+SUM($H120:AC120)*1%)*$B136","v":11882523.550298823}]
["Variação da Parcela B GD FV",null,null,null,null,null,null,null,{"$f":"I$10-I138","v":1.2327922429273637E-2},1.2591211236533159E-2,1.2591211236533159E-2,-1.4552041262180272E-4,-1.4552041262180272E-4,-1.4552041262180272E-4,7.2253345214660751E-4,7.2253345214660751E-4,9.6452859276651912E-4,9.6452859276651912E-4,9.6452859276651912E-4,9.6452859276651912E-4,9.6452859276651912E-4,4.9396053727221619E-4,4.9396053727221619E-4,4.9396053727221619E-4,4.9396053727221619E-4,4.9396053727221619E-4,1.4891080261246123E-4,1.4891080261246123E-4,1.4891080261246123E-4]
["Pd",null,null,null,null,null,null,null,null,null,null,{"$f":"1.53%+0.14*((1+(Demanda!L52/Demanda!L51)*LN(Demanda!L52/Demanda!G52)+(Demanda!L53/Demanda!L51)*LN(Demanda!L53/Demanda!G53)+(Demanda!L54/Demanda!L51)*LN(Demanda!L54/Demanda!G54))^0.2-1-4.65%)-0.04*((L12/G12)^0.2-1-3.39%)","v":1.2736731649154962E-2},{"$f":"L138","v":1.2736731649154962E-2},{"$f":"M138","v":1.2736731649154962E-2},{"$f":"N138","v":1.2736731649154962E-2},{"$f":"O138","v":1.2736731649154962E-2},{"$f":"1.53%+0.14*((1+(Demanda!Q52/Demanda!Q51)*LN(Demanda!Q52/Demanda!L52)+(Demanda!Q53/Demanda!Q51)*LN(Demanda!Q53/Demanda!L53)+(Demanda!Q54/Demanda!Q51)*LN(Demanda!Q54/Demanda!L54))^0.2-1-4.65%)-0.04*((Q12/L12)^0.2-1-3.39%)","v":1.249473650853505E-2},{"$f":"Q138","v":1.249473650853505E-2},{"$f":"R138","v":1.249473650853505E-2},{"$f":"S138","v":1.249473650853505E-2},{"$f":"T138","v":1.249473650853505E-2},{"$f":"1.53%+0.14*((1+(Demanda!V52/Demanda!V51)*LN(Demanda!V52/Demanda!Q52)+(Demanda!V53/Demanda!V51)*LN(Demanda!V53/Demanda!Q53)+(Demanda!V54/Demanda!V51)*LN(Demanda!V54/Demanda!Q54))^0.2-1-4.65%)-0.04*((V12/Q12)^0.2-1-3.39%)","v":1.2965304564029353E-2},{"$f":"V138","v":1.2965304564029353E-2},{"$f":"W138","v":1.2965304564029353E-2},{"$f":"X138","v":1.2965304564029353E-2},{"$f":"Y138","v":1.2965304564029353E-2},{"$f":"1.53%+0.14*((1+(Demanda!AA52/Demanda!AA51)*LN(Demanda!AA52/Demanda!V52)+(Demanda!AA53/Demanda!AA51)*LN(Demanda!AA53/Demanda!V53)+(Demanda!AA54/Demanda!AA51)*LN(Demanda!AA54/Demanda!V54))^0.2-1-4.65%)-0.04*((AA12/V12)^0.2-1-3.39%)","v":1.3310354298689108E-2},{"$f":"AA138","v":1.3310354298689108E-2},{"$f":"AB138","v":1.3310354298689108E-2}]
["Parcela B",null,null,null,null,null,{"$f":"G$33","v":3052921022.7498322},{"$f":"H$33","v":3134348769.085917},{"$f":"I$33","v":3230485757.665031},{"$f":"J$33","v":3319029459.40026},{"$f":"K$33","v":3410000036.7526855},{"$f":"L33*(1+L10-L138)","v":4184854944.3435445},{"$f":"L139*(M$7/L$7-M138)","v":4298947767.7005434},{"$f":"M139*(N$7/M$7-N138)","v":4416151134.3176298},{"$f":"N139*(O$7/N$7-O138)","v":4536549847.7704201},{"$f":"O139*(P$7/O$7-P138)","v":4660231023.6571703},{"$f":"Q33*(1+Q10-Q138)","v":5715881339.2000904},{"$f":"Q139*(R$7/Q$7-R138)","v":5873098161.5207367},{"$f":"R139*(S$7/R$7-S138)","v":6034639273.9646034},{"$f":"S139*(T$7/S$7-T138)","v":6200623617.2709427},{"$f":"T139*(U$7/T$7-U138)","v":6371173403.6753807},{"$f":"V33*(1+V10-V138)","v":7781542876.3478613},{"$f":"V139*(W$7/V$7-W138)","v":7991914518.0318727},{"$f":"W139*(X$7/W$7-X138)","v":8207973492.9771757},{"$f":"X139*(Y$7/X$7-Y138)","v":8429873556.5063334},{"$f":"Y139*(Z$7/Y$7-Z138)","v":8657772620.6702251},{"$f":"AA33*(1+AA10-AA138)","v":10595040870.297182},{"$f":"AA139*(AB$7/AA$7-AB138)","v":10877818757.316322},{"$f":"AB139*(AC$7/AB$7-AC138)","v":11168143885.952168}]
["Geração de Empregos Liquido GD FV",null,"Postos/GWh",{"$f":"0.7","v":0.7},"Indiretos",null,null,null,{"$f":"SUM(I116:I119)*$D$141+I114*I24*$D$140/1000","v":948.0127016837522},1121.0184244853456,1304.5935953375383,1499.2554605554869,1705.5442319042447,1924.0240527047285,1971.9252939516484,2205.2510045451745,2452.0572759420793,2712.9896751431961,2988.7221093574835,2130.6839810972965,2222.4427158022909,2317.8180323683396,2416.9452325802986,2519.9645090148401,2627.0211175731556,2738.2655559903442,2853.853748525828,2973.9472370456342,3098.7133787153343]
["Postos de trabalho / R$ milhão",null,"Postos/MWp",{"$f":"23-15","v":8},"Direros",null,null,null,{"$f":"I140/(I120/10^6)","v":1.854859487179487},2.1523587427756037,2.4659212138009514,2.7993156061278546,3.1569891000167751,3.5442874224054104,4.1802802191020936,4.5833168125048882,5.0083031990163622,5.4591616774086678,5.9404471070966745,14.815722637275384,15.175417139579801,15.549779816034254,15.939803874913391,16.346571273224093,16.77126298819045,17.215170741890596,17.679710425126313,18.166437515393604,18.677064843733579]
["Emissão de GEE",null,"Fator de Emissão [tCO2/MWh]",0.224,null,null,null,null,{"$f":"$D$142*SUM($I$115:I115)","v":34972.732518858567},{"$f":"$D$142*SUM($I$115:J115)","v":72295.982390309437},{"$f":"$D$142*SUM($I$115:K115)","v":112088.68782430935},{"$f":"$D$142*SUM($I$115:L115)","v":154475.15698538697},{"$f":"$D$142*SUM($I$115:M115)","v":199585.29613656263},{"$f":"$D$142*SUM($I$115:N115)","v":247554.84712234602},{"$f":"$D$142*SUM($I$115:O115)","v":298525.63456380658},{"$f":"$D$142*SUM($I$115:P115)","v":352645.82315336395},{"$f":"$D$142*SUM($I$115:Q115)","v":410070.18545216211},{"$f":"$D$142*SUM($I$115:R115)","v":470960.38060867664},{"$f":"$D$142*SUM($I$115:S115)","v":535485.24443364027},{"$f":"$D$142*SUM($I$115:T115)","v":559017.12884047127},{"$f":"$D$142*SUM($I$115:U115)","v":583486.68093860708},{"$f":"$D$142*SUM($I$115:V115)","v":608929.22075605474},{"$f":"$D$142*SUM($I$115:W115)","v":635381.35102727672},{"$f":"$D$142*SUM($I$115:X115)","v":662881.00259734958},{"$f":"$D$142*SUM($I$115:Y115)","v":691467.4814030719},{"$f":"$D$142*SUM($I$115:Z115)","v":721181.51708498877},{"$f":"$D$142*SUM($I$115:AA115)","v":752065.31328613672},{"$f":"$D$142*SUM($I$115:AB115)","v":784162.5996951852},{"$f":"$D$142*SUM($I$115:AC115)","v":817518.68589364062}]
["Relativo a Emissão Brasil 2005",null,null,null,null,null,null,null,{"$f":"I142/$C$111","v":1.4873853529092847E-5},3.0747378753875948E-5,4.7671159926322034E-5,6.5698065132465644E-5,8.4883343321688536E-5,1.0528472530790173E-4,1.2696252890125829E-4,1.4997976833526264E-4,1.7440226816061406E-4,2.0029878178383481E-4,2.2774111483572451E-4,2.3774919189238603E-4,2.4815605768801466E-4,2.58976733780418E-4,2.7022678726063942E-4,2.819223500632826E-4,2.9408013894750986E-4,3.0671747617166723E-4,3.1985231088526943E-4,3.3350324126287412E-4,3.4768953740522122E-4]
[]
["EE e GD FV"]
["TD EE e GD FV",null,null,null,null,null,null,null,{"$f":"(I55+I87-I129-I74-I75+I156-I33-I98)/(I24*(1-I114)-SUM($I77:I78))","v":657.79143109775089},{"$f":"(J55+J87-J129-J74-J75+J156-J33-J98)/(J24*(1-J114)-SUM($I77:J78))","v":671.94208263325822},{"$f":"(K55+K87-K129-K74-K75+K156-K33-K98)/(K24*(1-K114)-SUM($I77:K78))","v":689.67327483822157},{"$f":"(L55+L87-L129-L74-L75+L156-L33-L98)/(L24*(1-L114)-SUM($I77:L78))","v":736.29163887903246},{"$f":"(M55+M87-M129-M74-M75+M156-M33-M98)/(M24*(1-M114)-SUM($I77:M78))","v":752.53173283808928},{"$f":"(N55+N87-N129-N74-N75+N156-N33-N98)/(N24*(1-N114)-SUM($I77:N78))","v":752.18982831116284},{"$f":"(O55+O87-O129-O74-O75+O156-O33-O98)/(O24*(1-O114)-SUM($I77:O78))","v":745.47795838776267},{"$f":"(P55+P87-P129-P74-P75+P156-P33-P98)/(P24*(1-P114)-SUM($I77:P78))","v":764.53850779134359},{"$f":"(Q55+Q87-Q129-Q74-Q75+Q156-Q33-Q98)/(Q24*(1-Q114)-SUM($I77:Q78))","v":819.90143659225782},{"$f":"(R55+R87-R129-R74-R75+R156-R33-R98)/(R24*(1-R114)-SUM($I77:R78))","v":846.13375577313468},{"$f":"(S55+S87-S129-S74-S75+S156-S33-S98)/(S24*(1-S114)-SUM($I77:S78))","v":873.32242256125312},{"$f":"(T55+T87-T129-T74-T75+T156-T33-T98)/(T24*(1-T114)-SUM($I77:T78))","v":890.53365014688768},{"$f":"(U55+U87-U129-U74-U75+U156-U33-U98)/(U24*(1-U114)-SUM($I77:U78))","v":916.00901096814175},{"$f":"(V55+V87-V129-V74-V75+V156-V33-V98)/(V24*(1-V114)-SUM($I77:V78))","v":987.15470671319895},{"$f":"(W55+W87-W129-W74-W75+W156-W33-W98)/(W24*(1-W114)-SUM($I77:W78))","v":1015.6993375878876},{"$f":"(X55+X87-X129-X74-X75+X156-X33-X98)/(X24*(1-X114)-SUM($I77:X78))","v":1045.0263667812144},{"$f":"(Y55+Y87-Y129-Y74-Y75+Y156-Y33-Y98)/(Y24*(1-Y114)-SUM($I77:Y78))","v":1076.9062869326942},{"$f":"(Z55+Z87-Z129-Z74-Z75+Z156-Z33-Z98)/(Z24*(1-Z114)-SUM($I77:Z78))","v":1112.792682457351},{"$f":"(AA55+AA87-AA129-AA74-AA75+AA156-AA33-AA98)/(AA24*(1-AA114)-SUM($I77:AA78))","v":1212.7889826905398},{"$f":"(AB55+AB87-AB129-AB74-AB75+AB156-AB33-AB98)/(AB24*(1-AB114)-SUM($I77:AB78))","v":1249.8977092946122},{"$f":"(AC55+AC87-AC129-AC74-AC75+AC156-AC33-AC98)/(AC24*(1-AC114)-SUM($I77:AC78))","v":1288.5120854222266}]
["Variação TD com EE e GD FV",null,null,null,null,null,null,{"$f":"AC147","v":0.13891725985277881},{"$f":"I146/I$58-1","v":9.694199935613268E-3},1.7248924855126857E-2,2.4891844957469544E-2,3.362184804866386E-2,4.1787022638555715E-2,4.9766209245969861E-2,5.7197640151127382E-2,6.5610859686931589E-2,7.6301032881757047E-2,8.5596128016573347E-2,9.5005444431635055E-2,9.9356143343094727E-2,0.10401918431188539,0.11043101442183945,0.11533625544464754,0.12020686428176952,0.12416713763001375,0.12738595756648241,0.13044828157079658,0.13441624330418822,0.13891725985277881]
["TD Atualizada com EE e GD FV",null,null,null,null,null,null,null,{"$f":"I146*$F$7/I$7","v":579.82308021516587},{"$f":"J146*$F$7/J$7","v":569.51581525974348},562.06171680734042,576.97518871737748,567.02048330790876,544.96429209570294,519.32838239921284,512.12181556426049,528.08304015619706,524.01805944341174,520.05407630309776,509.90690053698455,504.32089400473535,522.58759534514923,517.01805082795056,511.48681809504677,506.81769636767291,503.56412222149805,527.70647455801407,522.93572528327581,518.357035351999]
["Variação Impostos com EE e GD FV",null,null,null,null,null,null,null,{"$f":"(I151+I152+I153)/I64-1","v":-0.43109119425538533},-0.43460703798950118,-0.43845085424325725,-0.44299258639577688,-0.44691036727118172,-0.45061234224686042,-0.45760960761594505,-0.4616934413865974,-0.46582447857911036,-0.47005196477807898,-0.47445690633969684,-0.48872848173591521,-0.49130530505887571,-0.49351268078795296,-0.49611357365616504,-0.49879717937301937,-0.50196369831828247,-0.5055355373284468,-0.50959901545095165,-0.51293387757854347,-0.51610692334084995]
["Impostos EE e GD FV Atualizada",null,null,null,null,null,{"$f":"AC150/I150-1","v":0.21753774065153353},{"$f":"1-SUM(I150:AC150)/SUM($I$65:$AC$65)","v":0.47856266607850972},{"$f":"(I152+I151+I153)*$F$7/I7/10^9","v":3.6572529849414313},3.6498320622680018,3.6574205297137947,3.8034246499058981,3.7928959709799166,3.7012395098284983,3.5614587575438583,3.5618169205895738,3.7166952535103945,3.7363967651701429,3.7550827895428012,3.6746862400535893,3.7088644061303433,3.9185619859845309,3.9551267105053109,3.9913039598534126,4.0335197671439618,4.0865495862990491,4.3628452882502335,4.4073524197766361,4.4528435362766672]
["Federais",null,null,null,null,null,null,{"$f":"SUM(I150:AC150)-SUM($I$65:$AC$65)","v":-74.509799968024453},{"$f":"(I55+I87-I98-I74-I129-I75+I156-I33)*(1/(1-5%)-1)+(I$120+SUM($H120:I120)*1%)*$B134+SUMPRODUCT(I88:I91,$C$88:$C$91)","v":871823252.64338183},{"$f":"(J55+J87-J98-J74-J129-J75+J156-J33)*(1/(1-5%)-1)+(J$120+SUM($H120:J120)*1%)*$B134+SUMPRODUCT(J88:J91,$C$88:$C$91)","v":904209290.25222564},{"$f":"(K55+K87-K98-K74-K129-K75+K156-K33)*(1/(1-5%)-1)+(K$120+SUM($H120:K120)*1%)*$B134+SUMPRODUCT(K88:K91,$C$88:$C$91)","v":941107817.55325246},{"$f":"(L55+L87-L98-L74-L129-L75+L156-L33)*(1/(1-5%)-1)+(L$120+SUM($H120:L120)*1%)*$B134+SUMPRODUCT(L88:L91,$C$88:$C$91)","v":1013420592.3520406},{"$f":"(M55+M87-M98-M74-M129-M75+M156-M33)*(1/(1-5%)-1)+(M$120+SUM($H120:M120)*1%)*$B134+SUMPRODUCT(M88:M91,$C$88:$C$91)","v":1049577540.0687307},{"$f":"(N55+N87-N98-N74-N129-N75+N156-N33)*(1/(1-5%)-1)+(N$120+SUM($H120:N120)*1%)*$B134+SUMPRODUCT(N88:N91,$C$88:$C$91)","v":1065085252.000343},{"$f":"(O55+O87-O98-O74-O129-O75+O156-O33)*(1/(1-5%)-1)+(O$120+SUM($H120:O120)*1%)*$B134+SUMPRODUCT(O88:O91,$C$88:$C$91)","v":1056770064.65152},{"$f":"(P55+P87-P98-P74-P129-P75+P156-P33)*(1/(1-5%)-1)+(P$120+SUM($H120:P120)*1%)*$B134+SUMPRODUCT(P88:P91,$C$88:$C$91)","v":1098282224.5219717},{"$f":"(Q55+Q87-Q98-Q74-Q129-Q75+Q156-Q33)*(1/(1-5%)-1)+(Q$120+SUM($H120:Q120)*1%)*$B134+SUMPRODUCT(Q88:Q91,$C$88:$C$91)","v":1187655377.2693806},{"$f":"(R55+R87-R98-R74-R129-R75+R156-R33)*(1/(1-5%)-1)+(R$120+SUM($H120:R120)*1%)*$B134+SUMPRODUCT(R88:R91,$C$88:$C$91)","v":1240037804.6335669},{"$f":"(S55+S87-S98-S74-S129-S75+S156-S33)*(1/(1-5%)-1)+(S$120+SUM($H120:S120)*1%)*$B134+SUMPRODUCT(S88:S91,$C$88:$C$91)","v":1294205853.5722249},{"$f":"(T55+T87-T98-T74-T129-T75+T156-T33)*(1/(1-5%)-1)+(T$120+SUM($H120:T120)*1%)*$B134+SUMPRODUCT(T88:T91,$C$88:$C$91)","v":1267394725.928411},{"$f":"(U55+U87-U98-U74-U129-U75+U156-U33)*(1/(1-5%)-1)+(U$120+SUM($H120:U120)*1%)*$B134+SUMPRODUCT(U88:U91,$C$88:$C$91)","v":1329501134.5780883},{"$f":"(V55+V87-V98-V74-V129-V75+V156-V33)*(1/(1-5%)-1)+(V$120+SUM($H120:V120)*1%)*$B134+SUMPRODUCT(V88:V91,$C$88:$C$91)","v":1458664662.3609934},{"$f":"(W55+W87-W98-W74-W129-W75+W156-W33)*(1/(1-5%)-1)+(W$120+SUM($H120:W120)*1%)*$B134+SUMPRODUCT(W88:W91,$C$88:$C$91)","v":1530250503.4834929},{"$f":"(X55+X87-X98-X74-X129-X75+X156-X33)*(1/(1-5%)-1)+(X$120+SUM($H120:X120)*1%)*$B134+SUMPRODUCT(X88:X91,$C$88:$C$91)","v":1605071411.9524157},{"$f":"(Y55+Y87-Y98-Y74-Y129-Y75+Y156-Y33)*(1/(1-5%)-1)+(Y$120+SUM($H120:Y120)*1%)*$B134+SUMPRODUCT(Y88:Y91,$C$88:$C$91)","v":1685905983.4850473},{"$f":"(Z55+Z87-Z98-Z74-Z129-Z75+Z156-Z33)*(1/(1-5%)-1)+(Z$120+SUM($H120:Z120)*1%)*$B134+SUMPRODUCT(Z88:Z91,$C$88:$C$91)","v":1775255501.956238},{"$f":"(AA55+AA87-AA98-AA74-AA129-AA75+AA156-AA33)*(1/(1-5%)-1)+(AA$120+SUM($H120:AA120)*1%)*$B134+SUMPRODUCT(AA88:AA91,$C$88:$C$91)","v":1968284541.9440675},{"$f":"(AB55+AB87-AB98-AB74-AB129-AB75+AB156-AB33)*(1/(1-5%)-1)+(AB$120+SUM($H120:AB120)*1%)*$B134+SUMPRODUCT(AB88:AB91,$C$88:$C$91)","v":2066766006.5930793},{"$f":"(AC55+AC87-AC98-AC74-AC129-AC75+AC156-AC33)*(1/(1-5%)-1)+(AC$120+SUM($H120:AC120)*1%)*$B134+SUMPRODUCT(AC88:AC91,$C$88:$C$91)","v":2170443538.0377474}]
["Estaduais",null,null,null,null,null,null,null,{"$f":"(I55+I87-I98-I74-I129-I75+I156-I33)*(1/(1-18%)-1)+(I$120+SUM($H120:I120)*1%)*$B135+SUMPRODUCT(I88:I91,$D$88:$D$91)","v":3250154694.2500472},{"$f":"(J55+J87-J98-J74-J129-J75+J156-J33)*(1/(1-18%)-1)+(J$120+SUM($H120:J120)*1%)*$B135+SUMPRODUCT(J88:J91,$D$88:$D$91)","v":3374088636.3211465},{"$f":"(K55+K87-K98-K74-K129-K75+K156-K33)*(1/(1-18%)-1)+(K$120+SUM($H120:K120)*1%)*$B135+SUMPRODUCT(K88:K91,$D$88:$D$91)","v":3517923249.9082098},{"$f":"(L55+L87-L98-L74-L129-L75+L156-L33)*(1/(1-18%)-1)+(L$120+SUM($H120:L120)*1%)*$B135+SUMPRODUCT(L88:L91,$D$88:$D$91)","v":3810679901.4389124},{"$f":"(M55+M87-M98-M74-M129-M75+M156-M33)*(1/(1-18%)-1)+(M$120+SUM($H120:M120)*1%)*$B135+SUMPRODUCT(M88:M91,$D$88:$D$91)","v":3954007374.8569999},{"$f":"(N55+N87-N98-N74-N129-N75+N156-N33)*(1/(1-18%)-1)+(N$120+SUM($H120:N120)*1%)*$B135+SUMPRODUCT(N88:N91,$D$88:$D$91)","v":4012738381.3882751},{"$f":"(O55+O87-O98-O74-O129-O75+O156-O33)*(1/(1-18%)-1)+(O$120+SUM($H120:O120)*1%)*$B135+SUMPRODUCT(O88:O91,$D$88:$D$91)","v":4027847605.5954361},{"$f":"(P55+P87-P98-P74-P129-P75+P156-P33)*(1/(1-18%)-1)+(P$120+SUM($H120:P120)*1%)*$B135+SUMPRODUCT(P88:P91,$D$88:$D$91)","v":4190408182.9111524},{"$f":"(Q55+Q87-Q98-Q74-Q129-Q75+Q156-Q33)*(1/(1-18%)-1)+(Q$120+SUM($H120:Q120)*1%)*$B135+SUMPRODUCT(Q88:Q91,$D$88:$D$91)","v":4553259118.8794918},{"$f":"(R55+R87-R98-R74-R129-R75+R156-R33)*(1/(1-18%)-1)+(R$120+SUM($H120:R120)*1%)*$B135+SUMPRODUCT(R88:R91,$D$88:$D$91)","v":4762600122.2161303},{"$f":"(S55+S87-S98-S74-S129-S75+S156-S33)*(1/(1-18%)-1)+(S$120+SUM($H120:S120)*1%)*$B135+SUMPRODUCT(S88:S91,$D$88:$D$91)","v":4980257183.6653852},{"$f":"(T55+T87-T98-T74-T129-T75+T156-T33)*(1/(1-18%)-1)+(T$120+SUM($H120:T120)*1%)*$B135+SUMPRODUCT(T88:T91,$D$88:$D$91)","v":5136434322.5008211},{"$f":"(U55+U87-U98-U74-U129-U75+U156-U33)*(1/(1-18%)-1)+(U$120+SUM($H120:U120)*1%)*$B135+SUMPRODUCT(U88:U91,$D$88:$D$91)","v":5392523152.4962807},{"$f":"(V55+V87-V98-V74-V129-V75+V156-V33)*(1/(1-18%)-1)+(V$120+SUM($H120:V120)*1%)*$B135+SUMPRODUCT(V88:V91,$D$88:$D$91)","v":5928304648.4225483},{"$f":"(W55+W87-W98-W74-W129-W75+W156-W33)*(1/(1-18%)-1)+(W$120+SUM($H120:W120)*1%)*$B135+SUMPRODUCT(W88:W91,$D$88:$D$91)","v":6223966397.6815252},{"$f":"(X55+X87-X98-X74-X129-X75+X156-X33)*(1/(1-18%)-1)+(X$120+SUM($H120:X120)*1%)*$B135+SUMPRODUCT(X88:X91,$D$88:$D$91)","v":6533148448.9831638},{"$f":"(Y55+Y87-Y98-Y74-Y129-Y75+Y156-Y33)*(1/(1-18%)-1)+(Y$120+SUM($H120:Y120)*1%)*$B135+SUMPRODUCT(Y88:Y91,$D$88:$D$91)","v":6867446417.4173145},{"$f":"(Z55+Z87-Z98-Z74-Z129-Z75+Z156-Z33)*(1/(1-18%)-1)+(Z$120+SUM($H120:Z120)*1%)*$B135+SUMPRODUCT(Z88:Z91,$D$88:$D$91)","v":7237299823.6937532},{"$f":"(AA55+AA87-AA98-AA74-AA129-AA75+AA156-AA33)*(1/(1-18%)-1)+(AA$120+SUM($H120:AA120)*1%)*$B135+SUMPRODUCT(AA88:AA91,$D$88:$D$91)","v":8039622442.2107458},{"$f":"(AB55+AB87-AB98-AB74-AB129-AB75+AB156-AB33)*(1/(1-18%)-1)+(AB$120+SUM($H120:AB120)*1%)*$B135+SUMPRODUCT(AB88:AB91,$D$88:$D$91)","v":8447670661.6303625},{"$f":"(AC55+AC87-AC98-AC74-AC129-AC75+AC156-AC33)*(1/(1-18%)-1)+(AC$120+SUM($H120:AC120)*1%)*$B135+SUMPRODUCT(AC88:AC91,$D$88:$D$91)","v":8877457474.3785992}]
["Municipais",null,null,null,null,null,null,null,{"$f":"(I$120+SUM($H120:I120)*1%)*$B136+SUMPRODUCT(I88:I91,$E$88:$E$91)","v":27062953.579889826},{"$f":"(J$120+SUM($H120:J120)*1%)*$B136+SUMPRODUCT(J88:J91,$E$88:$E$91)","v":27949049.313472856},{"$f":"(K$120+SUM($H120:K120)*1%)*$B136+SUMPRODUCT(K88:K91,$E$88:$E$91)","v":28777154.945678357},{"$f":"(L$120+SUM($H120:L120)*1%)*$B136+SUMPRODUCT(L88:L91,$E$88:$E$91)","v":29539356.923445947},{"$f":"(M$120+SUM($H120:M120)*1%)*$B136+SUMPRODUCT(M88:M91,$E$88:$E$91)","v":30227198.641548373},{"$f":"(N$120+SUM($H120:N120)*1%)*$B136+SUMPRODUCT(N88:N91,$E$88:$E$91)","v":30831652.50207122},{"$f":"(O$120+SUM($H120:O120)*1%)*$B136+SUMPRODUCT(O88:O91,$E$88:$E$91)","v":27733384.379396826},{"$f":"(P$120+SUM($H120:P120)*1%)*$B136+SUMPRODUCT(P88:P91,$E$88:$E$91)","v":28689385.288893752},{"$f":"(Q$120+SUM($H120:Q120)*1%)*$B136+SUMPRODUCT(Q88:Q91,$E$88:$E$91)","v":29624502.466680795},{"$f":"(R$120+SUM($H120:R120)*1%)*$B136+SUMPRODUCT(R88:R91,$E$88:$E$91)","v":30534730.081243012},{"$f":"(S$120+SUM($H120:S120)*1%)*$B136+SUMPRODUCT(S88:S91,$E$88:$E$91)","v":31415809.042772017},{"$f":"(T$120+SUM($H120:T120)*1%)*$B136+SUMPRODUCT(T88:T91,$E$88:$E$91)","v":13875334.573346974},{"$f":"(U$120+SUM($H120:U120)*1%)*$B136+SUMPRODUCT(U88:U91,$E$88:$E$91)","v":14466817.818264283},{"$f":"(V$120+SUM($H120:V120)*1%)*$B136+SUMPRODUCT(V88:V91,$E$88:$E$91)","v":15094845.479550444},{"$f":"(W$120+SUM($H120:W120)*1%)*$B136+SUMPRODUCT(W88:W91,$E$88:$E$91)","v":15762451.593066093},{"$f":"(X$120+SUM($H120:X120)*1%)*$B136+SUMPRODUCT(X88:X91,$E$88:$E$91)","v":16472945.067504235},{"$f":"(Y$120+SUM($H120:Y120)*1%)*$B136+SUMPRODUCT(Y88:Y91,$E$88:$E$91)","v":17229934.394506112},{"$f":"(Z$120+SUM($H120:Z120)*1%)*$B136+SUMPRODUCT(Z88:Z91,$E$88:$E$91)","v":18037354.525976621},{"$f":"(AA$120+SUM($H120:AA120)*1%)*$B136+SUMPRODUCT(AA88:AA91,$E$88:$E$91)","v":18899496.104733776},{"$f":"(AB$120+SUM($H120:AB120)*1%)*$B136+SUMPRODUCT(AB88:AB91,$E$88:$E$91)","v":19821037.250369251},{"$f":"(AC$120+SUM($H120:AC120)*1%)*$B136+SUMPRODUCT(AC88:AC91,$E$88:$E$91)","v":20807078.119275704}]
["Variação da Parcela B com EE e GD FV",null,null,null,null,null,null,null,{"$f":"I$10-I155","v":1.2327922429273637E-2},1.2591211236533159E-2,1.2591211236533159E-2,5.0712872376699851E-4,5.0712872376699851E-4,5.0712872376699851E-4,1.3751825885354087E-3,1.3751825885354087E-3,1.903904723552733E-3,1.903904723552733E-3,1.903904723552733E-3,1.903904723552733E-3,1.903904723552733E-3,1.5221491389797621E-3,1.5221491389797621E-3,1.5221491389797621E-3,1.5221491389797621E-3,1.5221491389797621E-3,1.2430182496271942E-3,1.2430182496271942E-3,1.2430182496271942E-3]
["Pd",null,null,null,null,null,null,null,null,null,null,{"$f":"1.53%+0.14*((1+(Demanda!L57/Demanda!L56)*LN(Demanda!L57/Demanda!G57)+(Demanda!L58/Demanda!L56)*LN(Demanda!L58/Demanda!G58)+(Demanda!L59/Demanda!L56)*LN(Demanda!L59/Demanda!G59))^0.2-1-4.65%)-0.04*((L12/G12)^0.2-1-3.39%)","v":1.2084082512766161E-2},{"$f":"L155","v":1.2084082512766161E-2},{"$f":"M155","v":1.2084082512766161E-2},{"$f":"N155","v":1.2084082512766161E-2},{"$f":"O155","v":1.2084082512766161E-2},{"$f":"1.53%+0.14*((1+(Demanda!Q57/Demanda!Q56)*LN(Demanda!Q57/Demanda!L57)+(Demanda!Q58/Demanda!Q56)*LN(Demanda!Q58/Demanda!L58)+(Demanda!Q59/Demanda!Q56)*LN(Demanda!Q59/Demanda!L59))^0.2-1-4.65%)-0.04*((Q12/L12)^0.2-1-3.39%)","v":1.1555360377748836E-2},{"$f":"Q155","v":1.1555360377748836E-2},{"$f":"R155","v":1.1555360377748836E-2},{"$f":"S155","v":1.1555360377748836E-2},{"$f":"T155","v":1.1555360377748836E-2},{"$f":"1.53%+0.14*((1+(Demanda!V57/Demanda!V56)*LN(Demanda!V57/Demanda!Q57)+(Demanda!V58/Demanda!V56)*LN(Demanda!V58/Demanda!Q58)+(Demanda!V59/Demanda!V56)*LN(Demanda!V59/Demanda!Q59))^0.2-1-4.65%)-0.04*((V12/Q12)^0.2-1-3.39%)","v":1.1937115962321807E-2},{"$f":"V155","v":1.1937115962321807E-2},{"$f":"W155","v":1.1937115962321807E-2},{"$f":"X155","v":1.1937115962321807E-2},{"$f":"Y155","v":1.1937115962321807E-2},{"$f":"1.53%+0.14*((1+(Demanda!AA57/Demanda!AA56)*LN(Demanda!AA57/Demanda!V57)+(Demanda!AA58/Demanda!AA56)*LN(Demanda!AA58/Demanda!V58)+(Demanda!AA59/Demanda!AA56)*LN(Demanda!AA59/Demanda!V59))^0.2-1-4.65%)-0.04*((AA12/V12)^0.2-1-3.39%)","v":1.2216246851674375E-2},{"$f":"AA155","v":1.2216246851674375E-2},{"$f":"AB155","v":1.2216246851674375E-2}]
["Parcela B",null,null,null,null,null,{"$f":"G$33","v":3052921022.7498322},{"$f":"H$33","v":3134348769.085917},{"$f":"I$33","v":3230485757.665031},{"$f":"J$33","v":3319029459.40026},{"$f":"K$33","v":3410000036.7526855},{"$f":"L33*(1+L10-L155)","v":4187586583.8181863},{"$f":"L156*(M$7/L$7-M155)","v":4304486905.3627024},{"$f":"M156*(N$7/M$7-N155)","v":4424650606.6376867},{"$f":"N156*(O$7/N$7-O155)","v":4548168787.8824234},{"$f":"O156*(P$7/O$7-P155)","v":4675135092.4829617},{"$f":"Q33*(1+Q10-Q155)","v":5721245527.7832766},5883984295.0114889,6051352107.8260775,{"$f":"S156*(T$7/S$7-T155)","v":6223480637.760541},{"$f":"T156*(U$7/T$7-U155)","v":6400505301.6976986},{"$f":"V33*(1+V10-V155)","v":7789539819.8625069},8008136772.5341854,8232868186.139679,8463906211.3448067,8701427829.85956,{"$f":"AA33*(1+AA10-AA155)","v":10606631257.480942},10901323282.074106,11204202957.133348]
["Geração de Empregos Liquido EE e GD FV",null,null,null,null,null,null,null,{"$f":"I140+I108","v":1268.9066387316188},{"$f":"J140+J108","v":1509.2923254727548},1764.4663580974091,2035.1566692712393,2322.1237167745085,2626.1618618480525,2764.7420948053732,3094.1189327217967,3442.6112502442952,3811.1391982068444,4200.6635741905638,3462.9135046150072,3681.7695213232237,3911.3784039374686,4152.2170649215332,4404.782477890737,4669.5924963441839,4947.1867052217603,5238.1273065887581,5543.0000408020933,5862.4151445664056]
["Postos de trabalho / R$ milhão",null,null,null,null,null,null,null,{"$f":"I157/((I120+I87)/10^6)","v":2.3359246227501775},2.7120622360015165,3.1029355155542802,3.5120417300980993,3.9433237684323217,4.4013031208961007,5.2042159428407491,5.6571867897511208,6.1228884391496807,6.6034447715148756,7.1011110397624373,14.351536747852885,14.504472696642283,14.633266350600469,14.737636072007806,14.817423390739446,14.872597833768609,14.903259935880859,14.909642328695462,14.892108855771108,14.851151715175217]
["Emissão de GEE",null,null,null,null,null,null,null,{"$f":"I142+I110","v":64987.934776075796},134367.45686421799,208362.34408638289,287206.56645930879,371144.72387759236,460432.50194597093,555337.14669687964,656137.95895879297,763126.80917144008,876608.67347578844,996902.19193974533,1079536.2873719744,1166605.2354724347,1258315.3457759183,1354881.887324173,1456529.4631372942,1563492.3999859316,1676015.1540811053,1794352.7333231033,1918771.1367765865,2049547.8120657429]
["Relativo a Emissão Brasil 2005",null,null,null,null,null,null,null,{"$f":"I159/$C$111","v":2.7639276470500371E-5},5.7146288795060055E-5,8.8616209363913135E-5,1.221485452932762E-4,1.5784732457133977E-4,1.9582128992309136E-4,2.3618410070701915E-4,2.7905454316926628E-4,3.2455674939381164E-4,3.7282042530077956E-4,4.2398108805903855E-4,4.5912525162433298E-4,4.9615555173828871E-4,5.3515973155338894E-4,5.7622934468771537E-4,6.1945991448710002E-4,6.6495109979469204E-4,7.1280686749026036E-4,7.6313567207205184E-4,8.1605064256492913E-4,8.7166977704988108E-4]

{"sheet":"PCAT","index":1,"n_rows":118,"n_cols":34,"rows_kept":118,"cut":false,"hidden":false,"merged":[]}
[null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[{"$f":"A5 & \" \" & \"Atualizada\"","v":"Tarifa B1 PCAT Atualizada"},{"$f":"Resumo!B69*Resumo!$F$7/Resumo!B$7","v":432.3070197232343},{"$f":"Resumo!C69*Resumo!$F$7/Resumo!C$7","v":479.52211678286881},{"$f":"Resumo!D69*Resumo!$F$7/Resumo!D$7","v":622.63753452645869},{"$f":"Resumo!E69*Resumo!$F$7/Resumo!E$7","v":501.30773960814764},{"$f":"Resumo!F69*Resumo!$F$7/Resumo!F$7","v":525.81999999999994},{"$f":"G5*Resumo!$F$7/Resumo!G$7","v":508.04531549889344},{"$f":"H5*Resumo!$F$7/Resumo!H$7","v":518.0878810545986},{"$f":"I5*Resumo!$F$7/Resumo!I$7","v":514.88730304282501},{"$f":"J5*Resumo!$F$7/Resumo!J$7","v":508.17165973531365},{"$f":"K5*Resumo!$F$7/Resumo!K$7","v":501.93631612073671},{"$f":"L5*Resumo!$F$7/Resumo!L$7","v":513.69505197857563},{"$f":"M5*Resumo!$F$7/Resumo!M$7","v":504.70868360462509},{"$f":"N5*Resumo!$F$7/Resumo!N$7","v":484.73859666919702},{"$f":"O5*Resumo!$F$7/Resumo!O$7","v":463.66622789544078},{"$f":"P5*Resumo!$F$7/Resumo!P$7","v":456.81694872090389},{"$f":"Q5*Resumo!$F$7/Resumo!Q$7","v":468.51850350495943},{"$f":"R5*Resumo!$F$7/Resumo!R$7","v":464.33414319313914},{"$f":"S5*Resumo!$F$7/Resumo!S$7","v":460.12766559145643},{"$f":"T5*Resumo!$F$7/Resumo!T$7","v":452.23562294158296},{"$f":"U5*Resumo!$F$7/Resumo!U$7","v":448.42442902143148},{"$f":"V5*Resumo!$F$7/Resumo!V$7","v":464.31468402656805},{"$f":"W5*Resumo!$F$7/Resumo!W$7","v":460.38382062237866},{"$f":"X5*Resumo!$F$7/Resumo!X$7","v":456.3846070356056},{"$f":"Y5*Resumo!$F$7/Resumo!Y$7","v":453.53759244315756},{"$f":"Z5*Resumo!$F$7/Resumo!Z$7","v":452.23016344756593},{"$f":"AA5*Resumo!$F$7/Resumo!AA$7","v":475.27614959534469},{"$f":"AB5*Resumo!$F$7/Resumo!AB$7","v":472.15175818575415},{"$f":"AC5*Resumo!$F$7/Resumo!AC$7","v":468.85241880345819}]
[{"$f":"A6 & \" \" & \"Atualizada\"","v":"TUSD B1 PCAT Atualizada"},{"$f":"Resumo!B70*Resumo!$F$7/Resumo!B$7","v":240.0346788041673},{"$f":"Resumo!C70*Resumo!$F$7/Resumo!C$7","v":254.89942841077576},{"$f":"Resumo!D70*Resumo!$F$7/Resumo!D$7","v":325.88050697513324},{"$f":"Resumo!E70*Resumo!$F$7/Resumo!E$7","v":244.08155702376101},{"$f":"Resumo!F70*Resumo!$F$7/Resumo!F$7","v":260.73},{"$f":"G6*Resumo!$F$7/Resumo!G$7","v":287.79338561175319},{"$f":"H6*Resumo!$F$7/Resumo!H$7","v":284.03824325577261},{"$f":"I6*Resumo!$F$7/Resumo!I$7","v":279.16096603399023},{"$f":"J6*Resumo!$F$7/Resumo!J$7","v":268.45723303841646},{"$f":"K6*Resumo!$F$7/Resumo!K$7","v":263.37946156631068},{"$f":"L6*Resumo!$F$7/Resumo!L$7","v":277.12406927544316},{"$f":"M6*Resumo!$F$7/Resumo!M$7","v":271.14094782875139},{"$f":"N6*Resumo!$F$7/Resumo!N$7","v":260.00768393494576},{"$f":"O6*Resumo!$F$7/Resumo!O$7","v":242.42000184013455},{"$f":"P6*Resumo!$F$7/Resumo!P$7","v":237.74596422836348},{"$f":"Q6*Resumo!$F$7/Resumo!Q$7","v":252.27886027860649},{"$f":"R6*Resumo!$F$7/Resumo!R$7","v":248.14743886181279},{"$f":"S6*Resumo!$F$7/Resumo!S$7","v":244.05552553691703},{"$f":"T6*Resumo!$F$7/Resumo!T$7","v":238.98054361338703},{"$f":"U6*Resumo!$F$7/Resumo!U$7","v":235.16140052874184},{"$f":"V6*Resumo!$F$7/Resumo!V$7","v":251.01083214239614},{"$f":"W6*Resumo!$F$7/Resumo!W$7","v":246.9284871705741},{"$f":"X6*Resumo!$F$7/Resumo!X$7","v":242.86548441936785},{"$f":"Y6*Resumo!$F$7/Resumo!Y$7","v":239.06019086347118},{"$f":"Z6*Resumo!$F$7/Resumo!Z$7","v":235.8341935869731},{"$f":"AA6*Resumo!$F$7/Resumo!AA$7","v":253.80200223541127},{"$f":"AB6*Resumo!$F$7/Resumo!AB$7","v":249.85067026513525},{"$f":"AC6*Resumo!$F$7/Resumo!AC$7","v":245.88786614625363}]
[{"$f":"A7 & \" \" & \"Atualizada\"","v":"TE B1 PCAT Atualizada"},{"$f":"Resumo!B71*Resumo!$F$7/Resumo!B$7","v":192.27234091906701},{"$f":"Resumo!C71*Resumo!$F$7/Resumo!C$7","v":224.62268837209302},{"$f":"Resumo!D71*Resumo!$F$7/Resumo!D$7","v":296.75702755132545},{"$f":"Resumo!E71*Resumo!$F$7/Resumo!E$7","v":257.22618258438666},{"$f":"Resumo!F71*Resumo!$F$7/Resumo!F$7","v":265.08999999999997},{"$f":"G7*Resumo!$F$7/Resumo!G$7","v":220.25192988714025},{"$f":"H7*Resumo!$F$7/Resumo!H$7","v":234.04963779882596},{"$f":"I7*Resumo!$F$7/Resumo!I$7","v":235.72633700883478},{"$f":"J7*Resumo!$F$7/Resumo!J$7","v":239.71442669689714},{"$f":"K7*Resumo!$F$7/Resumo!K$7","v":238.55685455442602},{"$f":"L7*Resumo!$F$7/Resumo!L$7","v":236.57098270313253},{"$f":"M7*Resumo!$F$7/Resumo!M$7","v":233.56773577587379},{"$f":"N7*Resumo!$F$7/Resumo!N$7","v":224.73091273425135},{"$f":"O7*Resumo!$F$7/Resumo!O$7","v":221.24622605530627},{"$f":"P7*Resumo!$F$7/Resumo!P$7","v":219.07098449254042},{"$f":"Q7*Resumo!$F$7/Resumo!Q$7","v":216.23964322635305},{"$f":"R7*Resumo!$F$7/Resumo!R$7","v":216.18670433132638},{"$f":"S7*Resumo!$F$7/Resumo!S$7","v":216.0721400545394},{"$f":"T7*Resumo!$F$7/Resumo!T$7","v":213.25507932819596},{"$f":"U7*Resumo!$F$7/Resumo!U$7","v":213.26302849268964},{"$f":"V7*Resumo!$F$7/Resumo!V$7","v":213.30385188417193},{"$f":"W7*Resumo!$F$7/Resumo!W$7","v":213.45533345180465},{"$f":"X7*Resumo!$F$7/Resumo!X$7","v":213.51912261623775},{"$f":"Y7*Resumo!$F$7/Resumo!Y$7","v":214.47740157968644},{"$f":"Z7*Resumo!$F$7/Resumo!Z$7","v":216.39596986059283},{"$f":"AA7*Resumo!$F$7/Resumo!AA$7","v":221.47414735993343},{"$f":"AB7*Resumo!$F$7/Resumo!AB$7","v":222.30108792061893},{"$f":"AC7*Resumo!$F$7/Resumo!AC$7","v":222.96455265720448}]
["Tarifa B1 PCAT",null,null,null,null,{"$f":"F2","v":525.81999999999994},{"$f":"G6+G7","v":531.85752502400669},563.52324884609027,584.12379134152036,599.56530482303276,615.89688916293835,655.53836473655565,669.83347415541584,669.06299567305609,665.57685784086698,681.97475228440169,727.42156987308272,749.76193173765807,772.68850666134335,789.81288466679348,814.48304562614112,877.07865593356723,904.43948889888816,932.44621537180092,963.69461477530967,999.3531994513072,1092.2922225799725,1128.516130115449,1165.455403720835]
["TUSD B1 PCAT","MWh",null,null,null,{"$f":"F3","v":260.73},301.28233273726545,308.94788218209828,316.69952028468083,316.73872337245751,323.17763397116107,353.64455721785026,359.84972910075874,358.87697226273377,347.98554088118539,354.92716615537222,391.68801918559325,400.68451963782746,409.84038490093189,417.37073099813989,427.12876757034235,474.15309240493832,485.0993121982745,496.20210300741167,507.96454887288928,521.15421515550179,583.2944770171988,597.18195818606364,611.21864965714656]
["TE B1 PCAT","MWh",null,null,null,{"$f":"F4","v":265.08999999999997},230.57519228674121,254.57536666399196,267.42427105683953,282.82658145057525,292.71925519177728,301.89380751870539,309.98374505465716,310.18602341032232,317.59131695968159,327.04758612902947,335.73355068748953,349.07741209983061,362.84812176041152,372.44215366865359,387.35427805579872,402.92556352862897,419.34017670061371,436.24411236438931,455.73006590242045,478.19898429580542,508.99774556277373,531.33417192938521,554.23675406368829]
["PCAT A4 BaU",null,"Horas","Consumo",null,null,{"$f":"($D$9*($C$9*G9+$C$10*G10)/24+$D$11*G11+$D$12*G12+$D$13*G13)/$D$9","v":397.53845249070633},423.47719180532908,438.83437927434591,448.91922823115965,461.05700965158667,481.75805405976553,492.00803916334058,489.53603572186177,482.89976142389929,495.05960743165008,517.93509394379134,534.52316290295562,551.61255770333401,564.04987736488556,582.45204430734179,615.83418945101278,636.02638589269338,656.79498707105211,679.9518976387518,706.49238162078177,759.8488529784081,786.38277503676227,813.59814586204527]
["A4 TE EP","MWh",3,18,"MWh/mês",null,354.49893202814775,388.00805439333442,408.7412797633682,433.37488964852997,449.05241546439544,463.56169144630377,476.24178572188811,476.31393515292336,488.03145340998191,503.06681305447205,516.78909638482332,537.91509907749844,559.80624653460995,574.9676988683791,598.70850028232678,623.48741120979798,649.50351160911077,676.41831607633844,707.48760210757018,743.35008446855022,792.61300195246065,828.07503500901805,864.61760279344924]
["A4 TE EFP","MWh",21,"Demanda",null,null,219.30939776479516,242.44512232496081,254.57727026533698,269.14037161439751,278.50714971244838,287.19672716165098,294.86937772127254,295.08348597917677,302.09675910056336,311.04583822671651,319.27395562409555,331.91034964731534,344.94283769002982,354.03074046867852,368.14025785338703,382.87448646670447,398.4162371634776,414.4100938451212,432.84301715649775,454.09433882555584,483.21454043643854,504.35772983123678,526.02031327007364]
["A4 TUSD  Azul DP","kW",null,{"$f":"D9*1000/30/24","v":25},"kWh",null,26.701422928240166,26.982126073216357,27.350148575322915,27.639461260964698,27.926805176093382,32.801114122873727,33.12100269188501,33.427628322880366,33.706664770584688,33.982062071976145,39.937861626259789,40.240838816101402,40.539167606061497,40.832807467233764,41.121723956046033,48.395990511411767,48.711910585311152,49.021967581853808,49.326148544138071,49.624447162662264,58.474246213627289,58.798016696821044,59.114643133186206]
["A4 TUSD  Azul DFP","kW",null,{"$f":"D11","v":25},{"$f":"E11","v":"kWh"},null,14.074145234770633,14.240303927773468,14.447517129648761,14.61683372880402,14.785619352556761,17.087618461104686,17.272304662601812,17.447425265380769,17.609966135267396,17.771061802706793,20.573654401946754,20.748063379184607,20.920553619095084,21.091105114615043,21.259700820559612,24.676557267748084,24.858187378052197,25.037329485849256,25.213977082489421,25.388126889260484,29.538757586415375,29.72522544569301,29.908608656480162]
["A4 TUSD  Azul E","MWh",null,{"$f":"D9","v":18},{"$f":"E9","v":"MWh/mês"},null,104.69762938325489,105.58332797044689,106.93429434262767,100.56024326559455,101.90888987479751,103.22579999589627,104.47640578298164,101.13894694560399,86.288067054308499,88.131808636626715,89.927973463206783,92.155410972303514,94.451069983903011,96.39658295478776,98.849888405051615,101.39343769814411,104.04354780772937,106.77373063077451,109.25035510416512,112.05694396218131,115.71922179685205,118.61143463814449,121.60976613812426]
["PCAT A2 BaU",null,null,null,null,null,{"$f":"($D$9*($C$9*G15+$C$10*G16)/24+$D$11*G17+$D$12*G18+$D$13*G19)/$D$9","v":354.97283076471308},379.96540365367417,394.32387344638335,403.81965935752692,415.17091051825213,428.85227703175821,438.33392429160676,435.62903052023495,429.11322798902,440.45304684173402,454.7901481721251,470.33701287974367,486.36020180539862,497.917021312359,515.19374084048752,537.88269270877993,556.82231636259951,576.30851820388853,598.08262428332841,623.08977019831764,662.8285618507573,687.76722277561487,713.34896301826291]
["A2 TE EP","MWh",null,null,null,null,354.49893202814775,388.00805439333442,408.7412797633682,433.37488964852997,449.05241546439544,463.56169144630377,476.24178572188811,476.31393515292336,488.03145340998191,503.06681305447205,516.78909638482332,537.91509907749844,559.80624653460995,574.9676988683791,598.70850028232678,623.48741120979798,649.50351160911077,676.41831607633844,707.48760210757018,743.35008446855022,792.61300195246065,828.07503500901805,864.61760279344924]
["A2 TE EFP","MWh",null,null,null,null,219.30939776479516,242.44512232496081,254.57727026533698,269.14037161439751,278.50714971244838,287.19672716165098,294.86937772127254,295.08348597917677,302.09675910056336,311.04583822671651,319.27395562409555,331.91034964731534,344.94283769002982,354.03074046867852,368.14025785338703,382.87448646670447,398.4162371634776,414.4100938451212,432.84301715649775,454.09433882555584,483.21454043643854,504.35772983123678,526.02031327007364]
["A2 TUSD  Azul DP","kW",null,null,null,null,12.14476679374998,12.305445910306677,12.496792497121884,12.658878786463674,12.82098870285051,14.551650670754054,14.72627618610932,14.890200996540894,15.045145641592248,15.199293380741953,17.295485669806041,17.45994617101071,17.623257064759109,17.785402388220675,17.946368499611125,20.495408728521355,20.666470762882319,20.835959898367435,21.003870831032991,21.170200782121011,24.259921398136722,24.435816244260852,24.609698508445206]
["A2 TUSD  Azul DFP","kW",null,null,null,null,6.8781913401747445,6.9845282631179195,7.1040480987070422,7.2100196158395828,7.3164314674641471,8.0715866303757196,8.1840316377979825,8.2882468262173283,8.3890287043835006,8.4897577066922238,9.3934462823386387,9.4989857010601781,9.6043216974479364,9.709446371961608,9.814352932704729,10.906565270034417,11.016180370564747,11.125412088336141,11.23425768920243,11.342715638542899,12.659733404845639,12.77267577671353,12.885051888947899]
["A2 TUSD  Azul E","MWh",null,null,null,null,92.34396603099232,92.533284023743619,93.252712277363415,86.554280763441625,87.376963461373393,88.188766416289823,88.973123592608204,85.699449751620122,71.227167730368564,72.503126917889531,73.758838908293257,75.233108620223604,76.743356395619813,78.081871099020148,79.675895138599842,81.317737873416874,83.016487763630266,84.756602153887954,86.133855507619671,87.681634805354378,89.661915387340557,91.266368656913258,92.927946339165686]
[{"$f":"A21& \" \" & \"Atualizada\"","v":"PCAT B1 EE Atualizada"},null,null,null,null,null,{"$f":"(G22+G23)*Resumo!$F$7/Resumo!G$7","v":508.04531549889344},{"$f":"(H22+H23)*Resumo!$F$7/Resumo!H$7","v":518.0878810545986},{"$f":"(I22+I23)*Resumo!$F$7/Resumo!I$7","v":516.60990536471161},{"$f":"(J22+J23)*Resumo!$F$7/Resumo!J$7","v":510.67373304406891},{"$f":"(K22+K23)*Resumo!$F$7/Resumo!K$7","v":505.21937255550364},{"$f":"(L22+L23)*Resumo!$F$7/Resumo!L$7","v":518.00155262958685},{"$f":"(M22+M23)*Resumo!$F$7/Resumo!M$7","v":509.79236312843909},{"$f":"(N22+N23)*Resumo!$F$7/Resumo!N$7","v":490.36193406358473},{"$f":"(O22+O23)*Resumo!$F$7/Resumo!O$7","v":469.7904966671976},{"$f":"(P22+P23)*Resumo!$F$7/Resumo!P$7","v":463.70464423776804},{"$f":"(Q22+Q23)*Resumo!$F$7/Resumo!Q$7","v":476.90972126991306},{"$f":"(R22+R23)*Resumo!$F$7/Resumo!R$7","v":473.67964399781994},{"$f":"(S22+S23)*Resumo!$F$7/Resumo!S$7","v":470.42301665806963},{"$f":"(T22+T23)*Resumo!$F$7/Resumo!T$7","v":463.36222121985088},{"$f":"(U22+U23)*Resumo!$F$7/Resumo!U$7","v":460.50071183371148},{"$f":"(V22+V23)*Resumo!$F$7/Resumo!V$7","v":478.18878382859504},{"$f":"(W22+W23)*Resumo!$F$7/Resumo!W$7","v":475.34656405422163},{"$f":"(X22+X23)*Resumo!$F$7/Resumo!X$7","v":472.42440861210423},{"$f":"(Y22+Y23)*Resumo!$F$7/Resumo!Y$7","v":470.47369201117152},{"$f":"(Z22+Z23)*Resumo!$F$7/Resumo!Z$7","v":469.92886935327692},{"$f":"(AA22+AA23)*Resumo!$F$7/Resumo!AA$7","v":494.10848602457941},{"$f":"(AB22+AB23)*Resumo!$F$7/Resumo!AB$7","v":491.89207235584257},{"$f":"(AC22+AC23)*Resumo!$F$7/Resumo!AC$7","v":489.71440912707794}]
["PCAT B1 EE",null,null,null,null,null,{"$f":"(G22+G23)/G$5-1","v":0},0,3.3455909899244851E-3,4.9236773850367399E-3,6.5407828230887866E-3,8.3833796615795375E-3,1.0072502592002985E-2,1.1600762623458438E-2,1.320835636348705E-2,1.5077583124158966E-2,1.7910109637462091E-2,2.0126671582695765E-2,2.2374988153297304E-2,2.4603542299243442E-2,2.6930474859795828E-2,2.9880812042621274E-2,3.2500584863332405E-2,3.5145360577963691E-2,3.7342217823181922E-2,3.9136500251963247E-2,3.9623987959986451E-2,4.1809256934551176E-2,4.4495857303799236E-2]
["Residencial TUSD","MWh",null,null,null,null,301.28233273726545,308.94788218209828,318.84929066524035,320.06592103782418,327.79525901672656,359.97290339752499,367.71598793865053,368.22272414990488,358.69123137258146,367.53143863528828,407.41783193687957,418.83774540856598,430.57621856422844,440.78117843678911,453.47264075650185,505.21548942611958,519.79101697300734,534.74741403063172,550.60037063407435,568.19840685503311,638.37740831037434,657.65871499012758,677.43810959516873]
["Residencial TE","MWh",null,null,null,null,230.57519228674121,254.57536666399196,267.22873996959282,282.4514499174183,292.13007793964249,301.0610883333481,308.86438562140614,308.60191251609422,315.67680279393767,324.72584466525922,333.03193800528493,346.0143984943835,359.40118427985158,368.46390094639133,382.94482005360402,398.07098897199359,414.04328428858821,430.46995979996876,449.08073836120241,470.26597933840031,497.19578814589386,518.03983596410364,539.87523146357012]
["PCAT A4 EE",null,null,null,null,null,{"$f":"(($D$9*($C$9*G25+$C$10*G26)/24+$D$11*G27+$D$12*G28+$D$13*G29)/$D$9)/G$8-1","v":0},0,3.3645672588469289E-3,4.3341018596323444E-3,5.3142067361535705E-3,6.4247769617018502E-3,7.3950152245538803E-3,8.0452189144171182E-3,8.4943105698180865E-3,9.3801279226457535E-3,1.1000285264161302E-2,1.2157512579530794E-2,1.3319994116993472E-2,1.4363833317913022E-2,1.554605778069007E-2,1.7355769607763749E-2,1.8718634616981644E-2,2.0073601911457573E-2,2.0764961483181299E-2,2.0875812373871483E-2,1.8556776907841854E-2,1.8927929450532233E-2,1.9964262329102533E-2]
["A4 TE EP","MWh",null,null,null,null,354.49893202814775,388.00805439333442,408.27710516339079,432.46496635868664,447.63291951962714,461.57661192811548,473.61071827171946,472.7454033655622,483.73431886160904,497.90782037251216,510.80053278790365,531.1073383382053,552.13574019438261,566.18752124345815,588.96557083627783,612.74384570672908,637.73714456256619,663.56819009267008,692.88920589852751,726.31879666307373,768.92090013161601,801.54850181757683,835.94975247013247]
["A4 TE EFP","MWh",null,null,null,null,219.30939776479516,242.44512232496081,254.40616131561117,268.81385751366662,277.9934559778257,286.46876800655104,293.88744628955948,293.67977698432435,300.39884678778566,308.98202869187259,316.87115666141045,329.1877675994906,341.87986101489423,350.4890263739307,364.21566089154277,378.55527472338127,393.70747880913564,409.27921159154135,426.91633222144554,446.98845049070269,472.49350523810097,492.26632088651508,512.95936591751899]
["A4 TUSD  Azul DP","kW",null,null,null,null,26.701422928240166,26.982126073216357,27.450691005986098,27.846341005068492,28.24598670266835,33.30145342864548,33.758859032501555,34.210055402656543,34.665421199354185,35.125087718114074,41.483226971487383,42.027450310176249,42.577056636764709,43.132235633606079,43.693188258489528,51.550427520540715,52.210456681660595,52.877715941527711,53.552490639016078,54.235081888552997,64.096119231038443,64.904437165314661,65.722758648250036]
["A4 TUSD  Azul DFP","kW",null,null,null,null,14.074145234770633,14.240303927773468,14.500817294620436,14.726591341893414,14.955090471611321,17.349322780510725,17.606474834606701,17.857797550239802,18.111839731254577,18.368680924278678,21.368989790421779,21.666805020057726,21.967982693082554,22.27263276633979,22.580871350081793,26.282636727174726,26.638823223432183,26.999349358930019,27.364374565396737,27.73406675485403,32.372579032819054,32.802884638839103,33.238965268772034]
["A4 TUSD  Azul E","MWh",null,null,null,null,104.69762938325489,105.58332797044689,108.40485401148278,102.46557106965315,104.30727692208859,106.14769331936169,107.95284933413194,105.0950175791827,90.384129881999087,92.808676334529011,95.225453545619416,98.129677523955081,101.15229985635069,103.86036255379763,107.15017279608549,110.59214154158158,114.20785563159032,117.97352580191679,121.52359616642677,125.49020047830797,130.41796588277109,134.63616560399382,139.06102966626918]
["PCAT A2 EE",null,null,null,null,null,{"$f":"(($D$9*($C$9*G31+$C$10*G32)/24+$D$11*G33+$D$12*G34+$D$13*G35)/$D$9)/G$14-1","v":0},0,3.3636573207238563E-3,4.053264438358406E-3,4.7469169301570524E-3,5.4770448824295048E-3,6.1194860447300048E-3,6.3616922576053003E-3,6.273677093840524E-3,6.7083172215374187E-3,7.5380195360552626E-3,8.2022993635229025E-3,8.8713897294192545E-3,9.367428676887446E-3,1.0056065576964146E-2,1.1050724992877514E-2,1.186254752268967E-2,1.2664223413446862E-2,1.2732956913528826E-2,1.217767447512208E-2,8.1455755799721974E-3,7.7889021213861653E-3,8.1898260989559102E-3]
["A2 TE EP","MWh",null,null,null,null,354.49893202814775,388.00805439333442,408.27710516339079,432.46496635868664,447.63291951962714,461.57661192811548,473.61071827171946,472.7454033655622,483.73431886160904,497.90782037251216,510.80053278790365,531.1073383382053,552.13574019438261,566.18752124345815,588.96557083627783,612.74384570672908,637.73714456256619,663.56819009267008,692.88920589852751,726.31879666307373,768.92090013161601,801.54850181757683,835.94975247013247]
["A2 TE EFP","MWh",null,null,null,null,219.30939776479516,242.44512232496081,254.40616131561117,268.81385751366662,277.9934559778257,286.46876800655104,293.88744628955948,293.67977698432435,300.39884678778566,308.98202869187259,316.87115666141045,329.1877675994906,341.87986101489423,350.4890263739307,364.21566089154277,378.55527472338127,393.70747880913564,409.27921159154135,426.91633222144554,446.98845049070269,472.49350523810097,492.26632088651508,512.95936591751899]
["A2 TUSD  Azul DP","kW",null,null,null,null,12.14476679374998,12.305445910306677,12.543048085300487,12.754211112287663,12.968313043936533,14.775416410232388,15.012519140877187,15.242161151169054,15.474644734794339,15.710048342883368,17.96307527640262,18.230387317883071,18.501098584566328,18.775313406679327,19.053141621678037,21.826573363431045,22.141676916009445,22.461025842412212,22.784766240447194,23.113051678745379,26.580518938477937,26.955685953434376,27.336310975786933]
["A2 TUSD  Azul DFP","kW",null,null,null,null,6.8781913401747445,6.9845282631179195,7.1305040344684709,7.2646159761298099,7.4009139617244735,8.196624482320523,8.3444408112656525,8.4858778210162935,8.6293638733821325,8.7749521141547042,9.755380195555384,9.9160129980044331,10.07901349110818,10.244449170870308,10.412390829610517,11.612852942582643,11.798306711908275,11.986610457644476,12.177854536722418,12.37213367658676,13.865086854329517,14.081155282606145,14.300738212953924]
["A2 TUSD  Azul E","MWh",null,null,null,null,92.34396603099232,92.533284023743619,94.685836589330279,88.382274591325697,89.65271035833095,90.938259353478728,92.223225181157474,89.381778385313794,75.011775287526589,76.803047869968921,78.608181694465998,80.674921258343659,82.818446687059605,84.8246594617369,87.140812621796641,89.554192680792042,92.077594373944791,94.697744823678278,96.975847614130799,99.487831166138776,102.50629990807627,105.20196802537981,108.02876775229501]
[{"$f":"A37& \" \" & \"Atualizada\"","v":"PCAT B1 GD FV Atualizada"},null,null,null,null,null,{"$f":"(G38+G39)*Resumo!$F$7/Resumo!G$7","v":508.04531549889344},{"$f":"(H38+H39)*Resumo!$F$7/Resumo!H$7","v":518.0878810545986},{"$f":"(I38+I39)*Resumo!$F$7/Resumo!I$7","v":515.90068424839978},{"$f":"(J38+J39)*Resumo!$F$7/Resumo!J$7","v":510.22210027402417},{"$f":"(K38+K39)*Resumo!$F$7/Resumo!K$7","v":504.99082326925111},{"$f":"(L38+L39)*Resumo!$F$7/Resumo!L$7","v":518.00342868259168},{"$f":"(M38+M39)*Resumo!$F$7/Resumo!M$7","v":510.01177088160063},{"$f":"(N38+N39)*Resumo!$F$7/Resumo!N$7","v":490.78107220075805},{"$f":"(O38+O39)*Resumo!$F$7/Resumo!O$7","v":470.44187192689242},{"$f":"(P38+P39)*Resumo!$F$7/Resumo!P$7","v":464.56700327886517},{"$f":"(Q38+Q39)*Resumo!$F$7/Resumo!Q$7","v":477.9435410830165},{"$f":"(R38+R39)*Resumo!$F$7/Resumo!R$7","v":474.93202439997003},{"$f":"(S38+S39)*Resumo!$F$7/Resumo!S$7","v":471.89121649783385},{"$f":"(T38+T39)*Resumo!$F$7/Resumo!T$7","v":463.88757262901316},{"$f":"(U38+U39)*Resumo!$F$7/Resumo!U$7","v":460.26758260779576},{"$f":"(V38+V39)*Resumo!$F$7/Resumo!V$7","v":476.82002170367645},{"$f":"(W38+W39)*Resumo!$F$7/Resumo!W$7","v":473.06232744077164},{"$f":"(X38+X39)*Resumo!$F$7/Resumo!X$7","v":469.21833378356615},{"$f":"(Y38+Y39)*Resumo!$F$7/Resumo!Y$7","v":466.44749102772357},{"$f":"(Z38+Z39)*Resumo!$F$7/Resumo!Z$7","v":465.19903947084589},{"$f":"(AA38+AA39)*Resumo!$F$7/Resumo!AA$7","v":488.99757090765797},{"$f":"(AB38+AB39)*Resumo!$F$7/Resumo!AB$7","v":486.01273341895615},{"$f":"(AC38+AC39)*Resumo!$F$7/Resumo!AC$7","v":482.84667710508609}]
["PCAT B1 GD FV",null,null,null,null,null,{"$f":"(G38+G39)/G$5-1","v":0},0,1.9681611870909776E-3,4.0349368159935395E-3,6.0854475964629007E-3,8.3870317368672787E-3,1.0507224165633433E-2,1.2465431003598537E-2,1.4613192904313621E-2,1.6965339354552356E-2,2.0116681641277445E-2,2.2823824959222749E-2,2.5565841365474906E-2,2.5765218608033713E-2,2.6410589655449401E-2,2.6932892943770881E-2,2.7538993010773671E-2,2.8120419817225129E-2,2.8464891994998132E-2,2.8677600636834999E-2,2.8870418437777268E-2,2.9357034031733287E-2,2.9847896140414942E-2]
["Residencial TUSD","MWh",null,null,null,null,301.28233273726545,308.94788218209828,317.78262692414535,318.95232860631467,326.63120176773907,358.78061850900224,366.49217663651518,366.95945067374271,357.43956776571531,366.2627933329079,406.08093814627995,417.52227729786648,429.29307457450898,437.82836844763585,448.75242295796414,497.88739997373443,510.09791030325948,522.50715292895552,535.64419679323169,550.32527564111535,616.12890819329675,631.63909554904615,647.35155542685084]
["Residencial TE","MWh",null,null,null,null,230.57519228674121,254.57536666399196,267.49081419194977,283.03218433874093,293.01369563902483,302.25576729733302,310.37938798549658,310.4437036089368,317.8634930914273,327.2818920552354,335.97393986693788,349.35208953086055,363.14986387306391,372.33421785203927,387.24160016752973,402.81352150335806,419.2489313590828,436.15984147608322,455.48188110781848,477.68697575919981,507.6982479088893,530.00692100356207,552.89024014052893]
["PCAT A4 GD FV",null,null,null,null,null,{"$f":"(($D$9*($C$9*G41+$C$10*G42)/24+$D$11*G43+$D$12*G44+$D$13*G45)/$D$9)/G$8-1","v":0},0,1.4106875920536499E-3,2.8829904227418712E-3,4.288282018669376E-3,5.829023762012886E-3,7.1859879427413897E-3,8.2143676845298774E-3,9.145975649974325E-3,1.0442294415375475E-2,1.2392651990565939E-2,1.3921432605713324E-2,1.5438673780091783E-2,1.5026675460412475E-2,1.526385359978355E-2,1.5699672549845056E-2,1.5925134284791254E-2,1.6123391952651778E-2,1.5989477998551438E-2,1.568201337671371E-2,1.5197125711307269E-2,1.5289230521714048E-2,1.5395975763313308E-2]
["A4 TE EP","MWh",null,null,null,null,354.49893202814775,388.00805439333442,408.67573181743427,433.35244669390403,448.98194167658824,463.39866485897409,475.91859004008495,475.54879014983322,487.06055009982464,501.79458792580812,515.27207515034752,536.17528858937646,557.82308260049069,572.24605810173705,595.89983451480418,620.59628347560022,646.54929051090596,673.38641110679214,704.09590745368143,739.43039125546557,787.30268242405748,822.59799899210827,859.00133978276062]
["A4 TE EFP","MWh",null,null,null,null,219.30939776479516,242.44512232496081,254.65582168054203,269.36670594281702,278.83476418106454,287.60641297354744,295.3303696168976,295.43415028703714,302.48194245430022,311.41710152154695,319.67410938662789,332.3681623437227,345.45229853420693,354.16041419297585,368.27266977232296,383.01508859679058,398.58526234528068,414.59378969147326,432.8806059854673,453.8921198049938,482.27966295296488,503.40773209551236,525.06195835487154]
["A4 TUSD  Azul DP","kW",null,null,null,null,26.701422928240166,26.982126073216357,27.445020312428781,27.834555140071732,28.227615231815165,33.279920502624869,33.732838997550758,34.179132326616966,34.629104395532757,35.08285578134803,41.424404085108634,41.963492366609877,42.507376368566788,42.893817027653888,43.276748192486899,50.814969455529351,51.222165443658611,51.624531363637018,52.022018703912998,52.414585266638106,61.725876836849096,62.143288373878278,62.554347670761793]
["A4 TUSD  Azul DFP","kW",null,null,null,null,14.074145234770633,14.240303927773468,14.496148481704138,14.716896773356321,14.939993451925407,17.330249467199732,17.582634432159839,17.828840014721116,18.077355649291317,18.32823807285321,21.317425475816286,21.609237947393574,21.903922038309716,22.120175146687078,22.335098815026587,25.877363754387904,26.10417384319905,26.329039795055099,26.551939100284432,26.772852321641452,31.141062229816715,31.374132796885114,31.604553067929675]
["A4 TUSD  Azul E","MWh",null,null,null,null,104.69762938325489,105.58332797044689,107.29350371531667,101.24929576138183,102.9759787069012,104.69388600932777,106.36821495610619,103.37548952569652,88.558665744347522,90.832803486030201,93.088398263916019,95.824979197623207,98.669940816008037,100.80734078071083,103.48887638719725,106.27271715553276,109.17673217675218,112.17303388023061,114.91095792685159,118.00464865765866,122.00697131704841,125.21413992340176,128.54365113749591]
["PCAT A2 GD FV",null,null,null,null,null,{"$f":"(($D$9*($C$9*G47+$C$10*G48)/24+$D$11*G49+$D$12*G50+$D$13*G51)/$D$9)/G$14-1","v":0},0,1.1689336648339488E-3,2.3948650345855249E-3,3.5366317184664098E-3,4.69720960303599E-3,5.735112191576075E-3,6.3591158054783214E-3,6.7570353937413952E-3,7.6038159844129538E-3,8.8079249742536447E-3,9.8310939669095099E-3,1.0835788195134421E-2,1.0168096448737618E-2,1.0272088133384205E-2,1.0500768698861185E-2,1.0626055385552835E-2,1.0723027585355149E-2,1.0457656214692967E-2,1.0016147869559511E-2,8.9951638198051409E-3,9.0239822215902876E-3,9.0693205640908214E-3]
["A2 TE EP","MWh",null,null,null,null,354.49893202814775,388.00805439333442,408.67573181743427,433.35244669390403,448.98194167658824,463.39866485897409,475.91859004008495,475.54879014983322,487.06055009982464,501.79458792580812,515.27207515034752,536.17528858937646,557.82308260049069,572.24605810173705,595.89983451480418,620.59628347560022,646.54929051090596,673.38641110679214,704.09590745368143,739.43039125546557,787.30268242405748,822.59799899210827,859.00133978276062]
["A2 TE EFP","MWh",null,null,null,null,219.30939776479516,242.44512232496081,254.65582168054203,269.36670594281702,278.83476418106454,287.60641297354744,295.3303696168976,295.43415028703714,302.48194245430022,311.41710152154695,319.67410938662789,332.3681623437227,345.45229853420693,354.16041419297585,368.27266977232296,383.01508859679058,398.58526234528068,414.59378969147326,432.8806059854673,453.8921198049938,482.27966295296488,503.40773209551236,525.06195835487154]
["A2 TUSD  Azul DP","kW",null,null,null,null,12.14476679374998,12.305445910306677,12.537441090812877,12.742572843033466,12.950196402910038,14.751690912078319,14.982415526937377,15.205253317556814,15.430436370086092,15.658017162022546,17.899211974029853,18.158230447800026,18.420052576998977,18.61855555440189,18.816406665563981,21.460531977278755,21.667770691567668,21.873904954094598,22.07891826894523,22.282796547085674,25.535703592718718,25.749169901065077,25.961014407412407]
["A2 TUSD  Azul DFP","kW",null,null,null,null,6.8781913401747445,6.9845282631179195,7.1259117161952359,7.2550876744321418,7.3860879738682765,8.1766742849739629,8.3188531266774337,8.4543010890788146,8.5913899486916456,8.7301525650207772,9.7018753545177834,9.8550324369338398,10.010067149810336,10.133077747393273,10.256157563814254,11.390668362208396,11.51830451593101,11.645822084762194,11.773214303337058,11.900475554286839,13.288298251320224,13.420199989763532,13.551771121642382]
["A2 TUSD  Azul E","MWh",null,null,null,null,92.34396603099232,92.533284023743619,93.566289217293388,87.147300906817634,88.291216348778406,89.441289943917297,90.581048224976485,87.590273472216339,73.094845183504574,74.715425483386156,76.337207057290271,78.209577562920146,80.145373997866059,81.625945896689046,83.381229557343588,85.191469357217102,87.066604148670592,88.990246531019181,90.537797292234231,92.26955892886933,94.461048178811907,96.265203882796811,98.135303614225663]
[{"$f":"A53& \" \" & \"Atualizada\"","v":"PCAT B1 EE e GD FV Atualizada"},null,null,null,null,null,{"$f":"(G54+G55)*Resumo!$F$7/Resumo!G$7","v":508.04531549889344},{"$f":"(H54+H55)*Resumo!$F$7/Resumo!H$7","v":518.0878810545986},{"$f":"(I54+I55)*Resumo!$F$7/Resumo!I$7","v":517.63243846913053},{"$f":"(J54+J55)*Resumo!$F$7/Resumo!J$7","v":512.75582511446794},{"$f":"(K54+K55)*Resumo!$F$7/Resumo!K$7","v":508.3414232436092},{"$f":"(L54+L55)*Resumo!$F$7/Resumo!L$7","v":522.54313807337655},{"$f":"(M54+M55)*Resumo!$F$7/Resumo!M$7","v":515.49566634387349},{"$f":"(N54+N55)*Resumo!$F$7/Resumo!N$7","v":496.96707133718849},{"$f":"(O54+O55)*Resumo!$F$7/Resumo!O$7","v":477.2075012525284},{"$f":"(P54+P55)*Resumo!$F$7/Resumo!P$7","v":472.20299030763618},{"$f":"(Q54+Q55)*Resumo!$F$7/Resumo!Q$7","v":486.9873509268017},{"$f":"(R54+R55)*Resumo!$F$7/Resumo!R$7","v":485.12132964208951},{"$f":"(S54+S55)*Resumo!$F$7/Resumo!S$7","v":483.24759542516955},{"$f":"(T54+T55)*Resumo!$F$7/Resumo!T$7","v":476.18868481679044},{"$f":"(U54+U55)*Resumo!$F$7/Resumo!U$7","v":473.67082571999293},{"$f":"(V54+V55)*Resumo!$F$7/Resumo!V$7","v":492.2037146554685},{"$f":"(W54+W55)*Resumo!$F$7/Resumo!W$7","v":489.72169878316095},{"$f":"(X54+X55)*Resumo!$F$7/Resumo!X$7","v":487.14795187059724},{"$f":"(Y54+Y55)*Resumo!$F$7/Resumo!Y$7","v":485.44656625521128},{"$f":"(Z54+Z55)*Resumo!$F$7/Resumo!Z$7","v":485.12212609947898},{"$f":"(AA54+AA55)*Resumo!$F$7/Resumo!AA$7","v":510.17756881647068},{"$f":"(AB54+AB55)*Resumo!$F$7/Resumo!AB$7","v":508.309310933657},{"$f":"(AC54+AC55)*Resumo!$F$7/Resumo!AC$7","v":506.50719472498207}]
["PCAT B1 EE e GD FV",null,null,null,null,null,{"$f":"(G54+G55)/G$5-1","v":0},0,5.3315267439741909E-3,9.0208993188285458E-3,1.2760796374279071E-2,1.7224394240748619E-2,2.1372690999108324E-2,2.5226946548134288E-2,2.9204786854006626E-2,3.3680977971183967E-2,3.9419675602303528E-2,4.4767731931149246E-2,5.0246771847535676E-2,5.2965889151774359E-2,5.6300226001636533E-2,6.0064933521044139E-2,6.3724824476067088E-2,6.7406622310974607E-2,7.0355741935665295E-2,7.2732792525739498E-2,7.3433979910082714E-2,7.6580362396273527E-2,8.0312640846817773E-2]
["Residencial TUSD","MWh",null,null,null,null,301.28233273726545,308.94788218209828,319.94374436568233,322.31970452372184,331.33902031220032,365.42194358407903,374.9187692078562,377.14397369751714,369.15702492129918,380.11804526074172,423.00466102063547,437.27007393186216,452.1044489194764,463.67428223805996,477.94240165876886,532.29204951870713,548.66784302544829,565.52047138620651,583.39918528342821,603.21560889981583,678.1106207455382,699.94650166885026,722.42460056829964]
["Residencial TE","MWh",null,null,null,null,230.57519228674121,254.57536666399196,267.29431859116698,282.65421854918225,292.41720364089809,301.40767238663472,309.2308488115425,308.79743840471764,315.85786318776974,324.82628363225456,333.09163116296253,346.05699897800804,359.40916084529249,367.97174412863797,382.3962235106253,397.46827757623657,413.40689355274532,429.77879385045912,448.09687911380365,468.82333946711725,494.39296696331172,514.99180266088013,536.63160441454966]
["PCAT A4 EE e GD FV",null,null,null,null,null,{"$f":"(($D$9*($C$9*G57+$C$10*G58)/24+$D$11*G59+$D$12*G60+$D$13*G61)/$D$9)/G$8-1","v":0},0,4.7903963221707091E-3,7.2642703418990262E-3,9.6976271644104717E-3,1.2528320382843905E-2,1.5042724387430262E-2,1.6904274744293346E-2,1.8380051506151851E-2,2.0678337039256256E-2,2.411628218767059E-2,2.7012775230763397E-2,2.9931077831406361E-2,3.0647240720126367E-2,3.2232985511871259E-2,3.4644299773163301E-2,3.6440080656766849E-2,3.8206528206485624E-2,3.8882912233617839E-2,3.8726725714788746E-2,3.55271986262371E-2,3.6099995473166446E-2,3.7435748849206529E-2]
["A4 TE EP","MWh",null,null,null,null,354.49893202814775,388.00805439333442,408.20795556611313,432.42941992560009,447.53058482748787,461.3514942777993,473.17935824698293,471.78826465921389,482.4862248810544,496.24211572767069,508.75695450524557,528.68787138319715,549.29100584016612,562.40285837712042,584.95029228917076,608.4923392773519,633.26147501090156,658.83842633395079,687.50776758285963,720.00244544054419,760.18363805408455,792.18035634716728,826.04163936800774]
["A4 TE EFP","MWh",null,null,null,null,219.30939776479516,242.44512232496081,254.48398795708096,269.03829115132606,278.31598716938987,286.86732494198338,294.3264388628661,293.98009056339981,300.70983030656203,309.24302616903486,317.12205631366402,329.45419239571811,342.14717493666762,350.29618828786681,363.98221725803023,378.28427196704422,393.42011342018571,408.95519089741441,426.33225288934398,445.98887528771479,470.23017868233234,489.79284323485399,510.32160123696258]
["A4 TUSD  Azul DP","kW",null,null,null,null,26.701422928240166,26.982126073216357,27.546255418722119,28.044346608561067,28.55368021321916,33.821210788048674,34.447258319188009,35.077484803452059,35.722939657192477,36.384347474431245,43.090036543026144,43.911229970647909,44.754324033956472,45.438816288689189,46.13336171420179,54.305003571287557,55.107931653263869,55.923009764850107,56.750704437879264,57.591508291429491,68.025261788494376,69.009005936085728,70.00911452294558]
["A4 TUSD  Azul DFP","kW",null,null,null,null,14.074145234770633,14.240303927773468,14.549804546738299,14.828150831525726,15.11300314920207,17.611627816045022,17.953445815954655,18.294690477220769,18.644290927347537,19.002631708503372,22.172791872544821,22.608227590773168,23.055328072910029,23.423685863430769,23.797774283136928,27.649620458977367,28.076308175462376,28.509795891395086,28.95033483367359,29.398189902809662,34.307795890860646,34.824670246601137,35.350491978195436]
["A4 TUSD  Azul E","MWh",null,null,null,null,104.69762938325489,105.58332797044689,108.77033601062553,103.17298128514327,105.41218541937749,107.68132913784008,109.94737096374035,107.47715381840312,92.833561804277693,95.752344508481258,98.706526992777242,102.21557918696315,105.90268993048079,108.8845635854547,112.4964082018559,116.28318663138279,120.2692886466433,124.43046230980519,128.38199416119775,132.79292147680252,138.24054622340708,142.9664681392515,147.93640890423325]
["PCAT A2 EE e GD FV",null,null,null,null,null,{"$f":"(($D$9*($C$9*G63+$C$10*G64)/24+$D$11*G65+$D$12*G66+$D$13*G67)/$D$9)/G$14-1","v":0},0,4.5465910500190887E-3,6.4888169283940922E-3,8.3619200032514218E-3,1.0343556393547004E-2,1.2119827593882526E-2,1.3060242929239685E-2,1.3403415784543959E-2,1.4740371087635484E-2,1.6750555190857108E-2,1.8548702258379235E-2,2.0346948987571833E-2,2.0164755907078113E-2,2.1038703685701599E-2,2.2353424758005724E-2,2.3398788306590701E-2,2.4406554333309849E-2,2.4208652627104588E-2,2.3120292347094562E-2,1.7448526699447076E-2,1.7084594468741443E-2,1.7583028268952861E-2]
["A2 TE EP","MWh",null,null,null,null,354.49893202814775,388.00805439333442,408.20795556611313,432.42941992560009,447.53058482748787,461.3514942777993,473.17935824698293,471.78826465921389,482.4862248810544,496.24211572767069,508.75695450524557,528.68787138319715,549.29100584016612,562.40285837712042,584.95029228917076,608.4923392773519,633.26147501090156,658.83842633395079,687.50776758285963,720.00244544054419,760.18363805408455,792.18035634716728,826.04163936800774]
["A2 TE EFP","MWh",null,null,null,null,219.30939776479516,242.44512232496081,254.48398795708096,269.03829115132606,278.31598716938987,286.86732494198338,294.3264388628661,293.98009056339981,300.70983030656203,309.24302616903486,317.12205631366402,329.45419239571811,342.14717493666762,350.29618828786681,363.98221725803023,378.28427196704422,393.42011342018571,408.95519089741441,426.33225288934398,445.98887528771479,470.23017868233234,489.79284323485399,510.32160123696258]
["A2 TUSD  Azul DP","kW",null,null,null,null,12.14476679374998,12.305445910306677,12.583994903968668,12.839159485591736,13.100487658096181,14.99060390049385,15.296720374389965,15.599700754968518,15.910200829082356,16.228554742050328,18.615377491481937,18.993427545678994,19.381652938181048,19.706574700154864,20.036849122811617,22.924817366877328,23.296136940098133,23.673697219408904,24.057719933400442,24.448438529824887,28.12037607680832,28.564589949309667,29.016825907273908]
["A2 TUSD  Azul DFP","kW",null,null,null,null,6.8781913401747445,6.9845282631179195,7.1525288070053854,7.3103621878325846,7.4721753563158249,8.3086817439721727,8.4920273850881607,8.6712581518084431,8.8550251751902245,9.0435199134236726,10.088490858060695,10.30479401574668,10.526962423373973,10.71736732430784,10.91116762022761,12.163329307629208,12.376563109859482,12.593665078899182,12.814765283151527,13.040000364007472,14.622836397000748,14.873044627696043,15.128067651209539]
["A2 TUSD  Azul E","MWh",null,null,null,null,92.34396603099232,92.533284023743619,95.005380444529578,88.992342182429226,90.601581507458519,92.250169684129688,93.923474652970725,91.402674012180483,77.036784145874719,79.227472146838252,81.46523324291951,84.010777432723614,86.676250663797873,88.8923994261026,91.446166070281464,94.112395580120776,96.905583512475914,99.812291513771612,102.37042152788837,105.18794004553433,108.55400972527461,111.59611646811648,114.79283983273758]
[]
[]
["Desacoplamento"]
["PCAT B1 GD FV Desacoplada",null,null,null,null,null,{"$f":"(G72+G73)/G$5-1","v":0},0,-3.6750737114510379E-5,3.2444962028144175E-5,-1.2846252153142501E-6,-1.1397369118371081E-4,-2.8736173733212578E-4,-7.2250798655015824E-4,-7.6443778229207116E-4,-8.855774329383781E-4,-1.020699211621845E-3,-9.7887292955323169E-4,-9.6914882409437908E-4,-1.3714419857059346E-3,-1.2482957314968735E-3,-2.179900892847253E-3,-2.1060884198070839E-3,-2.0565662800415829E-3,-2.2069569263453159E-3,-2.4624210361735566E-3,-3.6874933859180059E-3,-3.7195203455382408E-3,-3.7468092017047816E-3]
["Residencial TUSD",null,null,null,null,null,301.28233273726545,308.94788218209828,316.61151016967267,316.55257335784029,322.88240232723962,353.20788331208115,359.26160165906282,358.13588870624034,347.20457265228697,354.08891877870951,390.70515138325857,399.67592054821,408.78979263065736,416.39548426387074,426.22472974937966,472.3531898850423,483.28572800581907,494.36873645123171,506.08590116253117,519.20539535121111,580.56615432482988,594.31167040565447,608.1984245494682]
["Residencial TE",null,null,null,null,null,230.57519228674121,254.57536666399196,267.49081419194977,283.03218433874093,293.01369563902483,302.25576729733302,310.37938798549658,310.4437036089368,317.8634930914273,327.2818920552354,335.97393986693788,349.35208953086055,363.14986387306391,372.33421785203927,387.24160016752973,402.81352150335806,419.2489313590828,436.15984147608322,455.48188110781848,477.68697575919981,507.6982479088893,530.00692100356207,552.89024014052893]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,null,null,null,null,null,1.0149999999999997,1.04545,1.0768134999999999,1.109117905,1.1423914421500001,1.1766631854145,1.2119630809769351,1.2483219734062432,1.2857716326084305,1.3243447815866833,1.3640751250342837,1.4049973787853125,1.4471473001488717,1.4905617191533378,1.5352785707279382,1.5813369278497762,1.6287770356852695,1.6776403467558278,1.7279695571585025,1.7798086438732577,1.8332029031894554,1.888198990285139,1.9448449599936932,null,{"$f":"2144225.74744327-1000000","v":1144225.7474432699},{"$f":"AE100*AC100","v":2225341.67801006}]
[null,null,null,null,null,null,1.0149999999999997,1.0454499999999998,1.0768134999999999,1.1091179049999997,1.1423914421499999,1.1766631854145,1.2119630809769348,1.248321973406243,1.2857716326084303,1.3243447815866833,1.3640751250342837,1.4049973787853125,1.4471473001488717,1.490561719153338,1.5352785707279382,1.5813369278497764,1.6287770356852698,1.6776403467558281,1.727969557158503,1.7798086438732579,1.8332029031894557,1.8881989902851395,1.9448449599936937,null,{"$f":"5666102.89102855-1029000","v":4637102.8910285505},{"$f":"AE101*AC101","v":9018446.1865890622}]
[null,null,null,null,null,null,1.0149999999999999,1.04545,1.0768134999999999,1.109117905,1.1423914421500001,1.1766631854145,1.2119630809769351,1.248321973406243,1.2857716326084303,1.3243447815866833,1.364075125034284,1.4049973787853127,1.4471473001488719,1.4905617191533382,1.5352785707279384,1.5813369278497766,1.6287770356852698,1.6776403467558281,1.727969557158503,1.7798086438732583,1.8332029031894559,1.8881989902851395,1.9448449599936941,null,6790754.5700000003,{"$f":"AE102*AC102","v":13206964.800018646}]
[null,null,null,null,null,null,1.0149999999999999,1.04545,1.0768134999999999,1.109117905,1.1423914421500001,1.1766631854145,1.2119630809769351,1.248321973406243,1.2857716326084303,1.3243447815866833,1.364075125034284,1.4049973787853127,1.4471473001488719,1.4905617191533382,1.5352785707279384,1.5813369278497766,1.6287770356852698,1.6776403467558281,1.727969557158503,1.7798086438732583,1.8332029031894559,1.8881989902851395,1.9448449599936941,null,4434799.2850000011,{"$f":"AE103*AC103","v":8624997.0380158909}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE100:AE103)","v":17006882.49347182},{"$f":"SUM(AF100:AF103)","v":33075749.70263366},33563834.54576768,38304069.604743123]
[null,null,null,null,null,null,1.0149999999999997,1.04545,1.073456508020886,1.1021839356981287,1.1316495923035677,1.1618711467805629,1.1928666325042832,1.2246544519518403,1.2572533812703648,1.2906825747303929,1.324961569051162,1.3601102875836133,1.3961490443360549,1.4330985478265541,1.4709799047451833,1.5098146234082883,1.5496246169858898,1.5904322064822838,1.6322601234487466,1.6751315124060753,1.7190699329534507,1.7640993615387928,1.8102441928644082,{"$f":"$AC$100-AC105","v":0.13460076712928504},{"$f":"AE100","v":1144225.7474432699},{"$f":"AE105*AC105","v":2071328.0146351163}]
[null,null,null,null,null,null,1.0149999999999997,1.0454499999999998,1.0708415694091495,1.0967638737656904,1.1232237821188649,1.1502280102985061,1.1777831018840361,1.2058954080158482,1.2345710659902274,1.2638159765762111,1.2936357799898901,1.3240358304586366,1.3550211693045779,1.386596496473349,1.4187661404306935,1.451534026345888,1.4849036424771997,1.5188780046706414,1.553459618879198,1.5886504416053757,1.6244518381654658,1.6608645386692009,1.6978885916035991,{"$f":"$AC$100-AC106","v":0.24695636839009416},{"$f":"AE101","v":4637102.8910285505},{"$f":"AE106*AC106","v":7873284.0967694428}]
[null,null,null,null,null,null,1.0149999999999999,1.04545,1.0699336526828171,1.094891143672766,1.1203267800955774,1.1462446206014349,1.1726484534752144,1.1995417735369387,1.2269277577749229,1.2548092396515227,1.2831886820187601,1.312068148578341,1.3414492738176806,1.3713332313505706,1.4017207005879782,1.4326118316612118,1.4640062085162964,1.495902810094843,1.5282999695130193,1.561195331146388,1.594585805524348,1.6284675219337721,1.6628357786270513,{"$f":"$AC$100-AC107","v":0.28200918136664188},{"$f":"AE102","v":6790754.5700000003},{"$f":"AE107*AC107","v":11291909.662871158}]
[null,null,null,null,null,null,1.0149999999999999,1.04545,1.0699336526828171,1.094891143672766,1.1203267800955774,1.1462446206014349,1.1726484534752144,1.1995417735369387,1.2269277577749229,1.2548092396515227,1.2831886820187601,1.312068148578341,1.3414492738176806,1.3713332313505706,1.4017207005879782,1.4326118316612118,1.4640062085162964,1.495902810094843,1.5282999695130193,1.561195331146388,1.594585805524348,1.6284675219337721,1.6628357786270513,{"$f":"$AC$100-AC108","v":0.28200918136664188},{"$f":"AE103","v":4434799.2850000011},{"$f":"AE108*AC108","v":7374342.9221276678}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE105:AE108)","v":17006882.49347182},{"$f":"SUM(AF105:AF108)","v":28610864.696403384},{"$f":"AF104-AF109","v":4464885.0062302761},3368706.1728169434]
[null,null,null,null,null,null,1.0149999999999997,1.04545,1.0768134999999999,1.109117905,1.1423914421500001,1.1766631854145,1.2119630809769351,1.2483219734062432,1.2857716326084305,1.3243447815866833,1.3640751250342837,1.4049973787853125,1.4471473001488717,1.4905617191533378,1.5352785707279382,1.5813369278497762,1.6287770356852695,1.6776403467558278,1.7279695571585025,1.7798086438732577,1.8332029031894554,1.888198990285139,1.9448449599936932,{"$f":"$AC$100-AC110","v":0},{"$f":"AE105","v":1144225.7474432699},{"$f":"AE110*AC110","v":2225341.67801006},{"$f":"AG109/$AF$104","v":0.13498968417561702},{"$f":"(AG109-AH109)/AH109","v":0.32540054762232284}]
[null,null,null,null,null,null,1.0149999999999997,1.0454499999999998,1.0768134999999999,1.1091179049999997,1.1423914421499999,1.1766631854145,1.2119630809769348,1.248321973406243,1.2857716326084303,1.3243447815866833,1.3640751250342837,1.4049973787853125,1.4471473001488717,1.490561719153338,1.5352785707279382,1.5813369278497764,1.6287770356852698,1.6776403467558281,1.727969557158503,1.7798086438732579,1.8332029031894557,1.8881989902851395,1.9448449599936937,{"$f":"$AC$100-AC111","v":0},{"$f":"AE106","v":4637102.8910285505},{"$f":"AE111*AC111","v":9018446.1865890622}]
[null,null,null,null,null,null,1.0149999999999999,1.04545,1.0660918324247872,1.0869539665718444,1.1080281664423899,1.1293053965733499,1.1507757774992124,1.1724285391129072,1.1942519718342361,1.2162333754905541,1.2383590058104545,1.2606140184270953,1.2829824102835143,1.3191826076971362,1.3563977748331788,1.3946561565300288,1.4339867765732448,1.4744194589415847,1.515984849624552,1.558714439026573,1.6026405849732828,1.6477965363358311,1.6942164572894838,{"$f":"$AC$100-AC112","v":0.25062850270420944},{"$f":"AE107","v":6790754.5700000003},{"$f":"AE112*AC112","v":11505008.149907771}]
[null,null,null,null,null,null,1.0149999999999999,1.04545,1.0660918324247872,1.0869539665718444,1.1080281664423899,1.1293053965733499,1.1507757774992124,1.1724285391129072,1.1942519718342361,1.2162333754905541,1.2383590058104545,1.2606140184270953,1.2829824102835143,1.3191826076971362,1.3563977748331788,1.3946561565300288,1.4339867765732448,1.4744194589415847,1.515984849624552,1.558714439026573,1.6026405849732828,1.6477965363358311,1.6942164572894838,{"$f":"$AC$100-AC113","v":0.25062850270420944},{"$f":"AE108","v":4434799.2850000011},{"$f":"AE113*AC113","v":7513509.9334226372}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE110:AE113)","v":17006882.49347182},{"$f":"SUM(AF110:AF113)","v":30262305.947929528},{"$f":"AF104-AF114","v":2813443.7547041327},3040837.6877157465]
[null,null,null,null,null,null,1.0149999999999997,1.04545,1.073456508020886,1.1021839356981287,1.1316495923035677,1.1618711467805629,1.1928666325042832,1.2246544519518403,1.2572533812703648,1.2906825747303929,1.324961569051162,1.3601102875836133,1.3961490443360549,1.4330985478265541,1.4709799047451833,1.5098146234082883,1.5496246169858898,1.5904322064822838,1.6322601234487466,1.6751315124060753,1.7190699329534507,1.7640993615387928,1.8102441928644082,{"$f":"$AC$100-AC115","v":0.13460076712928504},null,null,{"$f":"AG114/$AG$104","v":8.3823668921610195E-2},{"$f":"AH114/$AG$104","v":9.0598637756042349E-2}]
[null,null,null,null,null,null,1.0149999999999997,1.0454499999999998,1.0708415694091495,1.0967638737656904,1.1232237821188649,1.1502280102985061,1.1777831018840361,1.2058954080158482,1.2345710659902274,1.2638159765762111,1.2936357799898901,1.3240358304586366,1.3550211693045779,1.386596496473349,1.4187661404306935,1.451534026345888,1.4849036424771997,1.5188780046706414,1.553459618879198,1.5886504416053757,1.6244518381654658,1.6608645386692009,1.6978885916035991,{"$f":"$AC$100-AC116","v":0.24695636839009416}]
[null,null,null,null,null,null,1.0149999999999999,1.04545,1.0592119851076043,1.0727272052446104,1.0859635043879674,1.0988868317602849,1.1114611499974918,1.1236483392436027,1.1354080970007288,1.1466978335553935,1.1574725627949307,1.167684788220124,1.177284383952323,1.1999541198943691,1.2228399046932186,1.2459310603414639,1.2692159494042712,1.2926819222805994,1.3163152619790686,1.3401011262997027,1.3640234873081749,1.3880650679844635,1.412207275922841,{"$f":"$AC$100-AC117","v":0.53263768407085221}]
[null,null,null,null,null,null,1.0149999999999999,1.04545,1.0592119851076043,1.0727272052446104,1.0859635043879674,1.0988868317602849,1.1114611499974918,1.1236483392436027,1.1354080970007288,1.1466978335553935,1.1574725627949307,1.167684788220124,1.177284383952323,1.1999541198943691,1.2228399046932186,1.2459310603414639,1.2692159494042712,1.2926819222805994,1.3163152619790686,1.3401011262997027,1.3640234873081749,1.3880650679844635,1.412207275922841,{"$f":"$AC$100-AC118","v":0.53263768407085221}]

{"sheet":"Gráficos","index":2,"n_rows":132,"n_cols":102,"rows_kept":132,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2009,2010,2011,2012,2013,2014,2015,2016]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CQ3*CQ4/CQ5","v":49528.412556053816},{"$f":"CR3*CR4/CR5","v":61979.354683195597},41291.992566590954,42466.604390701366,41219.577019877361,41063.469706171716,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.62,1.603,1.44,1.3701627000000001,1.2708823,1.2043349000000001,1.1616458000000001,1.0508419]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136356,168423,138873,155992,190419,187837,135942,88257]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.46,4.3559999999999999,4.843,5.0330000000000004,5.8710000000000004,5.5090000000000003]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,","]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"                        ","x"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,480]
[null,null,null,null,null,385]
[null,null,null,null,null,{"$f":"F72/F73-1","v":0.24675324675324672}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,470]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,560]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK84/AK85-1","v":-0.1607142857142857}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"560/406","v":1.3793103448275863}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16800000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK106/AK107-1","v":0.12000000000000011}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,2011,{"$f":"B125+1","v":2012},{"$f":"C125+1","v":2013},{"$f":"D125+1","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
["Tarifa B1 PCAT Atualizada",{"$f":" B127+B128","v":343.04},{"$f":" C127+C128","v":281.26022793687906},{"$f":" D127+D128","v":328.74},{"$f":" E127+E128","v":387.08},{"$f":" F127+F128","v":543.46},478.63,525.81999999999994,{"$f":" I127+I128","v":508.04531549889344},518.0878810545986,514.88730304282501,508.1716597353136,501.93631612073671,513.69505197857575,504.70868360462521,484.73859666919714,463.66622789544078,456.81694872090389,468.51850350495954,464.3341431931392,460.12766559145643,452.23562294158296,448.42442902143148,464.3146840265681,460.38382062237872,456.3846070356056,453.53759244315762,452.23016344756593,475.27614959534469,472.15175818575415,468.85241880345814]
["TUSD B1 PCAT Atualizada",215.93,{"$f":"D127/1.16","v":157.35344827586209},182.53,205.76,284.44,233.04,260.73,{"$f":"PCAT!G3","v":287.79338561175319},{"$f":"PCAT!H3","v":284.03824325577261},{"$f":"PCAT!I3","v":279.16096603399023},{"$f":"PCAT!J3","v":268.45723303841646},{"$f":"PCAT!K3","v":263.37946156631068},{"$f":"PCAT!L3","v":277.12406927544316},{"$f":"PCAT!M3","v":271.14094782875139},{"$f":"PCAT!N3","v":260.00768393494576},{"$f":"PCAT!O3","v":242.42000184013455},{"$f":"PCAT!P3","v":237.74596422836348},{"$f":"PCAT!Q3","v":252.27886027860649},{"$f":"PCAT!R3","v":248.14743886181279},{"$f":"PCAT!S3","v":244.05552553691703},{"$f":"PCAT!T3","v":238.98054361338703},{"$f":"PCAT!U3","v":235.16140052874184},{"$f":"PCAT!V3","v":251.01083214239614},{"$f":"PCAT!W3","v":246.9284871705741},{"$f":"PCAT!X3","v":242.86548441936785},{"$f":"PCAT!Y3","v":239.06019086347118},{"$f":"PCAT!Z3","v":235.8341935869731},{"$f":"PCAT!AA3","v":253.80200223541127},{"$f":"PCAT!AB3","v":249.85067026513525},{"$f":"PCAT!AC3","v":245.88786614625363}]
["TE B1 PCAT Atualizada",127.11,{"$f":"D128/1.18","v":123.90677966101697},146.21,181.32,259.02,245.59,265.08999999999997,{"$f":"PCAT!G4","v":220.25192988714025},{"$f":"PCAT!H4","v":234.04963779882596},{"$f":"PCAT!I4","v":235.72633700883478},{"$f":"PCAT!J4","v":239.71442669689714},{"$f":"PCAT!K4","v":238.55685455442602},{"$f":"PCAT!L4","v":236.57098270313253},{"$f":"PCAT!M4","v":233.56773577587379},{"$f":"PCAT!N4","v":224.73091273425135},{"$f":"PCAT!O4","v":221.24622605530627},{"$f":"PCAT!P4","v":219.07098449254042},{"$f":"PCAT!Q4","v":216.23964322635305},{"$f":"PCAT!R4","v":216.18670433132638},{"$f":"PCAT!S4","v":216.0721400545394},{"$f":"PCAT!T4","v":213.25507932819596},{"$f":"PCAT!U4","v":213.26302849268964},{"$f":"PCAT!V4","v":213.30385188417193},{"$f":"PCAT!W4","v":213.45533345180465},{"$f":"PCAT!X4","v":213.51912261623775},{"$f":"PCAT!Y4","v":214.47740157968644},{"$f":"PCAT!Z4","v":216.39596986059283},{"$f":"PCAT!AA4","v":221.47414735993343},{"$f":"PCAT!AB4","v":222.30108792061893},{"$f":"PCAT!AC4","v":222.96455265720448}]
[null,383.59,314.16000000000003,{"$f":"C126/B130","v":314.50737766530847}]
[null,{"$f":"B126/B129","v":0.89428817226726465},{"$f":"C126/B126-1","v":-0.18009495121012409}]
["Tarifa B1 PCAT Atualizada Encargos",null,null,null,null,null,null,{"$f":"H126","v":525.81999999999994},479.52,490.99,489.3,484.11,479.25,492.31,484.55,484.49,463.66,456.82,468.52,464.33,460.13,452.24,448.42,464.31,460.38,456.38,453.54,452.23,475.28,472.15,468.85]
["Tarifa B1 PCAT Atualizada Crescimento 1%",null,null,null,null,null,null,{"$f":"H126","v":525.81999999999994},508.05,520.29,518.54,513.64,509.04,523.54,516.09,496.9,476.04,470.32,486.16,483.38,480.46,472.81,470.05,491.79,489.08,486.15,483.64,482.18,510.25,507.75,505.02]

{"sheet":"Graphics","index":3,"n_rows":132,"n_cols":102,"rows_kept":132,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2009,2010,2011,2012,2013,2014,2015,2016]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CQ3*CQ4/CQ5","v":49528.412556053816},{"$f":"CR3*CR4/CR5","v":61979.354683195597},41291.992566590954,42466.604390701366,41219.577019877361,41063.469706171716,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.62,1.603,1.44,1.3701627000000001,1.2708823,1.2043349000000001,1.1616458000000001,1.0508419]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136356,168423,138873,155992,190419,187837,135942,88257]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.46,4.3559999999999999,4.843,5.0330000000000004,5.8710000000000004,5.5090000000000003]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Actual Resintial Tariff",null,null,null,null,null,null,null,null,"Base"]
[null,null,"Projected Residential Tariff",null,null,null,null,null,null,null,null,"EE"]
[null,null,"Projected Residential Tariff with lower growth (1% per year)",null,null,null,null,null,null,null,null,"PVDG"]
[null,null,"Projected Residential Tariff without indemnity charges ",null,null,null,null,null,null,null,null,"EE and PVDG"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,","]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"                        ","x"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes collection"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,3248.2,3438.19]
[null,2011,{"$f":"B125+1","v":2012},{"$f":"C125+1","v":2013},{"$f":"D125+1","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
["Tarifa B1 PCAT Atualizada",{"$f":" B127+B128","v":593.0252094738255},{"$f":" C127+C128","v":560.25539176510893},{"$f":" D127+D128","v":388.3153177634693},{"$f":" E127+E128","v":406.64363082904811},{"$f":" F127+F128","v":460.52557533043932},501.06763209887652,466.99,508.04531549889344,518.0878810545986,514.88730304282501,508.1716597353136,501.93631612073671,513.69505197857575,504.70868360462521,484.73859666919714,463.66622789544078,456.81694872090389,468.51850350495954,464.3341431931392,460.12766559145643,452.23562294158296,448.42442902143148,464.3146840265681,460.38382062237872,456.3846070356056,453.53759244315762,452.23016344756593,475.27614959534469,472.15175818575415,468.85241880345814]
["TUSD B1 PCAT Atualizada",361.6684617946309,341.68312327164,202.5170697031385,186.10363907845007,183.18307863750559,244.00481981593404,231.35,{"$f":"PCAT!G3","v":287.79338561175319},{"$f":"PCAT!H3","v":284.03824325577261},{"$f":"PCAT!I3","v":279.16096603399023},{"$f":"PCAT!J3","v":268.45723303841646},{"$f":"PCAT!K3","v":263.37946156631068},{"$f":"PCAT!L3","v":277.12406927544316},{"$f":"PCAT!M3","v":271.14094782875139},{"$f":"PCAT!N3","v":260.00768393494576},{"$f":"PCAT!O3","v":242.42000184013455},{"$f":"PCAT!P3","v":237.74596422836348},{"$f":"PCAT!Q3","v":252.27886027860649},{"$f":"PCAT!R3","v":248.14743886181279},{"$f":"PCAT!S3","v":244.05552553691703},{"$f":"PCAT!T3","v":238.98054361338703},{"$f":"PCAT!U3","v":235.16140052874184},{"$f":"PCAT!V3","v":251.01083214239614},{"$f":"PCAT!W3","v":246.9284871705741},{"$f":"PCAT!X3","v":242.86548441936785},{"$f":"PCAT!Y3","v":239.06019086347118},{"$f":"PCAT!Z3","v":235.8341935869731},{"$f":"PCAT!AA3","v":253.80200223541127},{"$f":"PCAT!AB3","v":249.85067026513525},{"$f":"PCAT!AC3","v":245.88786614625363}]
["TE B1 PCAT Atualizada",231.35674767919465,218.57226849346895,185.79824806033079,220.53999175059801,277.34249669293371,257.0628122829425,235.64,{"$f":"PCAT!G4","v":220.25192988714025},{"$f":"PCAT!H4","v":234.04963779882596},{"$f":"PCAT!I4","v":235.72633700883478},{"$f":"PCAT!J4","v":239.71442669689714},{"$f":"PCAT!K4","v":238.55685455442602},{"$f":"PCAT!L4","v":236.57098270313253},{"$f":"PCAT!M4","v":233.56773577587379},{"$f":"PCAT!N4","v":224.73091273425135},{"$f":"PCAT!O4","v":221.24622605530627},{"$f":"PCAT!P4","v":219.07098449254042},{"$f":"PCAT!Q4","v":216.23964322635305},{"$f":"PCAT!R4","v":216.18670433132638},{"$f":"PCAT!S4","v":216.0721400545394},{"$f":"PCAT!T4","v":213.25507932819596},{"$f":"PCAT!U4","v":213.26302849268964},{"$f":"PCAT!V4","v":213.30385188417193},{"$f":"PCAT!W4","v":213.45533345180465},{"$f":"PCAT!X4","v":213.51912261623775},{"$f":"PCAT!Y4","v":214.47740157968644},{"$f":"PCAT!Z4","v":216.39596986059283},{"$f":"PCAT!AA4","v":221.47414735993343},{"$f":"PCAT!AB4","v":222.30108792061893},{"$f":"PCAT!AC4","v":222.96455265720448}]
[]
[]
["Tarifa B1 PCAT Atualizada Encargos",null,null,null,null,null,null,466.99,500.99808535028711,483.39234726672413,470.53107164904577,484.64698361309917,476.97816222723537,457.45442539836677,441.2820287066358,424.18577447047625,442.57232031227443,436.17763414860951,423.17162154833545,417.30044873097091,411.65028269025674,427.08815511369829,420.98988262817159,413.3936469192239,410.87625521843518,406.25256948973686,425.62163283729666,420.36583542787383,418.24862820023498,406.18575337600834,396.58604810097296]
["Tarifa B1 PCAT Atualizada Crescimento 1%",null,null,null,null,null,null,466.99,550.41348273760786,560.3346550256208,549.72859240217588,565.56298652166379,553.18172793625831,533.35116195683338,519.50065033443457,503.91663528704521,520.78343201954249,504.40026215922512,494.17149846928794,489.59297829411327,485.76323658597192,504.27559160381901,500.00699770457504,493.39390143624729,490.51787243092144,486.72482600088762,512.35824474724245,507.63666252272566,505.12738157783969,495.32169616489227,487.44374129815833]

{"sheet":"Resultados","index":4,"n_rows":19,"n_cols":7,"rows_kept":19,"cut":false,"hidden":false,"merged":[[0,1,0,3]]}
[null,"Cenário Base"]
[null,"EE ","GD FV","EE e GD FV"]
["Tarifa residencial",{"$f":"PCAT!AC21","v":4.4495857303799236E-2},{"$f":"PCAT!AC37","v":2.9847896140414942E-2},{"$f":"PCAT!AC53","v":8.0312640846817773E-2}]
["Arrecadação fiscal [R$ mi]",{"$f":"SUM(B5:B7)","v":-5174.64510617829},{"$f":"SUM(C5:C7)","v":-2590.9214808408774},{"$f":"SUM(D5:D7)","v":-7739.8728966316021}]
["Federal",{"$f":"Impostos!C10","v":-444.05819041197111},{"$f":"Impostos!D10","v":783.56381967824609},{"$f":"Impostos!E10","v":342.19995242245545}]
["Estadual",{"$f":"Impostos!C11","v":-4775.9645939012307},{"$f":"Impostos!D11","v":-3644.7462006269925},{"$f":"Impostos!E11","v":-8397.7114272968374}]
["Municipal",{"$f":"Impostos!C12","v":45.3776781349111},{"$f":"Impostos!D12","v":270.26090010786885},{"$f":"Impostos!E12","v":315.63857824278}]
["Receita da distribuidora [R$ mi]",{"$f":"(SUM(Resumo!$G$107:$AC$107)-SUM(Resumo!$G$33:$AC$33))/1000000","v":243.70625229138184},{"$f":"(SUM(Resumo!$G$139:$AC$139)-SUM(Resumo!$G$33:$AC$33))/1000000","v":159.74913050128174},{"$f":"(SUM(Resumo!$G$156:$AC$156)-SUM(Resumo!$G$33:$AC$33))/1000000","v":486.15020167327879}]
["Emissões de GEE [MtCO2-eq.]",{"$f":"-SUM(Resumo!I110:AC110)/1000000","v":-10.987910810854254},{"$f":"-SUM(Resumo!I142:AC142)/1000000","v":-9.7047509527122049},{"$f":"-SUM(Resumo!I159:AC159)/1000000","v":-20.692661763566459}]
["Geração líquida de empregos",{"$f":"SUM(Resumo!I108:AC108)/21","v":1332.3674262976947},{"$f":"SUM(Resumo!I140:AC140)/21","v":2225.3833016344784},{"$f":"SUM(Resumo!I157:AC157)/21","v":3557.7507279321726},null,{"$f":"B4*1000000/B10/21","v":-184942.73190653586},{"$f":"C4*1000000/C10/21","v":-55440.882153990366}]
[]
[null,{"$f":"B4/B10","v":-3.8837973700372528},{"$f":"C4/C10","v":-1.1642585252337978},-2.175496117776119]
[]
["Arrecadação fiscal Total",{"$f":"Impostos!C14","v":-3.3235788568557807E-2},{"$f":"Impostos!D14","v":-1.6641009531677662E-2},{"$f":"Impostos!E14","v":-4.9711772278416784E-2}]
["Federal",{"$f":"Impostos!C15","v":-2.7198321641922468E-2},{"$f":"Impostos!D15","v":4.7992856014682679E-2},{"$f":"Impostos!E15","v":2.09595601945812E-2}]
["Estadual",{"$f":"Impostos!C16","v":-3.4268659400711075E-2},{"$f":"Impostos!D16","v":-2.7278202212657289E-2},{"$f":"Impostos!E16","v":-6.5691588441421256E-2}]
["Municipal",{"$f":"Impostos!C17","v":2.9145243495506506E-4},{"$f":"Impostos!D17","v":1.7358357819763821E-3},{"$f":"Impostos!E17","v":2.0272882169314476E-3}]
[]
["Receita da distribuidora",{"$f":"(SUM(Resumo!$G$107:$AC$107)-SUM(Resumo!$G$33:$AC$33))/SUM(Resumo!$G$33:$AC$33)","v":1.7163709442906633E-3},{"$f":"(SUM(Resumo!$G$139:$AC$139)-SUM(Resumo!$G$33:$AC$33))/SUM(Resumo!$G$33:$AC$33)","v":1.1250789152519147E-3},{"$f":"(SUM(Resumo!$G$156:$AC$156)-SUM(Resumo!$G$33:$AC$33))/SUM(Resumo!$G$33:$AC$33)","v":3.423851759516673E-3}]

{"sheet":"Contratos_volume","index":5,"n_rows":178,"n_cols":40,"rows_kept":178,"cut":false,"hidden":false,"merged":[[0,2,0,36]]}
[null,"Contratos","Volume Energia do contrato(R$/MWh)"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K4:K1048576)-K6","v":28846620.935505956},{"$f":"SUM(L4:L1048576)-L6","v":29725389.813515853},{"$f":"SUM(M4:M1048576)-M6","v":30167850.792243656},30063731.962453984,29222936.797750492,30099624.90168301,31002613.648733512,31932692.058195516,32890672.819941394,33877393.004539639,34893714.794675827,35940526.238516092,37018742.025671579,38129304.286441721,39273183.41503498,40451378.917486027,41664920.285010606,42914867.893560931,44202313.93036776,45528383.348278791,46894234.848727152,48301061.89418897,49750093.75101465,51242596.563545085,52779874.460451446,54363270.694264986,55994168.815092944]
[null,"Descrição","Início","Fim","IPCA data contrato","Fonte","Tipo","Montante","Energia Total","Energia anual",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[{"$f":"RIGHT(B4,3)","v":"IPU"},"QUOTA ITAIPU","2013-01-01","2040-12-31",82.27,"UHE",null,null,null,null,5401116,5096982,5088686,5080566,{"$f":"N4","v":5080566},5080566,5080566,5080566,5080566,5080566,5080566,5080566,5080566,5080566,5080566,5080566,5080566,5080566,5080566,5080566,5080566,5080566,5080566,5080566,5080566,5080566,5080566]
[{"$f":"RIGHT(B5,3)","v":"NFA"},"PROINFA",null,null,null,null,null,null,434864,null,521588,525206,539412,515904,{"$f":"N5","v":515904},515904,515904,515904,515904,515904,515904,515904,515904,515904,515904,515904,515904,515904,515904,515904,515904,515904,515904,515904,515904,515904,515904]
["ade","Contratos de Disponibilidade",null,null,"Delta PLD médio","UTE",null,null,null,null,{"$f":"SUMIF($G11:$G78,\"=DIS\",K11:K78)","v":3680724.9271148969},3804240.8254482304,3794521.310812044,{"$f":"SUMIF($G11:$G78,\"=DIS\",N11:N78)","v":4026547.1507136677},{"$f":"SUMIF($G11:$G78,\"=DIS\",O11:O78)","v":4933518.8313460536},{"$f":"SUMIF($G11:$G78,\"=DIS\",P11:P78)","v":5326074.9966101106},6022409.3697980046,6022409.3697980046,6022409.3697980046,5866486.8970360477,5480641.9056329075,3993816.8866068018,3588151.5403216612,3228804.8523497735,2841380.7701286674,2841380.7701286674,2841380.7701286674,2841380.7701286674,2841380.7701286674,2841380.7701286674,2841380.7701286674,2841380.7701286674,2639400.7676526271,2369221.9363478627,1500301.4703660705,1418675.4854331571,1418675.4854331571]
[" II","Cota Angra I/Angra II",null,null,{"$f":"Resumo!F7","v":4829.3878000000004},null,null,186317473.91,830995,null,927355,890855,870070,830995,{"$f":"N7","v":830995},830995,830995,830995,830995,830995,830995,830995,830995,830995,830995,830995,830995,830995,830995,830995,830995,830995,830995,830995,830995,830995,830995]
["013","Cotas Lei n º 12783/2013",null,null,{"$f":"Resumo!F7","v":4829.3878000000004},null,null,400979539,6339061,null,7736090,8640654,7559203,7361726,{"$f":"N8","v":7361726},7361726,7361726,7361726,7361726,7361726,7361726,7361726,7361726,7361726,7361726,7361726,7361726,7361726,7361726,7361726,7361726,7361726,7361726,7361726,7361726,7361726,7361726]
["ova","Energia nova",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Resumo!G18","v":4253249.5801700875},{"$f":"Resumo!H18","v":5771467.6750167646},{"$f":"Resumo!I18","v":6975938.3452080749},{"$f":"Resumo!J18","v":7906016.7546700761},{"$f":"Resumo!K18","v":8863997.5164159462},{"$f":"Resumo!L18","v":10006640.173776142},{"$f":"Resumo!M18","v":11408806.955315471},{"$f":"Resumo!N18","v":13942443.418181852},{"$f":"Resumo!O18","v":15426324.551622473},{"$f":"Resumo!P18","v":16896233.500364516},{"$f":"Resumo!Q18","v":18427536.711178876},{"$f":"Resumo!R18","v":19605732.213629924},{"$f":"Resumo!S18","v":20819273.581154503},{"$f":"Resumo!T18","v":22069221.189704828},{"$f":"Resumo!U18","v":23356667.226511657},{"$f":"Resumo!V18","v":24682736.644422688},{"$f":"Resumo!W18","v":26048588.144871049},{"$f":"Resumo!X18","v":27455415.190332867},{"$f":"Resumo!Y18","v":29106427.049634587},{"$f":"Resumo!Z18","v":30869108.693469793},{"$f":"Resumo!AA18","v":33297444.13200273},{"$f":"Resumo!AB18","v":35157393.76374115},{"$f":"Resumo!AC18","v":37134233.685184747}]
["nte","Energia Existente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Resumo!G20","v":0},{"$f":"Resumo!H20","v":0},{"$f":"Resumo!I20","v":0},{"$f":"Resumo!J20","v":0},{"$f":"Resumo!K20","v":0},{"$f":"Resumo!L20","v":0},{"$f":"Resumo!M20","v":0},{"$f":"Resumo!N20","v":0},{"$f":"Resumo!O20","v":0},{"$f":"Resumo!P20","v":0},{"$f":"Resumo!Q20","v":0},{"$f":"Resumo!R20","v":0},{"$f":"Resumo!S20","v":0},{"$f":"Resumo!T20","v":0},{"$f":"Resumo!U20","v":0},{"$f":"Resumo!V20","v":0},{"$f":"Resumo!W20","v":0},{"$f":"Resumo!X20","v":0},{"$f":"Resumo!Y20","v":0},{"$f":"Resumo!Z20","v":0},{"$f":"Resumo!AA20","v":0},{"$f":"Resumo!AB20","v":0},{"$f":"Resumo!AC20","v":0}]
["LEE","01ºLEE","2007-01-01","2014-12-31",2398.92,"-","QTD",645135794.87876844,8549692.4900000002,{"$f":"I11/((D11-C11)/365)","v":1068345.6894385486},154163.56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H11*1000000","v":645135794878768.5}]
["LEN","01ºLEN","2008-01-01","2022-12-31",2535.4,"UTE","DIS",{"$f":"308.51222362516*1000000","v":308512223.62515998},2340118.6460000002,{"$f":"I12/((D12-C12)/365)","v":155922.47276195695},155922.47276195695,155922.47276195695,155922.47276195695,155922.47276195695,155922.47276195695,155922.47276195695,155922.47276195695,155922.47276195695,155922.47276195695,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H12*1000000","v":308512223625160}]
["LEN","01ºLEN","2008-01-01","2037-12-31",2535.4,"UHE","QTD",70986487.249820009,664536.81599999999,22137.07564479328,22137.07564479328,22137.07564479328,22137.07564479328,22137.07564479328,22137.07564479328,22137.07564479328,22137.07564479328,22137.07564479328,22137.07564479328,22137.07564479328,22137.07564479328,22137.07564479328,22137.07564479328,22137.07564479328,22137.07564479328,22137.07564479328,22137.07564479328,22137.07564479328,22137.07564479328,22137.07564479328,22137.07564479328,22137.07564479328,22137.07564479328,22137.07564479328,null,null,null,null,null,70986487249820.016]
["LEN","01ºLEN","2009-01-01","2023-12-31",2535.4,"UTE","DIS",768984225.30042005,5946680.256000001,396300.58306372107,275250,275250,275250,275250,275250,275250,275250,275250,275250,275250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,768984225300420]
["LEN","01ºLEN","2009-01-01","2038-12-31",2535.4,"UHE","QTD",72364965.066359997,633432.03700000001,21102.838034410372,21102.838034410372,21102.838034410372,21102.838034410372,21102.838034410372,21102.838034410372,21102.838034410372,21102.838034410372,21102.838034410372,21102.838034410372,21102.838034410372,21102.838034410372,21102.838034410372,21102.838034410372,21102.838034410372,21102.838034410372,21102.838034410372,21102.838034410372,21102.838034410372,21102.838034410372,21102.838034410372,21102.838034410372,21102.838034410372,21102.838034410372,21102.838034410372,21102.838034410372,null,null,null,null,72364965066360]
["LEN","01ºLEN","2010-01-01","2024-12-31",2535.4,"UTE","DIS",552019313.0651201,4531649.9649999999,301944.54859894124,301944.54859894124,301944.54859894124,301944.54859894124,301944.54859894124,301944.54859894124,301944.54859894124,301944.54859894124,301944.54859894124,301944.54859894124,301944.54859894124,301944.54859894124,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,552019313065120.12]
["LEN","01ºLEN","2010-01-01","2039-12-31",2535.4,"PCH","QTD",29422546.567399997,294372.652,9807.0480083972252,9807.0480083972252,9807.0480083972252,9807.0480083972252,9807.0480083972252,9807.0480083972252,9807.0480083972252,9807.0480083972252,9807.0480083972252,9807.0480083972252,9807.0480083972252,9807.0480083972252,9807.0480083972252,9807.0480083972252,9807.0480083972252,9807.0480083972252,9807.0480083972252,9807.0480083972252,9807.0480083972252,9807.0480083972252,9807.0480083972252,9807.0480083972252,9807.0480083972252,9807.0480083972252,9807.0480083972252,9807.0480083972252,9807.0480083972252,null,null,null,29422546567399.996]
["LEN","01ºLEN","2010-01-01","2039-12-31",2535.4,"UHE","QTD",1031658350.7598097,8967853.095999999,298764.72983205545,298764.72983205545,298764.72983205545,298764.72983205545,298764.72983205545,298764.72983205545,298764.72983205545,298764.72983205545,298764.72983205545,298764.72983205545,298764.72983205545,298764.72983205545,298764.72983205545,298764.72983205545,298764.72983205545,298764.72983205545,298764.72983205545,298764.72983205545,298764.72983205545,298764.72983205545,298764.72983205545,298764.72983205545,298764.72983205545,298764.72983205545,298764.72983205545,298764.72983205545,298764.72983205545,null,null,null,1031658350759809.7]
["LFA","01ºLFA","2010-01-01","2024-12-31",2669.38,"UTE","DIS",181249349.03423002,1304722.3700000001,86933.85634355605,86933.85634355605,86933.85634355605,86933.85634355605,86933.85634355605,86933.85634355605,86933.85634355605,86933.85634355605,86933.85634355605,86933.85634355605,86933.85634355605,86933.85634355605,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181249349034230.03]
["LFA","01ºLFA","2010-01-01","2039-12-31",2669.38,"PCH","QTD",151422988.18724999,1121714.9849999999,37370.022775191675,37370.022775191675,37370.022775191675,37370.022775191675,37370.022775191675,37370.022775191675,37370.022775191675,37370.022775191675,37370.022775191675,37370.022775191675,37370.022775191675,37370.022775191675,37370.022775191675,37370.022775191675,37370.022775191675,37370.022775191675,37370.022775191675,37370.022775191675,37370.022775191675,37370.022775191675,37370.022775191675,37370.022775191675,37370.022775191675,37370.022775191675,37370.022775191675,37370.022775191675,37370.022775191675,null,null,null,151422988187250]
["LEE","02ºLEE","2008-01-01","2015-12-31",2463.11,"-","QTD",394561993.9298172,4746411.5739999991,593098.33088325907,593098.33088325907,85539,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,394561993929817.19]
["LEN","02ºLEN","2009-01-01","2023-12-31",2574.39,"UTE","DIS",219712169.12874001,1659530.871,110594.9914031404,110594.9914031404,110594.9914031404,110594.9914031404,89271,110594.9914031404,110594.9914031404,110594.9914031404,110594.9914031404,110594.9914031404,110594.9914031404,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219712169128740]
["LEN","02ºLEN","2009-01-01","2038-12-31",2574.39,"PCH","QTD",55689753.799420007,446642.35100000002,14879.924983114277,14879.924983114277,14879.924983114277,14879.924983114277,14879.924983114301,14879.924983114277,14879.924983114277,14879.924983114277,14879.924983114277,14879.924983114277,14879.924983114277,14879.924983114277,14879.924983114277,14879.924983114277,14879.924983114277,14879.924983114277,14879.924983114277,14879.924983114277,14879.924983114277,14879.924983114277,14879.924983114277,14879.924983114277,14879.924983114277,14879.924983114277,14879.924983114277,14879.924983114277,null,null,null,null,55689753799420.008]
["LEN","02ºLEN","2009-01-01","2038-12-31",2574.39,"UHE","QTD",605727461.92655003,4770952.2879999997,158944.64997444322,158944.64997444322,158944.64997444322,158944.64997444322,158944.64997444322,158944.64997444322,158944.64997444322,158944.64997444322,158944.64997444322,158944.64997444322,158944.64997444322,158944.64997444322,158944.64997444322,158944.64997444322,158944.64997444322,158944.64997444322,158944.64997444322,158944.64997444322,158944.64997444322,158944.64997444322,158944.64997444322,158944.64997444322,158944.64997444322,158944.64997444322,158944.64997444322,158944.64997444322,null,null,null,null,605727461926550]
["LEN","03ºLEN","2011-01-01","2025-12-31",2594.52,"UTE","DIS",836778959.48238003,6088314.4299999988,405665.34628514049,405665.34628514049,405665.34628514049,405665.34628514049,405665.34628514049,405665.34628514049,405665.34628514049,405665.34628514049,405665.34628514049,405665.34628514049,405665.34628514049,405665.34628514049,405665.34628514049,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,836778959482380]
["LEN","03ºLEN","2011-01-01","2040-12-31",2594.52,"UHE","QTD",1565223018.70084,12950470.676000001,431406.57084420917,431406.57084420917,431406.57084420917,431406.57084420917,431406.57084420917,431406.57084420917,431406.57084420917,431406.57084420917,431406.57084420917,431406.57084420917,431406.57084420917,431406.57084420917,431406.57084420917,431406.57084420917,431406.57084420917,431406.57084420917,431406.57084420917,431406.57084420917,431406.57084420917,431406.57084420917,431406.57084420917,431406.57084420917,431406.57084420917,431406.57084420917,431406.57084420917,431406.57084420917,431406.57084420917,431406.57084420917,null,null,1565223018700840]
["LFA","03ºLFA","2016-01-01","2035-12-31",4245.1899999999996,"UTE","DIS",140629161.05019999,669953.92500000005,33479.351399917854,null,null,33479.351399917854,33479.351399917854,33479.351399917854,33479.351399917854,33479.351399917854,33479.351399917854,33479.351399917854,33479.351399917854,33479.351399917854,33479.351399917854,33479.351399917854,33479.351399917854,33479.351399917854,33479.351399917854,33479.351399917854,33479.351399917854,33479.351399917854,33479.351399917854,33479.351399917854,33479.351399917854,null,null,null,null,null,null,null,140629161050199.98]
["LFA","03ºLFA","2017-07-01","2037-06-30",4245.1899999999996,"UEE","DIS",47526405.550969996,267799.761,13382.655088307776,null,null,null,8908,13382.655088307776,13382.655088307776,13382.655088307776,13382.655088307776,13382.655088307776,13382.655088307776,13382.655088307776,13382.655088307776,13382.655088307776,13382.655088307776,13382.655088307776,13382.655088307776,13382.655088307776,13382.655088307776,13382.655088307776,13382.655088307776,13382.655088307776,13382.655088307776,13382.655088307776,13382.655088307776,null,null,null,null,null,47526405550969.992]
["LEE","04ºLEE","2013-01-01","2016-12-31",2512.4899999999998,"-","QTD",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,0]
["LEN","04ºLEN","2010-01-01","2024-12-31",2675.79,"UTE","DIS",2223780864.7567401,16478223.43,1097946.6140836072,1097946.6140836072,1097946.6140836072,1097946.6140836072,1097946.6140836072,1097946.6140836072,1097946.6140836072,1097946.6140836072,1097946.6140836072,1097946.6140836072,1097946.6140836072,1097946.6140836072,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2223780864756740]
["LEE","05ºLEE","2013-01-01","2014-12-31",2615.0500000000002,"-","QTD",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,0]
["LEN","05ºLEN","2012-01-01","2026-12-31",2701.29,"UTE","DIS",691836602.05834997,5393153.8539999994,359346.68797188753,359346.68797188753,359346.68797188753,359346.68797188753,359346.68797188753,359346.68797188753,359346.68797188753,359346.68797188753,359346.68797188753,359346.68797188753,359346.68797188753,359346.68797188753,359346.68797188753,359346.68797188753,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,691836602058350]
["LEN","05ºLEN","2012-01-01","2041-12-31",2701.29,"UHE","QTD",644236578.83420002,4988492.904000001,166176.86501414623,166176.86501414623,166176.86501414623,166176.86501414623,166176.86501414623,166176.86501414623,166176.86501414623,166176.86501414623,166176.86501414623,166176.86501414623,166176.86501414623,166176.86501414623,166176.86501414623,166176.86501414623,166176.86501414623,166176.86501414623,166176.86501414623,166176.86501414623,166176.86501414623,166176.86501414623,166176.86501414623,166176.86501414623,166176.86501414623,166176.86501414623,166176.86501414623,166176.86501414623,166176.86501414623,166176.86501414623,null,null,644236578834200]
["ºLA","06ºLA","2008-01-01","2008-12-31",2693.21,"-","QTD",36642456,263520,263520,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36642456000000]
["LEN","07ºLEN","2013-01-01","2027-12-31",2861.55,"UTE","DIS",837547652.63819993,5813484.1050000004,387424.08222110645,634458.09,639658.54,387424.08222110645,387424.08222110645,387424.08222110645,387424.08222110645,387424.08222110645,387424.08222110645,387424.08222110645,387424.08222110645,387424.08222110645,387424.08222110645,387424.08222110645,387424.08222110645,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,837547652638199.87]
["LEN","07ºLEN","2013-01-01","2042-12-31",2861.55,"UHE","QTD",150068992.30497998,1516154.7009999999,0,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,150068992304979.97]
["LEE","08ºLEE","2013-01-01","2014-12-31",3006.47,"-","QTD",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,0]
["LEE","10ºLEE","2013-01-01","2014-12-31",3386.8,"UHE","QTD",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,0]
["LEN","10ºLEN","2015-01-01","2044-12-31",3111.05,"PCH","QTD",58583435.151600003,379913.462,12655.69167016519,null,12655.69167016519,12655.69167016519,12655.69167016519,12655.69167016519,12655.69167016519,12655.69167016519,12655.69167016519,12655.69167016519,12655.69167016519,12655.69167016519,12655.69167016519,12655.69167016519,12655.69167016519,12655.69167016519,12655.69167016519,12655.69167016519,12655.69167016519,12655.69167016519,12655.69167016519,12655.69167016519,12655.69167016519,12655.69167016519,12655.69167016519,12655.69167016519,12655.69167016519,12655.69167016519,null,null,58583435151600]
["LEN","10ºLEN","2015-01-01","2044-12-31",3111.05,"UHE","QTD",258289896.49575999,2805514.5999999996,93457.40887104132,88405.63,93457.40887104132,93457.40887104132,93457.40887104132,93457.40887104132,93457.40887104132,93457.40887104132,93457.40887104132,93457.40887104132,93457.40887104132,93457.40887104132,93457.40887104132,93457.40887104132,93457.40887104132,93457.40887104132,93457.40887104132,93457.40887104132,93457.40887104132,93457.40887104132,93457.40887104132,93457.40887104132,93457.40887104132,93457.40887104132,93457.40887104132,93457.40887104132,93457.40887104132,93457.40887104132,null,null,258289896495760]
["LEN","11ºLEN","2015-01-01","2044-12-31",3195.89,"UHE","QTD",622063801.61570001,9241742.6940000001,307861.2835000456,307861.2835000456,307861.2835000456,307861.2835000456,307861.2835000456,307861.2835000456,307861.2835000456,307861.2835000456,307861.2835000456,307861.2835000456,307861.2835000456,307861.2835000456,307861.2835000456,307861.2835000456,307861.2835000456,307861.2835000456,307861.2835000456,307861.2835000456,307861.2835000456,307861.2835000456,307861.2835000456,307861.2835000456,307861.2835000456,307861.2835000456,307861.2835000456,307861.2835000456,307861.2835000456,307861.2835000456,null,null,622063801615700]
["LEE","12ºLEE","2014-01-01","2014-12-31",3815.39,"UHE","QTD",119352098.77498999,623529.33299999998,625242.32567307691,104904,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119352098774990]
["LEE","12ºLEE","2014-01-01","2014-12-31",3815.39,"UTE","QTD",799240.97560000001,4174.5729999999994,4186.0416071428563,4186.0416071428563,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,799240975600]
["LEE","12ºLEE","2014-01-01","2015-06-30",3815.39,"UHE","QTD",9191517.7003999967,55638.726999999999,37262.633678899081,24660,37262.633678899081,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9191517700399.9961]
["LEE","12ºLEE","2014-01-01","2016-12-31",3815.39,"UHE","QTD",139986780.86188999,933301.88,311100.62666666665,311100.62666666665,311100.62666666665,100914,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139986780861889.98]
["LEE","13ºLEE","2014-05-01","2019-12-31",3924.5,"-","QTD",{"$f":"I46*270.8087","v":167563614.30848998},618752.69999999995,618752.69999999995,618752.69999999995,618752.69999999995,618752.69999999995,618752.69999999995,618752.69999999995,618752.69999999995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,167563614308489.97]
["LEE","13ºLEE","2014-05-01","2019-12-31",3924.5,"PCH","QTD",2699346.8568000002,9968.0460000000003,1757.6506231884059,1757.6506231884059,1757.6506231884059,1757.6506231884059,1757.6506231884059,1757.6506231884059,1757.6506231884059,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2699346856800]
["LEE","13ºLEE","2014-05-01","2019-12-31",3924.5,"UHE","QTD",889511396.70110011,3284471.72,579145.97961352661,220000,579145.97961352661,579145.97961352661,579145.97961352661,579145.97961352661,579145.97961352661,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,889511396701100.12]
["LEE","13ºLEE","2014-05-01","2019-12-31",3924.5,"UTE","DIS",375418605.33479995,1432906.8540000001,252662.31966666671,252662.31966666671,252662.31966666671,252662.31966666671,252662.31966666671,252662.31966666671,252662.31966666671,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,375418605334799.94]
["LEE","14ºLEE","2015-01-01","2017-12-31",4059.86,"-","QTD",93011717.864999995,462744.86499999999,154248.28833333333,null,154248.28833333333,154248.28833333333,154248.28833333333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93011717865000]
["LEE","14ºLEE","2015-01-01","2017-12-31",4059.86,"UTE","DIS",68147397.661830008,354946.34500000003,118315.44833333335,null,118315.44833333335,118315.44833333335,118315.44833333335,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68147397661830.008]
["LEE","15ºLEE","2016-01-01","2016-12-31",4493.17,"UTE","DIS",25090304.493519999,154426.50600000002,154426.50600000002,null,null,25737,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25090304493520]
["LEE","15ºLEE","2016-01-01","2018-12-31",4493.17,"-","QTD",457772724.00883007,3107567.5519999992,1035855.8506666664,null,null,1035855.8506666664,1035855.8506666664,1035855.8506666664,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,457772724008830.06]
["LEE","15ºLEE","2016-01-01","2018-12-31",4493.17,"UTE","DIS",5737901.495000001,44393.822,14797.940666666667,null,null,14797.940666666667,14797.940666666667,14797.940666666667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5737901495000.001]
["LEN","16ºLEN","2018-01-01","2042-12-31",3725.95,"UTE","DIS",358618665.34881002,2652517.0760000004,106042.5775180723,null,null,null,null,106042.5775180723,106042.5775180723,106042.5775180723,106042.5775180723,106042.5775180723,106042.5775180723,106042.5775180723,106042.5775180723,106042.5775180723,106042.5775180723,106042.5775180723,106042.5775180723,106042.5775180723,106042.5775180723,106042.5775180723,106042.5775180723,106042.5775180723,106042.5775180723,106042.5775180723,106042.5775180723,106042.5775180723,106042.5775180723,106042.5775180723,null,null,358618665348810]
["LEN","16ºLEN","2018-01-01","2047-12-31",3725.95,"PCH","QTD",130777480.95386,1029665.1610000001,34303.375663106977,null,null,null,null,34303.375663106977,34303.375663106977,34303.375663106977,34303.375663106977,34303.375663106977,34303.375663106977,34303.375663106977,34303.375663106977,34303.375663106977,34303.375663106977,34303.375663106977,34303.375663106977,34303.375663106977,34303.375663106977,34303.375663106977,34303.375663106977,34303.375663106977,34303.375663106977,34303.375663106977,34303.375663106977,34303.375663106977,34303.375663106977,34303.375663106977,null,null,130777480953860]
["LEN","16ºLEN","2018-01-01","2047-12-31",3725.95,"UHE","QTD",348019521.46173006,3152522.406,105026.53141566266,null,null,null,null,105026.53141566266,105026.53141566266,105026.53141566266,105026.53141566266,105026.53141566266,105026.53141566266,105026.53141566266,105026.53141566266,105026.53141566266,105026.53141566266,105026.53141566266,105026.53141566266,105026.53141566266,105026.53141566266,105026.53141566266,105026.53141566266,105026.53141566266,105026.53141566266,105026.53141566266,105026.53141566266,105026.53141566266,105026.53141566266,105026.53141566266,null,null,348019521461730.06]
["LEN","17ºLEN","2016-01-01","2035-12-31",3780.61,"UEE","DIS",419553959.76410002,3371859.6039999989,168500.65107612262,null,null,168500.65107612262,168500.65107612262,168500.65107612262,168500.65107612262,168500.65107612262,168500.65107612262,168500.65107612262,168500.65107612262,168500.65107612262,168500.65107612262,168500.65107612262,168500.65107612262,168500.65107612262,168500.65107612262,168500.65107612262,168500.65107612262,168500.65107612262,168500.65107612262,168500.65107612262,168500.65107612262,null,null,null,null,null,null,null,419553959764100]
["ºLA","18ºLA","2015-01-01","2015-03-31",4110.2,"-","QTD",120037075.02436809,310410.15599999996,1273030.4150561795,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120037075024368.09]
["ºLA","18ºLA","2015-01-01","2015-06-30",4110.2,"-","QTD",103138470.92831303,265695.34599999996,538771.11827777768,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103138470928313.03]
["LEN","18ºLEN","2018-05-01","2037-12-31",3815.39,"UEE","DIS",1043823896.1170313,8769296.2845146228,445544.70265142503,null,null,null,null,445544.70265142503,445544.70265142503,445544.70265142503,445544.70265142503,445544.70265142503,445544.70265142503,445544.70265142503,445544.70265142503,445544.70265142503,445544.70265142503,445544.70265142503,445544.70265142503,445544.70265142503,445544.70265142503,445544.70265142503,445544.70265142503,445544.70265142503,445544.70265142503,445544.70265142503,445544.70265142503,null,null,null,null,null,1043823896117031.4]
["LEN","18ºLEN","2018-05-01","2042-12-31",3815.39,"UTE","DIS",125160927.55458805,935758.7054932965,37908.094062714008,null,null,null,null,37908.094062714008,37908.094062714008,37908.094062714008,37908.094062714008,37908.094062714008,37908.094062714008,37908.094062714008,37908.094062714008,37908.094062714008,37908.094062714008,37908.094062714008,37908.094062714008,37908.094062714008,37908.094062714008,37908.094062714008,37908.094062714008,37908.094062714008,37908.094062714008,37908.094062714008,37908.094062714008,37908.094062714008,37908.094062714008,37908.094062714008,null,null,125160927554588.05]
["LEN","18ºLEN","2018-05-01","2047-12-31",3815.39,"PCH","QTD",135182366.34544337,991726.94239221094,33405.346435322717,null,null,null,null,33405.346435322717,33405.346435322717,33405.346435322717,33405.346435322717,33405.346435322717,33405.346435322717,33405.346435322717,33405.346435322717,33405.346435322717,33405.346435322717,33405.346435322717,33405.346435322717,33405.346435322717,33405.346435322717,33405.346435322717,33405.346435322717,33405.346435322717,33405.346435322717,33405.346435322717,33405.346435322717,33405.346435322717,33405.346435322717,33405.346435322717,null,null,135182366345443.37]
["LEN","18ºLEN","2018-05-01","2047-12-31",3815.39,"UHE","QTD",456958303.92349553,5473210.0122589003,184359.69494965841,null,null,null,null,184359.69494965841,184359.69494965841,184359.69494965841,184359.69494965841,184359.69494965841,184359.69494965841,184359.69494965841,184359.69494965841,184359.69494965841,184359.69494965841,184359.69494965841,184359.69494965841,184359.69494965841,184359.69494965841,184359.69494965841,184359.69494965841,184359.69494965841,184359.69494965841,184359.69494965841,184359.69494965841,184359.69494965841,184359.69494965841,184359.69494965841,null,null,456958303923495.5]
["LEN","19ºLEN","2017-01-01","2036-12-31",3958.32,"UEE","DIS",702664308.9533,5406537.4900000002,270178.83130476449,null,null,null,270178.83130476449,270178.83130476449,270178.83130476449,270178.83130476449,270178.83130476449,270178.83130476449,270178.83130476449,270178.83130476449,270178.83130476449,270178.83130476449,270178.83130476449,270178.83130476449,270178.83130476449,270178.83130476449,270178.83130476449,270178.83130476449,270178.83130476449,270178.83130476449,270178.83130476449,270178.83130476449,null,null,null,null,null,null,702664308953300]
["LEN","19ºLEN","2017-01-01","2046-12-31",3958.32,"UHE","QTD",478798698.84000015,3957014.0400000014,131828.23335158822,null,null,null,131828.23335158822,131828.23335158822,131828.23335158822,131828.23335158822,131828.23335158822,131828.23335158822,131828.23335158822,131828.23335158822,131828.23335158822,131828.23335158822,131828.23335158822,131828.23335158822,131828.23335158822,131828.23335158822,131828.23335158822,131828.23335158822,131828.23335158822,131828.23335158822,131828.23335158822,131828.23335158822,131828.23335158822,131828.23335158822,131828.23335158822,131828.23335158822,null,null,478798698840000.12]
[{"$f":"RIGHT(B67,3)","v":"LEN"},"20ºLEN","2019-01-01","2038-12-31",4028.44,"UEE","DIS",222152331.15080014,1633414.2299999995,81625.984932913445,null,null,null,null,null,81625.984932913445,81625.984932913445,81625.984932913445,81625.984932913445,81625.984932913445,81625.984932913445,81625.984932913445,81625.984932913445,81625.984932913445,81625.984932913445,81625.984932913445,81625.984932913445,81625.984932913445,81625.984932913445,81625.984932913445,81625.984932913445,81625.984932913445,81625.984932913445,81625.984932913445,81625.984932913445,null,null,null,null,222152331150800.12]
["LEN","20ºLEN","2019-01-01","2043-12-31",4028.44,"UTE","DIS",1667938762.5613799,8147665.0539999995,325728.1209978094,null,null,null,null,null,325728.1209978094,325728.1209978094,325728.1209978094,325728.1209978094,325728.1209978094,325728.1209978094,325728.1209978094,325728.1209978094,325728.1209978094,325728.1209978094,325728.1209978094,325728.1209978094,325728.1209978094,325728.1209978094,325728.1209978094,325728.1209978094,325728.1209978094,325728.1209978094,325728.1209978094,325728.1209978094,325728.1209978094,325728.1209978094,null,null,1667938762561380]
["LEN","20ºLEN","2019-01-01","2048-12-31",4028.44,"PCH","QTD",8547776.1366000008,53124.773999999998,1769.6944884548689,null,null,null,null,null,1769.6944884548689,1769.6944884548689,1769.6944884548689,1769.6944884548689,1769.6944884548689,1769.6944884548689,1769.6944884548689,1769.6944884548689,1769.6944884548689,1769.6944884548689,1769.6944884548689,1769.6944884548689,1769.6944884548689,1769.6944884548689,1769.6944884548689,1769.6944884548689,1769.6944884548689,1769.6944884548689,1769.6944884548689,1769.6944884548689,1769.6944884548689,1769.6944884548689,null,null,8547776136600.001]
["LEN","21ºLEN","2020-01-01","2044-12-31",4245.1899999999996,"UTE","DIS",6610829232.3236704,23740517.267000001,948996.69285456149,null,null,null,null,null,null,948996.69285456149,948996.69285456149,948996.69285456149,948996.69285456149,948996.69285456149,948996.69285456149,948996.69285456149,948996.69285456149,948996.69285456149,948996.69285456149,948996.69285456149,948996.69285456149,948996.69285456149,948996.69285456149,948996.69285456149,948996.69285456149,948996.69285456149,948996.69285456149,948996.69285456149,948996.69285456149,948996.69285456149,null,null,6610829232323670]
["LEN","21ºLEN","2020-01-01","2049-12-31",4245.1899999999996,"PCH","QTD",576326688.57947993,2799044.1659999997,93241.865527972972,null,null,null,null,null,null,93241.865527972972,93241.865527972972,93241.865527972972,93241.865527972972,93241.865527972972,93241.865527972972,93241.865527972972,93241.865527972972,93241.865527972972,93241.865527972972,93241.865527972972,93241.865527972972,93241.865527972972,93241.865527972972,93241.865527972972,93241.865527972972,93241.865527972972,93241.865527972972,93241.865527972972,93241.865527972972,93241.865527972972,null,null,576326688579479.87]
["LEN","21ºLEN","2020-01-01","2049-12-31",4245.1899999999996,"UHE","QTD",536476673.87797993,3260027.7560000001,108598.16838003103,null,null,null,null,null,null,108598.16838003103,108598.16838003103,108598.16838003103,108598.16838003103,108598.16838003103,108598.16838003103,108598.16838003103,108598.16838003103,108598.16838003103,108598.16838003103,108598.16838003103,108598.16838003103,108598.16838003103,108598.16838003103,108598.16838003103,108598.16838003103,108598.16838003103,108598.16838003103,108598.16838003103,108598.16838003103,108598.16838003103,null,null,536476673877979.94]
["LEN","22ºLEN","2018-01-01","2037-12-31",4346.6499999999996,"UEE","DIS",1256761286.6738,6938106.9750000015,346715.36772658821,null,null,null,null,346715.36772658821,346715.36772658821,346715.36772658821,346715.36772658821,346715.36772658821,346715.36772658821,346715.36772658821,346715.36772658821,346715.36772658821,346715.36772658821,346715.36772658821,346715.36772658821,346715.36772658821,346715.36772658821,346715.36772658821,346715.36772658821,346715.36772658821,346715.36772658821,346715.36772658821,346715.36772658821,null,null,null,null,null,1256761286673800]
["LEN","22ºLEN","2018-01-01","2037-12-31",4346.6499999999996,"UTE","DIS",269397527.83430004,1266248.2649999999,63277.74051547097,null,null,null,null,63277.74051547097,63277.74051547097,63277.74051547097,63277.74051547097,63277.74051547097,63277.74051547097,63277.74051547097,63277.74051547097,63277.74051547097,63277.74051547097,63277.74051547097,63277.74051547097,63277.74051547097,63277.74051547097,63277.74051547097,63277.74051547097,63277.74051547097,63277.74051547097,63277.74051547097,63277.74051547097,null,null,null,null,null,269397527834300.03]
["LEN","22ºLEN","2018-01-01","2047-12-31",4346.6499999999996,"PCH","QTD",296961864.76394999,1448533.622,{"$f":"I75/((D75-C75)/365)","v":48258.011320737496},null,null,null,null,48258.011320737496,48258.011320737496,48258.011320737496,48258.011320737496,48258.011320737496,48258.011320737496,48258.011320737496,48258.011320737496,48258.011320737496,48258.011320737496,48258.011320737496,48258.011320737496,48258.011320737496,48258.011320737496,48258.011320737496,48258.011320737496,48258.011320737496,48258.011320737496,48258.011320737496,48258.011320737496,48258.011320737496,48258.011320737496,48258.011320737496,null,null,296961864763950]
["nte","UHE Belo Monte","2015-01-01","2044-12-31",3097.42,"UHE","QTD",2295764183.1649499,29444198.835000001,980846.26948754222,18637.46,315036,980846.26948754222,1003721,980846.26948754222,980846.26948754222,980846.26948754222,980846.26948754222,980846.26948754222,980846.26948754222,980846.26948754222,980846.26948754222,980846.26948754222,980846.26948754222,980846.26948754222,980846.26948754222,980846.26948754222,980846.26948754222,980846.26948754222,980846.26948754222,980846.26948754222,980846.26948754222,980846.26948754222,980846.26948754222,980846.26948754222,980846.26948754222,980846.26948754222,null,null,{"$f":"H76*1000000","v":2295764183164950}]
["rau","UHE Jirau","2013-01-01","2042-12-31",2810.36,"UHE","QTD",1250507929.6803601,17521478.627999999,583729.43585432635,291786,428000,583729.43585432635,426789,583729.43585432635,583729.43585432635,583729.43585432635,583729.43585432635,583729.43585432635,583729.43585432635,583729.43585432635,583729.43585432635,583729.43585432635,583729.43585432635,583729.43585432635,583729.43585432635,583729.43585432635,583729.43585432635,583729.43585432635,583729.43585432635,583729.43585432635,583729.43585432635,583729.43585432635,583729.43585432635,583729.43585432635,583729.43585432635,583729.43585432635,null,null,1250507929680360]
["nio","UHE Santo Antônio","2012-01-01","2041-12-31",2731.62,"UHE","QTD",793491617.02998006,10060753.354,335144.19770101306,328844,311045,335144.19770101306,370331,335144.19770101306,335144.19770101306,335144.19770101306,335144.19770101306,335144.19770101306,335144.19770101306,335144.19770101306,335144.19770101306,335144.19770101306,335144.19770101306,335144.19770101306,335144.19770101306,335144.19770101306,335144.19770101306,335144.19770101306,335144.19770101306,335144.19770101306,335144.19770101306,335144.19770101306,335144.19770101306,335144.19770101306,335144.19770101306,335144.19770101306,null,null,793491617029980.12]
[null,"UTE NORTE FLUMINENSE"," BILATERAL "," BILATERAL ",4829.3878000000004,"UTE",null,1364464629.8800001,6082399.2800000003,null,6351000,6351000,6351000,6351000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1364464629880000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"RIGHT(B92,3)","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"RIGHT(B139,3)","v":""}]
[{"$f":"RIGHT(B140,3)","v":""}]
[{"$f":"RIGHT(B141,3)","v":""}]
[{"$f":"RIGHT(B142,3)","v":""}]
[{"$f":"RIGHT(B143,3)","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]

{"sheet":"Contratos_preço","index":6,"n_rows":78,"n_cols":30,"rows_kept":78,"cut":false,"hidden":false,"merged":[[0,1,0,29]]}
["Contratos","Tarifa Energia do contrato(R$/MWh)"]
["Descrição","Tarifa Base",null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[{"$f":"Contratos_volume!B4","v":"QUOTA ITAIPU"},null,null,{"$f":"Resumo!C4","v":137.19999999999999},{"$f":"Resumo!D4","v":325.17},{"$f":"Resumo!E4","v":180.15},{"$f":"Resumo!F4","v":195.12},{"$f":"Resumo!G4","v":201.5225225855749},{"$f":"Resumo!H4","v":228.41661923608618},{"$f":"Resumo!I4","v":238.23853386323788},{"$f":"Resumo!J4","v":269.00533880786168},{"$f":"Resumo!K4","v":279.76555236017623},{"$f":"Resumo!L4","v":290.95617445458328},{"$f":"Resumo!M4","v":302.59442143276664},{"$f":"Resumo!N4","v":314.6981982900773},{"$f":"Resumo!O4","v":327.28612622168038},{"$f":"Resumo!P4","v":340.37757127054766},{"$f":"Resumo!Q4","v":353.99267412136953},{"$f":"Resumo!R4","v":368.15238108622435},{"$f":"Resumo!S4","v":382.87847632967333},{"$f":"Resumo!T4","v":366.75727732631867},{"$f":"Resumo!U4","v":381.42756841937143},{"$f":"Resumo!V4","v":396.68467115614629},{"$f":"Resumo!W4","v":412.55205800239219},{"$f":"Resumo!X4","v":429.05414032248791},{"$f":"Resumo!Y4","v":446.21630593538731},{"$f":"Resumo!Z4","v":464.0649581728029},{"$f":"Resumo!AA4","v":482.62755649971501},{"$f":"Resumo!AB4","v":501.93265875970366},{"$f":"Resumo!AC4","v":522.0099651100918}]
["PROINFA"]
[{"$f":"Contratos_volume!B6","v":"Contratos de Disponibilidade"},null,null,{"$f":"Resumo!C21","v":140},{"$f":"Resumo!D21","v":120},{"$f":"Resumo!E21","v":10},{"$f":"Resumo!F21","v":10},{"$f":"Resumo!G21","v":157.5},{"$f":"Resumo!H21","v":157.5},{"$f":"Resumo!I21","v":157.5},{"$f":"Resumo!J21","v":171},{"$f":"Resumo!K21","v":171},{"$f":"Resumo!L21","v":171},{"$f":"Resumo!M21","v":171},{"$f":"Resumo!N21","v":171},{"$f":"Resumo!O21","v":171},{"$f":"Resumo!P21","v":171},{"$f":"Resumo!Q21","v":171},{"$f":"Resumo!R21","v":171},{"$f":"Resumo!S21","v":171},{"$f":"Resumo!T21","v":157.5},{"$f":"Resumo!U21","v":157.5},{"$f":"Resumo!V21","v":157.5},{"$f":"Resumo!W21","v":157.5},{"$f":"Resumo!X21","v":157.5},{"$f":"Resumo!Y21","v":157.5},{"$f":"Resumo!Z21","v":157.5},{"$f":"Resumo!AA21","v":157.5},{"$f":"Resumo!AB21","v":157.5},{"$f":"Resumo!AC21","v":157.5}]
[{"$f":"Contratos_volume!B7","v":"Cota Angra I/Angra II"},{"$f":"IFERROR((Contratos_volume!H7/Contratos_volume!I7),0)","v":224.21010223888229},null,156.79,162.09,206.29,{"$f":"$B6*Resumo!F$7/Contratos_volume!$E7","v":224.21010223888231},{"$f":"$B6*Resumo!G$7/Contratos_volume!$E7","v":234.71888515506086},{"$f":"$B6*Resumo!H$7/Contratos_volume!$E7","v":243.87292167610821},{"$f":"$B6*Resumo!I$7/Contratos_volume!$E7","v":254.35945730818088},{"$f":"$B6*Resumo!J$7/Contratos_volume!$E7","v":264.5338356005081},{"$f":"$B6*Resumo!K$7/Contratos_volume!$E7","v":275.11518902452849},{"$f":"$B6*Resumo!L$7/Contratos_volume!$E7","v":286.11979658550962},{"$f":"$B6*Resumo!M$7/Contratos_volume!$E7","v":297.56458844893001},{"$f":"$B6*Resumo!N$7/Contratos_volume!$E7","v":309.46717198688725},{"$f":"$B6*Resumo!O$7/Contratos_volume!$E7","v":321.84585886636268},{"$f":"$B6*Resumo!P$7/Contratos_volume!$E7","v":334.71969322101722},{"$f":"$B6*Resumo!Q$7/Contratos_volume!$E7","v":348.10848094985795},{"$f":"$B6*Resumo!R$7/Contratos_volume!$E7","v":362.03282018785228},{"$f":"$B6*Resumo!S$7/Contratos_volume!$E7","v":376.51413299536637},{"$f":"$B6*Resumo!T$7/Contratos_volume!$E7","v":391.57469831518102},{"$f":"$B6*Resumo!U$7/Contratos_volume!$E7","v":407.23768624778825},{"$f":"$B6*Resumo!V$7/Contratos_volume!$E7","v":423.52719369769983},{"$f":"$B6*Resumo!W$7/Contratos_volume!$E7","v":440.46828144560789},{"$f":"$B6*Resumo!X$7/Contratos_volume!$E7","v":458.08701270343215},{"$f":"$B6*Resumo!Y$7/Contratos_volume!$E7","v":476.41049321156947},{"$f":"$B6*Resumo!Z$7/Contratos_volume!$E7","v":495.46691294003227},{"$f":"$B6*Resumo!AA$7/Contratos_volume!$E7","v":515.28558945763348},{"$f":"$B6*Resumo!AB$7/Contratos_volume!$E7","v":535.89701303593893},{"$f":"$B6*Resumo!AC$7/Contratos_volume!$E7","v":557.33289355737645}]
[{"$f":"Contratos_volume!B8","v":"Cotas Lei n º 12783/2013"},63.66,null,33.340000000000003,35.82,64.94,{"$f":"B7","v":63.66},{"$f":"$B7*Resumo!G$7/Contratos_volume!$E8","v":66.643759936611417},{"$f":"H7*Resumo!H$7/Resumo!G$7","v":69.242866574139256},{"$f":"I7*Resumo!I$7/Resumo!H$7","v":72.220309836827241},{"$f":"J7*Resumo!J$7/Resumo!I$7","v":75.109122230300329},{"$f":"K7*Resumo!K$7/Resumo!J$7","v":78.113487119512357},{"$f":"L7*Resumo!L$7/Resumo!K$7","v":81.238026604292841},{"$f":"M7*Resumo!M$7/Resumo!L$7","v":84.487547668464558},{"$f":"N7*Resumo!N$7/Resumo!M$7","v":87.86704957520314},{"$f":"O7*Resumo!O$7/Resumo!N$7","v":91.381731558211257},{"$f":"P7*Resumo!P$7/Resumo!O$7","v":95.037000820539717},{"$f":"Q7*Resumo!Q$7/Resumo!P$7","v":98.838480853361304},{"$f":"R7*Resumo!R$7/Resumo!Q$7","v":102.79202008749577},{"$f":"S7*Resumo!S$7/Resumo!R$7","v":106.90370089099561},{"$f":"T7*Resumo!T$7/Resumo!S$7","v":111.17984892663543},{"$f":"U7*Resumo!U$7/Resumo!T$7","v":115.62704288370085},{"$f":"V7*Resumo!V$7/Resumo!U$7","v":120.2521245990489},{"$f":"W7*Resumo!W$7/Resumo!V$7","v":125.06220958301085},{"$f":"X7*Resumo!X$7/Resumo!W$7","v":130.06469796633129},{"$f":"Y7*Resumo!Y$7/Resumo!X$7","v":135.26728588498455},{"$f":"Z7*Resumo!Z$7/Resumo!Y$7","v":140.67797732038395},{"$f":"AA7*Resumo!AA$7/Resumo!Z$7","v":146.30509641319929},{"$f":"AB7*Resumo!AB$7/Resumo!AA$7","v":152.15730026972727},{"$f":"AC7*Resumo!AC$7/Resumo!AB$7","v":158.24359228051637}]
[{"$f":"Contratos_volume!B9","v":"Energia nova"},{"$f":"IFERROR((Contratos_volume!H9/Contratos_volume!I9),0)","v":0},null,{"$f":"Resumo!C17","v":184.25903950455378},{"$f":"Resumo!D17","v":199.19844300427368},{"$f":"Resumo!E17","v":214.82522707341349},{"$f":"Resumo!F17","v":219.47364298546586},{"$f":"Resumo!G17","v":218.04558120839181},{"$f":"Resumo!H17","v":227.84782499316512},{"$f":"Resumo!I17","v":251.77612323005147},{"$f":"Resumo!J17","v":261.8471681592535},{"$f":"Resumo!K17","v":272.32105488562371},{"$f":"Resumo!L17","v":282.48894091766601},{"$f":"Resumo!M17","v":292.07350204413285},{"$f":"Resumo!N17","v":297.23583989055692},{"$f":"Resumo!O17","v":305.07455946662134},{"$f":"Resumo!P17","v":315.62545306014289},{"$f":"Resumo!Q17","v":324.48851081062895},{"$f":"Resumo!R17","v":337.46805124305411},{"$f":"Resumo!S17","v":350.96677329277622},{"$f":"Resumo!T17","v":365.00544422448729},{"$f":"Resumo!U17","v":379.60566199346675},{"$f":"Resumo!V17","v":394.78988847320545},{"$f":"Resumo!W17","v":410.58148401213373},{"$f":"Resumo!X17","v":427.00474337261915},{"$f":"Resumo!Y17","v":447.73913438021259},{"$f":"Resumo!Z17","v":472.36812089679887},{"$f":"Resumo!AA17","v":510.37755358763684},{"$f":"Resumo!AB17","v":532.28874776775137},{"$f":"Resumo!AC17","v":554.66599626435254}]
[{"$f":"Contratos_volume!B10","v":"Energia Existente"},{"$f":"IFERROR((Contratos_volume!H10/Contratos_volume!I10),0)","v":0},null,{"$f":"Resumo!C19","v":202.15164637976517},{"$f":"Resumo!D19","v":253.08502049305412},{"$f":"Resumo!E19","v":241.76001561531197},{"$f":"Resumo!F19","v":256.24713657417044},{"$f":"Resumo!G19","v":227.84782499316512},{"$f":"Resumo!H19","v":251.77612323005147},{"$f":"Resumo!I19","v":251.77612323005147},{"$f":"Resumo!J19","v":261.8471681592535},{"$f":"Resumo!K19","v":272.32105488562371},{"$f":"Resumo!L19","v":282.48894091766601},{"$f":"Resumo!M19","v":292.07350204413285},{"$f":"Resumo!N19","v":297.23583989055692},{"$f":"Resumo!O19","v":305.07455946662134},{"$f":"Resumo!P19","v":315.62545306014289},{"$f":"Resumo!Q19","v":324.48851081062895},{"$f":"Resumo!R19","v":337.46805124305411},{"$f":"Resumo!S19","v":350.96677329277622},{"$f":"Resumo!T19","v":365.00544422448729},{"$f":"Resumo!U19","v":379.60566199346675},{"$f":"Resumo!V19","v":394.78988847320545},{"$f":"Resumo!W19","v":410.58148401213373},{"$f":"Resumo!X19","v":427.00474337261915},{"$f":"Resumo!Y19","v":447.73913438021259},{"$f":"Resumo!Z19","v":472.36812089679887},{"$f":"Resumo!AA19","v":510.37755358763684},{"$f":"Resumo!AB19","v":532.28874776775137},{"$f":"Resumo!AC19","v":554.66599626435254}]
[{"$f":"Contratos_volume!B11","v":"01ºLEE"},{"$f":"IFERROR((Contratos_volume!H11/Contratos_volume!I11),0)","v":75.457192832764491},null,{"$f":"$B10*Resumo!C$7/Contratos_volume!$E11","v":122.62218473120923},{"$f":"$B10*Resumo!D$7/Contratos_volume!$E11","v":132.58953473239578},{"$f":"$B10*Resumo!E$7/Contratos_volume!$E11","v":145.03488218717192},{"$f":"$B10*Resumo!F$7/Contratos_volume!$E11","v":151.90671072349235},{"$f":"$B10*Resumo!G$7/Contratos_volume!$E11","v":159.02661580610589},{"$f":"$B10*Resumo!H$7/Contratos_volume!$E11","v":165.228653822544},{"$f":"$B10*Resumo!I$7/Contratos_volume!$E11","v":172.33348593691341},{"$f":"$B10*Resumo!J$7/Contratos_volume!$E11","v":179.22682537438993},{"$f":"$B10*Resumo!K$7/Contratos_volume!$E11","v":186.39589838936556},{"$f":"$B10*Resumo!L$7/Contratos_volume!$E11","v":193.85173432494017},{"$f":"$B10*Resumo!M$7/Contratos_volume!$E11","v":201.6058036979378},{"$f":"$B10*Resumo!N$7/Contratos_volume!$E11","v":209.67003584585532},{"$f":"$B10*Resumo!O$7/Contratos_volume!$E11","v":218.05683727968952},{"$f":"$B10*Resumo!P$7/Contratos_volume!$E11","v":226.77911077087711},{"$f":"$B10*Resumo!Q$7/Contratos_volume!$E11","v":235.85027520171221},{"$f":"$B10*Resumo!R$7/Contratos_volume!$E11","v":245.2842862097807},{"$f":"$B10*Resumo!S$7/Contratos_volume!$E11","v":255.09565765817192},{"$f":"$B10*Resumo!T$7/Contratos_volume!$E11","v":265.29948396449885},{"$f":"$B10*Resumo!U$7/Contratos_volume!$E11","v":275.91146332307881},{"$f":"$B10*Resumo!V$7/Contratos_volume!$E11","v":286.94792185600193},{"$f":"$B10*Resumo!W$7/Contratos_volume!$E11","v":298.42583873024205},{"$f":"$B10*Resumo!X$7/Contratos_volume!$E11","v":310.36287227945172},{"$f":"$B10*Resumo!Y$7/Contratos_volume!$E11","v":322.77738717062982},{"$f":"$B10*Resumo!Z$7/Contratos_volume!$E11","v":335.68848265745504},{"$f":"$B10*Resumo!AA$7/Contratos_volume!$E11","v":349.11602196375321},{"$f":"$B10*Resumo!AB$7/Contratos_volume!$E11","v":363.08066284230335},{"$f":"$B10*Resumo!AC$7/Contratos_volume!$E11","v":377.60388935599548}]
[{"$f":"Contratos_volume!B12","v":"01ºLEN"},{"$f":"IFERROR((Contratos_volume!H12/Contratos_volume!I12),0)","v":131.83614606571533},null,{"$f":"$B11*Resumo!C$7/Contratos_volume!$E12","v":202.708604204332},{"$f":"$B11*Resumo!D$7/Contratos_volume!$E12","v":219.18578254514759},{"$f":"$B11*Resumo!E$7/Contratos_volume!$E12","v":239.75937627882311},{"$f":"$B11*Resumo!F$7/Contratos_volume!$E12","v":251.11930086328928},{"$f":"$B11*Resumo!G$7/Contratos_volume!$E12","v":262.88932457088828},{"$f":"$B11*Resumo!H$7/Contratos_volume!$E12","v":273.14200822915291},{"$f":"$B11*Resumo!I$7/Contratos_volume!$E12","v":284.88711458300651},{"$f":"$B11*Resumo!J$7/Contratos_volume!$E12","v":296.28259916632675},{"$f":"$B11*Resumo!K$7/Contratos_volume!$E12","v":308.13390313297987},{"$f":"$B11*Resumo!L$7/Contratos_volume!$E12","v":320.45925925829903},{"$f":"$B11*Resumo!M$7/Contratos_volume!$E12","v":333.27762962863102},{"$f":"$B11*Resumo!N$7/Contratos_volume!$E12","v":346.60873481377627},{"$f":"$B11*Resumo!O$7/Contratos_volume!$E12","v":360.47308420632731},{"$f":"$B11*Resumo!P$7/Contratos_volume!$E12","v":374.89200757458048},{"$f":"$B11*Resumo!Q$7/Contratos_volume!$E12","v":389.88768787756368},{"$f":"$B11*Resumo!R$7/Contratos_volume!$E12","v":405.48319539266623},{"$f":"$B11*Resumo!S$7/Contratos_volume!$E12","v":421.70252320837284},{"$f":"$B11*Resumo!T$7/Contratos_volume!$E12","v":438.57062413670786},{"$f":"$B11*Resumo!U$7/Contratos_volume!$E12","v":456.11344910217616},{"$f":"$B11*Resumo!V$7/Contratos_volume!$E12","v":474.35798706626321},{"$f":"$B11*Resumo!W$7/Contratos_volume!$E12","v":493.33230654891383},{"$f":"$B11*Resumo!X$7/Contratos_volume!$E12","v":513.06559881087037},{"$f":"$B11*Resumo!Y$7/Contratos_volume!$E12","v":533.58822276330511},{"$f":"$B11*Resumo!Z$7/Contratos_volume!$E12","v":554.93175167383743},{"$f":"$B11*Resumo!AA$7/Contratos_volume!$E12","v":577.12902174079079},{"$f":"$B11*Resumo!AB$7/Contratos_volume!$E12","v":600.21418261042243},{"$f":"$B11*Resumo!AC$7/Contratos_volume!$E12","v":624.22274991483937}]
[{"$f":"Contratos_volume!B13","v":"01ºLEN"},{"$f":"IFERROR((Contratos_volume!H13/Contratos_volume!I13),0)","v":106.82100004196006},null,{"$f":"$B12*Resumo!C$7/Contratos_volume!$E13","v":164.24581925675486},{"$f":"$B12*Resumo!D$7/Contratos_volume!$E13","v":177.5965483303907},{"$f":"$B12*Resumo!E$7/Contratos_volume!$E13","v":194.26642167447915},{"$f":"$B12*Resumo!F$7/Contratos_volume!$E13","v":203.47086628793934},{"$f":"$B12*Resumo!G$7/Contratos_volume!$E13","v":213.00759608840389},{"$f":"$B12*Resumo!H$7/Contratos_volume!$E13","v":221.31489233585165},{"$f":"$B12*Resumo!I$7/Contratos_volume!$E13","v":230.83143270629324},{"$f":"$B12*Resumo!J$7/Contratos_volume!$E13","v":240.06469001454496},{"$f":"$B12*Resumo!K$7/Contratos_volume!$E13","v":249.66727761512681},{"$f":"$B12*Resumo!L$7/Contratos_volume!$E13","v":259.65396871973189},{"$f":"$B12*Resumo!M$7/Contratos_volume!$E13","v":270.04012746852118},{"$f":"$B12*Resumo!N$7/Contratos_volume!$E13","v":280.84173256726206},{"$f":"$B12*Resumo!O$7/Contratos_volume!$E13","v":292.07540186995254},{"$f":"$B12*Resumo!P$7/Contratos_volume!$E13","v":303.75841794475065},{"$f":"$B12*Resumo!Q$7/Contratos_volume!$E13","v":315.90875466254067},{"$f":"$B12*Resumo!R$7/Contratos_volume!$E13","v":328.54510484904233},{"$f":"$B12*Resumo!S$7/Contratos_volume!$E13","v":341.68690904300405},{"$f":"$B12*Resumo!T$7/Contratos_volume!$E13","v":355.35438540472416},{"$f":"$B12*Resumo!U$7/Contratos_volume!$E13","v":369.56856082091315},{"$f":"$B12*Resumo!V$7/Contratos_volume!$E13","v":384.35130325374968},{"$f":"$B12*Resumo!W$7/Contratos_volume!$E13","v":399.72535538389974},{"$f":"$B12*Resumo!X$7/Contratos_volume!$E13","v":415.71436959925569},{"$f":"$B12*Resumo!Y$7/Contratos_volume!$E13","v":432.34294438322593},{"$f":"$B12*Resumo!Z$7/Contratos_volume!$E13","v":449.63666215855505},{"$f":"$B12*Resumo!AA$7/Contratos_volume!$E13","v":467.6221286448972},{"$f":"$B12*Resumo!AB$7/Contratos_volume!$E13","v":486.32701379069312},{"$f":"$B12*Resumo!AC$7/Contratos_volume!$E13","v":505.78009434232081}]
[{"$f":"Contratos_volume!B14","v":"01ºLEN"},{"$f":"IFERROR((Contratos_volume!H14/Contratos_volume!I14),0)","v":129.31319529489429},null,{"$f":"$B13*Resumo!C$7/Contratos_volume!$E14","v":198.82936588850279},{"$f":"$B13*Resumo!D$7/Contratos_volume!$E14","v":214.99122016200837},{"$f":"$B13*Resumo!E$7/Contratos_volume!$E14","v":235.17109665107438},{"$f":"$B13*Resumo!F$7/Contratos_volume!$E14","v":246.31362614821325},{"$f":"$B13*Resumo!G$7/Contratos_volume!$E14","v":257.85840669396447},{"$f":"$B13*Resumo!H$7/Contratos_volume!$E14","v":267.91488455502906},{"$f":"$B13*Resumo!I$7/Contratos_volume!$E14","v":279.4352245908953},{"$f":"$B13*Resumo!J$7/Contratos_volume!$E14","v":290.61263357453112},{"$f":"$B13*Resumo!K$7/Contratos_volume!$E14","v":302.23713891751242},{"$f":"$B13*Resumo!L$7/Contratos_volume!$E14","v":314.32662447421291},{"$f":"$B13*Resumo!M$7/Contratos_volume!$E14","v":326.89968945318145},{"$f":"$B13*Resumo!N$7/Contratos_volume!$E14","v":339.97567703130875},{"$f":"$B13*Resumo!O$7/Contratos_volume!$E14","v":353.57470411256111},{"$f":"$B13*Resumo!P$7/Contratos_volume!$E14","v":367.71769227706358},{"$f":"$B13*Resumo!Q$7/Contratos_volume!$E14","v":382.42639996814609},{"$f":"$B13*Resumo!R$7/Contratos_volume!$E14","v":397.72345596687194},{"$f":"$B13*Resumo!S$7/Contratos_volume!$E14","v":413.63239420554686},{"$f":"$B13*Resumo!T$7/Contratos_volume!$E14","v":430.17768997376874},{"$f":"$B13*Resumo!U$7/Contratos_volume!$E14","v":447.38479757271944},{"$f":"$B13*Resumo!V$7/Contratos_volume!$E14","v":465.28018947562828},{"$f":"$B13*Resumo!W$7/Contratos_volume!$E14","v":483.8913970546534},{"$f":"$B13*Resumo!X$7/Contratos_volume!$E14","v":503.24705293683951},{"$f":"$B13*Resumo!Y$7/Contratos_volume!$E14","v":523.37693505431321},{"$f":"$B13*Resumo!Z$7/Contratos_volume!$E14","v":544.31201245648572},{"$f":"$B13*Resumo!AA$7/Contratos_volume!$E14","v":566.08449295474509},{"$f":"$B13*Resumo!AB$7/Contratos_volume!$E14","v":588.72787267293495},{"$f":"$B13*Resumo!AC$7/Contratos_volume!$E14","v":612.27698757985229}]
[{"$f":"Contratos_volume!B15","v":"01ºLEN"},{"$f":"IFERROR((Contratos_volume!H15/Contratos_volume!I15),0)","v":114.24266667831958},null,{"$f":"$B14*Resumo!C$7/Contratos_volume!$E15","v":175.6572244716524},{"$f":"$B14*Resumo!D$7/Contratos_volume!$E15","v":189.93553015005656},{"$f":"$B14*Resumo!E$7/Contratos_volume!$E15","v":207.76358627451182},{"$f":"$B14*Resumo!F$7/Contratos_volume!$E15","v":217.60753360248606},{"$f":"$B14*Resumo!G$7/Contratos_volume!$E15","v":227.80685249453634},{"$f":"$B14*Resumo!H$7/Contratos_volume!$E15","v":236.69131974182324},{"$f":"$B14*Resumo!I$7/Contratos_volume!$E15","v":246.86904649072164},{"$f":"$B14*Resumo!J$7/Contratos_volume!$E15","v":256.74380835035049},{"$f":"$B14*Resumo!K$7/Contratos_volume!$E15","v":267.01356068436456},{"$f":"$B14*Resumo!L$7/Contratos_volume!$E15","v":277.69410311173914},{"$f":"$B14*Resumo!M$7/Contratos_volume!$E15","v":288.80186723620875},{"$f":"$B14*Resumo!N$7/Contratos_volume!$E15","v":300.35394192565713},{"$f":"$B14*Resumo!O$7/Contratos_volume!$E15","v":312.36809960268334},{"$f":"$B14*Resumo!P$7/Contratos_volume!$E15","v":324.86282358679074},{"$f":"$B14*Resumo!Q$7/Contratos_volume!$E15","v":337.85733653026239},{"$f":"$B14*Resumo!R$7/Contratos_volume!$E15","v":351.3716299914729},{"$f":"$B14*Resumo!S$7/Contratos_volume!$E15","v":365.42649519113178},{"$f":"$B14*Resumo!T$7/Contratos_volume!$E15","v":380.04355499877704},{"$f":"$B14*Resumo!U$7/Contratos_volume!$E15","v":395.24529719872817},{"$f":"$B14*Resumo!V$7/Contratos_volume!$E15","v":411.05510908667731},{"$f":"$B14*Resumo!W$7/Contratos_volume!$E15","v":427.49731345014442},{"$f":"$B14*Resumo!X$7/Contratos_volume!$E15","v":444.59720598815022},{"$f":"$B14*Resumo!Y$7/Contratos_volume!$E15","v":462.38109422767621},{"$f":"$B14*Resumo!Z$7/Contratos_volume!$E15","v":480.87633799678332},{"$f":"$B14*Resumo!AA$7/Contratos_volume!$E15","v":500.11139151665463},{"$f":"$B14*Resumo!AB$7/Contratos_volume!$E15","v":520.1158471773208},{"$f":"$B14*Resumo!AC$7/Contratos_volume!$E15","v":540.92048106441371}]
[{"$f":"Contratos_volume!B16","v":"01ºLEN"},{"$f":"IFERROR((Contratos_volume!H16/Contratos_volume!I16),0)","v":121.81419953628746},null,{"$f":"$B15*Resumo!C$7/Contratos_volume!$E16","v":187.29906097194618},{"$f":"$B15*Resumo!D$7/Contratos_volume!$E16","v":202.52367387289229},{"$f":"$B15*Resumo!E$7/Contratos_volume!$E16","v":221.5333000417522},{"$f":"$B15*Resumo!F$7/Contratos_volume!$E16","v":232.0296636062603},{"$f":"$B15*Resumo!G$7/Contratos_volume!$E16","v":242.9049512967062},{"$f":"$B15*Resumo!H$7/Contratos_volume!$E16","v":252.37824439727771},{"$f":"$B15*Resumo!I$7/Contratos_volume!$E16","v":263.23050890636063},{"$f":"$B15*Resumo!J$7/Contratos_volume!$E16","v":273.75972926261505},{"$f":"$B15*Resumo!K$7/Contratos_volume!$E16","v":284.7101184331197},{"$f":"$B15*Resumo!L$7/Contratos_volume!$E16","v":296.09852317044448},{"$f":"$B15*Resumo!M$7/Contratos_volume!$E16","v":307.9424640972623},{"$f":"$B15*Resumo!N$7/Contratos_volume!$E16","v":320.26016266115283},{"$f":"$B15*Resumo!O$7/Contratos_volume!$E16","v":333.07056916759888},{"$f":"$B15*Resumo!P$7/Contratos_volume!$E16","v":346.39339193430288},{"$f":"$B15*Resumo!Q$7/Contratos_volume!$E16","v":360.24912761167502},{"$f":"$B15*Resumo!R$7/Contratos_volume!$E16","v":374.65909271614203},{"$f":"$B15*Resumo!S$7/Contratos_volume!$E16","v":389.64545642478771},{"$f":"$B15*Resumo!T$7/Contratos_volume!$E16","v":405.23127468177921},{"$f":"$B15*Resumo!U$7/Contratos_volume!$E16","v":421.44052566905043},{"$f":"$B15*Resumo!V$7/Contratos_volume!$E16","v":438.29814669581242},{"$f":"$B15*Resumo!W$7/Contratos_volume!$E16","v":455.83007256364499},{"$f":"$B15*Resumo!X$7/Contratos_volume!$E16","v":474.06327546619082},{"$f":"$B15*Resumo!Y$7/Contratos_volume!$E16","v":493.02580648483837},{"$f":"$B15*Resumo!Z$7/Contratos_volume!$E16","v":512.74683874423192},{"$f":"$B15*Resumo!AA$7/Contratos_volume!$E16","v":533.2567122940012},{"$f":"$B15*Resumo!AB$7/Contratos_volume!$E16","v":554.58698078576128},{"$f":"$B15*Resumo!AC$7/Contratos_volume!$E16","v":576.77046001719179}]
[{"$f":"Contratos_volume!B17","v":"01ºLEN"},{"$f":"IFERROR((Contratos_volume!H17/Contratos_volume!I17),0)","v":99.949999999999989},null,{"$f":"$B16*Resumo!C$7/Contratos_volume!$E17","v":153.68110791196654},{"$f":"$B16*Resumo!D$7/Contratos_volume!$E17","v":166.17308393152953},{"$f":"$B16*Resumo!E$7/Contratos_volume!$E17","v":181.77070836948803},{"$f":"$B16*Resumo!F$7/Contratos_volume!$E17","v":190.38309955431095},{"$f":"$B16*Resumo!G$7/Contratos_volume!$E17","v":199.30640249270328},{"$f":"$B16*Resumo!H$7/Contratos_volume!$E17","v":207.07935218991869},{"$f":"$B16*Resumo!I$7/Contratos_volume!$E17","v":215.98376433408521},{"$f":"$B16*Resumo!J$7/Contratos_volume!$E17","v":224.62311490744861},{"$f":"$B16*Resumo!K$7/Contratos_volume!$E17","v":233.60803950374657},{"$f":"$B16*Resumo!L$7/Contratos_volume!$E17","v":242.95236108389642},{"$f":"$B16*Resumo!M$7/Contratos_volume!$E17","v":252.67045552725233},{"$f":"$B16*Resumo!N$7/Contratos_volume!$E17","v":262.77727374834245},{"$f":"$B16*Resumo!O$7/Contratos_volume!$E17","v":273.28836469827615},{"$f":"$B16*Resumo!P$7/Contratos_volume!$E17","v":284.21989928620718},{"$f":"$B16*Resumo!Q$7/Contratos_volume!$E17","v":295.5886952576555},{"$f":"$B16*Resumo!R$7/Contratos_volume!$E17","v":307.4122430679617},{"$f":"$B16*Resumo!S$7/Contratos_volume!$E17","v":319.70873279068019},{"$f":"$B16*Resumo!T$7/Contratos_volume!$E17","v":332.49708210230739},{"$f":"$B16*Resumo!U$7/Contratos_volume!$E17","v":345.79696538639973},{"$f":"$B16*Resumo!V$7/Contratos_volume!$E17","v":359.62884400185573},{"$f":"$B16*Resumo!W$7/Contratos_volume!$E17","v":374.01399776193},{"$f":"$B16*Resumo!X$7/Contratos_volume!$E17","v":388.97455767240717},{"$f":"$B16*Resumo!Y$7/Contratos_volume!$E17","v":404.53353997930344},{"$f":"$B16*Resumo!Z$7/Contratos_volume!$E17","v":420.71488157847568},{"$f":"$B16*Resumo!AA$7/Contratos_volume!$E17","v":437.54347684161462},{"$f":"$B16*Resumo!AB$7/Contratos_volume!$E17","v":455.04521591527924},{"$f":"$B16*Resumo!AC$7/Contratos_volume!$E17","v":473.24702455189043}]
[{"$f":"Contratos_volume!B18","v":"01ºLEN"},{"$f":"IFERROR((Contratos_volume!H18/Contratos_volume!I18),0)","v":115.03961312880652},null,{"$f":"$B17*Resumo!C$7/Contratos_volume!$E18","v":176.88259329063533},{"$f":"$B17*Resumo!D$7/Contratos_volume!$E18","v":191.26050313060384},{"$f":"$B17*Resumo!E$7/Contratos_volume!$E18","v":209.21292615282658},{"$f":"$B17*Resumo!F$7/Contratos_volume!$E18","v":219.12554396189083},{"$f":"$B17*Resumo!G$7/Contratos_volume!$E18","v":229.39601237473525},{"$f":"$B17*Resumo!H$7/Contratos_volume!$E18","v":238.3424568573499},{"$f":"$B17*Resumo!I$7/Contratos_volume!$E18","v":248.59118250221596},{"$f":"$B17*Resumo!J$7/Contratos_volume!$E18","v":258.53482980230461},{"$f":"$B17*Resumo!K$7/Contratos_volume!$E18","v":268.87622299439681},{"$f":"$B17*Resumo!L$7/Contratos_volume!$E18","v":279.63127191417266},{"$f":"$B17*Resumo!M$7/Contratos_volume!$E18","v":290.81652279073967},{"$f":"$B17*Resumo!N$7/Contratos_volume!$E18","v":302.44918370236923},{"$f":"$B17*Resumo!O$7/Contratos_volume!$E18","v":314.54715105046398},{"$f":"$B17*Resumo!P$7/Contratos_volume!$E18","v":327.12903709248258},{"$f":"$B17*Resumo!Q$7/Contratos_volume!$E18","v":340.2141985761819},{"$f":"$B17*Resumo!R$7/Contratos_volume!$E18","v":353.82276651922916},{"$f":"$B17*Resumo!S$7/Contratos_volume!$E18","v":367.97567717999834},{"$f":"$B17*Resumo!T$7/Contratos_volume!$E18","v":382.69470426719829},{"$f":"$B17*Resumo!U$7/Contratos_volume!$E18","v":398.00249243788625},{"$f":"$B17*Resumo!V$7/Contratos_volume!$E18","v":413.92259213540166},{"$f":"$B17*Resumo!W$7/Contratos_volume!$E18","v":430.47949582081782},{"$f":"$B17*Resumo!X$7/Contratos_volume!$E18","v":447.69867565365053},{"$f":"$B17*Resumo!Y$7/Contratos_volume!$E18","v":465.60662267979649},{"$f":"$B17*Resumo!Z$7/Contratos_volume!$E18","v":484.23088758698844},{"$f":"$B17*Resumo!AA$7/Contratos_volume!$E18","v":503.60012309046789},{"$f":"$B17*Resumo!AB$7/Contratos_volume!$E18","v":523.74412801408664},{"$f":"$B17*Resumo!AC$7/Contratos_volume!$E18","v":544.69389313465012}]
[{"$f":"Contratos_volume!B19","v":"01ºLFA"},{"$f":"IFERROR((Contratos_volume!H19/Contratos_volume!I19),0)","v":138.91794392567209},null,{"$f":"$B18*Resumo!C$7/Contratos_volume!$E19","v":202.87667332525214},{"$f":"$B18*Resumo!D$7/Contratos_volume!$E19","v":219.36751317239529},{"$f":"$B18*Resumo!E$7/Contratos_volume!$E19","v":239.95816481945619},{"$f":"$B18*Resumo!F$7/Contratos_volume!$E19","v":251.32750810889604},{"$f":"$B18*Resumo!G$7/Contratos_volume!$E19","v":263.10729054156502},{"$f":"$B18*Resumo!H$7/Contratos_volume!$E19","v":273.36847487268602},{"$f":"$B18*Resumo!I$7/Contratos_volume!$E19","v":285.12331929221153},{"$f":"$B18*Resumo!J$7/Contratos_volume!$E19","v":296.52825206390003},{"$f":"$B18*Resumo!K$7/Contratos_volume!$E19","v":308.389382146456},{"$f":"$B18*Resumo!L$7/Contratos_volume!$E19","v":320.72495743231428},{"$f":"$B18*Resumo!M$7/Contratos_volume!$E19","v":333.55395572960686},{"$f":"$B18*Resumo!N$7/Contratos_volume!$E19","v":346.89611395879115},{"$f":"$B18*Resumo!O$7/Contratos_volume!$E19","v":360.77195851714276},{"$f":"$B18*Resumo!P$7/Contratos_volume!$E19","v":375.20283685782852},{"$f":"$B18*Resumo!Q$7/Contratos_volume!$E19","v":390.21095033214169},{"$f":"$B18*Resumo!R$7/Contratos_volume!$E19","v":405.8193883454274},{"$f":"$B18*Resumo!S$7/Contratos_volume!$E19","v":422.05216387924446},{"$f":"$B18*Resumo!T$7/Contratos_volume!$E19","v":438.9342504344142},{"$f":"$B18*Resumo!U$7/Contratos_volume!$E19","v":456.49162045179082},{"$f":"$B18*Resumo!V$7/Contratos_volume!$E19","v":474.75128526986248},{"$f":"$B18*Resumo!W$7/Contratos_volume!$E19","v":493.74133668065701},{"$f":"$B18*Resumo!X$7/Contratos_volume!$E19","v":513.49099014788339},{"$f":"$B18*Resumo!Y$7/Contratos_volume!$E19","v":534.03062975379862},{"$f":"$B18*Resumo!Z$7/Contratos_volume!$E19","v":555.39185494395065},{"$f":"$B18*Resumo!AA$7/Contratos_volume!$E19","v":577.6075291417086},{"$f":"$B18*Resumo!AB$7/Contratos_volume!$E19","v":600.711830307377},{"$f":"$B18*Resumo!AC$7/Contratos_volume!$E19","v":624.74030351967212}]
[{"$f":"Contratos_volume!B20","v":"01ºLFA"},{"$f":"IFERROR((Contratos_volume!H20/Contratos_volume!I20),0)","v":134.99239130450772},null,{"$f":"$B19*Resumo!C$7/Contratos_volume!$E20","v":197.14377061852073},{"$f":"$B19*Resumo!D$7/Contratos_volume!$E20","v":213.16861120194173},{"$f":"$B19*Resumo!E$7/Contratos_volume!$E20","v":233.17741082715116},{"$f":"$B19*Resumo!F$7/Contratos_volume!$E20","v":244.2254784477353},{"$f":"$B19*Resumo!G$7/Contratos_volume!$E20","v":255.67238699457963},{"$f":"$B19*Resumo!H$7/Contratos_volume!$E20","v":265.64361008736819},{"$f":"$B19*Resumo!I$7/Contratos_volume!$E20","v":277.06628532112506},{"$f":"$B19*Resumo!J$7/Contratos_volume!$E20","v":288.14893673397006},{"$f":"$B19*Resumo!K$7/Contratos_volume!$E20","v":299.67489420332885},{"$f":"$B19*Resumo!L$7/Contratos_volume!$E20","v":311.66188997146207},{"$f":"$B19*Resumo!M$7/Contratos_volume!$E20","v":324.12836557032057},{"$f":"$B19*Resumo!N$7/Contratos_volume!$E20","v":337.09350019313337},{"$f":"$B19*Resumo!O$7/Contratos_volume!$E20","v":350.57724020085874},{"$f":"$B19*Resumo!P$7/Contratos_volume!$E20","v":364.60032980889309},{"$f":"$B19*Resumo!Q$7/Contratos_volume!$E20","v":379.18434300124881},{"$f":"$B19*Resumo!R$7/Contratos_volume!$E20","v":394.35171672129877},{"$f":"$B19*Resumo!S$7/Contratos_volume!$E20","v":410.12578539015072},{"$f":"$B19*Resumo!T$7/Contratos_volume!$E20","v":426.53081680575679},{"$f":"$B19*Resumo!U$7/Contratos_volume!$E20","v":443.59204947798708},{"$f":"$B19*Resumo!V$7/Contratos_volume!$E20","v":461.33573145710659},{"$f":"$B19*Resumo!W$7/Contratos_volume!$E20","v":479.78916071539089},{"$f":"$B19*Resumo!X$7/Contratos_volume!$E20","v":498.98072714400649},{"$f":"$B19*Resumo!Y$7/Contratos_volume!$E20","v":518.93995622976672},{"$f":"$B19*Resumo!Z$7/Contratos_volume!$E20","v":539.6975544789575},{"$f":"$B19*Resumo!AA$7/Contratos_volume!$E20","v":561.28545665811578},{"$f":"$B19*Resumo!AB$7/Contratos_volume!$E20","v":583.73687492444049},{"$f":"$B19*Resumo!AC$7/Contratos_volume!$E20","v":607.0863499214181}]
[{"$f":"Contratos_volume!B21","v":"02ºLEE"},{"$f":"IFERROR((Contratos_volume!H21/Contratos_volume!I21),0)","v":83.128483018867939},null,{"$f":"$B20*Resumo!C$7/Contratos_volume!$E21","v":131.56798341572014},{"$f":"$B20*Resumo!D$7/Contratos_volume!$E21","v":142.2624930799328},{"$f":"$B20*Resumo!E$7/Contratos_volume!$E21","v":155.61578042448716},{"$f":"$B20*Resumo!F$7/Contratos_volume!$E21","v":162.98893745055153},{"$f":"$B20*Resumo!G$7/Contratos_volume!$E21","v":170.62826923936433},{"$f":"$B20*Resumo!H$7/Contratos_volume!$E21","v":177.28277173969951},{"$f":"$B20*Resumo!I$7/Contratos_volume!$E21","v":184.90593092450661},{"$f":"$B20*Resumo!J$7/Contratos_volume!$E21","v":192.30216816148686},{"$f":"$B20*Resumo!K$7/Contratos_volume!$E21","v":199.99425488794634},{"$f":"$B20*Resumo!L$7/Contratos_volume!$E21","v":207.99402508346418},{"$f":"$B20*Resumo!M$7/Contratos_volume!$E21","v":216.31378608680279},{"$f":"$B20*Resumo!N$7/Contratos_volume!$E21","v":224.96633753027493},{"$f":"$B20*Resumo!O$7/Contratos_volume!$E21","v":233.96499103148591},{"$f":"$B20*Resumo!P$7/Contratos_volume!$E21","v":243.32359067274533},{"$f":"$B20*Resumo!Q$7/Contratos_volume!$E21","v":253.05653429965517},{"$f":"$B20*Resumo!R$7/Contratos_volume!$E21","v":263.17879567164141},{"$f":"$B20*Resumo!S$7/Contratos_volume!$E21","v":273.70594749850704},{"$f":"$B20*Resumo!T$7/Contratos_volume!$E21","v":284.65418539844734},{"$f":"$B20*Resumo!U$7/Contratos_volume!$E21","v":296.04035281438524},{"$f":"$B20*Resumo!V$7/Contratos_volume!$E21","v":307.88196692696067},{"$f":"$B20*Resumo!W$7/Contratos_volume!$E21","v":320.1972456040391},{"$f":"$B20*Resumo!X$7/Contratos_volume!$E21","v":333.00513542820067},{"$f":"$B20*Resumo!Y$7/Contratos_volume!$E21","v":346.3253408453287},{"$f":"$B20*Resumo!Z$7/Contratos_volume!$E21","v":360.17835447914189},{"$f":"$B20*Resumo!AA$7/Contratos_volume!$E21","v":374.58548865830755},{"$f":"$B20*Resumo!AB$7/Contratos_volume!$E21","v":389.56890820463985},{"$f":"$B20*Resumo!AC$7/Contratos_volume!$E21","v":405.15166453282546}]
[{"$f":"Contratos_volume!B22","v":"02ºLEN"},{"$f":"IFERROR((Contratos_volume!H22/Contratos_volume!I22),0)","v":132.39414401272683},null,{"$f":"$B21*Resumo!C$7/Contratos_volume!$E22","v":200.48348662647618},{"$f":"$B21*Resumo!D$7/Contratos_volume!$E22","v":216.77979618126506},{"$f":"$B21*Resumo!E$7/Contratos_volume!$E22","v":237.1275550756344},{"$f":"$B21*Resumo!F$7/Contratos_volume!$E22","v":248.36278259568519},{"$f":"$B21*Resumo!G$7/Contratos_volume!$E22","v":260.0036076106764},{"$f":"$B21*Resumo!H$7/Contratos_volume!$E22","v":270.14374830749273},{"$f":"$B21*Resumo!I$7/Contratos_volume!$E22","v":281.75992948471497},{"$f":"$B21*Resumo!J$7/Contratos_volume!$E22","v":293.03032666410354},{"$f":"$B21*Resumo!K$7/Contratos_volume!$E22","v":304.75153973066773},{"$f":"$B21*Resumo!L$7/Contratos_volume!$E22","v":316.9416013198944},{"$f":"$B21*Resumo!M$7/Contratos_volume!$E22","v":329.61926537269022},{"$f":"$B21*Resumo!N$7/Contratos_volume!$E22","v":342.80403598759784},{"$f":"$B21*Resumo!O$7/Contratos_volume!$E22","v":356.51619742710176},{"$f":"$B21*Resumo!P$7/Contratos_volume!$E22","v":370.77684532418584},{"$f":"$B21*Resumo!Q$7/Contratos_volume!$E22","v":385.60791913715332},{"$f":"$B21*Resumo!R$7/Contratos_volume!$E22","v":401.03223590263946},{"$f":"$B21*Resumo!S$7/Contratos_volume!$E22","v":417.07352533874501},{"$f":"$B21*Resumo!T$7/Contratos_volume!$E22","v":433.75646635229486},{"$f":"$B21*Resumo!U$7/Contratos_volume!$E22","v":451.10672500638663},{"$f":"$B21*Resumo!V$7/Contratos_volume!$E22","v":469.15099400664212},{"$f":"$B21*Resumo!W$7/Contratos_volume!$E22","v":487.91703376690788},{"$f":"$B21*Resumo!X$7/Contratos_volume!$E22","v":507.43371511758414},{"$f":"$B21*Resumo!Y$7/Contratos_volume!$E22","v":527.73106372228756},{"$f":"$B21*Resumo!Z$7/Contratos_volume!$E22","v":548.84030627117909},{"$f":"$B21*Resumo!AA$7/Contratos_volume!$E22","v":570.79391852202616},{"$f":"$B21*Resumo!AB$7/Contratos_volume!$E22","v":593.62567526290729},{"$f":"$B21*Resumo!AC$7/Contratos_volume!$E22","v":617.3707022734236}]
[{"$f":"Contratos_volume!B23","v":"02ºLEN"},{"$f":"IFERROR((Contratos_volume!H23/Contratos_volume!I23),0)","v":124.68534091031597},null,{"$f":"$B22*Resumo!C$7/Contratos_volume!$E23","v":188.81010231470663},{"$f":"$B22*Resumo!D$7/Contratos_volume!$E23","v":204.15754028162732},{"$f":"$B22*Resumo!E$7/Contratos_volume!$E23","v":223.32052723565357},{"$f":"$B22*Resumo!F$7/Contratos_volume!$E23","v":233.90157055889782},{"$f":"$B22*Resumo!G$7/Contratos_volume!$E23","v":244.86459499094511},{"$f":"$B22*Resumo!H$7/Contratos_volume!$E23","v":254.41431419559191},{"$f":"$B22*Resumo!I$7/Contratos_volume!$E23","v":265.35412970600237},{"$f":"$B22*Resumo!J$7/Contratos_volume!$E23","v":275.96829489424243},{"$f":"$B22*Resumo!K$7/Contratos_volume!$E23","v":287.0070266900122},{"$f":"$B22*Resumo!L$7/Contratos_volume!$E23","v":298.48730775761271},{"$f":"$B22*Resumo!M$7/Contratos_volume!$E23","v":310.42680006791721},{"$f":"$B22*Resumo!N$7/Contratos_volume!$E23","v":322.84387207063389},{"$f":"$B22*Resumo!O$7/Contratos_volume!$E23","v":335.75762695345924},{"$f":"$B22*Resumo!P$7/Contratos_volume!$E23","v":349.18793203159765},{"$f":"$B22*Resumo!Q$7/Contratos_volume!$E23","v":363.15544931286161},{"$f":"$B22*Resumo!R$7/Contratos_volume!$E23","v":377.68166728537602},{"$f":"$B22*Resumo!S$7/Contratos_volume!$E23","v":392.7889339767911},{"$f":"$B22*Resumo!T$7/Contratos_volume!$E23","v":408.50049133586276},{"$f":"$B22*Resumo!U$7/Contratos_volume!$E23","v":424.84051098929729},{"$f":"$B22*Resumo!V$7/Contratos_volume!$E23","v":441.83413142886917},{"$f":"$B22*Resumo!W$7/Contratos_volume!$E23","v":459.50749668602401},{"$f":"$B22*Resumo!X$7/Contratos_volume!$E23","v":477.88779655346497},{"$f":"$B22*Resumo!Y$7/Contratos_volume!$E23","v":497.0033084156035},{"$f":"$B22*Resumo!Z$7/Contratos_volume!$E23","v":516.88344075222767},{"$f":"$B22*Resumo!AA$7/Contratos_volume!$E23","v":537.55877838231686},{"$f":"$B22*Resumo!AB$7/Contratos_volume!$E23","v":559.06112951760952},{"$f":"$B22*Resumo!AC$7/Contratos_volume!$E23","v":581.42357469831393}]
[{"$f":"Contratos_volume!B24","v":"02ºLEN"},{"$f":"IFERROR((Contratos_volume!H24/Contratos_volume!I24),0)","v":126.961542552016},null,{"$f":"$B23*Resumo!C$7/Contratos_volume!$E24","v":192.25693785864928},{"$f":"$B23*Resumo!D$7/Contratos_volume!$E24","v":207.8845520134133},{"$f":"$B23*Resumo!E$7/Contratos_volume!$E24","v":227.39737016689065},{"$f":"$B23*Resumo!F$7/Contratos_volume!$E24","v":238.17157643942335},{"$f":"$B23*Resumo!G$7/Contratos_volume!$E24","v":249.33473710262686},{"$f":"$B23*Resumo!H$7/Contratos_volume!$E24","v":259.05879184962924},{"$f":"$B23*Resumo!I$7/Contratos_volume!$E24","v":270.19831989916332},{"$f":"$B23*Resumo!J$7/Contratos_volume!$E24","v":281.00625269512989},{"$f":"$B23*Resumo!K$7/Contratos_volume!$E24","v":292.24650280293508},{"$f":"$B23*Resumo!L$7/Contratos_volume!$E24","v":303.93636291505248},{"$f":"$B23*Resumo!M$7/Contratos_volume!$E24","v":316.0938174316546},{"$f":"$B23*Resumo!N$7/Contratos_volume!$E24","v":328.73757012892082},{"$f":"$B23*Resumo!O$7/Contratos_volume!$E24","v":341.88707293407765},{"$f":"$B23*Resumo!P$7/Contratos_volume!$E24","v":355.56255585144078},{"$f":"$B23*Resumo!Q$7/Contratos_volume!$E24","v":369.78505808549841},{"$f":"$B23*Resumo!R$7/Contratos_volume!$E24","v":384.57646040891836},{"$f":"$B23*Resumo!S$7/Contratos_volume!$E24","v":399.95951882527515},{"$f":"$B23*Resumo!T$7/Contratos_volume!$E24","v":415.95789957828612},{"$f":"$B23*Resumo!U$7/Contratos_volume!$E24","v":432.59621556141758},{"$f":"$B23*Resumo!V$7/Contratos_volume!$E24","v":449.90006418387429},{"$f":"$B23*Resumo!W$7/Contratos_volume!$E24","v":467.89606675122934},{"$f":"$B23*Resumo!X$7/Contratos_volume!$E24","v":486.61190942127848},{"$f":"$B23*Resumo!Y$7/Contratos_volume!$E24","v":506.07638579812965},{"$f":"$B23*Resumo!Z$7/Contratos_volume!$E24","v":526.31944123005485},{"$f":"$B23*Resumo!AA$7/Contratos_volume!$E24","v":547.37221887925705},{"$f":"$B23*Resumo!AB$7/Contratos_volume!$E24","v":569.26710763442725},{"$f":"$B23*Resumo!AC$7/Contratos_volume!$E24","v":592.03779193980449}]
[{"$f":"Contratos_volume!B25","v":"03ºLEN"},{"$f":"IFERROR((Contratos_volume!H25/Contratos_volume!I25),0)","v":137.44016822770769},null,{"$f":"$B24*Resumo!C$7/Contratos_volume!$E25","v":206.50987582116582},{"$f":"$B24*Resumo!D$7/Contratos_volume!$E25","v":223.29604070252961},{"$f":"$B24*Resumo!E$7/Contratos_volume!$E25","v":244.25543857226074},{"$f":"$B24*Resumo!F$7/Contratos_volume!$E25","v":255.82838893854708},{"$f":"$B24*Resumo!G$7/Contratos_volume!$E25","v":267.81912876830961},{"$f":"$B24*Resumo!H$7/Contratos_volume!$E25","v":278.26407479027364},{"$f":"$B24*Resumo!I$7/Contratos_volume!$E25","v":290.22943000625543},{"$f":"$B24*Resumo!J$7/Contratos_volume!$E25","v":301.83860720650563},{"$f":"$B24*Resumo!K$7/Contratos_volume!$E25","v":313.91215149476591},{"$f":"$B24*Resumo!L$7/Contratos_volume!$E25","v":326.46863755455649},{"$f":"$B24*Resumo!M$7/Contratos_volume!$E25","v":339.52738305673887},{"$f":"$B24*Resumo!N$7/Contratos_volume!$E25","v":353.10847837900837},{"$f":"$B24*Resumo!O$7/Contratos_volume!$E25","v":367.23281751416874},{"$f":"$B24*Resumo!P$7/Contratos_volume!$E25","v":381.92213021473549},{"$f":"$B24*Resumo!Q$7/Contratos_volume!$E25","v":397.19901542332491},{"$f":"$B24*Resumo!R$7/Contratos_volume!$E25","v":413.08697604025792},{"$f":"$B24*Resumo!S$7/Contratos_volume!$E25","v":429.61045508186822},{"$f":"$B24*Resumo!T$7/Contratos_volume!$E25","v":446.79487328514296},{"$f":"$B24*Resumo!U$7/Contratos_volume!$E25","v":464.66666821654877},{"$f":"$B24*Resumo!V$7/Contratos_volume!$E25","v":483.25333494521067},{"$f":"$B24*Resumo!W$7/Contratos_volume!$E25","v":502.58346834301915},{"$f":"$B24*Resumo!X$7/Contratos_volume!$E25","v":522.68680707673991},{"$f":"$B24*Resumo!Y$7/Contratos_volume!$E25","v":543.59427935980955},{"$f":"$B24*Resumo!Z$7/Contratos_volume!$E25","v":565.3380505342019},{"$f":"$B24*Resumo!AA$7/Contratos_volume!$E25","v":587.95157255557001},{"$f":"$B24*Resumo!AB$7/Contratos_volume!$E25","v":611.46963545779283},{"$f":"$B24*Resumo!AC$7/Contratos_volume!$E25","v":635.9284208761045}]
[{"$f":"Contratos_volume!B26","v":"03ºLEN"},{"$f":"IFERROR((Contratos_volume!H26/Contratos_volume!I26),0)","v":120.86224955526396},null,{"$f":"$B25*Resumo!C$7/Contratos_volume!$E26","v":181.60082651945251},{"$f":"$B25*Resumo!D$7/Contratos_volume!$E26","v":196.36225816733807},{"$f":"$B25*Resumo!E$7/Contratos_volume!$E26","v":214.7935509147579},{"$f":"$B25*Resumo!F$7/Contratos_volume!$E26","v":224.97058164236441},{"$f":"$B25*Resumo!G$7/Contratos_volume!$E26","v":235.515008416173},{"$f":"$B25*Resumo!H$7/Contratos_volume!$E26","v":244.70009374440372},{"$f":"$B25*Resumo!I$7/Contratos_volume!$E26","v":255.22219777541306},{"$f":"$B25*Resumo!J$7/Contratos_volume!$E26","v":265.43108568642964},{"$f":"$B25*Resumo!K$7/Contratos_volume!$E26","v":276.04832911388678},{"$f":"$B25*Resumo!L$7/Contratos_volume!$E26","v":287.09026227844225},{"$f":"$B25*Resumo!M$7/Contratos_volume!$E26","v":298.57387276958002},{"$f":"$B25*Resumo!N$7/Contratos_volume!$E26","v":310.51682768036324},{"$f":"$B25*Resumo!O$7/Contratos_volume!$E26","v":322.93750078757773},{"$f":"$B25*Resumo!P$7/Contratos_volume!$E26","v":335.85500081908089},{"$f":"$B25*Resumo!Q$7/Contratos_volume!$E26","v":349.2892008518441},{"$f":"$B25*Resumo!R$7/Contratos_volume!$E26","v":363.26076888591791},{"$f":"$B25*Resumo!S$7/Contratos_volume!$E26","v":377.79119964135464},{"$f":"$B25*Resumo!T$7/Contratos_volume!$E26","v":392.90284762700878},{"$f":"$B25*Resumo!U$7/Contratos_volume!$E26","v":408.61896153208914},{"$f":"$B25*Resumo!V$7/Contratos_volume!$E26","v":424.96371999337276},{"$f":"$B25*Resumo!W$7/Contratos_volume!$E26","v":441.96226879310768},{"$f":"$B25*Resumo!X$7/Contratos_volume!$E26","v":459.64075954483206},{"$f":"$B25*Resumo!Y$7/Contratos_volume!$E26","v":478.02638992662531},{"$f":"$B25*Resumo!Z$7/Contratos_volume!$E26","v":497.14744552369029},{"$f":"$B25*Resumo!AA$7/Contratos_volume!$E26","v":517.03334334463796},{"$f":"$B25*Resumo!AB$7/Contratos_volume!$E26","v":537.71467707842351},{"$f":"$B25*Resumo!AC$7/Contratos_volume!$E26","v":559.22326416156034}]
[{"$f":"Contratos_volume!B27","v":"03ºLFA"},{"$f":"IFERROR((Contratos_volume!H27/Contratos_volume!I27),0)","v":209.90870536388002},null,{"$f":"$B26*Resumo!C$7/Contratos_volume!$E27","v":192.76025309030754},{"$f":"$B26*Resumo!D$7/Contratos_volume!$E27","v":208.42877924713594},{"$f":"$B26*Resumo!E$7/Contratos_volume!$E27","v":227.99268059531417},{"$f":"$B26*Resumo!F$7/Contratos_volume!$E27","v":238.79509298714945},{"$f":"$B26*Resumo!G$7/Contratos_volume!$E27","v":249.98747802507677},{"$f":"$B26*Resumo!H$7/Contratos_volume!$E27","v":259.73698966805478},{"$f":"$B26*Resumo!I$7/Contratos_volume!$E27","v":270.90568022378108},{"$f":"$B26*Resumo!J$7/Contratos_volume!$E27","v":281.74190743273238},{"$f":"$B26*Resumo!K$7/Contratos_volume!$E27","v":293.01158373004171},{"$f":"$B26*Resumo!L$7/Contratos_volume!$E27","v":304.73204707924333},{"$f":"$B26*Resumo!M$7/Contratos_volume!$E27","v":316.92132896241316},{"$f":"$B26*Resumo!N$7/Contratos_volume!$E27","v":329.59818212090966},{"$f":"$B26*Resumo!O$7/Contratos_volume!$E27","v":342.78210940574604},{"$f":"$B26*Resumo!P$7/Contratos_volume!$E27","v":356.4933937819759},{"$f":"$B26*Resumo!Q$7/Contratos_volume!$E27","v":370.75312953325499},{"$f":"$B26*Resumo!R$7/Contratos_volume!$E27","v":385.58325471458517},{"$f":"$B26*Resumo!S$7/Contratos_volume!$E27","v":401.00658490316857},{"$f":"$B26*Resumo!T$7/Contratos_volume!$E27","v":417.04684829929528},{"$f":"$B26*Resumo!U$7/Contratos_volume!$E27","v":433.72872223126717},{"$f":"$B26*Resumo!V$7/Contratos_volume!$E27","v":451.07787112051784},{"$f":"$B26*Resumo!W$7/Contratos_volume!$E27","v":469.1209859653386},{"$f":"$B26*Resumo!X$7/Contratos_volume!$E27","v":487.88582540395214},{"$f":"$B26*Resumo!Y$7/Contratos_volume!$E27","v":507.40125842011025},{"$f":"$B26*Resumo!Z$7/Contratos_volume!$E27","v":527.69730875691471},{"$f":"$B26*Resumo!AA$7/Contratos_volume!$E27","v":548.80520110719124},{"$f":"$B26*Resumo!AB$7/Contratos_volume!$E27","v":570.7574091514789},{"$f":"$B26*Resumo!AC$7/Contratos_volume!$E27","v":593.5877055175381}]
[{"$f":"Contratos_volume!B28","v":"03ºLFA"},{"$f":"IFERROR((Contratos_volume!H28/Contratos_volume!I28),0)","v":177.46993265976064},null,{"$f":"$B27*Resumo!C$7/Contratos_volume!$E28","v":162.97155983175259},{"$f":"$B27*Resumo!D$7/Contratos_volume!$E28","v":176.21871066863503},{"$f":"$B27*Resumo!E$7/Contratos_volume!$E28","v":192.75925503912515},{"$f":"$B27*Resumo!F$7/Contratos_volume!$E28","v":201.89228930951731},{"$f":"$B27*Resumo!G$7/Contratos_volume!$E28","v":211.35503081678246},{"$f":"$B27*Resumo!H$7/Contratos_volume!$E28","v":219.59787701863695},{"$f":"$B27*Resumo!I$7/Contratos_volume!$E28","v":229.04058573043835},{"$f":"$B27*Resumo!J$7/Contratos_volume!$E28","v":238.20220915965589},{"$f":"$B27*Resumo!K$7/Contratos_volume!$E28","v":247.73029752604216},{"$f":"$B27*Resumo!L$7/Contratos_volume!$E28","v":257.63950942708385},{"$f":"$B27*Resumo!M$7/Contratos_volume!$E28","v":267.94508980416725},{"$f":"$B27*Resumo!N$7/Contratos_volume!$E28","v":278.66289339633391},{"$f":"$B27*Resumo!O$7/Contratos_volume!$E28","v":289.80940913218728},{"$f":"$B27*Resumo!P$7/Contratos_volume!$E28","v":301.40178549747475},{"$f":"$B27*Resumo!Q$7/Contratos_volume!$E28","v":313.45785691737376},{"$f":"$B27*Resumo!R$7/Contratos_volume!$E28","v":325.99617119406872},{"$f":"$B27*Resumo!S$7/Contratos_volume!$E28","v":339.03601804183148},{"$f":"$B27*Resumo!T$7/Contratos_volume!$E28","v":352.59745876350473},{"$f":"$B27*Resumo!U$7/Contratos_volume!$E28","v":366.70135711404498},{"$f":"$B27*Resumo!V$7/Contratos_volume!$E28","v":381.36941139860681},{"$f":"$B27*Resumo!W$7/Contratos_volume!$E28","v":396.62418785455111},{"$f":"$B27*Resumo!X$7/Contratos_volume!$E28","v":412.48915536873312},{"$f":"$B27*Resumo!Y$7/Contratos_volume!$E28","v":428.9887215834824},{"$f":"$B27*Resumo!Z$7/Contratos_volume!$E28","v":446.14827044682181},{"$f":"$B27*Resumo!AA$7/Contratos_volume!$E28","v":463.99420126469465},{"$f":"$B27*Resumo!AB$7/Contratos_volume!$E28","v":482.55396931528247},{"$f":"$B27*Resumo!AC$7/Contratos_volume!$E28","v":501.85612808789375}]
[{"$f":"Contratos_volume!B29","v":"04ºLEE"},{"$f":"IFERROR((Contratos_volume!H29/Contratos_volume!I29),0)","v":0},null,{"$f":"$B28*Resumo!C$7/Contratos_volume!$E29","v":0},{"$f":"$B28*Resumo!D$7/Contratos_volume!$E29","v":0},{"$f":"$B28*Resumo!E$7/Contratos_volume!$E29","v":0},{"$f":"$B28*Resumo!F$7/Contratos_volume!$E29","v":0},{"$f":"$B28*Resumo!G$7/Contratos_volume!$E29","v":0},{"$f":"$B28*Resumo!H$7/Contratos_volume!$E29","v":0},{"$f":"$B28*Resumo!I$7/Contratos_volume!$E29","v":0},{"$f":"$B28*Resumo!J$7/Contratos_volume!$E29","v":0},{"$f":"$B28*Resumo!K$7/Contratos_volume!$E29","v":0},{"$f":"$B28*Resumo!L$7/Contratos_volume!$E29","v":0},{"$f":"$B28*Resumo!M$7/Contratos_volume!$E29","v":0},{"$f":"$B28*Resumo!N$7/Contratos_volume!$E29","v":0},{"$f":"$B28*Resumo!O$7/Contratos_volume!$E29","v":0},{"$f":"$B28*Resumo!P$7/Contratos_volume!$E29","v":0},{"$f":"$B28*Resumo!Q$7/Contratos_volume!$E29","v":0},{"$f":"$B28*Resumo!R$7/Contratos_volume!$E29","v":0},{"$f":"$B28*Resumo!S$7/Contratos_volume!$E29","v":0},{"$f":"$B28*Resumo!T$7/Contratos_volume!$E29","v":0},{"$f":"$B28*Resumo!U$7/Contratos_volume!$E29","v":0},{"$f":"$B28*Resumo!V$7/Contratos_volume!$E29","v":0},{"$f":"$B28*Resumo!W$7/Contratos_volume!$E29","v":0},{"$f":"$B28*Resumo!X$7/Contratos_volume!$E29","v":0},{"$f":"$B28*Resumo!Y$7/Contratos_volume!$E29","v":0},{"$f":"$B28*Resumo!Z$7/Contratos_volume!$E29","v":0},{"$f":"$B28*Resumo!AA$7/Contratos_volume!$E29","v":0},{"$f":"$B28*Resumo!AB$7/Contratos_volume!$E29","v":0},{"$f":"$B28*Resumo!AC$7/Contratos_volume!$E29","v":0}]
[{"$f":"Contratos_volume!B30","v":"04ºLEN"},{"$f":"IFERROR((Contratos_volume!H30/Contratos_volume!I30),0)","v":134.95270738398648},null,{"$f":"$B29*Resumo!C$7/Contratos_volume!$E30","v":196.61368620541421},{"$f":"$B29*Resumo!D$7/Contratos_volume!$E30","v":212.59543885260908},{"$f":"$B29*Resumo!E$7/Contratos_volume!$E30","v":232.55043838678333},{"$f":"$B29*Resumo!F$7/Contratos_volume!$E30","v":243.56879972538738},{"$f":"$B29*Resumo!G$7/Contratos_volume!$E30","v":254.98492957818573},{"$f":"$B29*Resumo!H$7/Contratos_volume!$E30","v":264.92934183173492},{"$f":"$B29*Resumo!I$7/Contratos_volume!$E30","v":276.32130353049951},{"$f":"$B29*Resumo!J$7/Contratos_volume!$E30","v":287.37415567171951},{"$f":"$B29*Resumo!K$7/Contratos_volume!$E30","v":298.86912189858833},{"$f":"$B29*Resumo!L$7/Contratos_volume!$E30","v":310.82388677453184},{"$f":"$B29*Resumo!M$7/Contratos_volume!$E30","v":323.25684224551316},{"$f":"$B29*Resumo!N$7/Contratos_volume!$E30","v":336.18711593533374},{"$f":"$B29*Resumo!O$7/Contratos_volume!$E30","v":349.63460057274705},{"$f":"$B29*Resumo!P$7/Contratos_volume!$E30","v":363.61998459565694},{"$f":"$B29*Resumo!Q$7/Contratos_volume!$E30","v":378.16478397948322},{"$f":"$B29*Resumo!R$7/Contratos_volume!$E30","v":393.29137533866259},{"$f":"$B29*Resumo!S$7/Contratos_volume!$E30","v":409.02303035220905},{"$f":"$B29*Resumo!T$7/Contratos_volume!$E30","v":425.38395156629747},{"$f":"$B29*Resumo!U$7/Contratos_volume!$E30","v":442.39930962894937},{"$f":"$B29*Resumo!V$7/Contratos_volume!$E30","v":460.0952820141074},{"$f":"$B29*Resumo!W$7/Contratos_volume!$E30","v":478.4990932946717},{"$f":"$B29*Resumo!X$7/Contratos_volume!$E30","v":497.63905702645854},{"$f":"$B29*Resumo!Y$7/Contratos_volume!$E30","v":517.54461930751688},{"$f":"$B29*Resumo!Z$7/Contratos_volume!$E30","v":538.24640407981758},{"$f":"$B29*Resumo!AA$7/Contratos_volume!$E30","v":559.77626024301026},{"$f":"$B29*Resumo!AB$7/Contratos_volume!$E30","v":582.16731065273075},{"$f":"$B29*Resumo!AC$7/Contratos_volume!$E30","v":605.45400307883995}]
[{"$f":"Contratos_volume!B31","v":"05ºLEE"},{"$f":"IFERROR((Contratos_volume!H31/Contratos_volume!I31),0)","v":0},null,{"$f":"$B30*Resumo!C$7/Contratos_volume!$E31","v":0},{"$f":"$B30*Resumo!D$7/Contratos_volume!$E31","v":0},{"$f":"$B30*Resumo!E$7/Contratos_volume!$E31","v":0},{"$f":"$B30*Resumo!F$7/Contratos_volume!$E31","v":0},{"$f":"$B30*Resumo!G$7/Contratos_volume!$E31","v":0},{"$f":"$B30*Resumo!H$7/Contratos_volume!$E31","v":0},{"$f":"$B30*Resumo!I$7/Contratos_volume!$E31","v":0},{"$f":"$B30*Resumo!J$7/Contratos_volume!$E31","v":0},{"$f":"$B30*Resumo!K$7/Contratos_volume!$E31","v":0},{"$f":"$B30*Resumo!L$7/Contratos_volume!$E31","v":0},{"$f":"$B30*Resumo!M$7/Contratos_volume!$E31","v":0},{"$f":"$B30*Resumo!N$7/Contratos_volume!$E31","v":0},{"$f":"$B30*Resumo!O$7/Contratos_volume!$E31","v":0},{"$f":"$B30*Resumo!P$7/Contratos_volume!$E31","v":0},{"$f":"$B30*Resumo!Q$7/Contratos_volume!$E31","v":0},{"$f":"$B30*Resumo!R$7/Contratos_volume!$E31","v":0},{"$f":"$B30*Resumo!S$7/Contratos_volume!$E31","v":0},{"$f":"$B30*Resumo!T$7/Contratos_volume!$E31","v":0},{"$f":"$B30*Resumo!U$7/Contratos_volume!$E31","v":0},{"$f":"$B30*Resumo!V$7/Contratos_volume!$E31","v":0},{"$f":"$B30*Resumo!W$7/Contratos_volume!$E31","v":0},{"$f":"$B30*Resumo!X$7/Contratos_volume!$E31","v":0},{"$f":"$B30*Resumo!Y$7/Contratos_volume!$E31","v":0},{"$f":"$B30*Resumo!Z$7/Contratos_volume!$E31","v":0},{"$f":"$B30*Resumo!AA$7/Contratos_volume!$E31","v":0},{"$f":"$B30*Resumo!AB$7/Contratos_volume!$E31","v":0},{"$f":"$B30*Resumo!AC$7/Contratos_volume!$E31","v":0}]
[{"$f":"Contratos_volume!B32","v":"05ºLEN"},{"$f":"IFERROR((Contratos_volume!H32/Contratos_volume!I32),0)","v":128.2805239359578},null,{"$f":"$B31*Resumo!C$7/Contratos_volume!$E32","v":185.12867145010688},{"$f":"$B31*Resumo!D$7/Contratos_volume!$E32","v":200.17686413761038},{"$f":"$B31*Resumo!E$7/Contratos_volume!$E32","v":218.96621000588112},{"$f":"$B31*Resumo!F$7/Contratos_volume!$E32","v":229.34094350252016},{"$f":"$B31*Resumo!G$7/Contratos_volume!$E32","v":240.09021021705809},{"$f":"$B31*Resumo!H$7/Contratos_volume!$E32","v":249.45372841552327},{"$f":"$B31*Resumo!I$7/Contratos_volume!$E32","v":260.18023873739077},{"$f":"$B31*Resumo!J$7/Contratos_volume!$E32","v":270.5874482868864},{"$f":"$B31*Resumo!K$7/Contratos_volume!$E32","v":281.41094621836191},{"$f":"$B31*Resumo!L$7/Contratos_volume!$E32","v":292.66738406709641},{"$f":"$B31*Resumo!M$7/Contratos_volume!$E32","v":304.37407942978029},{"$f":"$B31*Resumo!N$7/Contratos_volume!$E32","v":316.54904260697151},{"$f":"$B31*Resumo!O$7/Contratos_volume!$E32","v":329.21100431125035},{"$f":"$B31*Resumo!P$7/Contratos_volume!$E32","v":342.37944448370041},{"$f":"$B31*Resumo!Q$7/Contratos_volume!$E32","v":356.07462226304841},{"$f":"$B31*Resumo!R$7/Contratos_volume!$E32","v":370.31760715357041},{"$f":"$B31*Resumo!S$7/Contratos_volume!$E32","v":385.13031143971324},{"$f":"$B31*Resumo!T$7/Contratos_volume!$E32","v":400.53552389730169},{"$f":"$B31*Resumo!U$7/Contratos_volume!$E32","v":416.55694485319378},{"$f":"$B31*Resumo!V$7/Contratos_volume!$E32","v":433.21922264732154},{"$f":"$B31*Resumo!W$7/Contratos_volume!$E32","v":450.5479915532145},{"$f":"$B31*Resumo!X$7/Contratos_volume!$E32","v":468.56991121534304},{"$f":"$B31*Resumo!Y$7/Contratos_volume!$E32","v":487.31270766395681},{"$f":"$B31*Resumo!Z$7/Contratos_volume!$E32","v":506.80521597051512},{"$f":"$B31*Resumo!AA$7/Contratos_volume!$E32","v":527.07742460933571},{"$f":"$B31*Resumo!AB$7/Contratos_volume!$E32","v":548.16052159370918},{"$f":"$B31*Resumo!AC$7/Contratos_volume!$E32","v":570.08694245745755}]
[{"$f":"Contratos_volume!B33","v":"05ºLEN"},{"$f":"IFERROR((Contratos_volume!H33/Contratos_volume!I33),0)","v":129.14453147114267},null,{"$f":"$B32*Resumo!C$7/Contratos_volume!$E33","v":186.37556819018809},{"$f":"$B32*Resumo!D$7/Contratos_volume!$E33","v":201.52511493732581},{"$f":"$B32*Resumo!E$7/Contratos_volume!$E33","v":220.44101264615099},{"$f":"$B32*Resumo!F$7/Contratos_volume!$E33","v":230.88562306285237},{"$f":"$B32*Resumo!G$7/Contratos_volume!$E33","v":241.70728929022448},{"$f":"$B32*Resumo!H$7/Contratos_volume!$E33","v":251.13387357254317},{"$f":"$B32*Resumo!I$7/Contratos_volume!$E33","v":261.93263013616257},{"$f":"$B32*Resumo!J$7/Contratos_volume!$E33","v":272.40993534160901},{"$f":"$B32*Resumo!K$7/Contratos_volume!$E33","v":283.30633275527339},{"$f":"$B32*Resumo!L$7/Contratos_volume!$E33","v":294.63858606548439},{"$f":"$B32*Resumo!M$7/Contratos_volume!$E33","v":306.42412950810376},{"$f":"$B32*Resumo!N$7/Contratos_volume!$E33","v":318.68109468842795},{"$f":"$B32*Resumo!O$7/Contratos_volume!$E33","v":331.42833847596501},{"$f":"$B32*Resumo!P$7/Contratos_volume!$E33","v":344.68547201500365},{"$f":"$B32*Resumo!Q$7/Contratos_volume!$E33","v":358.47289089560383},{"$f":"$B32*Resumo!R$7/Contratos_volume!$E33","v":372.81180653142798},{"$f":"$B32*Resumo!S$7/Contratos_volume!$E33","v":387.72427879268514},{"$f":"$B32*Resumo!T$7/Contratos_volume!$E33","v":403.23324994439253},{"$f":"$B32*Resumo!U$7/Contratos_volume!$E33","v":419.36257994216822},{"$f":"$B32*Resumo!V$7/Contratos_volume!$E33","v":436.13708313985501},{"$f":"$B32*Resumo!W$7/Contratos_volume!$E33","v":453.58256646544919},{"$f":"$B32*Resumo!X$7/Contratos_volume!$E33","v":471.72586912406723},{"$f":"$B32*Resumo!Y$7/Contratos_volume!$E33","v":490.59490388902981},{"$f":"$B32*Resumo!Z$7/Contratos_volume!$E33","v":510.21870004459112},{"$f":"$B32*Resumo!AA$7/Contratos_volume!$E33","v":530.62744804637475},{"$f":"$B32*Resumo!AB$7/Contratos_volume!$E33","v":551.85254596822972},{"$f":"$B32*Resumo!AC$7/Contratos_volume!$E33","v":573.92664780695895}]
[{"$f":"Contratos_volume!B34","v":"06ºLA"},{"$f":"IFERROR((Contratos_volume!H34/Contratos_volume!I34),0)","v":139.05000000000001},null,{"$f":"$B33*Resumo!C$7/Contratos_volume!$E34","v":201.27273365240737},{"$f":"$B33*Resumo!D$7/Contratos_volume!$E34","v":217.63319718848513},{"$f":"$B33*Resumo!E$7/Contratos_volume!$E34","v":238.06105947920886},{"$f":"$B33*Resumo!F$7/Contratos_volume!$E34","v":249.34051692589887},{"$f":"$B33*Resumo!G$7/Contratos_volume!$E34","v":261.02716859064094},{"$f":"$B33*Resumo!H$7/Contratos_volume!$E34","v":271.20722816567593},{"$f":"$B33*Resumo!I$7/Contratos_volume!$E34","v":282.8691389768},{"$f":"$B33*Resumo!J$7/Contratos_volume!$E34","v":294.18390453587193},{"$f":"$B33*Resumo!K$7/Contratos_volume!$E34","v":305.95126071730687},{"$f":"$B33*Resumo!L$7/Contratos_volume!$E34","v":318.18931114599917},{"$f":"$B33*Resumo!M$7/Contratos_volume!$E34","v":330.91688359183917},{"$f":"$B33*Resumo!N$7/Contratos_volume!$E34","v":344.15355893551271},{"$f":"$B33*Resumo!O$7/Contratos_volume!$E34","v":357.91970129293321},{"$f":"$B33*Resumo!P$7/Contratos_volume!$E34","v":372.23648934465058},{"$f":"$B33*Resumo!Q$7/Contratos_volume!$E34","v":387.12594891843662},{"$f":"$B33*Resumo!R$7/Contratos_volume!$E34","v":402.61098687517415},{"$f":"$B33*Resumo!S$7/Contratos_volume!$E34","v":418.71542635018108},{"$f":"$B33*Resumo!T$7/Contratos_volume!$E34","v":435.46404340418832},{"$f":"$B33*Resumo!U$7/Contratos_volume!$E34","v":452.88260514035585},{"$f":"$B33*Resumo!V$7/Contratos_volume!$E34","v":470.99790934597013},{"$f":"$B33*Resumo!W$7/Contratos_volume!$E34","v":489.83782571980896},{"$f":"$B33*Resumo!X$7/Contratos_volume!$E34","v":509.43133874860132},{"$f":"$B33*Resumo!Y$7/Contratos_volume!$E34","v":529.80859229854536},{"$f":"$B33*Resumo!Z$7/Contratos_volume!$E34","v":551.00093599048716},{"$f":"$B33*Resumo!AA$7/Contratos_volume!$E34","v":573.04097343010665},{"$f":"$B33*Resumo!AB$7/Contratos_volume!$E34","v":595.96261236731107},{"$f":"$B33*Resumo!AC$7/Contratos_volume!$E34","v":619.80111686200348}]
[{"$f":"Contratos_volume!B35","v":"07ºLEN"},{"$f":"IFERROR((Contratos_volume!H35/Contratos_volume!I35),0)","v":144.06982757858592},null,{"$f":"$B34*Resumo!C$7/Contratos_volume!$E35","v":196.27087922133379},{"$f":"$B34*Resumo!D$7/Contratos_volume!$E35","v":212.22476678684981},{"$f":"$B34*Resumo!E$7/Contratos_volume!$E35","v":232.14497366065712},{"$f":"$B34*Resumo!F$7/Contratos_volume!$E35","v":243.14412386857697},{"$f":"$B34*Resumo!G$7/Contratos_volume!$E35","v":254.54034905898763},{"$f":"$B34*Resumo!H$7/Contratos_volume!$E35","v":264.46742267228814},{"$f":"$B34*Resumo!I$7/Contratos_volume!$E35","v":275.83952184719652},{"$f":"$B34*Resumo!J$7/Contratos_volume!$E35","v":286.87310272108442},{"$f":"$B34*Resumo!K$7/Contratos_volume!$E35","v":298.34802682992785},{"$f":"$B34*Resumo!L$7/Contratos_volume!$E35","v":310.28194790312494},{"$f":"$B34*Resumo!M$7/Contratos_volume!$E35","v":322.69322581924996},{"$f":"$B34*Resumo!N$7/Contratos_volume!$E35","v":335.60095485201992},{"$f":"$B34*Resumo!O$7/Contratos_volume!$E35","v":349.02499304610075},{"$f":"$B34*Resumo!P$7/Contratos_volume!$E35","v":362.98599276794482},{"$f":"$B34*Resumo!Q$7/Contratos_volume!$E35","v":377.50543247866261},{"$f":"$B34*Resumo!R$7/Contratos_volume!$E35","v":392.60564977780911},{"$f":"$B34*Resumo!S$7/Contratos_volume!$E35","v":408.30987576892153},{"$f":"$B34*Resumo!T$7/Contratos_volume!$E35","v":424.64227079967839},{"$f":"$B34*Resumo!U$7/Contratos_volume!$E35","v":441.62796163166553},{"$f":"$B34*Resumo!V$7/Contratos_volume!$E35","v":459.29308009693216},{"$f":"$B34*Resumo!W$7/Contratos_volume!$E35","v":477.66480330080947},{"$f":"$B34*Resumo!X$7/Contratos_volume!$E35","v":496.77139543284181},{"$f":"$B34*Resumo!Y$7/Contratos_volume!$E35","v":516.64225125015548},{"$f":"$B34*Resumo!Z$7/Contratos_volume!$E35","v":537.30794130016181},{"$f":"$B34*Resumo!AA$7/Contratos_volume!$E35","v":558.80025895216818},{"$f":"$B34*Resumo!AB$7/Contratos_volume!$E35","v":581.15226931025495},{"$f":"$B34*Resumo!AC$7/Contratos_volume!$E35","v":604.39836008266514}]
[{"$f":"Contratos_volume!B36","v":"07ºLEN"},{"$f":"IFERROR((Contratos_volume!H36/Contratos_volume!I36),0)","v":98.97999999999999},null,{"$f":"$B35*Resumo!C$7/Contratos_volume!$E36","v":134.84358211458823},{"$f":"$B35*Resumo!D$7/Contratos_volume!$E36","v":145.80434897171114},{"$f":"$B35*Resumo!E$7/Contratos_volume!$E36","v":159.49008809910711},{"$f":"$B35*Resumo!F$7/Contratos_volume!$E36","v":167.04681184812426},{"$f":"$B35*Resumo!G$7/Contratos_volume!$E36","v":174.87633721304886},{"$f":"$B35*Resumo!H$7/Contratos_volume!$E36","v":181.69651436435774},{"$f":"$B35*Resumo!I$7/Contratos_volume!$E36","v":189.50946448202512},{"$f":"$B35*Resumo!J$7/Contratos_volume!$E36","v":197.08984306130614},{"$f":"$B35*Resumo!K$7/Contratos_volume!$E36","v":204.97343678375842},{"$f":"$B35*Resumo!L$7/Contratos_volume!$E36","v":213.17237425510874},{"$f":"$B35*Resumo!M$7/Contratos_volume!$E36","v":221.69926922531312},{"$f":"$B35*Resumo!N$7/Contratos_volume!$E36","v":230.56723999432563},{"$f":"$B35*Resumo!O$7/Contratos_volume!$E36","v":239.78992959409865},{"$f":"$B35*Resumo!P$7/Contratos_volume!$E36","v":249.38152677786263},{"$f":"$B35*Resumo!Q$7/Contratos_volume!$E36","v":259.35678784897715},{"$f":"$B35*Resumo!R$7/Contratos_volume!$E36","v":269.73105936293621},{"$f":"$B35*Resumo!S$7/Contratos_volume!$E36","v":280.52030173745368},{"$f":"$B35*Resumo!T$7/Contratos_volume!$E36","v":291.74111380695183},{"$f":"$B35*Resumo!U$7/Contratos_volume!$E36","v":303.41075835922993},{"$f":"$B35*Resumo!V$7/Contratos_volume!$E36","v":315.54718869359908},{"$f":"$B35*Resumo!W$7/Contratos_volume!$E36","v":328.16907624134313},{"$f":"$B35*Resumo!X$7/Contratos_volume!$E36","v":341.29583929099681},{"$f":"$B35*Resumo!Y$7/Contratos_volume!$E36","v":354.94767286263669},{"$f":"$B35*Resumo!Z$7/Contratos_volume!$E36","v":369.14557977714213},{"$f":"$B35*Resumo!AA$7/Contratos_volume!$E36","v":383.91140296822789},{"$f":"$B35*Resumo!AB$7/Contratos_volume!$E36","v":399.267859086957},{"$f":"$B35*Resumo!AC$7/Contratos_volume!$E36","v":415.2385734504353}]
[{"$f":"Contratos_volume!B37","v":"08ºLEE"},{"$f":"IFERROR((Contratos_volume!H37/Contratos_volume!I37),0)","v":0},null,{"$f":"$B36*Resumo!C$7/Contratos_volume!$E37","v":0},{"$f":"$B36*Resumo!D$7/Contratos_volume!$E37","v":0},{"$f":"$B36*Resumo!E$7/Contratos_volume!$E37","v":0},{"$f":"$B36*Resumo!F$7/Contratos_volume!$E37","v":0},{"$f":"$B36*Resumo!G$7/Contratos_volume!$E37","v":0},{"$f":"$B36*Resumo!H$7/Contratos_volume!$E37","v":0},{"$f":"$B36*Resumo!I$7/Contratos_volume!$E37","v":0},{"$f":"$B36*Resumo!J$7/Contratos_volume!$E37","v":0},{"$f":"$B36*Resumo!K$7/Contratos_volume!$E37","v":0},{"$f":"$B36*Resumo!L$7/Contratos_volume!$E37","v":0},{"$f":"$B36*Resumo!M$7/Contratos_volume!$E37","v":0},{"$f":"$B36*Resumo!N$7/Contratos_volume!$E37","v":0},{"$f":"$B36*Resumo!O$7/Contratos_volume!$E37","v":0},{"$f":"$B36*Resumo!P$7/Contratos_volume!$E37","v":0},{"$f":"$B36*Resumo!Q$7/Contratos_volume!$E37","v":0},{"$f":"$B36*Resumo!R$7/Contratos_volume!$E37","v":0},{"$f":"$B36*Resumo!S$7/Contratos_volume!$E37","v":0},{"$f":"$B36*Resumo!T$7/Contratos_volume!$E37","v":0},{"$f":"$B36*Resumo!U$7/Contratos_volume!$E37","v":0},{"$f":"$B36*Resumo!V$7/Contratos_volume!$E37","v":0},{"$f":"$B36*Resumo!W$7/Contratos_volume!$E37","v":0},{"$f":"$B36*Resumo!X$7/Contratos_volume!$E37","v":0},{"$f":"$B36*Resumo!Y$7/Contratos_volume!$E37","v":0},{"$f":"$B36*Resumo!Z$7/Contratos_volume!$E37","v":0},{"$f":"$B36*Resumo!AA$7/Contratos_volume!$E37","v":0},{"$f":"$B36*Resumo!AB$7/Contratos_volume!$E37","v":0},{"$f":"$B36*Resumo!AC$7/Contratos_volume!$E37","v":0}]
[{"$f":"Contratos_volume!B38","v":"10ºLEE"},{"$f":"IFERROR((Contratos_volume!H38/Contratos_volume!I38),0)","v":0},null,{"$f":"$B37*Resumo!C$7/Contratos_volume!$E38","v":0},{"$f":"$B37*Resumo!D$7/Contratos_volume!$E38","v":0},{"$f":"$B37*Resumo!E$7/Contratos_volume!$E38","v":0},{"$f":"$B37*Resumo!F$7/Contratos_volume!$E38","v":0},{"$f":"$B37*Resumo!G$7/Contratos_volume!$E38","v":0},{"$f":"$B37*Resumo!H$7/Contratos_volume!$E38","v":0},{"$f":"$B37*Resumo!I$7/Contratos_volume!$E38","v":0},{"$f":"$B37*Resumo!J$7/Contratos_volume!$E38","v":0},{"$f":"$B37*Resumo!K$7/Contratos_volume!$E38","v":0},{"$f":"$B37*Resumo!L$7/Contratos_volume!$E38","v":0},{"$f":"$B37*Resumo!M$7/Contratos_volume!$E38","v":0},{"$f":"$B37*Resumo!N$7/Contratos_volume!$E38","v":0},{"$f":"$B37*Resumo!O$7/Contratos_volume!$E38","v":0},{"$f":"$B37*Resumo!P$7/Contratos_volume!$E38","v":0},{"$f":"$B37*Resumo!Q$7/Contratos_volume!$E38","v":0},{"$f":"$B37*Resumo!R$7/Contratos_volume!$E38","v":0},{"$f":"$B37*Resumo!S$7/Contratos_volume!$E38","v":0},{"$f":"$B37*Resumo!T$7/Contratos_volume!$E38","v":0},{"$f":"$B37*Resumo!U$7/Contratos_volume!$E38","v":0},{"$f":"$B37*Resumo!V$7/Contratos_volume!$E38","v":0},{"$f":"$B37*Resumo!W$7/Contratos_volume!$E38","v":0},{"$f":"$B37*Resumo!X$7/Contratos_volume!$E38","v":0},{"$f":"$B37*Resumo!Y$7/Contratos_volume!$E38","v":0},{"$f":"$B37*Resumo!Z$7/Contratos_volume!$E38","v":0},{"$f":"$B37*Resumo!AA$7/Contratos_volume!$E38","v":0},{"$f":"$B37*Resumo!AB$7/Contratos_volume!$E38","v":0},{"$f":"$B37*Resumo!AC$7/Contratos_volume!$E38","v":0}]
[{"$f":"Contratos_volume!B39","v":"10ºLEN"},{"$f":"IFERROR((Contratos_volume!H39/Contratos_volume!I39),0)","v":154.20205128609001},null,{"$f":"$B38*Resumo!C$7/Contratos_volume!$E39","v":193.22678603451169},{"$f":"$B38*Resumo!D$7/Contratos_volume!$E39","v":208.93323434345442},{"$f":"$B38*Resumo!E$7/Contratos_volume!$E39","v":228.54448572541688},{"$f":"$B38*Resumo!F$7/Contratos_volume!$E39","v":239.37304293277751},{"$f":"$B38*Resumo!G$7/Contratos_volume!$E39","v":250.59251662752439},{"$f":"$B38*Resumo!H$7/Contratos_volume!$E39","v":260.36562477599784},{"$f":"$B38*Resumo!I$7/Contratos_volume!$E39","v":271.56134664136573},{"$f":"$B38*Resumo!J$7/Contratos_volume!$E39","v":282.42380050702036},{"$f":"$B38*Resumo!K$7/Contratos_volume!$E39","v":293.72075252730122},{"$f":"$B38*Resumo!L$7/Contratos_volume!$E39","v":305.46958262839325},{"$f":"$B38*Resumo!M$7/Contratos_volume!$E39","v":317.68836593352898},{"$f":"$B38*Resumo!N$7/Contratos_volume!$E39","v":330.3959005708702},{"$f":"$B38*Resumo!O$7/Contratos_volume!$E39","v":343.61173659370502},{"$f":"$B38*Resumo!P$7/Contratos_volume!$E39","v":357.35620605745316},{"$f":"$B38*Resumo!Q$7/Contratos_volume!$E39","v":371.65045429975135},{"$f":"$B38*Resumo!R$7/Contratos_volume!$E39","v":386.51647247174145},{"$f":"$B38*Resumo!S$7/Contratos_volume!$E39","v":401.97713137061106},{"$f":"$B38*Resumo!T$7/Contratos_volume!$E39","v":418.05621662543552},{"$f":"$B38*Resumo!U$7/Contratos_volume!$E39","v":434.77846529045303},{"$f":"$B38*Resumo!V$7/Contratos_volume!$E39","v":452.16960390207112},{"$f":"$B38*Resumo!W$7/Contratos_volume!$E39","v":470.25638805815402},{"$f":"$B38*Resumo!X$7/Contratos_volume!$E39","v":489.0666435804801},{"$f":"$B38*Resumo!Y$7/Contratos_volume!$E39","v":508.62930932369932},{"$f":"$B38*Resumo!Z$7/Contratos_volume!$E39","v":528.97448169664733},{"$f":"$B38*Resumo!AA$7/Contratos_volume!$E39","v":550.13346096451323},{"$f":"$B38*Resumo!AB$7/Contratos_volume!$E39","v":572.1387994030938},{"$f":"$B38*Resumo!AC$7/Contratos_volume!$E39","v":595.02435137921759}]
[{"$f":"Contratos_volume!B40","v":"10ºLEN"},{"$f":"IFERROR((Contratos_volume!H40/Contratos_volume!I40),0)","v":92.065069451344158},null,{"$f":"$B39*Resumo!C$7/Contratos_volume!$E40","v":115.36446712451777},{"$f":"$B39*Resumo!D$7/Contratos_volume!$E40","v":124.74187321176869},{"$f":"$B39*Resumo!E$7/Contratos_volume!$E40","v":136.45060993381392},{"$f":"$B39*Resumo!F$7/Contratos_volume!$E40","v":142.91571116326455},{"$f":"$B39*Resumo!G$7/Contratos_volume!$E40","v":149.61420587393496},{"$f":"$B39*Resumo!H$7/Contratos_volume!$E40","v":155.4491599030184},{"$f":"$B39*Resumo!I$7/Contratos_volume!$E40","v":162.13347377884821},{"$f":"$B39*Resumo!J$7/Contratos_volume!$E40","v":168.61881273000213},{"$f":"$B39*Resumo!K$7/Contratos_volume!$E40","v":175.36356523920222},{"$f":"$B39*Resumo!L$7/Contratos_volume!$E40","v":182.37810784877033},{"$f":"$B39*Resumo!M$7/Contratos_volume!$E40","v":189.67323216272118},{"$f":"$B39*Resumo!N$7/Contratos_volume!$E40","v":197.26016144923003},{"$f":"$B39*Resumo!O$7/Contratos_volume!$E40","v":205.15056790719922},{"$f":"$B39*Resumo!P$7/Contratos_volume!$E40","v":213.35659062348722},{"$f":"$B39*Resumo!Q$7/Contratos_volume!$E40","v":221.89085424842671},{"$f":"$B39*Resumo!R$7/Contratos_volume!$E40","v":230.76648841836376},{"$f":"$B39*Resumo!S$7/Contratos_volume!$E40","v":239.99714795509831},{"$f":"$B39*Resumo!T$7/Contratos_volume!$E40","v":249.59703387330225},{"$f":"$B39*Resumo!U$7/Contratos_volume!$E40","v":259.5809152282344},{"$f":"$B39*Resumo!V$7/Contratos_volume!$E40","v":269.96415183736372},{"$f":"$B39*Resumo!W$7/Contratos_volume!$E40","v":280.76271791085833},{"$f":"$B39*Resumo!X$7/Contratos_volume!$E40","v":291.99322662729264},{"$f":"$B39*Resumo!Y$7/Contratos_volume!$E40","v":303.67295569238433},{"$f":"$B39*Resumo!Z$7/Contratos_volume!$E40","v":315.81987392007977},{"$f":"$B39*Resumo!AA$7/Contratos_volume!$E40","v":328.45266887688297},{"$f":"$B39*Resumo!AB$7/Contratos_volume!$E40","v":341.59077563195831},{"$f":"$B39*Resumo!AC$7/Contratos_volume!$E40","v":355.25440665723659}]
[{"$f":"Contratos_volume!B41","v":"11ºLEN"},{"$f":"IFERROR((Contratos_volume!H41/Contratos_volume!I41),0)","v":67.310227325368118},null,{"$f":"$B40*Resumo!C$7/Contratos_volume!$E41","v":82.10571828212754},{"$f":"$B40*Resumo!D$7/Contratos_volume!$E41","v":88.77968541956426},{"$f":"$B40*Resumo!E$7/Contratos_volume!$E41","v":97.112877282724497},{"$f":"$B40*Resumo!F$7/Contratos_volume!$E41","v":101.71413617501211},{"$f":"$B40*Resumo!G$7/Contratos_volume!$E41","v":106.48150288104478},{"$f":"$B40*Resumo!H$7/Contratos_volume!$E41","v":110.63428149340552},{"$f":"$B40*Resumo!I$7/Contratos_volume!$E41","v":115.39155559762196},{"$f":"$B40*Resumo!J$7/Contratos_volume!$E41","v":120.00721782152682},{"$f":"$B40*Resumo!K$7/Contratos_volume!$E41","v":124.80750653438793},{"$f":"$B40*Resumo!L$7/Contratos_volume!$E41","v":129.79980679576346},{"$f":"$B40*Resumo!M$7/Contratos_volume!$E41","v":134.99179906759397},{"$f":"$B40*Resumo!N$7/Contratos_volume!$E41","v":140.39147103029774},{"$f":"$B40*Resumo!O$7/Contratos_volume!$E41","v":146.00712987150968},{"$f":"$B40*Resumo!P$7/Contratos_volume!$E41","v":151.84741506637008},{"$f":"$B40*Resumo!Q$7/Contratos_volume!$E41","v":157.92131166902487},{"$f":"$B40*Resumo!R$7/Contratos_volume!$E41","v":164.23816413578587},{"$f":"$B40*Resumo!S$7/Contratos_volume!$E41","v":170.8076907012173},{"$f":"$B40*Resumo!T$7/Contratos_volume!$E41","v":177.63999832926601},{"$f":"$B40*Resumo!U$7/Contratos_volume!$E41","v":184.74559826243666},{"$f":"$B40*Resumo!V$7/Contratos_volume!$E41","v":192.1354221929341},{"$f":"$B40*Resumo!W$7/Contratos_volume!$E41","v":199.8208390806515},{"$f":"$B40*Resumo!X$7/Contratos_volume!$E41","v":207.81367264387754},{"$f":"$B40*Resumo!Y$7/Contratos_volume!$E41","v":216.12621954963265},{"$f":"$B40*Resumo!Z$7/Contratos_volume!$E41","v":224.77126833161799},{"$f":"$B40*Resumo!AA$7/Contratos_volume!$E41","v":233.76211906488268},{"$f":"$B40*Resumo!AB$7/Contratos_volume!$E41","v":243.11260382747801},{"$f":"$B40*Resumo!AC$7/Contratos_volume!$E41","v":252.83710798057712}]
[{"$f":"Contratos_volume!B42","v":"12ºLEE"},{"$f":"IFERROR((Contratos_volume!H42/Contratos_volume!I42),0)","v":191.41376749791175},null,{"$f":"$B41*Resumo!C$7/Contratos_volume!$E42","v":195.57728120546241},{"$f":"$B41*Resumo!D$7/Contratos_volume!$E42","v":211.47478962393035},{"$f":"$B41*Resumo!E$7/Contratos_volume!$E42","v":231.32460084852957},{"$f":"$B41*Resumo!F$7/Contratos_volume!$E42","v":242.28488136375353},{"$f":"$B41*Resumo!G$7/Contratos_volume!$E42","v":253.64083364556032},{"$f":"$B41*Resumo!H$7/Contratos_volume!$E42","v":263.53282615773713},{"$f":"$B41*Resumo!I$7/Contratos_volume!$E42","v":274.86473768251989},{"$f":"$B41*Resumo!J$7/Contratos_volume!$E42","v":285.85932718982065},{"$f":"$B41*Resumo!K$7/Contratos_volume!$E42","v":297.29370027741351},{"$f":"$B41*Resumo!L$7/Contratos_volume!$E42","v":309.18544828851003},{"$f":"$B41*Resumo!M$7/Contratos_volume!$E42","v":321.55286622005048},{"$f":"$B41*Resumo!N$7/Contratos_volume!$E42","v":334.41498086885247},{"$f":"$B41*Resumo!O$7/Contratos_volume!$E42","v":347.79158010360663},{"$f":"$B41*Resumo!P$7/Contratos_volume!$E42","v":361.70324330775088},{"$f":"$B41*Resumo!Q$7/Contratos_volume!$E42","v":376.17137304006093},{"$f":"$B41*Resumo!R$7/Contratos_volume!$E42","v":391.21822796166339},{"$f":"$B41*Resumo!S$7/Contratos_volume!$E42","v":406.86695708012996},{"$f":"$B41*Resumo!T$7/Contratos_volume!$E42","v":423.14163536333513},{"$f":"$B41*Resumo!U$7/Contratos_volume!$E42","v":440.06730077786852},{"$f":"$B41*Resumo!V$7/Contratos_volume!$E42","v":457.6699928089833},{"$f":"$B41*Resumo!W$7/Contratos_volume!$E42","v":475.97679252134265},{"$f":"$B41*Resumo!X$7/Contratos_volume!$E42","v":495.0158642221964},{"$f":"$B41*Resumo!Y$7/Contratos_volume!$E42","v":514.8164987910842},{"$f":"$B41*Resumo!Z$7/Contratos_volume!$E42","v":535.40915874272764},{"$f":"$B41*Resumo!AA$7/Contratos_volume!$E42","v":556.82552509243669},{"$f":"$B41*Resumo!AB$7/Contratos_volume!$E42","v":579.09854609613421},{"$f":"$B41*Resumo!AC$7/Contratos_volume!$E42","v":602.26248793997968}]
[{"$f":"Contratos_volume!B43","v":"12ºLEE"},{"$f":"IFERROR((Contratos_volume!H43/Contratos_volume!I43),0)","v":191.45454531517359},null,{"$f":"$B42*Resumo!C$7/Contratos_volume!$E43","v":195.61894599654727},{"$f":"$B42*Resumo!D$7/Contratos_volume!$E43","v":211.51984113950044},{"$f":"$B42*Resumo!E$7/Contratos_volume!$E43","v":231.37388106710983},{"$f":"$B42*Resumo!F$7/Contratos_volume!$E43","v":242.33649650485182},{"$f":"$B42*Resumo!G$7/Contratos_volume!$E43","v":253.69486800108103},{"$f":"$B42*Resumo!H$7/Contratos_volume!$E43","v":263.58896785312317},{"$f":"$B42*Resumo!I$7/Contratos_volume!$E43","v":274.92329347080744},{"$f":"$B42*Resumo!J$7/Contratos_volume!$E43","v":285.92022520963974},{"$f":"$B42*Resumo!K$7/Contratos_volume!$E43","v":297.35703421802543},{"$f":"$B42*Resumo!L$7/Contratos_volume!$E43","v":309.25131558674639},{"$f":"$B42*Resumo!M$7/Contratos_volume!$E43","v":321.62136821021625},{"$f":"$B42*Resumo!N$7/Contratos_volume!$E43","v":334.48622293862496},{"$f":"$B42*Resumo!O$7/Contratos_volume!$E43","v":347.86567185616991},{"$f":"$B42*Resumo!P$7/Contratos_volume!$E43","v":361.7802987304168},{"$f":"$B42*Resumo!Q$7/Contratos_volume!$E43","v":376.25151067963344},{"$f":"$B42*Resumo!R$7/Contratos_volume!$E43","v":391.30157110681881},{"$f":"$B42*Resumo!S$7/Contratos_volume!$E43","v":406.95363395109155},{"$f":"$B42*Resumo!T$7/Contratos_volume!$E43","v":423.23177930913522},{"$f":"$B42*Resumo!U$7/Contratos_volume!$E43","v":440.16105048150064},{"$f":"$B42*Resumo!V$7/Contratos_volume!$E43","v":457.76749250076068},{"$f":"$B42*Resumo!W$7/Contratos_volume!$E43","v":476.07819220079114},{"$f":"$B42*Resumo!X$7/Contratos_volume!$E43","v":495.12131988882277},{"$f":"$B42*Resumo!Y$7/Contratos_volume!$E43","v":514.92617268437562},{"$f":"$B42*Resumo!Z$7/Contratos_volume!$E43","v":535.52321959175083},{"$f":"$B42*Resumo!AA$7/Contratos_volume!$E43","v":556.94414837542081},{"$f":"$B42*Resumo!AB$7/Contratos_volume!$E43","v":579.22191431043768},{"$f":"$B42*Resumo!AC$7/Contratos_volume!$E43","v":602.39079088285519}]
[{"$f":"Contratos_volume!B44","v":"12ºLEE"},{"$f":"IFERROR((Contratos_volume!H44/Contratos_volume!I44),0)","v":165.19999999999993},null,{"$f":"$B43*Resumo!C$7/Contratos_volume!$E44","v":168.79332807393209},{"$f":"$B43*Resumo!D$7/Contratos_volume!$E44","v":182.51370161372748},{"$f":"$B43*Resumo!E$7/Contratos_volume!$E44","v":199.64511727503603},{"$f":"$B43*Resumo!F$7/Contratos_volume!$E44","v":209.10440729781223},{"$f":"$B43*Resumo!G$7/Contratos_volume!$E44","v":218.90518255800842},{"$f":"$B43*Resumo!H$7/Contratos_volume!$E44","v":227.44248467777069},{"$f":"$B43*Resumo!I$7/Contratos_volume!$E44","v":237.22251151891484},{"$f":"$B43*Resumo!J$7/Contratos_volume!$E44","v":246.71141197967145},{"$f":"$B43*Resumo!K$7/Contratos_volume!$E44","v":256.57986845885836},{"$f":"$B43*Resumo!L$7/Contratos_volume!$E44","v":266.8430631972127},{"$f":"$B43*Resumo!M$7/Contratos_volume!$E44","v":277.51678572510122},{"$f":"$B43*Resumo!N$7/Contratos_volume!$E44","v":288.61745715410524},{"$f":"$B43*Resumo!O$7/Contratos_volume!$E44","v":300.16215544026943},{"$f":"$B43*Resumo!P$7/Contratos_volume!$E44","v":312.16864165788024},{"$f":"$B43*Resumo!Q$7/Contratos_volume!$E44","v":324.65538732419549},{"$f":"$B43*Resumo!R$7/Contratos_volume!$E44","v":337.64160281716335},{"$f":"$B43*Resumo!S$7/Contratos_volume!$E44","v":351.14726692984982},{"$f":"$B43*Resumo!T$7/Contratos_volume!$E44","v":365.19315760704382},{"$f":"$B43*Resumo!U$7/Contratos_volume!$E44","v":379.80088391132563},{"$f":"$B43*Resumo!V$7/Contratos_volume!$E44","v":394.99291926777869},{"$f":"$B43*Resumo!W$7/Contratos_volume!$E44","v":410.79263603848983},{"$f":"$B43*Resumo!X$7/Contratos_volume!$E44","v":427.22434148002941},{"$f":"$B43*Resumo!Y$7/Contratos_volume!$E44","v":444.31331513923061},{"$f":"$B43*Resumo!Z$7/Contratos_volume!$E44","v":462.08584774479988},{"$f":"$B43*Resumo!AA$7/Contratos_volume!$E44","v":480.56928165459186},{"$f":"$B43*Resumo!AB$7/Contratos_volume!$E44","v":499.79205292077557},{"$f":"$B43*Resumo!AC$7/Contratos_volume!$E44","v":519.78373503760656}]
[{"$f":"Contratos_volume!B45","v":"12ºLEE"},{"$f":"IFERROR((Contratos_volume!H45/Contratos_volume!I45),0)","v":149.99089133077712},null,{"$f":"$B44*Resumo!C$7/Contratos_volume!$E45","v":153.25340029356761},{"$f":"$B44*Resumo!D$7/Contratos_volume!$E45","v":165.71061007943399},{"$f":"$B44*Resumo!E$7/Contratos_volume!$E45","v":181.26482499951692},{"$f":"$B44*Resumo!F$7/Contratos_volume!$E45","v":189.85324716581553},{"$f":"$B44*Resumo!G$7/Contratos_volume!$E45","v":198.75171579178073},{"$f":"$B44*Resumo!H$7/Contratos_volume!$E45","v":206.50303270766017},{"$f":"$B44*Resumo!I$7/Contratos_volume!$E45","v":215.38266311408958},{"$f":"$B44*Resumo!J$7/Contratos_volume!$E45","v":223.99796963865316},{"$f":"$B44*Resumo!K$7/Contratos_volume!$E45","v":232.9578884241993},{"$f":"$B44*Resumo!L$7/Contratos_volume!$E45","v":242.27620396116725},{"$f":"$B44*Resumo!M$7/Contratos_volume!$E45","v":251.96725211961399},{"$f":"$B44*Resumo!N$7/Contratos_volume!$E45","v":262.04594220439856},{"$f":"$B44*Resumo!O$7/Contratos_volume!$E45","v":272.52777989257447},{"$f":"$B44*Resumo!P$7/Contratos_volume!$E45","v":283.42889108827751},{"$f":"$B44*Resumo!Q$7/Contratos_volume!$E45","v":294.76604673180861},{"$f":"$B44*Resumo!R$7/Contratos_volume!$E45","v":306.55668860108096},{"$f":"$B44*Resumo!S$7/Contratos_volume!$E45","v":318.81895614512422},{"$f":"$B44*Resumo!T$7/Contratos_volume!$E45","v":331.57171439092917},{"$f":"$B44*Resumo!U$7/Contratos_volume!$E45","v":344.83458296656636},{"$f":"$B44*Resumo!V$7/Contratos_volume!$E45","v":358.62796628522904},{"$f":"$B44*Resumo!W$7/Contratos_volume!$E45","v":372.9730849366382},{"$f":"$B44*Resumo!X$7/Contratos_volume!$E45","v":387.89200833410376},{"$f":"$B44*Resumo!Y$7/Contratos_volume!$E45","v":403.40768866746788},{"$f":"$B44*Resumo!Z$7/Contratos_volume!$E45","v":419.54399621416661},{"$f":"$B44*Resumo!AA$7/Contratos_volume!$E45","v":436.32575606273326},{"$f":"$B44*Resumo!AB$7/Contratos_volume!$E45","v":453.77878630524265},{"$f":"$B44*Resumo!AC$7/Contratos_volume!$E45","v":471.92993775745231}]
[{"$f":"Contratos_volume!B46","v":"13ºLEE"},{"$f":"IFERROR((Contratos_volume!H46/Contratos_volume!I46),0)","v":270.80869999999999},null,{"$f":"$B45*Resumo!C$7/Contratos_volume!$E46","v":269.00629886762641},{"$f":"$B45*Resumo!D$7/Contratos_volume!$E46","v":290.8724884092241},{"$f":"$B45*Resumo!E$7/Contratos_volume!$E46","v":318.17486329570647},{"$f":"$B45*Resumo!F$7/Contratos_volume!$E46","v":333.25015464743535},{"$f":"$B45*Resumo!G$7/Contratos_volume!$E46","v":348.86967177446297},{"$f":"$B45*Resumo!H$7/Contratos_volume!$E46","v":362.47558897366702},{"$f":"$B45*Resumo!I$7/Contratos_volume!$E46","v":378.06203929953466},{"$f":"$B45*Resumo!J$7/Contratos_volume!$E46","v":393.18452087151604},{"$f":"$B45*Resumo!K$7/Contratos_volume!$E46","v":408.91190170637674},{"$f":"$B45*Resumo!L$7/Contratos_volume!$E46","v":425.2683777746318},{"$f":"$B45*Resumo!M$7/Contratos_volume!$E46","v":442.27911288561711},{"$f":"$B45*Resumo!N$7/Contratos_volume!$E46","v":459.97027740104187},{"$f":"$B45*Resumo!O$7/Contratos_volume!$E46","v":478.36908849708351},{"$f":"$B45*Resumo!P$7/Contratos_volume!$E46","v":497.50385203696686},{"$f":"$B45*Resumo!Q$7/Contratos_volume!$E46","v":517.40400611844564},{"$f":"$B45*Resumo!R$7/Contratos_volume!$E46","v":538.10016636318335},{"$f":"$B45*Resumo!S$7/Contratos_volume!$E46","v":559.62417301771075},{"$f":"$B45*Resumo!T$7/Contratos_volume!$E46","v":582.00913993841914},{"$f":"$B45*Resumo!U$7/Contratos_volume!$E46","v":605.28950553595598},{"$f":"$B45*Resumo!V$7/Contratos_volume!$E46","v":629.50108575739432},{"$f":"$B45*Resumo!W$7/Contratos_volume!$E46","v":654.68112918769009},{"$f":"$B45*Resumo!X$7/Contratos_volume!$E46","v":680.8683743551976},{"$f":"$B45*Resumo!Y$7/Contratos_volume!$E46","v":708.10310932940558},{"$f":"$B45*Resumo!Z$7/Contratos_volume!$E46","v":736.42723370258182},{"$f":"$B45*Resumo!AA$7/Contratos_volume!$E46","v":765.88432305068511},{"$f":"$B45*Resumo!AB$7/Contratos_volume!$E46","v":796.5196959727125},{"$f":"$B45*Resumo!AC$7/Contratos_volume!$E46","v":828.38048381162105}]
[{"$f":"Contratos_volume!B47","v":"13ºLEE"},{"$f":"IFERROR((Contratos_volume!H47/Contratos_volume!I47),0)","v":270.8},null,{"$f":"$B46*Resumo!C$7/Contratos_volume!$E47","v":268.99765677156324},{"$f":"$B46*Resumo!D$7/Contratos_volume!$E47","v":290.86314383997961},{"$f":"$B46*Resumo!E$7/Contratos_volume!$E47","v":318.16464161039625},{"$f":"$B46*Resumo!F$7/Contratos_volume!$E47","v":333.23944865333169},{"$f":"$B46*Resumo!G$7/Contratos_volume!$E47","v":348.85846398776914},{"$f":"$B46*Resumo!H$7/Contratos_volume!$E47","v":362.46394408329212},{"$f":"$B46*Resumo!I$7/Contratos_volume!$E47","v":378.04989367887367},{"$f":"$B46*Resumo!J$7/Contratos_volume!$E47","v":393.17188942602866},{"$f":"$B46*Resumo!K$7/Contratos_volume!$E47","v":408.8987650030698},{"$f":"$B46*Resumo!L$7/Contratos_volume!$E47","v":425.25471560319261},{"$f":"$B46*Resumo!M$7/Contratos_volume!$E47","v":442.26490422732041},{"$f":"$B46*Resumo!N$7/Contratos_volume!$E47","v":459.95550039641324},{"$f":"$B46*Resumo!O$7/Contratos_volume!$E47","v":478.35372041226969},{"$f":"$B46*Resumo!P$7/Contratos_volume!$E47","v":497.48786922876053},{"$f":"$B46*Resumo!Q$7/Contratos_volume!$E47","v":517.387383997911},{"$f":"$B46*Resumo!R$7/Contratos_volume!$E47","v":538.08287935782744},{"$f":"$B46*Resumo!S$7/Contratos_volume!$E47","v":559.60619453214053},{"$f":"$B46*Resumo!T$7/Contratos_volume!$E47","v":581.99044231342612},{"$f":"$B46*Resumo!U$7/Contratos_volume!$E47","v":605.27006000596327},{"$f":"$B46*Resumo!V$7/Contratos_volume!$E47","v":629.48086240620182},{"$f":"$B46*Resumo!W$7/Contratos_volume!$E47","v":654.66009690244994},{"$f":"$B46*Resumo!X$7/Contratos_volume!$E47","v":680.84650077854792},{"$f":"$B46*Resumo!Y$7/Contratos_volume!$E47","v":708.08036080968975},{"$f":"$B46*Resumo!Z$7/Contratos_volume!$E47","v":736.40357524207741},{"$f":"$B46*Resumo!AA$7/Contratos_volume!$E47","v":765.85971825176057},{"$f":"$B46*Resumo!AB$7/Contratos_volume!$E47","v":796.49410698183101},{"$f":"$B46*Resumo!AC$7/Contratos_volume!$E47","v":828.35387126110425}]
[{"$f":"Contratos_volume!B48","v":"13ºLEE"},{"$f":"IFERROR((Contratos_volume!H48/Contratos_volume!I48),0)","v":270.8232776932237},null,{"$f":"$B47*Resumo!C$7/Contratos_volume!$E48","v":269.02077953719186},{"$f":"$B47*Resumo!D$7/Contratos_volume!$E48","v":290.88814614069008},{"$f":"$B47*Resumo!E$7/Contratos_volume!$E48","v":318.19199072015266},{"$f":"$B47*Resumo!F$7/Contratos_volume!$E48","v":333.26809357820531},{"$f":"$B47*Resumo!G$7/Contratos_volume!$E48","v":348.88845150735261},{"$f":"$B47*Resumo!H$7/Contratos_volume!$E48","v":362.49510111613932},{"$f":"$B47*Resumo!I$7/Contratos_volume!$E48","v":378.08239046413331},{"$f":"$B47*Resumo!J$7/Contratos_volume!$E48","v":393.20568608269861},{"$f":"$B47*Resumo!K$7/Contratos_volume!$E48","v":408.93391352600668},{"$f":"$B47*Resumo!L$7/Contratos_volume!$E48","v":425.29127006704687},{"$f":"$B47*Resumo!M$7/Contratos_volume!$E48","v":442.30292086972884},{"$f":"$B47*Resumo!N$7/Contratos_volume!$E48","v":459.99503770451798},{"$f":"$B47*Resumo!O$7/Contratos_volume!$E48","v":478.39483921269868},{"$f":"$B47*Resumo!P$7/Contratos_volume!$E48","v":497.53063278120669},{"$f":"$B47*Resumo!Q$7/Contratos_volume!$E48","v":517.43185809245495},{"$f":"$B47*Resumo!R$7/Contratos_volume!$E48","v":538.1291324161532},{"$f":"$B47*Resumo!S$7/Contratos_volume!$E48","v":559.65429771279935},{"$f":"$B47*Resumo!T$7/Contratos_volume!$E48","v":582.04046962131133},{"$f":"$B47*Resumo!U$7/Contratos_volume!$E48","v":605.32208840616374},{"$f":"$B47*Resumo!V$7/Contratos_volume!$E48","v":629.53497194241038},{"$f":"$B47*Resumo!W$7/Contratos_volume!$E48","v":654.71637082010682},{"$f":"$B47*Resumo!X$7/Contratos_volume!$E48","v":680.90502565291104},{"$f":"$B47*Resumo!Y$7/Contratos_volume!$E48","v":708.14122667902745},{"$f":"$B47*Resumo!Z$7/Contratos_volume!$E48","v":736.46687574618863},{"$f":"$B47*Resumo!AA$7/Contratos_volume!$E48","v":765.92555077603618},{"$f":"$B47*Resumo!AB$7/Contratos_volume!$E48","v":796.5625728070778},{"$f":"$B47*Resumo!AC$7/Contratos_volume!$E48","v":828.42507571936085}]
[{"$f":"Contratos_volume!B49","v":"13ºLEE"},{"$f":"IFERROR((Contratos_volume!H49/Contratos_volume!I49),0)","v":261.99791304424866},null,{"$f":"$B48*Resumo!C$7/Contratos_volume!$E49","v":260.25415320510592},{"$f":"$B48*Resumo!D$7/Contratos_volume!$E49","v":281.40892417859595},{"$f":"$B48*Resumo!E$7/Contratos_volume!$E49","v":307.82301368683579},{"$f":"$B48*Resumo!F$7/Contratos_volume!$E49","v":322.40782899257368},{"$f":"$B48*Resumo!G$7/Contratos_volume!$E49","v":337.51916363595899},{"$f":"$B48*Resumo!H$7/Contratos_volume!$E49","v":350.68241101776135},{"$f":"$B48*Resumo!I$7/Contratos_volume!$E49","v":365.76175469152508},{"$f":"$B48*Resumo!J$7/Contratos_volume!$E49","v":380.39222487918607},{"$f":"$B48*Resumo!K$7/Contratos_volume!$E49","v":395.60791387435359},{"$f":"$B48*Resumo!L$7/Contratos_volume!$E49","v":411.43223042932772},{"$f":"$B48*Resumo!M$7/Contratos_volume!$E49","v":427.88951964650084},{"$f":"$B48*Resumo!N$7/Contratos_volume!$E49","v":445.00510043236096},{"$f":"$B48*Resumo!O$7/Contratos_volume!$E49","v":462.80530444965541},{"$f":"$B48*Resumo!P$7/Contratos_volume!$E49","v":481.31751662764162},{"$f":"$B48*Resumo!Q$7/Contratos_volume!$E49","v":500.57021729274732},{"$f":"$B48*Resumo!R$7/Contratos_volume!$E49","v":520.5930259844572},{"$f":"$B48*Resumo!S$7/Contratos_volume!$E49","v":541.41674702383546},{"$f":"$B48*Resumo!T$7/Contratos_volume!$E49","v":563.07341690478893},{"$f":"$B48*Resumo!U$7/Contratos_volume!$E49","v":585.59635358098046},{"$f":"$B48*Resumo!V$7/Contratos_volume!$E49","v":609.02020772421974},{"$f":"$B48*Resumo!W$7/Contratos_volume!$E49","v":633.38101603318853},{"$f":"$B48*Resumo!X$7/Contratos_volume!$E49","v":658.7162566745161},{"$f":"$B48*Resumo!Y$7/Contratos_volume!$E49","v":685.0649069414967},{"$f":"$B48*Resumo!Z$7/Contratos_volume!$E49","v":712.4675032191567},{"$f":"$B48*Resumo!AA$7/Contratos_volume!$E49","v":740.96620334792294},{"$f":"$B48*Resumo!AB$7/Contratos_volume!$E49","v":770.60485148183989},{"$f":"$B48*Resumo!AC$7/Contratos_volume!$E49","v":801.42904554111351}]
[{"$f":"Contratos_volume!B50","v":"14ºLEE"},{"$f":"IFERROR((Contratos_volume!H50/Contratos_volume!I50),0)","v":201},null,{"$f":"$B49*Resumo!C$7/Contratos_volume!$E50","v":193.00527111772325},{"$f":"$B49*Resumo!D$7/Contratos_volume!$E50","v":208.69371357633023},{"$f":"$B49*Resumo!E$7/Contratos_volume!$E50","v":228.28248264718488},{"$f":"$B49*Resumo!F$7/Contratos_volume!$E50","v":239.09862601173441},{"$f":"$B49*Resumo!G$7/Contratos_volume!$E50","v":250.30523771755674},{"$f":"$B49*Resumo!H$7/Contratos_volume!$E50","v":260.06714198854149},{"$f":"$B49*Resumo!I$7/Contratos_volume!$E50","v":271.25002909404873},{"$f":"$B49*Resumo!J$7/Contratos_volume!$E50","v":282.10003025781072},{"$f":"$B49*Resumo!K$7/Contratos_volume!$E50","v":293.38403146812311},{"$f":"$B49*Resumo!L$7/Contratos_volume!$E50","v":305.11939272684805},{"$f":"$B49*Resumo!M$7/Contratos_volume!$E50","v":317.32416843592205},{"$f":"$B49*Resumo!N$7/Contratos_volume!$E50","v":330.01713517335889},{"$f":"$B49*Resumo!O$7/Contratos_volume!$E50","v":343.21782058029328},{"$f":"$B49*Resumo!P$7/Contratos_volume!$E50","v":356.94653340350504},{"$f":"$B49*Resumo!Q$7/Contratos_volume!$E50","v":371.22439473964522},{"$f":"$B49*Resumo!R$7/Contratos_volume!$E50","v":386.07337052923106},{"$f":"$B49*Resumo!S$7/Contratos_volume!$E50","v":401.51630535040027},{"$f":"$B49*Resumo!T$7/Contratos_volume!$E50","v":417.57695756441632},{"$f":"$B49*Resumo!U$7/Contratos_volume!$E50","v":434.28003586699299},{"$f":"$B49*Resumo!V$7/Contratos_volume!$E50","v":451.65123730167272},{"$f":"$B49*Resumo!W$7/Contratos_volume!$E50","v":469.71728679373967},{"$f":"$B49*Resumo!X$7/Contratos_volume!$E50","v":488.50597826548926},{"$f":"$B49*Resumo!Y$7/Contratos_volume!$E50","v":508.04621739610877},{"$f":"$B49*Resumo!Z$7/Contratos_volume!$E50","v":528.36806609195321},{"$f":"$B49*Resumo!AA$7/Contratos_volume!$E50","v":549.50278873563127},{"$f":"$B49*Resumo!AB$7/Contratos_volume!$E50","v":571.48290028505664},{"$f":"$B49*Resumo!AC$7/Contratos_volume!$E50","v":594.3422162964589}]
[{"$f":"Contratos_volume!B51","v":"14ºLEE"},{"$f":"IFERROR((Contratos_volume!H51/Contratos_volume!I51),0)","v":191.9935185184961},null,{"$f":"$B50*Resumo!C$7/Contratos_volume!$E51","v":184.3570203706864},{"$f":"$B50*Resumo!D$7/Contratos_volume!$E51","v":199.34248936423322},{"$f":"$B50*Resumo!E$7/Contratos_volume!$E51","v":218.05351770930625},{"$f":"$B50*Resumo!F$7/Contratos_volume!$E51","v":228.38500736781543},{"$f":"$B50*Resumo!G$7/Contratos_volume!$E51","v":239.08946911941445},{"$f":"$B50*Resumo!H$7/Contratos_volume!$E51","v":248.41395841507159},{"$f":"$B50*Resumo!I$7/Contratos_volume!$E51","v":259.09575862691963},{"$f":"$B50*Resumo!J$7/Contratos_volume!$E51","v":269.45958897199648},{"$f":"$B50*Resumo!K$7/Contratos_volume!$E51","v":280.23797253087633},{"$f":"$B50*Resumo!L$7/Contratos_volume!$E51","v":291.44749143211141},{"$f":"$B50*Resumo!M$7/Contratos_volume!$E51","v":303.10539108939588},{"$f":"$B50*Resumo!N$7/Contratos_volume!$E51","v":315.22960673297172},{"$f":"$B50*Resumo!O$7/Contratos_volume!$E51","v":327.83879100229063},{"$f":"$B50*Resumo!P$7/Contratos_volume!$E51","v":340.95234264238223},{"$f":"$B50*Resumo!Q$7/Contratos_volume!$E51","v":354.5904363480775},{"$f":"$B50*Resumo!R$7/Contratos_volume!$E51","v":368.77405380200065},{"$f":"$B50*Resumo!S$7/Contratos_volume!$E51","v":383.52501595408069},{"$f":"$B50*Resumo!T$7/Contratos_volume!$E51","v":398.86601659224391},{"$f":"$B50*Resumo!U$7/Contratos_volume!$E51","v":414.82065725593367},{"$f":"$B50*Resumo!V$7/Contratos_volume!$E51","v":431.41348354617105},{"$f":"$B50*Resumo!W$7/Contratos_volume!$E51","v":448.67002288801797},{"$f":"$B50*Resumo!X$7/Contratos_volume!$E51","v":466.61682380353864},{"$f":"$B50*Resumo!Y$7/Contratos_volume!$E51","v":485.28149675568017},{"$f":"$B50*Resumo!Z$7/Contratos_volume!$E51","v":504.69275662590741},{"$f":"$B50*Resumo!AA$7/Contratos_volume!$E51","v":524.88046689094369},{"$f":"$B50*Resumo!AB$7/Contratos_volume!$E51","v":545.87568556658152},{"$f":"$B50*Resumo!AC$7/Contratos_volume!$E51","v":567.71071298924471}]
[{"$f":"Contratos_volume!B52","v":"15ºLEE"},{"$f":"IFERROR((Contratos_volume!H52/Contratos_volume!I52),0)","v":162.47408002302399},null,{"$f":"$B51*Resumo!C$7/Contratos_volume!$E52","v":140.96633425402473},{"$f":"$B51*Resumo!D$7/Contratos_volume!$E52","v":152.42478930417769},{"$f":"$B51*Resumo!E$7/Contratos_volume!$E52","v":166.73194761376973},{"$f":"$B51*Resumo!F$7/Contratos_volume!$E52","v":174.63179445233894},{"$f":"$B51*Resumo!G$7/Contratos_volume!$E52","v":182.81682982691405},{"$f":"$B51*Resumo!H$7/Contratos_volume!$E52","v":189.94668619016369},{"$f":"$B51*Resumo!I$7/Contratos_volume!$E52","v":198.11439369634073},{"$f":"$B51*Resumo!J$7/Contratos_volume!$E52","v":206.03896944419435},{"$f":"$B51*Resumo!K$7/Contratos_volume!$E52","v":214.28052822196213},{"$f":"$B51*Resumo!L$7/Contratos_volume!$E52","v":222.85174935084061},{"$f":"$B51*Resumo!M$7/Contratos_volume!$E52","v":231.76581932487426},{"$f":"$B51*Resumo!N$7/Contratos_volume!$E52","v":241.03645209786924},{"$f":"$B51*Resumo!O$7/Contratos_volume!$E52","v":250.677910181784},{"$f":"$B51*Resumo!P$7/Contratos_volume!$E52","v":260.70502658905542},{"$f":"$B51*Resumo!Q$7/Contratos_volume!$E52","v":271.13322765261762},{"$f":"$B51*Resumo!R$7/Contratos_volume!$E52","v":281.97855675872233},{"$f":"$B51*Resumo!S$7/Contratos_volume!$E52","v":293.2576990290712},{"$f":"$B51*Resumo!T$7/Contratos_volume!$E52","v":304.98800699023411},{"$f":"$B51*Resumo!U$7/Contratos_volume!$E52","v":317.18752726984349},{"$f":"$B51*Resumo!V$7/Contratos_volume!$E52","v":329.8750283606372},{"$f":"$B51*Resumo!W$7/Contratos_volume!$E52","v":343.07002949506273},{"$f":"$B51*Resumo!X$7/Contratos_volume!$E52","v":356.79283067486523},{"$f":"$B51*Resumo!Y$7/Contratos_volume!$E52","v":371.06454390185979},{"$f":"$B51*Resumo!Z$7/Contratos_volume!$E52","v":385.90712565793422},{"$f":"$B51*Resumo!AA$7/Contratos_volume!$E52","v":401.34341068425164},{"$f":"$B51*Resumo!AB$7/Contratos_volume!$E52","v":417.39714711162168},{"$f":"$B51*Resumo!AC$7/Contratos_volume!$E52","v":434.09303299608655}]
[{"$f":"Contratos_volume!B53","v":"15ºLEE"},{"$f":"IFERROR((Contratos_volume!H53/Contratos_volume!I53),0)","v":147.30901785681607},null,{"$f":"$B52*Resumo!C$7/Contratos_volume!$E53","v":127.80876953969126},{"$f":"$B52*Resumo!D$7/Contratos_volume!$E53","v":138.19771132877736},{"$f":"$B52*Resumo!E$7/Contratos_volume!$E53","v":151.16946312210541},{"$f":"$B52*Resumo!F$7/Contratos_volume!$E53","v":158.33195131003049},{"$f":"$B52*Resumo!G$7/Contratos_volume!$E53","v":165.75300900724037},{"$f":"$B52*Resumo!H$7/Contratos_volume!$E53","v":172.2173763585227},{"$f":"$B52*Resumo!I$7/Contratos_volume!$E53","v":179.62272354193917},{"$f":"$B52*Resumo!J$7/Contratos_volume!$E53","v":186.80763248361674},{"$f":"$B52*Resumo!K$7/Contratos_volume!$E53","v":194.27993778296144},{"$f":"$B52*Resumo!L$7/Contratos_volume!$E53","v":202.0511352942799},{"$f":"$B52*Resumo!M$7/Contratos_volume!$E53","v":210.13318070605112},{"$f":"$B52*Resumo!N$7/Contratos_volume!$E53","v":218.53850793429319},{"$f":"$B52*Resumo!O$7/Contratos_volume!$E53","v":227.28004825166491},{"$f":"$B52*Resumo!P$7/Contratos_volume!$E53","v":236.37125018173154},{"$f":"$B52*Resumo!Q$7/Contratos_volume!$E53","v":245.82610018900078},{"$f":"$B52*Resumo!R$7/Contratos_volume!$E53","v":255.65914419656082},{"$f":"$B52*Resumo!S$7/Contratos_volume!$E53","v":265.88550996442325},{"$f":"$B52*Resumo!T$7/Contratos_volume!$E53","v":276.52093036300016},{"$f":"$B52*Resumo!U$7/Contratos_volume!$E53","v":287.58176757752022},{"$f":"$B52*Resumo!V$7/Contratos_volume!$E53","v":299.08503828062106},{"$f":"$B52*Resumo!W$7/Contratos_volume!$E53","v":311.04843981184587},{"$f":"$B52*Resumo!X$7/Contratos_volume!$E53","v":323.49037740431976},{"$f":"$B52*Resumo!Y$7/Contratos_volume!$E53","v":336.42999250049252},{"$f":"$B52*Resumo!Z$7/Contratos_volume!$E53","v":349.88719220051223},{"$f":"$B52*Resumo!AA$7/Contratos_volume!$E53","v":363.88267988853272},{"$f":"$B52*Resumo!AB$7/Contratos_volume!$E53","v":378.43798708407405},{"$f":"$B52*Resumo!AC$7/Contratos_volume!$E53","v":393.575506567437}]
[{"$f":"Contratos_volume!B54","v":"15ºLEE"},{"$f":"IFERROR((Contratos_volume!H54/Contratos_volume!I54),0)","v":129.2500000337885},null,{"$f":"$B53*Resumo!C$7/Contratos_volume!$E54","v":112.1403408132166},{"$f":"$B53*Resumo!D$7/Contratos_volume!$E54","v":121.25567364297976},{"$f":"$B53*Resumo!E$7/Contratos_volume!$E54","v":132.63718269190707},{"$f":"$B53*Resumo!F$7/Contratos_volume!$E54","v":138.92160174513268},{"$f":"$B53*Resumo!G$7/Contratos_volume!$E54","v":145.43289156004022},{"$f":"$B53*Resumo!H$7/Contratos_volume!$E54","v":151.10477433088178},{"$f":"$B53*Resumo!I$7/Contratos_volume!$E54","v":157.60227962710968},{"$f":"$B53*Resumo!J$7/Contratos_volume!$E54","v":163.90637081219407},{"$f":"$B53*Resumo!K$7/Contratos_volume!$E54","v":170.46262564468188},{"$f":"$B53*Resumo!L$7/Contratos_volume!$E54","v":177.28113067046914},{"$f":"$B53*Resumo!M$7/Contratos_volume!$E54","v":184.37237589728792},{"$f":"$B53*Resumo!N$7/Contratos_volume!$E54","v":191.74727093317944},{"$f":"$B53*Resumo!O$7/Contratos_volume!$E54","v":199.41716177050662},{"$f":"$B53*Resumo!P$7/Contratos_volume!$E54","v":207.39384824132691},{"$f":"$B53*Resumo!Q$7/Contratos_volume!$E54","v":215.68960217097998},{"$f":"$B53*Resumo!R$7/Contratos_volume!$E54","v":224.31718625781917},{"$f":"$B53*Resumo!S$7/Contratos_volume!$E54","v":233.28987370813198},{"$f":"$B53*Resumo!T$7/Contratos_volume!$E54","v":242.62146865645724},{"$f":"$B53*Resumo!U$7/Contratos_volume!$E54","v":252.32632740271555},{"$f":"$B53*Resumo!V$7/Contratos_volume!$E54","v":262.41938049882418},{"$f":"$B53*Resumo!W$7/Contratos_volume!$E54","v":272.91615571877713},{"$f":"$B53*Resumo!X$7/Contratos_volume!$E54","v":283.83280194752825},{"$f":"$B53*Resumo!Y$7/Contratos_volume!$E54","v":295.18611402542939},{"$f":"$B53*Resumo!Z$7/Contratos_volume!$E54","v":306.99355858644657},{"$f":"$B53*Resumo!AA$7/Contratos_volume!$E54","v":319.27330092990445},{"$f":"$B53*Resumo!AB$7/Contratos_volume!$E54","v":332.04423296710064},{"$f":"$B53*Resumo!AC$7/Contratos_volume!$E54","v":345.32600228578463}]
[{"$f":"Contratos_volume!B55","v":"16ºLEN"},{"$f":"IFERROR((Contratos_volume!H55/Contratos_volume!I55),0)","v":135.19938046529279},null,{"$f":"$B54*Resumo!C$7/Contratos_volume!$E55","v":141.45615502577547},{"$f":"$B54*Resumo!D$7/Contratos_volume!$E55","v":152.95442518019033},{"$f":"$B54*Resumo!E$7/Contratos_volume!$E55","v":167.31129708531461},{"$f":"$B54*Resumo!F$7/Contratos_volume!$E55","v":175.23859380470574},{"$f":"$B54*Resumo!G$7/Contratos_volume!$E55","v":183.45207001492574},{"$f":"$B54*Resumo!H$7/Contratos_volume!$E55","v":190.60670074550782},{"$f":"$B54*Resumo!I$7/Contratos_volume!$E55","v":198.80278887756467},{"$f":"$B54*Resumo!J$7/Contratos_volume!$E55","v":206.75490043266723},{"$f":"$B54*Resumo!K$7/Contratos_volume!$E55","v":215.02509644997397},{"$f":"$B54*Resumo!L$7/Contratos_volume!$E55","v":223.62610030797293},{"$f":"$B54*Resumo!M$7/Contratos_volume!$E55","v":232.57114432029186},{"$f":"$B54*Resumo!N$7/Contratos_volume!$E55","v":241.87399009310352},{"$f":"$B54*Resumo!O$7/Contratos_volume!$E55","v":251.54894969682766},{"$f":"$B54*Resumo!P$7/Contratos_volume!$E55","v":261.61090768470081},{"$f":"$B54*Resumo!Q$7/Contratos_volume!$E55","v":272.07534399208885},{"$f":"$B54*Resumo!R$7/Contratos_volume!$E55","v":282.95835775177238},{"$f":"$B54*Resumo!S$7/Contratos_volume!$E55","v":294.27669206184333},{"$f":"$B54*Resumo!T$7/Contratos_volume!$E55","v":306.04775974431703},{"$f":"$B54*Resumo!U$7/Contratos_volume!$E55","v":318.2896701340897},{"$f":"$B54*Resumo!V$7/Contratos_volume!$E55","v":331.02125693945334},{"$f":"$B54*Resumo!W$7/Contratos_volume!$E55","v":344.26210721703148},{"$f":"$B54*Resumo!X$7/Contratos_volume!$E55","v":358.03259150571279},{"$f":"$B54*Resumo!Y$7/Contratos_volume!$E55","v":372.35389516594125},{"$f":"$B54*Resumo!Z$7/Contratos_volume!$E55","v":387.24805097257894},{"$f":"$B54*Resumo!AA$7/Contratos_volume!$E55","v":402.73797301148204},{"$f":"$B54*Resumo!AB$7/Contratos_volume!$E55","v":418.84749193194142},{"$f":"$B54*Resumo!AC$7/Contratos_volume!$E55","v":435.60139160921904}]
[{"$f":"Contratos_volume!B56","v":"16ºLEN"},{"$f":"IFERROR((Contratos_volume!H56/Contratos_volume!I56),0)","v":127.0097172432738},null,{"$f":"$B55*Resumo!C$7/Contratos_volume!$E56","v":132.88748950115641},{"$f":"$B55*Resumo!D$7/Contratos_volume!$E56","v":143.68925527902476},{"$f":"$B55*Resumo!E$7/Contratos_volume!$E56","v":157.17646383643262},{"$f":"$B55*Resumo!F$7/Contratos_volume!$E56","v":164.6235668584163},{"$f":"$B55*Resumo!G$7/Contratos_volume!$E56","v":172.33951413165246},{"$f":"$B55*Resumo!H$7/Contratos_volume!$E56","v":179.06075518278689},{"$f":"$B55*Resumo!I$7/Contratos_volume!$E56","v":186.76036765564672},{"$f":"$B55*Resumo!J$7/Contratos_volume!$E56","v":194.2307823618726},{"$f":"$B55*Resumo!K$7/Contratos_volume!$E56","v":202.00001365634753},{"$f":"$B55*Resumo!L$7/Contratos_volume!$E56","v":210.08001420260143},{"$f":"$B55*Resumo!M$7/Contratos_volume!$E56","v":218.4832147707055},{"$f":"$B55*Resumo!N$7/Contratos_volume!$E56","v":227.22254336153372},{"$f":"$B55*Resumo!O$7/Contratos_volume!$E56","v":236.31144509599508},{"$f":"$B55*Resumo!P$7/Contratos_volume!$E56","v":245.7639028998349},{"$f":"$B55*Resumo!Q$7/Contratos_volume!$E56","v":255.59445901582831},{"$f":"$B55*Resumo!R$7/Contratos_volume!$E56","v":265.81823737646147},{"$f":"$B55*Resumo!S$7/Contratos_volume!$E56","v":276.45096687151994},{"$f":"$B55*Resumo!T$7/Contratos_volume!$E56","v":287.50900554638071},{"$f":"$B55*Resumo!U$7/Contratos_volume!$E56","v":299.00936576823597},{"$f":"$B55*Resumo!V$7/Contratos_volume!$E56","v":310.96974039896543},{"$f":"$B55*Resumo!W$7/Contratos_volume!$E56","v":323.40853001492405},{"$f":"$B55*Resumo!X$7/Contratos_volume!$E56","v":336.34487121552104},{"$f":"$B55*Resumo!Y$7/Contratos_volume!$E56","v":349.7986660641418},{"$f":"$B55*Resumo!Z$7/Contratos_volume!$E56","v":363.79061270670758},{"$f":"$B55*Resumo!AA$7/Contratos_volume!$E56","v":378.3422372149758},{"$f":"$B55*Resumo!AB$7/Contratos_volume!$E56","v":393.47592670357483},{"$f":"$B55*Resumo!AC$7/Contratos_volume!$E56","v":409.21496377171786}]
[{"$f":"Contratos_volume!B57","v":"16ºLEN"},{"$f":"IFERROR((Contratos_volume!H57/Contratos_volume!I57),0)","v":110.39398825504496},null,{"$f":"$B56*Resumo!C$7/Contratos_volume!$E57","v":115.50281563995819},{"$f":"$B56*Resumo!D$7/Contratos_volume!$E57","v":124.89146739273497},{"$f":"$B56*Resumo!E$7/Contratos_volume!$E57","v":136.61424558165083},{"$f":"$B56*Resumo!F$7/Contratos_volume!$E57","v":143.08709995363799},{"$f":"$B56*Resumo!G$7/Contratos_volume!$E57","v":149.79362769928014},{"$f":"$B56*Resumo!H$7/Contratos_volume!$E57","v":155.63557917955205},{"$f":"$B56*Resumo!I$7/Contratos_volume!$E57","v":162.32790908427279},{"$f":"$B56*Resumo!J$7/Contratos_volume!$E57","v":168.82102544764371},{"$f":"$B56*Resumo!K$7/Contratos_volume!$E57","v":175.57386646554949},{"$f":"$B56*Resumo!L$7/Contratos_volume!$E57","v":182.59682112417144},{"$f":"$B56*Resumo!M$7/Contratos_volume!$E57","v":189.90069396913833},{"$f":"$B56*Resumo!N$7/Contratos_volume!$E57","v":197.49672172790386},{"$f":"$B56*Resumo!O$7/Contratos_volume!$E57","v":205.39659059702001},{"$f":"$B56*Resumo!P$7/Contratos_volume!$E57","v":213.61245422090084},{"$f":"$B56*Resumo!Q$7/Contratos_volume!$E57","v":222.15695238973689},{"$f":"$B56*Resumo!R$7/Contratos_volume!$E57","v":231.04323048532638},{"$f":"$B56*Resumo!S$7/Contratos_volume!$E57","v":240.28495970473944},{"$f":"$B56*Resumo!T$7/Contratos_volume!$E57","v":249.89635809292898},{"$f":"$B56*Resumo!U$7/Contratos_volume!$E57","v":259.8922124166462},{"$f":"$B56*Resumo!V$7/Contratos_volume!$E57","v":270.28790091331206},{"$f":"$B56*Resumo!W$7/Contratos_volume!$E57","v":281.09941694984451},{"$f":"$B56*Resumo!X$7/Contratos_volume!$E57","v":292.34339362783828},{"$f":"$B56*Resumo!Y$7/Contratos_volume!$E57","v":304.03712937295182},{"$f":"$B56*Resumo!Z$7/Contratos_volume!$E57","v":316.19861454786997},{"$f":"$B56*Resumo!AA$7/Contratos_volume!$E57","v":328.84655912978474},{"$f":"$B56*Resumo!AB$7/Contratos_volume!$E57","v":342.00042149497614},{"$f":"$B56*Resumo!AC$7/Contratos_volume!$E57","v":355.68043835477522}]
[{"$f":"Contratos_volume!B58","v":"17ºLEN"},{"$f":"IFERROR((Contratos_volume!H58/Contratos_volume!I58),0)","v":124.42806315731174},null,{"$f":"$B57*Resumo!C$7/Contratos_volume!$E58","v":128.30412892395697},{"$f":"$B57*Resumo!D$7/Contratos_volume!$E58","v":138.73333602368132},{"$f":"$B57*Resumo!E$7/Contratos_volume!$E58","v":151.75536354538337},{"$f":"$B57*Resumo!F$7/Contratos_volume!$E58","v":158.9456120016481},{"$f":"$B57*Resumo!G$7/Contratos_volume!$E58","v":166.39543212716964},{"$f":"$B57*Resumo!H$7/Contratos_volume!$E58","v":172.88485398012924},{"$f":"$B57*Resumo!I$7/Contratos_volume!$E58","v":180.31890270127479},{"$f":"$B57*Resumo!J$7/Contratos_volume!$E58","v":187.53165880932582},{"$f":"$B57*Resumo!K$7/Contratos_volume!$E58","v":195.03292516169884},{"$f":"$B57*Resumo!L$7/Contratos_volume!$E58","v":202.83424216816678},{"$f":"$B57*Resumo!M$7/Contratos_volume!$E58","v":210.94761185489349},{"$f":"$B57*Resumo!N$7/Contratos_volume!$E58","v":219.38551632908923},{"$f":"$B57*Resumo!O$7/Contratos_volume!$E58","v":228.16093698225282},{"$f":"$B57*Resumo!P$7/Contratos_volume!$E58","v":237.28737446154295},{"$f":"$B57*Resumo!Q$7/Contratos_volume!$E58","v":246.77886944000466},{"$f":"$B57*Resumo!R$7/Contratos_volume!$E58","v":256.65002421760482},{"$f":"$B57*Resumo!S$7/Contratos_volume!$E58","v":266.91602518630907},{"$f":"$B57*Resumo!T$7/Contratos_volume!$E58","v":277.59266619376143},{"$f":"$B57*Resumo!U$7/Contratos_volume!$E58","v":288.69637284151185},{"$f":"$B57*Resumo!V$7/Contratos_volume!$E58","v":300.2442277551724},{"$f":"$B57*Resumo!W$7/Contratos_volume!$E58","v":312.25399686537929},{"$f":"$B57*Resumo!X$7/Contratos_volume!$E58","v":324.74415673999442},{"$f":"$B57*Resumo!Y$7/Contratos_volume!$E58","v":337.73392300959421},{"$f":"$B57*Resumo!Z$7/Contratos_volume!$E58","v":351.24327992997803},{"$f":"$B57*Resumo!AA$7/Contratos_volume!$E58","v":365.29301112717718},{"$f":"$B57*Resumo!AB$7/Contratos_volume!$E58","v":379.90473157226421},{"$f":"$B57*Resumo!AC$7/Contratos_volume!$E58","v":395.1009208351548}]
[{"$f":"Contratos_volume!B59","v":"18ºLA"},{"$f":"IFERROR((Contratos_volume!H59/Contratos_volume!I59),0)","v":386.70472825756417},null,{"$f":"$B58*Resumo!C$7/Contratos_volume!$E59","v":366.77582077386091},{"$f":"$B58*Resumo!D$7/Contratos_volume!$E59","v":396.58921046055673},{"$f":"$B58*Resumo!E$7/Contratos_volume!$E59","v":433.81455053704633},{"$f":"$B58*Resumo!F$7/Contratos_volume!$E59","v":454.36891072195903},{"$f":"$B58*Resumo!G$7/Contratos_volume!$E59","v":475.6652938864886},{"$f":"$B58*Resumo!H$7/Contratos_volume!$E59","v":494.2162403480616},{"$f":"$B58*Resumo!I$7/Contratos_volume!$E59","v":515.46753868302824},{"$f":"$B58*Resumo!J$7/Contratos_volume!$E59","v":536.0862402303494},{"$f":"$B58*Resumo!K$7/Contratos_volume!$E59","v":557.5296898395635},{"$f":"$B58*Resumo!L$7/Contratos_volume!$E59","v":579.83087743314593},{"$f":"$B58*Resumo!M$7/Contratos_volume!$E59","v":603.02411253047183},{"$f":"$B58*Resumo!N$7/Contratos_volume!$E59","v":627.14507703169079},{"$f":"$B58*Resumo!O$7/Contratos_volume!$E59","v":652.23088011295829},{"$f":"$B58*Resumo!P$7/Contratos_volume!$E59","v":678.32011531747673},{"$f":"$B58*Resumo!Q$7/Contratos_volume!$E59","v":705.45291993017588},{"$f":"$B58*Resumo!R$7/Contratos_volume!$E59","v":733.6710367273829},{"$f":"$B58*Resumo!S$7/Contratos_volume!$E59","v":763.01787819647825},{"$f":"$B58*Resumo!T$7/Contratos_volume!$E59","v":793.5385933243374},{"$f":"$B58*Resumo!U$7/Contratos_volume!$E59","v":825.28013705731098},{"$f":"$B58*Resumo!V$7/Contratos_volume!$E59","v":858.29134253960342},{"$f":"$B58*Resumo!W$7/Contratos_volume!$E59","v":892.62299624118759},{"$f":"$B58*Resumo!X$7/Contratos_volume!$E59","v":928.32791609083506},{"$f":"$B58*Resumo!Y$7/Contratos_volume!$E59","v":965.4610327344684},{"$f":"$B58*Resumo!Z$7/Contratos_volume!$E59","v":1004.0794740438473},{"$f":"$B58*Resumo!AA$7/Contratos_volume!$E59","v":1044.2426530056011},{"$f":"$B58*Resumo!AB$7/Contratos_volume!$E59","v":1086.0123591258252},{"$f":"$B58*Resumo!AC$7/Contratos_volume!$E59","v":1129.4528534908582}]
[{"$f":"Contratos_volume!B60","v":"18ºLA"},{"$f":"IFERROR((Contratos_volume!H60/Contratos_volume!I60),0)","v":388.18320486619683},null,{"$f":"$B59*Resumo!C$7/Contratos_volume!$E60","v":368.17810378723289},{"$f":"$B59*Resumo!D$7/Contratos_volume!$E60","v":398.10547811402972},{"$f":"$B59*Resumo!E$7/Contratos_volume!$E60","v":435.47314071861331},{"$f":"$B59*Resumo!F$7/Contratos_volume!$E60","v":456.1060857733716},{"$f":"$B59*Resumo!G$7/Contratos_volume!$E60","v":477.48389076198669},{"$f":"$B59*Resumo!H$7/Contratos_volume!$E60","v":496.10576250170419},{"$f":"$B59*Resumo!I$7/Contratos_volume!$E60","v":517.43831028927752},{"$f":"$B59*Resumo!J$7/Contratos_volume!$E60","v":538.13584270084857},{"$f":"$B59*Resumo!K$7/Contratos_volume!$E60","v":559.66127640888249},{"$f":"$B59*Resumo!L$7/Contratos_volume!$E60","v":582.04772746523793},{"$f":"$B59*Resumo!M$7/Contratos_volume!$E60","v":605.32963656384743},{"$f":"$B59*Resumo!N$7/Contratos_volume!$E60","v":629.54282202640127},{"$f":"$B59*Resumo!O$7/Contratos_volume!$E60","v":654.72453490745738},{"$f":"$B59*Resumo!P$7/Contratos_volume!$E60","v":680.91351630375561},{"$f":"$B59*Resumo!Q$7/Contratos_volume!$E60","v":708.15005695590605},{"$f":"$B59*Resumo!R$7/Contratos_volume!$E60","v":736.47605923414221},{"$f":"$B59*Resumo!S$7/Contratos_volume!$E60","v":765.93510160350786},{"$f":"$B59*Resumo!T$7/Contratos_volume!$E60","v":796.57250566764833},{"$f":"$B59*Resumo!U$7/Contratos_volume!$E60","v":828.43540589435429},{"$f":"$B59*Resumo!V$7/Contratos_volume!$E60","v":861.57282213012843},{"$f":"$B59*Resumo!W$7/Contratos_volume!$E60","v":896.03573501533356},{"$f":"$B59*Resumo!X$7/Contratos_volume!$E60","v":931.87716441594694},{"$f":"$B59*Resumo!Y$7/Contratos_volume!$E60","v":969.15225099258475},{"$f":"$B59*Resumo!Z$7/Contratos_volume!$E60","v":1007.9183410322883},{"$f":"$B59*Resumo!AA$7/Contratos_volume!$E60","v":1048.2350746735797},{"$f":"$B59*Resumo!AB$7/Contratos_volume!$E60","v":1090.1644776605231},{"$f":"$B59*Resumo!AC$7/Contratos_volume!$E60","v":1133.771056766944}]
[{"$f":"Contratos_volume!B61","v":"18ºLEN"},{"$f":"IFERROR((Contratos_volume!H61/Contratos_volume!I61),0)","v":119.03166026677437},null,{"$f":"$B60*Resumo!C$7/Contratos_volume!$E61","v":121.620763211831},{"$f":"$B60*Resumo!D$7/Contratos_volume!$E61","v":131.50671261813952},{"$f":"$B60*Resumo!E$7/Contratos_volume!$E61","v":143.85042235715753},{"$f":"$B60*Resumo!F$7/Contratos_volume!$E61","v":150.66613056754485},{"$f":"$B60*Resumo!G$7/Contratos_volume!$E61","v":157.72788935158044},{"$f":"$B60*Resumo!H$7/Contratos_volume!$E61","v":163.87927703629205},{"$f":"$B60*Resumo!I$7/Contratos_volume!$E61","v":170.92608594885263},{"$f":"$B60*Resumo!J$7/Contratos_volume!$E61","v":177.76312938680672},{"$f":"$B60*Resumo!K$7/Contratos_volume!$E61","v":184.873654562279},{"$f":"$B60*Resumo!L$7/Contratos_volume!$E61","v":192.2686007447702},{"$f":"$B60*Resumo!M$7/Contratos_volume!$E61","v":199.959344774561},{"$f":"$B60*Resumo!N$7/Contratos_volume!$E61","v":207.95771856554344},{"$f":"$B60*Resumo!O$7/Contratos_volume!$E61","v":216.2760273081652},{"$f":"$B60*Resumo!P$7/Contratos_volume!$E61","v":224.92706840049183},{"$f":"$B60*Resumo!Q$7/Contratos_volume!$E61","v":233.92415113651151},{"$f":"$B60*Resumo!R$7/Contratos_volume!$E61","v":243.28111718197195},{"$f":"$B60*Resumo!S$7/Contratos_volume!$E61","v":253.01236186925084},{"$f":"$B60*Resumo!T$7/Contratos_volume!$E61","v":263.13285634402087},{"$f":"$B60*Resumo!U$7/Contratos_volume!$E61","v":273.65817059778175},{"$f":"$B60*Resumo!V$7/Contratos_volume!$E61","v":284.604497421693},{"$f":"$B60*Resumo!W$7/Contratos_volume!$E61","v":295.98867731856075},{"$f":"$B60*Resumo!X$7/Contratos_volume!$E61","v":307.82822441130321},{"$f":"$B60*Resumo!Y$7/Contratos_volume!$E61","v":320.14135338775526},{"$f":"$B60*Resumo!Z$7/Contratos_volume!$E61","v":332.94700752326554},{"$f":"$B60*Resumo!AA$7/Contratos_volume!$E61","v":346.26488782419614},{"$f":"$B60*Resumo!AB$7/Contratos_volume!$E61","v":360.11548333716405},{"$f":"$B60*Resumo!AC$7/Contratos_volume!$E61","v":374.5201026706506}]
[{"$f":"Contratos_volume!B62","v":"18ºLEN"},{"$f":"IFERROR((Contratos_volume!H62/Contratos_volume!I62),0)","v":133.75342042755344},null,{"$f":"$B61*Resumo!C$7/Contratos_volume!$E62","v":136.66274198086325},{"$f":"$B61*Resumo!D$7/Contratos_volume!$E62","v":147.77137933250572},{"$f":"$B61*Resumo!E$7/Contratos_volume!$E62","v":161.6417512542138},{"$f":"$B61*Resumo!F$7/Contratos_volume!$E62","v":169.30042192832121},{"$f":"$B61*Resumo!G$7/Contratos_volume!$E62","v":177.23557455479207},{"$f":"$B61*Resumo!H$7/Contratos_volume!$E62","v":184.14776196242894},{"$f":"$B61*Resumo!I$7/Contratos_volume!$E62","v":192.06611572681336},{"$f":"$B61*Resumo!J$7/Contratos_volume!$E62","v":199.74876035588591},{"$f":"$B61*Resumo!K$7/Contratos_volume!$E62","v":207.73871077012137},{"$f":"$B61*Resumo!L$7/Contratos_volume!$E62","v":216.04825920092622},{"$f":"$B61*Resumo!M$7/Contratos_volume!$E62","v":224.69018956896329},{"$f":"$B61*Resumo!N$7/Contratos_volume!$E62","v":233.67779715172185},{"$f":"$B61*Resumo!O$7/Contratos_volume!$E62","v":243.02490903779071},{"$f":"$B61*Resumo!P$7/Contratos_volume!$E62","v":252.74590539930236},{"$f":"$B61*Resumo!Q$7/Contratos_volume!$E62","v":262.85574161527444},{"$f":"$B61*Resumo!R$7/Contratos_volume!$E62","v":273.36997127988542},{"$f":"$B61*Resumo!S$7/Contratos_volume!$E62","v":284.30477013108083},{"$f":"$B61*Resumo!T$7/Contratos_volume!$E62","v":295.67696093632406},{"$f":"$B61*Resumo!U$7/Contratos_volume!$E62","v":307.50403937377706},{"$f":"$B61*Resumo!V$7/Contratos_volume!$E62","v":319.80420094872818},{"$f":"$B61*Resumo!W$7/Contratos_volume!$E62","v":332.59636898667731},{"$f":"$B61*Resumo!X$7/Contratos_volume!$E62","v":345.90022374614443},{"$f":"$B61*Resumo!Y$7/Contratos_volume!$E62","v":359.73623269599017},{"$f":"$B61*Resumo!Z$7/Contratos_volume!$E62","v":374.12568200382981},{"$f":"$B61*Resumo!AA$7/Contratos_volume!$E62","v":389.09070928398302},{"$f":"$B61*Resumo!AB$7/Contratos_volume!$E62","v":404.65433765534232},{"$f":"$B61*Resumo!AC$7/Contratos_volume!$E62","v":420.84051116155604}]
[{"$f":"Contratos_volume!B63","v":"18ºLEN"},{"$f":"IFERROR((Contratos_volume!H63/Contratos_volume!I63),0)","v":136.31006738544477},null,{"$f":"$B62*Resumo!C$7/Contratos_volume!$E63","v":139.2749995397771},{"$f":"$B62*Resumo!D$7/Contratos_volume!$E63","v":150.59597436885088},{"$f":"$B62*Resumo!E$7/Contratos_volume!$E63","v":164.7314732986392},{"$f":"$B62*Resumo!F$7/Contratos_volume!$E63","v":172.53653661839155},{"$f":"$B62*Resumo!G$7/Contratos_volume!$E63","v":180.6233667403464},{"$f":"$B62*Resumo!H$7/Contratos_volume!$E63","v":187.66767804321989},{"$f":"$B62*Resumo!I$7/Contratos_volume!$E63","v":195.73738819907837},{"$f":"$B62*Resumo!J$7/Contratos_volume!$E63","v":203.56688372704147},{"$f":"$B62*Resumo!K$7/Contratos_volume!$E63","v":211.70955907612318},{"$f":"$B62*Resumo!L$7/Contratos_volume!$E63","v":220.17794143916811},{"$f":"$B62*Resumo!M$7/Contratos_volume!$E63","v":228.98505909673486},{"$f":"$B62*Resumo!N$7/Contratos_volume!$E63","v":238.14446146060425},{"$f":"$B62*Resumo!O$7/Contratos_volume!$E63","v":247.6702399190284},{"$f":"$B62*Resumo!P$7/Contratos_volume!$E63","v":257.57704951578961},{"$f":"$B62*Resumo!Q$7/Contratos_volume!$E63","v":267.88013149642114},{"$f":"$B62*Resumo!R$7/Contratos_volume!$E63","v":278.59533675627802},{"$f":"$B62*Resumo!S$7/Contratos_volume!$E63","v":289.73915022652915},{"$f":"$B62*Resumo!T$7/Contratos_volume!$E63","v":301.32871623559032},{"$f":"$B62*Resumo!U$7/Contratos_volume!$E63","v":313.38186488501395},{"$f":"$B62*Resumo!V$7/Contratos_volume!$E63","v":325.91713948041451},{"$f":"$B62*Resumo!W$7/Contratos_volume!$E63","v":338.95382505963113},{"$f":"$B62*Resumo!X$7/Contratos_volume!$E63","v":352.5119780620164},{"$f":"$B62*Resumo!Y$7/Contratos_volume!$E63","v":366.61245718449703},{"$f":"$B62*Resumo!Z$7/Contratos_volume!$E63","v":381.27695547187693},{"$f":"$B62*Resumo!AA$7/Contratos_volume!$E63","v":396.52803369075201},{"$f":"$B62*Resumo!AB$7/Contratos_volume!$E63","v":412.38915503838206},{"$f":"$B62*Resumo!AC$7/Contratos_volume!$E63","v":428.88472123991738}]
[{"$f":"Contratos_volume!B64","v":"18ºLEN"},{"$f":"IFERROR((Contratos_volume!H64/Contratos_volume!I64),0)","v":83.49},null,{"$f":"$B63*Resumo!C$7/Contratos_volume!$E64","v":85.306022765693683},{"$f":"$B63*Resumo!D$7/Contratos_volume!$E64","v":92.240126802240397},{"$f":"$B63*Resumo!E$7/Contratos_volume!$E64","v":100.89812857925402},{"$f":"$B63*Resumo!F$7/Contratos_volume!$E64","v":105.67873465674545},{"$f":"$B63*Resumo!G$7/Contratos_volume!$E64","v":110.63192307365695},{"$f":"$B63*Resumo!H$7/Contratos_volume!$E64","v":114.94656807352956},{"$f":"$B63*Resumo!I$7/Contratos_volume!$E64","v":119.88927050069134},{"$f":"$B63*Resumo!J$7/Contratos_volume!$E64","v":124.68484132071899},{"$f":"$B63*Resumo!K$7/Contratos_volume!$E64","v":129.67223497354777},{"$f":"$B63*Resumo!L$7/Contratos_volume!$E64","v":134.85912437248967},{"$f":"$B63*Resumo!M$7/Contratos_volume!$E64","v":140.25348934738926},{"$f":"$B63*Resumo!N$7/Contratos_volume!$E64","v":145.86362892128483},{"$f":"$B63*Resumo!O$7/Contratos_volume!$E64","v":151.69817407813625},{"$f":"$B63*Resumo!P$7/Contratos_volume!$E64","v":157.76610104126169},{"$f":"$B63*Resumo!Q$7/Contratos_volume!$E64","v":164.07674508291217},{"$f":"$B63*Resumo!R$7/Contratos_volume!$E64","v":170.63981488622866},{"$f":"$B63*Resumo!S$7/Contratos_volume!$E64","v":177.46540748167783},{"$f":"$B63*Resumo!T$7/Contratos_volume!$E64","v":184.56402378094492},{"$f":"$B63*Resumo!U$7/Contratos_volume!$E64","v":191.94658473218274},{"$f":"$B63*Resumo!V$7/Contratos_volume!$E64","v":199.62444812147004},{"$f":"$B63*Resumo!W$7/Contratos_volume!$E64","v":207.60942604632888},{"$f":"$B63*Resumo!X$7/Contratos_volume!$E64","v":215.91380308818202},{"$f":"$B63*Resumo!Y$7/Contratos_volume!$E64","v":224.5503552117093},{"$f":"$B63*Resumo!Z$7/Contratos_volume!$E64","v":233.53236942017767},{"$f":"$B63*Resumo!AA$7/Contratos_volume!$E64","v":242.87366419698481},{"$f":"$B63*Resumo!AB$7/Contratos_volume!$E64","v":252.5886107648642},{"$f":"$B63*Resumo!AC$7/Contratos_volume!$E64","v":262.69215519545878}]
[{"$f":"Contratos_volume!B65","v":"19ºLEN"},{"$f":"IFERROR((Contratos_volume!H65/Contratos_volume!I65),0)","v":129.96567771017158},null,{"$f":"$B64*Resumo!C$7/Contratos_volume!$E65","v":127.99763502490417},{"$f":"$B64*Resumo!D$7/Contratos_volume!$E65","v":138.40192875375863},{"$f":"$B64*Resumo!E$7/Contratos_volume!$E65","v":151.3928491550416},{"$f":"$B64*Resumo!F$7/Contratos_volume!$E65","v":158.56592148998428},{"$f":"$B64*Resumo!G$7/Contratos_volume!$E65","v":165.99794542736549},{"$f":"$B64*Resumo!H$7/Contratos_volume!$E65","v":172.47186529903271},{"$f":"$B64*Resumo!I$7/Contratos_volume!$E65","v":179.88815550689114},{"$f":"$B64*Resumo!J$7/Contratos_volume!$E65","v":187.08368172716678},{"$f":"$B64*Resumo!K$7/Contratos_volume!$E65","v":194.56702899625344},{"$f":"$B64*Resumo!L$7/Contratos_volume!$E65","v":202.34971015610361},{"$f":"$B64*Resumo!M$7/Contratos_volume!$E65","v":210.44369856234778},{"$f":"$B64*Resumo!N$7/Contratos_volume!$E65","v":218.86144650484169},{"$f":"$B64*Resumo!O$7/Contratos_volume!$E65","v":227.61590436503536},{"$f":"$B64*Resumo!P$7/Contratos_volume!$E65","v":236.72054053963677},{"$f":"$B64*Resumo!Q$7/Contratos_volume!$E65","v":246.18936216122228},{"$f":"$B64*Resumo!R$7/Contratos_volume!$E65","v":256.03693664767115},{"$f":"$B64*Resumo!S$7/Contratos_volume!$E65","v":266.27841411357804},{"$f":"$B64*Resumo!T$7/Contratos_volume!$E65","v":276.92955067812113},{"$f":"$B64*Resumo!U$7/Contratos_volume!$E65","v":288.00673270524595},{"$f":"$B64*Resumo!V$7/Contratos_volume!$E65","v":299.52700201345584},{"$f":"$B64*Resumo!W$7/Contratos_volume!$E65","v":311.50808209399412},{"$f":"$B64*Resumo!X$7/Contratos_volume!$E65","v":323.96840537775381},{"$f":"$B64*Resumo!Y$7/Contratos_volume!$E65","v":336.92714159286402},{"$f":"$B64*Resumo!Z$7/Contratos_volume!$E65","v":350.40422725657857},{"$f":"$B64*Resumo!AA$7/Contratos_volume!$E65","v":364.42039634684176},{"$f":"$B64*Resumo!AB$7/Contratos_volume!$E65","v":378.99721220071541},{"$f":"$B64*Resumo!AC$7/Contratos_volume!$E65","v":394.15710068874404}]
[{"$f":"Contratos_volume!B66","v":"19ºLEN"},{"$f":"IFERROR((Contratos_volume!H66/Contratos_volume!I66),0)","v":121},null,{"$f":"$B65*Resumo!C$7/Contratos_volume!$E66","v":119.16772267022374},{"$f":"$B65*Resumo!D$7/Contratos_volume!$E66","v":128.85427656177367},{"$f":"$B65*Resumo!E$7/Contratos_volume!$E66","v":140.9490187756422},{"$f":"$B65*Resumo!F$7/Contratos_volume!$E66","v":147.62725696760245},{"$f":"$B65*Resumo!G$7/Contratos_volume!$E66","v":154.54658299480587},{"$f":"$B65*Resumo!H$7/Contratos_volume!$E66","v":160.57389973160329},{"$f":"$B65*Resumo!I$7/Contratos_volume!$E66","v":167.47857742006224},{"$f":"$B65*Resumo!J$7/Contratos_volume!$E66","v":174.17772051686472},{"$f":"$B65*Resumo!K$7/Contratos_volume!$E66","v":181.14482933753933},{"$f":"$B65*Resumo!L$7/Contratos_volume!$E66","v":188.3906225110409},{"$f":"$B65*Resumo!M$7/Contratos_volume!$E66","v":195.92624741148256},{"$f":"$B65*Resumo!N$7/Contratos_volume!$E66","v":203.76329730794185},{"$f":"$B65*Resumo!O$7/Contratos_volume!$E66","v":211.91382920025956},{"$f":"$B65*Resumo!P$7/Contratos_volume!$E66","v":220.39038236826994},{"$f":"$B65*Resumo!Q$7/Contratos_volume!$E66","v":229.20599766300072},{"$f":"$B65*Resumo!R$7/Contratos_volume!$E66","v":238.37423756952077},{"$f":"$B65*Resumo!S$7/Contratos_volume!$E66","v":247.9092070723016},{"$f":"$B65*Resumo!T$7/Contratos_volume!$E66","v":257.82557535519368},{"$f":"$B65*Resumo!U$7/Contratos_volume!$E66","v":268.13859836940145},{"$f":"$B65*Resumo!V$7/Contratos_volume!$E66","v":278.86414230417751},{"$f":"$B65*Resumo!W$7/Contratos_volume!$E66","v":290.01870799634463},{"$f":"$B65*Resumo!X$7/Contratos_volume!$E66","v":301.61945631619841},{"$f":"$B65*Resumo!Y$7/Contratos_volume!$E66","v":313.68423456884631},{"$f":"$B65*Resumo!Z$7/Contratos_volume!$E66","v":326.23160395160022},{"$f":"$B65*Resumo!AA$7/Contratos_volume!$E66","v":339.28086810966425},{"$f":"$B65*Resumo!AB$7/Contratos_volume!$E66","v":352.85210283405081},{"$f":"$B65*Resumo!AC$7/Contratos_volume!$E66","v":366.96618694741284}]
[{"$f":"Contratos_volume!B67","v":"20ºLEN"},{"$f":"IFERROR((Contratos_volume!H67/Contratos_volume!I67),0)","v":136.00489518865047},null,{"$f":"$B66*Resumo!C$7/Contratos_volume!$E67","v":131.6139158844444},{"$f":"$B66*Resumo!D$7/Contratos_volume!$E67","v":142.3121591715182},{"$f":"$B66*Resumo!E$7/Contratos_volume!$E67","v":155.67010836037079},{"$f":"$B66*Resumo!F$7/Contratos_volume!$E67","v":163.04583947243779},{"$f":"$B66*Resumo!G$7/Contratos_volume!$E67","v":170.68783827308241},{"$f":"$B66*Resumo!H$7/Contratos_volume!$E67","v":177.34466396573262},{"$f":"$B66*Resumo!I$7/Contratos_volume!$E67","v":184.97048451625915},{"$f":"$B66*Resumo!J$7/Contratos_volume!$E67","v":192.36930389690949},{"$f":"$B66*Resumo!K$7/Contratos_volume!$E67","v":200.06407605278588},{"$f":"$B66*Resumo!L$7/Contratos_volume!$E67","v":208.06663909489734},{"$f":"$B66*Resumo!M$7/Contratos_volume!$E67","v":216.38930465869325},{"$f":"$B66*Resumo!N$7/Contratos_volume!$E67","v":225.04487684504099},{"$f":"$B66*Resumo!O$7/Contratos_volume!$E67","v":234.04667191884261},{"$f":"$B66*Resumo!P$7/Contratos_volume!$E67","v":243.40853879559634},{"$f":"$B66*Resumo!Q$7/Contratos_volume!$E67","v":253.14488034742018},{"$f":"$B66*Resumo!R$7/Contratos_volume!$E67","v":263.27067556131698},{"$f":"$B66*Resumo!S$7/Contratos_volume!$E67","v":273.80150258376972},{"$f":"$B66*Resumo!T$7/Contratos_volume!$E67","v":284.75356268712051},{"$f":"$B66*Resumo!U$7/Contratos_volume!$E67","v":296.14370519460527},{"$f":"$B66*Resumo!V$7/Contratos_volume!$E67","v":307.98945340238959},{"$f":"$B66*Resumo!W$7/Contratos_volume!$E67","v":320.30903153848516},{"$f":"$B66*Resumo!X$7/Contratos_volume!$E67","v":333.12139280002452},{"$f":"$B66*Resumo!Y$7/Contratos_volume!$E67","v":346.44624851202553},{"$f":"$B66*Resumo!Z$7/Contratos_volume!$E67","v":360.30409845250659},{"$f":"$B66*Resumo!AA$7/Contratos_volume!$E67","v":374.71626239060686},{"$f":"$B66*Resumo!AB$7/Contratos_volume!$E67","v":389.70491288623111},{"$f":"$B66*Resumo!AC$7/Contratos_volume!$E67","v":405.29310940168034}]
[{"$f":"Contratos_volume!B68","v":"20ºLEN"},{"$f":"IFERROR((Contratos_volume!H68/Contratos_volume!I68),0)","v":204.71371264120941},null,{"$f":"$B67*Resumo!C$7/Contratos_volume!$E68","v":198.10443821584485},{"$f":"$B67*Resumo!D$7/Contratos_volume!$E68","v":214.20736670969021},{"$f":"$B67*Resumo!E$7/Contratos_volume!$E68","v":234.31366779487973},{"$f":"$B67*Resumo!F$7/Contratos_volume!$E68","v":245.41557186458346},{"$f":"$B67*Resumo!G$7/Contratos_volume!$E68","v":256.9182603840639},{"$f":"$B67*Resumo!H$7/Contratos_volume!$E68","v":266.93807253904237},{"$f":"$B67*Resumo!I$7/Contratos_volume!$E68","v":278.4164096582212},{"$f":"$B67*Resumo!J$7/Contratos_volume!$E68","v":289.55306604455001},{"$f":"$B67*Resumo!K$7/Contratos_volume!$E68","v":301.13518868633207},{"$f":"$B67*Resumo!L$7/Contratos_volume!$E68","v":313.18059623378537},{"$f":"$B67*Resumo!M$7/Contratos_volume!$E68","v":325.70782008313682},{"$f":"$B67*Resumo!N$7/Contratos_volume!$E68","v":338.73613288646231},{"$f":"$B67*Resumo!O$7/Contratos_volume!$E68","v":352.28557820192077},{"$f":"$B67*Resumo!P$7/Contratos_volume!$E68","v":366.37700132999765},{"$f":"$B67*Resumo!Q$7/Contratos_volume!$E68","v":381.03208138319758},{"$f":"$B67*Resumo!R$7/Contratos_volume!$E68","v":396.27336463852544},{"$f":"$B67*Resumo!S$7/Contratos_volume!$E68","v":412.12429922406648},{"$f":"$B67*Resumo!T$7/Contratos_volume!$E68","v":428.60927119302914},{"$f":"$B67*Resumo!U$7/Contratos_volume!$E68","v":445.75364204075032},{"$f":"$B67*Resumo!V$7/Contratos_volume!$E68","v":463.58378772238041},{"$f":"$B67*Resumo!W$7/Contratos_volume!$E68","v":482.12713923127558},{"$f":"$B67*Resumo!X$7/Contratos_volume!$E68","v":501.41222480052664},{"$f":"$B67*Resumo!Y$7/Contratos_volume!$E68","v":521.46871379254765},{"$f":"$B67*Resumo!Z$7/Contratos_volume!$E68","v":542.32746234424962},{"$f":"$B67*Resumo!AA$7/Contratos_volume!$E68","v":564.02056083801961},{"$f":"$B67*Resumo!AB$7/Contratos_volume!$E68","v":586.5813832715404},{"$f":"$B67*Resumo!AC$7/Contratos_volume!$E68","v":610.04463860240207}]
[{"$f":"Contratos_volume!B69","v":"20ºLEN"},{"$f":"IFERROR((Contratos_volume!H69/Contratos_volume!I69),0)","v":160.90000000000003},null,{"$f":"$B68*Resumo!C$7/Contratos_volume!$E69","v":155.70527102302631},{"$f":"$B68*Resumo!D$7/Contratos_volume!$E69","v":168.36178123541623},{"$f":"$B68*Resumo!E$7/Contratos_volume!$E69","v":184.16484495238856},{"$f":"$B68*Resumo!F$7/Contratos_volume!$E69","v":192.8906715800658},{"$f":"$B68*Resumo!G$7/Contratos_volume!$E69","v":201.93150503917155},{"$f":"$B68*Resumo!H$7/Contratos_volume!$E69","v":209.8068337356992},{"$f":"$B68*Resumo!I$7/Contratos_volume!$E69","v":218.82852758633427},{"$f":"$B68*Resumo!J$7/Contratos_volume!$E69","v":227.58166868978762},{"$f":"$B68*Resumo!K$7/Contratos_volume!$E69","v":236.68493543737918},{"$f":"$B68*Resumo!L$7/Contratos_volume!$E69","v":246.15233285487435},{"$f":"$B68*Resumo!M$7/Contratos_volume!$E69","v":255.99842616906935},{"$f":"$B68*Resumo!N$7/Contratos_volume!$E69","v":266.23836321583212},{"$f":"$B68*Resumo!O$7/Contratos_volume!$E69","v":276.88789774446536},{"$f":"$B68*Resumo!P$7/Contratos_volume!$E69","v":287.96341365424399},{"$f":"$B68*Resumo!Q$7/Contratos_volume!$E69","v":299.48195020041379},{"$f":"$B68*Resumo!R$7/Contratos_volume!$E69","v":311.46122820843038},{"$f":"$B68*Resumo!S$7/Contratos_volume!$E69","v":323.91967733676756},{"$f":"$B68*Resumo!T$7/Contratos_volume!$E69","v":336.87646443023829},{"$f":"$B68*Resumo!U$7/Contratos_volume!$E69","v":350.35152300744784},{"$f":"$B68*Resumo!V$7/Contratos_volume!$E69","v":364.36558392774577},{"$f":"$B68*Resumo!W$7/Contratos_volume!$E69","v":378.94020728485566},{"$f":"$B68*Resumo!X$7/Contratos_volume!$E69","v":394.09781557624984},{"$f":"$B68*Resumo!Y$7/Contratos_volume!$E69","v":409.86172819929982},{"$f":"$B68*Resumo!Z$7/Contratos_volume!$E69","v":426.25619732727188},{"$f":"$B68*Resumo!AA$7/Contratos_volume!$E69","v":443.30644522036272},{"$f":"$B68*Resumo!AB$7/Contratos_volume!$E69","v":461.03870302917727},{"$f":"$B68*Resumo!AC$7/Contratos_volume!$E69","v":479.48025115034432}]
[{"$f":"Contratos_volume!B70","v":"21ºLEN"},{"$f":"IFERROR((Contratos_volume!H70/Contratos_volume!I70),0)","v":278.46188682303534},null,{"$f":"$B69*Resumo!C$7/Contratos_volume!$E70","v":255.71299526126856},{"$f":"$B69*Resumo!D$7/Contratos_volume!$E70","v":276.49863799963441},{"$f":"$B69*Resumo!E$7/Contratos_volume!$E70","v":302.45182976264203},{"$f":"$B69*Resumo!F$7/Contratos_volume!$E70","v":316.78215556621677},{"$f":"$B69*Resumo!G$7/Contratos_volume!$E70","v":331.62981350545471},{"$f":"$B69*Resumo!H$7/Contratos_volume!$E70","v":344.56337623216746},{"$f":"$B69*Resumo!I$7/Contratos_volume!$E70","v":359.3796014101506},{"$f":"$B69*Resumo!J$7/Contratos_volume!$E70","v":373.7547854665566},{"$f":"$B69*Resumo!K$7/Contratos_volume!$E70","v":388.70497688521897},{"$f":"$B69*Resumo!L$7/Contratos_volume!$E70","v":404.25317596062769},{"$f":"$B69*Resumo!M$7/Contratos_volume!$E70","v":420.42330299905279},{"$f":"$B69*Resumo!N$7/Contratos_volume!$E70","v":437.24023511901493},{"$f":"$B69*Resumo!O$7/Contratos_volume!$E70","v":454.72984452377557},{"$f":"$B69*Resumo!P$7/Contratos_volume!$E70","v":472.9190383047266},{"$f":"$B69*Resumo!Q$7/Contratos_volume!$E70","v":491.83579983691573},{"$f":"$B69*Resumo!R$7/Contratos_volume!$E70","v":511.50923183039231},{"$f":"$B69*Resumo!S$7/Contratos_volume!$E70","v":531.96960110360806},{"$f":"$B69*Resumo!T$7/Contratos_volume!$E70","v":553.24838514775229},{"$f":"$B69*Resumo!U$7/Contratos_volume!$E70","v":575.37832055366255},{"$f":"$B69*Resumo!V$7/Contratos_volume!$E70","v":598.39345337580903},{"$f":"$B69*Resumo!W$7/Contratos_volume!$E70","v":622.32919151084138},{"$f":"$B69*Resumo!X$7/Contratos_volume!$E70","v":647.22235917127512},{"$f":"$B69*Resumo!Y$7/Contratos_volume!$E70","v":673.11125353812599},{"$f":"$B69*Resumo!Z$7/Contratos_volume!$E70","v":700.03570367965108},{"$f":"$B69*Resumo!AA$7/Contratos_volume!$E70","v":728.03713182683714},{"$f":"$B69*Resumo!AB$7/Contratos_volume!$E70","v":757.15861709991066},{"$f":"$B69*Resumo!AC$7/Contratos_volume!$E70","v":787.44496178390716}]
[{"$f":"Contratos_volume!B71","v":"21ºLEN"},{"$f":"IFERROR((Contratos_volume!H71/Contratos_volume!I71),0)","v":205.90124856910884},null,{"$f":"$B70*Resumo!C$7/Contratos_volume!$E71","v":189.0801847259705},{"$f":"$B70*Resumo!D$7/Contratos_volume!$E71","v":204.44957635427903},{"$f":"$B70*Resumo!E$7/Contratos_volume!$E71","v":223.63997490154162},{"$f":"$B70*Resumo!F$7/Contratos_volume!$E71","v":234.23615382218978},{"$f":"$B70*Resumo!G$7/Contratos_volume!$E71","v":245.21486025449582},{"$f":"$B70*Resumo!H$7/Contratos_volume!$E71","v":254.7782398044211},{"$f":"$B70*Resumo!I$7/Contratos_volume!$E71","v":265.73370411601121},{"$f":"$B70*Resumo!J$7/Contratos_volume!$E71","v":276.36305228065169},{"$f":"$B70*Resumo!K$7/Contratos_volume!$E71","v":287.41757437187778},{"$f":"$B70*Resumo!L$7/Contratos_volume!$E71","v":298.91427734675284},{"$f":"$B70*Resumo!M$7/Contratos_volume!$E71","v":310.87084844062304},{"$f":"$B70*Resumo!N$7/Contratos_volume!$E71","v":323.30568237824792},{"$f":"$B70*Resumo!O$7/Contratos_volume!$E71","v":336.23790967337789},{"$f":"$B70*Resumo!P$7/Contratos_volume!$E71","v":349.68742606031304},{"$f":"$B70*Resumo!Q$7/Contratos_volume!$E71","v":363.67492310272559},{"$f":"$B70*Resumo!R$7/Contratos_volume!$E71","v":378.22192002683454},{"$f":"$B70*Resumo!S$7/Contratos_volume!$E71","v":393.35079682790797},{"$f":"$B70*Resumo!T$7/Contratos_volume!$E71","v":409.08482870102432},{"$f":"$B70*Resumo!U$7/Contratos_volume!$E71","v":425.44822184906531},{"$f":"$B70*Resumo!V$7/Contratos_volume!$E71","v":442.46615072302791},{"$f":"$B70*Resumo!W$7/Contratos_volume!$E71","v":460.16479675194904},{"$f":"$B70*Resumo!X$7/Contratos_volume!$E71","v":478.57138862202703},{"$f":"$B70*Resumo!Y$7/Contratos_volume!$E71","v":497.71424416690803},{"$f":"$B70*Resumo!Z$7/Contratos_volume!$E71","v":517.62281393358444},{"$f":"$B70*Resumo!AA$7/Contratos_volume!$E71","v":538.32772649092783},{"$f":"$B70*Resumo!AB$7/Contratos_volume!$E71","v":559.86083555056496},{"$f":"$B70*Resumo!AC$7/Contratos_volume!$E71","v":582.2552689725876}]
[{"$f":"Contratos_volume!B72","v":"21ºLEN"},{"$f":"IFERROR((Contratos_volume!H72/Contratos_volume!I72),0)","v":164.56199579608116},null,{"$f":"$B71*Resumo!C$7/Contratos_volume!$E72","v":151.11813444663889},{"$f":"$B71*Resumo!D$7/Contratos_volume!$E72","v":163.40177904861483},{"$f":"$B71*Resumo!E$7/Contratos_volume!$E72","v":178.7392784907311},{"$f":"$B71*Resumo!F$7/Contratos_volume!$E72","v":187.20803894319121},{"$f":"$B71*Resumo!G$7/Contratos_volume!$E72","v":195.98252600587239},{"$f":"$B71*Resumo!H$7/Contratos_volume!$E72","v":203.6258445201014},{"$f":"$B71*Resumo!I$7/Contratos_volume!$E72","v":212.38175583446576},{"$f":"$B71*Resumo!J$7/Contratos_volume!$E72","v":220.87702606784438},{"$f":"$B71*Resumo!K$7/Contratos_volume!$E72","v":229.71210711055818},{"$f":"$B71*Resumo!L$7/Contratos_volume!$E72","v":238.90059139498052},{"$f":"$B71*Resumo!M$7/Contratos_volume!$E72","v":248.45661505077976},{"$f":"$B71*Resumo!N$7/Contratos_volume!$E72","v":258.39487965281091},{"$f":"$B71*Resumo!O$7/Contratos_volume!$E72","v":268.73067483892333},{"$f":"$B71*Resumo!P$7/Contratos_volume!$E72","v":279.47990183248032},{"$f":"$B71*Resumo!Q$7/Contratos_volume!$E72","v":290.65909790577956},{"$f":"$B71*Resumo!R$7/Contratos_volume!$E72","v":302.28546182201075},{"$f":"$B71*Resumo!S$7/Contratos_volume!$E72","v":314.37688029489118},{"$f":"$B71*Resumo!T$7/Contratos_volume!$E72","v":326.95195550668683},{"$f":"$B71*Resumo!U$7/Contratos_volume!$E72","v":340.03003372695434},{"$f":"$B71*Resumo!V$7/Contratos_volume!$E72","v":353.63123507603251},{"$f":"$B71*Resumo!W$7/Contratos_volume!$E72","v":367.77648447907387},{"$f":"$B71*Resumo!X$7/Contratos_volume!$E72","v":382.48754385823679},{"$f":"$B71*Resumo!Y$7/Contratos_volume!$E72","v":397.7870456125662},{"$f":"$B71*Resumo!Z$7/Contratos_volume!$E72","v":413.69852743706895},{"$f":"$B71*Resumo!AA$7/Contratos_volume!$E72","v":430.2464685345517},{"$f":"$B71*Resumo!AB$7/Contratos_volume!$E72","v":447.4563272759338},{"$f":"$B71*Resumo!AC$7/Contratos_volume!$E72","v":465.35458036697111}]
[{"$f":"Contratos_volume!B73","v":"22ºLEN"},{"$f":"IFERROR((Contratos_volume!H73/Contratos_volume!I73),0)","v":181.13893187324339},null,{"$f":"$B72*Resumo!C$7/Contratos_volume!$E73","v":162.45807443341761},{"$f":"$B72*Resumo!D$7/Contratos_volume!$E73","v":175.66348658576331},{"$f":"$B72*Resumo!E$7/Contratos_volume!$E73","v":192.15191555634237},{"$f":"$B72*Resumo!F$7/Contratos_volume!$E73","v":201.25617376454809},{"$f":"$B72*Resumo!G$7/Contratos_volume!$E73","v":210.68910037897419},{"$f":"$B72*Resumo!H$7/Contratos_volume!$E73","v":218.90597529375415},{"$f":"$B72*Resumo!I$7/Contratos_volume!$E73","v":228.31893223138559},{"$f":"$B72*Resumo!J$7/Contratos_volume!$E73","v":237.45168952064103},{"$f":"$B72*Resumo!K$7/Contratos_volume!$E73","v":246.94975710146667},{"$f":"$B72*Resumo!L$7/Contratos_volume!$E73","v":256.82774738552536},{"$f":"$B72*Resumo!M$7/Contratos_volume!$E73","v":267.10085728094634},{"$f":"$B72*Resumo!N$7/Contratos_volume!$E73","v":277.78489157218428},{"$f":"$B72*Resumo!O$7/Contratos_volume!$E73","v":288.89628723507161},{"$f":"$B72*Resumo!P$7/Contratos_volume!$E73","v":300.45213872447454},{"$f":"$B72*Resumo!Q$7/Contratos_volume!$E73","v":312.47022427345348},{"$f":"$B72*Resumo!R$7/Contratos_volume!$E73","v":324.9690332443916},{"$f":"$B72*Resumo!S$7/Contratos_volume!$E73","v":337.96779457416733},{"$f":"$B72*Resumo!T$7/Contratos_volume!$E73","v":351.48650635713403},{"$f":"$B72*Resumo!U$7/Contratos_volume!$E73","v":365.54596661141943},{"$f":"$B72*Resumo!V$7/Contratos_volume!$E73","v":380.16780527587622},{"$f":"$B72*Resumo!W$7/Contratos_volume!$E73","v":395.37451748691126},{"$f":"$B72*Resumo!X$7/Contratos_volume!$E73","v":411.18949818638771},{"$f":"$B72*Resumo!Y$7/Contratos_volume!$E73","v":427.63707811384319},{"$f":"$B72*Resumo!Z$7/Contratos_volume!$E73","v":444.742561238397},{"$f":"$B72*Resumo!AA$7/Contratos_volume!$E73","v":462.53226368793287},{"$f":"$B72*Resumo!AB$7/Contratos_volume!$E73","v":481.0335542354502},{"$f":"$B72*Resumo!AC$7/Contratos_volume!$E73","v":500.27489640486817}]
[{"$f":"Contratos_volume!B74","v":"22ºLEN"},{"$f":"IFERROR((Contratos_volume!H74/Contratos_volume!I74),0)","v":212.75253461792508},null,{"$f":"$B73*Resumo!C$7/Contratos_volume!$E74","v":190.81136643250017},{"$f":"$B73*Resumo!D$7/Contratos_volume!$E74","v":206.32147724651281},{"$f":"$B73*Resumo!E$7/Contratos_volume!$E74","v":225.68757938193394},{"$f":"$B73*Resumo!F$7/Contratos_volume!$E74","v":236.38077487326683},{"$f":"$B73*Resumo!G$7/Contratos_volume!$E74","v":247.46000022438238},{"$f":"$B73*Resumo!H$7/Contratos_volume!$E74","v":257.11094023313331},{"$f":"$B73*Resumo!I$7/Contratos_volume!$E74","v":268.16671066315803},{"$f":"$B73*Resumo!J$7/Contratos_volume!$E74","v":278.89337908968434},{"$f":"$B73*Resumo!K$7/Contratos_volume!$E74","v":290.04911425327174},{"$f":"$B73*Resumo!L$7/Contratos_volume!$E74","v":301.6510788234026},{"$f":"$B73*Resumo!M$7/Contratos_volume!$E74","v":313.71712197633877},{"$f":"$B73*Resumo!N$7/Contratos_volume!$E74","v":326.26580685539227},{"$f":"$B73*Resumo!O$7/Contratos_volume!$E74","v":339.316439129608},{"$f":"$B73*Resumo!P$7/Contratos_volume!$E74","v":352.88909669479233},{"$f":"$B73*Resumo!Q$7/Contratos_volume!$E74","v":367.00466056258404},{"$f":"$B73*Resumo!R$7/Contratos_volume!$E74","v":381.6848469850874},{"$f":"$B73*Resumo!S$7/Contratos_volume!$E74","v":396.95224086449088},{"$f":"$B73*Resumo!T$7/Contratos_volume!$E74","v":412.83033049907056},{"$f":"$B73*Resumo!U$7/Contratos_volume!$E74","v":429.34354371903345},{"$f":"$B73*Resumo!V$7/Contratos_volume!$E74","v":446.51728546779475},{"$f":"$B73*Resumo!W$7/Contratos_volume!$E74","v":464.37797688650659},{"$f":"$B73*Resumo!X$7/Contratos_volume!$E74","v":482.95309596196677},{"$f":"$B73*Resumo!Y$7/Contratos_volume!$E74","v":502.27121980044546},{"$f":"$B73*Resumo!Z$7/Contratos_volume!$E74","v":522.3620685924634},{"$f":"$B73*Resumo!AA$7/Contratos_volume!$E74","v":543.25655133616192},{"$f":"$B73*Resumo!AB$7/Contratos_volume!$E74","v":564.98681338960841},{"$f":"$B73*Resumo!AC$7/Contratos_volume!$E74","v":587.58628592519278}]
[{"$f":"Contratos_volume!B75","v":"22ºLEN"},{"$f":"IFERROR((Contratos_volume!H75/Contratos_volume!I75),0)","v":205.00861026196463},null,{"$f":"$B74*Resumo!C$7/Contratos_volume!$E75","v":183.86607296953696},{"$f":"$B74*Resumo!D$7/Contratos_volume!$E75","v":198.81163528069874},{"$f":"$B74*Resumo!E$7/Contratos_volume!$E75","v":217.47283568474529},{"$f":"$B74*Resumo!F$7/Contratos_volume!$E75","v":227.77681232537401},{"$f":"$B74*Resumo!G$7/Contratos_volume!$E75","v":238.45276782498931},{"$f":"$B74*Resumo!H$7/Contratos_volume!$E75","v":247.75242577016388},{"$f":"$B74*Resumo!I$7/Contratos_volume!$E75","v":258.40578007828088},{"$f":"$B74*Resumo!J$7/Contratos_volume!$E75","v":268.7420112814122},{"$f":"$B74*Resumo!K$7/Contratos_volume!$E75","v":279.4916917326687},{"$f":"$B74*Resumo!L$7/Contratos_volume!$E75","v":290.67135940197545},{"$f":"$B74*Resumo!M$7/Contratos_volume!$E75","v":302.2982137780545},{"$f":"$B74*Resumo!N$7/Contratos_volume!$E75","v":314.39014232917668},{"$f":"$B74*Resumo!O$7/Contratos_volume!$E75","v":326.96574802234369},{"$f":"$B74*Resumo!P$7/Contratos_volume!$E75","v":340.04437794323752},{"$f":"$B74*Resumo!Q$7/Contratos_volume!$E75","v":353.64615306096698},{"$f":"$B74*Resumo!R$7/Contratos_volume!$E75","v":367.79199918340572},{"$f":"$B74*Resumo!S$7/Contratos_volume!$E75","v":382.5036791507419},{"$f":"$B74*Resumo!T$7/Contratos_volume!$E75","v":397.80382631677162},{"$f":"$B74*Resumo!U$7/Contratos_volume!$E75","v":413.71597936944249},{"$f":"$B74*Resumo!V$7/Contratos_volume!$E75","v":430.26461854422024},{"$f":"$B74*Resumo!W$7/Contratos_volume!$E75","v":447.47520328598904},{"$f":"$B74*Resumo!X$7/Contratos_volume!$E75","v":465.37421141742863},{"$f":"$B74*Resumo!Y$7/Contratos_volume!$E75","v":483.98917987412574},{"$f":"$B74*Resumo!Z$7/Contratos_volume!$E75","v":503.34874706909085},{"$f":"$B74*Resumo!AA$7/Contratos_volume!$E75","v":523.48269695185445},{"$f":"$B74*Resumo!AB$7/Contratos_volume!$E75","v":544.42200482992871},{"$f":"$B74*Resumo!AC$7/Contratos_volume!$E75","v":566.19888502312585}]
[{"$f":"Contratos_volume!B76","v":"UHE Belo Monte"},{"$f":"IFERROR((Contratos_volume!H76/Contratos_volume!I76),0)","v":77.97},null,{"$f":"$B75*Resumo!C$7/Contratos_volume!$E76","v":98.13221603786377},{"$f":"$B75*Resumo!D$7/Contratos_volume!$E76","v":106.10889779235622},{"$f":"$B75*Resumo!E$7/Contratos_volume!$E76","v":116.0686740577642},{"$f":"$B75*Resumo!F$7/Contratos_volume!$E76","v":121.56806851056687},{"$f":"$B75*Resumo!G$7/Contratos_volume!$E76","v":127.26599393301522},{"$f":"$B75*Resumo!H$7/Contratos_volume!$E76","v":132.22936769640282},{"$f":"$B75*Resumo!I$7/Contratos_volume!$E76","v":137.9152305073481},{"$f":"$B75*Resumo!J$7/Contratos_volume!$E76","v":143.43183972764203},{"$f":"$B75*Resumo!K$7/Contratos_volume!$E76","v":149.16911331674774},{"$f":"$B75*Resumo!L$7/Contratos_volume!$E76","v":155.13587784941765},{"$f":"$B75*Resumo!M$7/Contratos_volume!$E76","v":161.34131296339439},{"$f":"$B75*Resumo!N$7/Contratos_volume!$E76","v":167.79496548193015},{"$f":"$B75*Resumo!O$7/Contratos_volume!$E76","v":174.50676410120738},{"$f":"$B75*Resumo!P$7/Contratos_volume!$E76","v":181.48703466525569},{"$f":"$B75*Resumo!Q$7/Contratos_volume!$E76","v":188.74651605186588},{"$f":"$B75*Resumo!R$7/Contratos_volume!$E76","v":196.29637669394054},{"$f":"$B75*Resumo!S$7/Contratos_volume!$E76","v":204.14823176169816},{"$f":"$B75*Resumo!T$7/Contratos_volume!$E76","v":212.31416103216608},{"$f":"$B75*Resumo!U$7/Contratos_volume!$E76","v":220.80672747345275},{"$f":"$B75*Resumo!V$7/Contratos_volume!$E76","v":229.63899657239088},{"$f":"$B75*Resumo!W$7/Contratos_volume!$E76","v":238.8245564352865},{"$f":"$B75*Resumo!X$7/Contratos_volume!$E76","v":248.37753869269798},{"$f":"$B75*Resumo!Y$7/Contratos_volume!$E76","v":258.31264024040587},{"$f":"$B75*Resumo!Z$7/Contratos_volume!$E76","v":268.64514585002217},{"$f":"$B75*Resumo!AA$7/Contratos_volume!$E76","v":279.39095168402304},{"$f":"$B75*Resumo!AB$7/Contratos_volume!$E76","v":290.56658975138396},{"$f":"$B75*Resumo!AC$7/Contratos_volume!$E76","v":302.18925334143933}]
[{"$f":"Contratos_volume!B77","v":"UHE Jirau"},{"$f":"IFERROR((Contratos_volume!H77/Contratos_volume!I77),0)","v":71.37},null,{"$f":"$B76*Resumo!C$7/Contratos_volume!$E77","v":99.000619351257498},{"$f":"$B76*Resumo!D$7/Contratos_volume!$E77","v":107.04788930955466},{"$f":"$B76*Resumo!E$7/Contratos_volume!$E77","v":117.09580281529767},{"$f":"$B76*Resumo!F$7/Contratos_volume!$E77","v":122.64386316557309},{"$f":"$B76*Resumo!G$7/Contratos_volume!$E77","v":128.39221134943568},{"$f":"$B76*Resumo!H$7/Contratos_volume!$E77","v":133.39950759206366},{"$f":"$B76*Resumo!I$7/Contratos_volume!$E77","v":139.1356864185224},{"$f":"$B76*Resumo!J$7/Contratos_volume!$E77","v":144.70111387526327},{"$f":"$B76*Resumo!K$7/Contratos_volume!$E77","v":150.48915843027382},{"$f":"$B76*Resumo!L$7/Contratos_volume!$E77","v":156.50872476748478},{"$f":"$B76*Resumo!M$7/Contratos_volume!$E77","v":162.76907375818419},{"$f":"$B76*Resumo!N$7/Contratos_volume!$E77","v":169.27983670851154},{"$f":"$B76*Resumo!O$7/Contratos_volume!$E77","v":176.05103017685201},{"$f":"$B76*Resumo!P$7/Contratos_volume!$E77","v":183.09307138392612},{"$f":"$B76*Resumo!Q$7/Contratos_volume!$E77","v":190.41679423928315},{"$f":"$B76*Resumo!R$7/Contratos_volume!$E77","v":198.0334660088545},{"$f":"$B76*Resumo!S$7/Contratos_volume!$E77","v":205.95480464920868},{"$f":"$B76*Resumo!T$7/Contratos_volume!$E77","v":214.19299683517701},{"$f":"$B76*Resumo!U$7/Contratos_volume!$E77","v":222.76071670858411},{"$f":"$B76*Resumo!V$7/Contratos_volume!$E77","v":231.67114537692748},{"$f":"$B76*Resumo!W$7/Contratos_volume!$E77","v":240.9379911920046},{"$f":"$B76*Resumo!X$7/Contratos_volume!$E77","v":250.57551083968477},{"$f":"$B76*Resumo!Y$7/Contratos_volume!$E77","v":260.59853127327216},{"$f":"$B76*Resumo!Z$7/Contratos_volume!$E77","v":271.02247252420307},{"$f":"$B76*Resumo!AA$7/Contratos_volume!$E77","v":281.86337142517124},{"$f":"$B76*Resumo!AB$7/Contratos_volume!$E77","v":293.13790628217805},{"$f":"$B76*Resumo!AC$7/Contratos_volume!$E77","v":304.86342253346515}]
[{"$f":"Contratos_volume!B78","v":"UHE Santo Antônio"},{"$f":"IFERROR((Contratos_volume!H78/Contratos_volume!I78),0)","v":78.87},null,{"$f":"$B77*Resumo!C$7/Contratos_volume!$E78","v":112.55783403255212},{"$f":"$B77*Resumo!D$7/Contratos_volume!$E78","v":121.70710281810796},{"$f":"$B77*Resumo!E$7/Contratos_volume!$E78","v":133.13098469040352},{"$f":"$B77*Resumo!F$7/Contratos_volume!$E78","v":139.43880034045733},{"$f":"$B77*Resumo!G$7/Contratos_volume!$E78","v":145.97433138137811},{"$f":"$B77*Resumo!H$7/Contratos_volume!$E78","v":151.66733030525182},{"$f":"$B77*Resumo!I$7/Contratos_volume!$E78","v":158.18902550837768},{"$f":"$B77*Resumo!J$7/Contratos_volume!$E78","v":164.51658652871276},{"$f":"$B77*Resumo!K$7/Contratos_volume!$E78","v":171.0972499898613},{"$f":"$B77*Resumo!L$7/Contratos_volume!$E78","v":177.94113998945573},{"$f":"$B77*Resumo!M$7/Contratos_volume!$E78","v":185.05878558903399},{"$f":"$B77*Resumo!N$7/Contratos_volume!$E78","v":192.46113701259534},{"$f":"$B77*Resumo!O$7/Contratos_volume!$E78","v":200.15958249309918},{"$f":"$B77*Resumo!P$7/Contratos_volume!$E78","v":208.16596579282316},{"$f":"$B77*Resumo!Q$7/Contratos_volume!$E78","v":216.49260442453607},{"$f":"$B77*Resumo!R$7/Contratos_volume!$E78","v":225.15230860151755},{"$f":"$B77*Resumo!S$7/Contratos_volume!$E78","v":234.15840094557825},{"$f":"$B77*Resumo!T$7/Contratos_volume!$E78","v":243.52473698340137},{"$f":"$B77*Resumo!U$7/Contratos_volume!$E78","v":253.26572646273746},{"$f":"$B77*Resumo!V$7/Contratos_volume!$E78","v":263.39635552124696},{"$f":"$B77*Resumo!W$7/Contratos_volume!$E78","v":273.93220974209686},{"$f":"$B77*Resumo!X$7/Contratos_volume!$E78","v":284.88949813178073},{"$f":"$B77*Resumo!Y$7/Contratos_volume!$E78","v":296.28507805705192},{"$f":"$B77*Resumo!Z$7/Contratos_volume!$E78","v":308.13648117933406},{"$f":"$B77*Resumo!AA$7/Contratos_volume!$E78","v":320.4619404265074},{"$f":"$B77*Resumo!AB$7/Contratos_volume!$E78","v":333.28041804356769},{"$f":"$B77*Resumo!AC$7/Contratos_volume!$E78","v":346.61163476531044}]
[{"$f":"Contratos_volume!B79","v":"UTE NORTE FLUMINENSE"},{"$f":"IFERROR((Contratos_volume!H79/Contratos_volume!I79),0)","v":224.32999990096013},null,{"$f":"$B78*Resumo!C$7/Contratos_volume!$E79","v":181.08373591656999},{"$f":"$B78*Resumo!D$7/Contratos_volume!$E79","v":195.80313583069912},{"$f":"$B78*Resumo!E$7/Contratos_volume!$E79","v":214.18194727359338},{"$f":"$B78*Resumo!F$7/Contratos_volume!$E79","v":224.32999990096013},{"$f":"$B78*Resumo!G$7/Contratos_volume!$E79","v":234.84440245019871},{"$f":"$B78*Resumo!H$7/Contratos_volume!$E79","v":244.00333414575647},{"$f":"$B78*Resumo!I$7/Contratos_volume!$E79","v":254.49547751402397},{"$f":"$B78*Resumo!J$7/Contratos_volume!$E79","v":264.67529661458497},{"$f":"$B78*Resumo!K$7/Contratos_volume!$E79","v":275.26230847916838},{"$f":"$B78*Resumo!L$7/Contratos_volume!$E79","v":286.2728008183351},{"$f":"$B78*Resumo!M$7/Contratos_volume!$E79","v":297.72371285106857},{"$f":"$B78*Resumo!N$7/Contratos_volume!$E79","v":309.63266136511129},{"$f":"$B78*Resumo!O$7/Contratos_volume!$E79","v":322.01796781971575},{"$f":"$B78*Resumo!P$7/Contratos_volume!$E79","v":334.89868653250437},{"$f":"$B78*Resumo!Q$7/Contratos_volume!$E79","v":348.29463399380455},{"$f":"$B78*Resumo!R$7/Contratos_volume!$E79","v":362.22641935355682},{"$f":"$B78*Resumo!S$7/Contratos_volume!$E79","v":376.71547612769905},{"$f":"$B78*Resumo!T$7/Contratos_volume!$E79","v":391.78409517280699},{"$f":"$B78*Resumo!U$7/Contratos_volume!$E79","v":407.45545897971931},{"$f":"$B78*Resumo!V$7/Contratos_volume!$E79","v":423.75367733890812},{"$f":"$B78*Resumo!W$7/Contratos_volume!$E79","v":440.70382443246444},{"$f":"$B78*Resumo!X$7/Contratos_volume!$E79","v":458.33197740976306},{"$f":"$B78*Resumo!Y$7/Contratos_volume!$E79","v":476.66525650615353},{"$f":"$B78*Resumo!Z$7/Contratos_volume!$E79","v":495.73186676639972},{"$f":"$B78*Resumo!AA$7/Contratos_volume!$E79","v":515.56114143705577},{"$f":"$B78*Resumo!AB$7/Contratos_volume!$E79","v":536.18358709453798},{"$f":"$B78*Resumo!AC$7/Contratos_volume!$E79","v":557.63093057831952}]

{"sheet":"Apoio","index":7,"n_rows":83,"n_cols":31,"rows_kept":83,"cut":false,"hidden":false,"merged":[[0,7,0,30]]}
[null,"Contratos"]
[null,null,null,null,{"$f":"SUM(E4:E1048576)","v":4260039150.4618306},{"$f":"SUM(F4:F1048576)","v":5474631041.6083174},4982094859.6018867,5226241399.6333103,5824475245.2677612,6452473817.4316359,7031265996.9830399,7707313701.3374653,8235291300.9003153,8763238034.3748894,9273602321.8589249,9535533682.9016018,10067512452.478666,10699643811.110102,11326367662.206709,12157590664.422781,13050371944.549419,13811116429.288652,14834382192.691311,15933375579.151974,17113603239.460531,18380968491.704231,19832149065.047523,21499794789.383282,23671846565.938461,25494672021.417458,27450114153.055267]
[null,"Descrição","Tipo Contrato",null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[{"$f":"RIGHT(B4,3)","v":"IPU"},{"$f":"Contratos_volume!B4","v":"QUOTA ITAIPU"},{"$f":"Contratos_volume!G4","v":0},null,{"$f":"IFERROR(Contratos_volume!K4*Contratos_preço!D3,0)","v":741033115.19999993},{"$f":"IFERROR(Contratos_volume!L4*Contratos_preço!E3,0)","v":1657385636.9400001},{"$f":"IFERROR(Contratos_volume!M4*Contratos_preço!F3,0)","v":916726782.89999998},{"$f":"IFERROR(Contratos_volume!N4*Contratos_preço!G3,0)","v":991320037.92000008},{"$f":"IFERROR(Contratos_volume!O4*Contratos_preço!H3,0)","v":1023848476.4825039},{"$f":"IFERROR(Contratos_volume!P4*Contratos_preço!I3,0)","v":1160485709.5258055},{"$f":"IFERROR(Contratos_volume!Q4*Contratos_preço!J3,0)","v":1210386595.0354149},{"$f":"IFERROR(Contratos_volume!R4*Contratos_preço!K3,0)","v":1366699378.1657026},{"$f":"IFERROR(Contratos_volume!S4*Contratos_preço!L3,0)","v":1421367353.2923312},{"$f":"IFERROR(Contratos_volume!T4*Contratos_preço!M3,0)","v":1478222047.4240243},{"$f":"IFERROR(Contratos_volume!U4*Contratos_preço!N3,0)","v":1537350929.3209856},{"$f":"IFERROR(Contratos_volume!V4*Contratos_preço!O3,0)","v":1598844966.493825},{"$f":"IFERROR(Contratos_volume!W4*Contratos_preço!P3,0)","v":1662798765.1535778},{"$f":"IFERROR(Contratos_volume!X4*Contratos_preço!Q3,0)","v":1729310715.7597213},{"$f":"IFERROR(Contratos_volume!Y4*Contratos_preço!R3,0)","v":1798483144.39011},{"$f":"IFERROR(Contratos_volume!Z4*Contratos_preço!S3,0)","v":1870422470.1657145},{"$f":"IFERROR(Contratos_volume!AA4*Contratos_preço!T3,0)","v":1945239368.9723432},{"$f":"IFERROR(Contratos_volume!AB4*Contratos_preço!U3,0)","v":1863334553.4366655},{"$f":"IFERROR(Contratos_volume!AC4*Contratos_preço!V3,0)","v":1937867935.5741322},{"$f":"IFERROR(Contratos_volume!AD4*Contratos_preço!W3,0)","v":2015382652.9970975},{"$f":"IFERROR(Contratos_volume!AE4*Contratos_preço!X3,0)","v":2095997959.1169817},{"$f":"IFERROR(Contratos_volume!AF4*Contratos_preço!Y3,0)","v":2179837877.4816613},{"$f":"IFERROR(Contratos_volume!AG4*Contratos_preço!Z3,0)","v":2267031392.5809269},{"$f":"IFERROR(Contratos_volume!AH4*Contratos_preço!AA3,0)","v":2357712648.2841644},{"$f":"IFERROR(Contratos_volume!AI4*Contratos_preço!AB3,0)","v":2452021154.2155309},{"$f":"IFERROR(Contratos_volume!AJ4*Contratos_preço!AC3,0)","v":2550102000.3841524},{"$f":"IFERROR(Contratos_volume!AK4*Contratos_preço!AD3,0)","v":2652106080.3995185}]
[{"$f":"RIGHT(B5,3)","v":"NFA"},"PROINFA",{"$f":"Contratos_volume!G5","v":0},null,{"$f":"IFERROR(Contratos_volume!K5*Contratos_preço!D4,0)","v":0},{"$f":"IFERROR(Contratos_volume!L5*Contratos_preço!E4,0)","v":0},{"$f":"IFERROR(Contratos_volume!M5*Contratos_preço!F4,0)","v":0},{"$f":"IFERROR(Contratos_volume!N5*Contratos_preço!G4,0)","v":0},{"$f":"IFERROR(Contratos_volume!O5*Contratos_preço!H4,0)","v":0},{"$f":"IFERROR(Contratos_volume!P5*Contratos_preço!I4,0)","v":0},{"$f":"IFERROR(Contratos_volume!Q5*Contratos_preço!J4,0)","v":0},{"$f":"IFERROR(Contratos_volume!R5*Contratos_preço!K4,0)","v":0},{"$f":"IFERROR(Contratos_volume!S5*Contratos_preço!L4,0)","v":0},{"$f":"IFERROR(Contratos_volume!T5*Contratos_preço!M4,0)","v":0},{"$f":"IFERROR(Contratos_volume!U5*Contratos_preço!N4,0)","v":0},{"$f":"IFERROR(Contratos_volume!V5*Contratos_preço!O4,0)","v":0},{"$f":"IFERROR(Contratos_volume!W5*Contratos_preço!P4,0)","v":0},{"$f":"IFERROR(Contratos_volume!X5*Contratos_preço!Q4,0)","v":0},{"$f":"IFERROR(Contratos_volume!Y5*Contratos_preço!R4,0)","v":0},{"$f":"IFERROR(Contratos_volume!Z5*Contratos_preço!S4,0)","v":0},{"$f":"IFERROR(Contratos_volume!AA5*Contratos_preço!T4,0)","v":0},{"$f":"IFERROR(Contratos_volume!AB5*Contratos_preço!U4,0)","v":0},{"$f":"IFERROR(Contratos_volume!AC5*Contratos_preço!V4,0)","v":0},{"$f":"IFERROR(Contratos_volume!AD5*Contratos_preço!W4,0)","v":0},{"$f":"IFERROR(Contratos_volume!AE5*Contratos_preço!X4,0)","v":0},{"$f":"IFERROR(Contratos_volume!AF5*Contratos_preço!Y4,0)","v":0},{"$f":"IFERROR(Contratos_volume!AG5*Contratos_preço!Z4,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH5*Contratos_preço!AA4,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI5*Contratos_preço!AB4,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ5*Contratos_preço!AC4,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK5*Contratos_preço!AD4,0)","v":0}]
["rva","Energia de Reserva",{"$f":"Contratos_volume!G6","v":0},null,{"$f":"IFERROR(Contratos_volume!K6*Contratos_preço!D5,0)","v":515301489.7960856},{"$f":"IFERROR(Contratos_volume!L6*Contratos_preço!E5,0)","v":456508899.05378765},{"$f":"IFERROR(Contratos_volume!M6*Contratos_preço!F5,0)","v":37945213.108120441},{"$f":"IFERROR(Contratos_volume!N6*Contratos_preço!G5,0)","v":40265471.50713668},{"$f":"IFERROR(Contratos_volume!O6*Contratos_preço!H5,0)","v":777029215.93700349},{"$f":"IFERROR(Contratos_volume!P6*Contratos_preço!I5,0)","v":838856811.96609247},{"$f":"IFERROR(Contratos_volume!Q6*Contratos_preço!J5,0)","v":948529475.74318576},{"$f":"IFERROR(Contratos_volume!R6*Contratos_preço!K5,0)","v":1029832002.2354589},{"$f":"IFERROR(Contratos_volume!S6*Contratos_preço!L5,0)","v":1029832002.2354589},{"$f":"IFERROR(Contratos_volume!T6*Contratos_preço!M5,0)","v":1003169259.3931642},{"$f":"IFERROR(Contratos_volume!U6*Contratos_preço!N5,0)","v":937189765.86322713},{"$f":"IFERROR(Contratos_volume!V6*Contratos_preço!O5,0)","v":682942687.60976315},{"$f":"IFERROR(Contratos_volume!W6*Contratos_preço!P5,0)","v":613573913.39500403},{"$f":"IFERROR(Contratos_volume!X6*Contratos_preço!Q5,0)","v":552125629.75181127},{"$f":"IFERROR(Contratos_volume!Y6*Contratos_preço!R5,0)","v":485876111.69200212},{"$f":"IFERROR(Contratos_volume!Z6*Contratos_preço!S5,0)","v":485876111.69200212},{"$f":"IFERROR(Contratos_volume!AA6*Contratos_preço!T5,0)","v":485876111.69200212},{"$f":"IFERROR(Contratos_volume!AB6*Contratos_preço!U5,0)","v":447517471.29526508},{"$f":"IFERROR(Contratos_volume!AC6*Contratos_preço!V5,0)","v":447517471.29526508},{"$f":"IFERROR(Contratos_volume!AD6*Contratos_preço!W5,0)","v":447517471.29526508},{"$f":"IFERROR(Contratos_volume!AE6*Contratos_preço!X5,0)","v":447517471.29526508},{"$f":"IFERROR(Contratos_volume!AF6*Contratos_preço!Y5,0)","v":447517471.29526508},{"$f":"IFERROR(Contratos_volume!AG6*Contratos_preço!Z5,0)","v":415705620.90528876},{"$f":"IFERROR(Contratos_volume!AH6*Contratos_preço!AA5,0)","v":373152454.97478837},{"$f":"IFERROR(Contratos_volume!AI6*Contratos_preço!AB5,0)","v":236297481.58265612},{"$f":"IFERROR(Contratos_volume!AJ6*Contratos_preço!AC5,0)","v":223441388.95572224},{"$f":"IFERROR(Contratos_volume!AK6*Contratos_preço!AD5,0)","v":223441388.95572224}]
[" II",{"$f":"Contratos_volume!B7","v":"Cota Angra I/Angra II"},{"$f":"Contratos_volume!G7","v":0},null,{"$f":"IFERROR(Contratos_volume!K7*Contratos_preço!D6,0)","v":145399990.44999999},{"$f":"IFERROR(Contratos_volume!L7*Contratos_preço!E6,0)","v":144398686.95000002},{"$f":"IFERROR(Contratos_volume!M7*Contratos_preço!F6,0)","v":179486740.29999998},{"$f":"IFERROR(Contratos_volume!N7*Contratos_preço!G6,0)","v":186317473.91},{"$f":"IFERROR(Contratos_volume!O7*Contratos_preço!H6,0)","v":195050219.96942979},{"$f":"IFERROR(Contratos_volume!P7*Contratos_preço!I6,0)","v":202657178.54823753},{"$f":"IFERROR(Contratos_volume!Q7*Contratos_preço!J6,0)","v":211371437.22581178},{"$f":"IFERROR(Contratos_volume!R7*Contratos_preço!K6,0)","v":219826294.71484423},{"$f":"IFERROR(Contratos_volume!S7*Contratos_preço!L6,0)","v":228619346.50343806},{"$f":"IFERROR(Contratos_volume!T7*Contratos_preço!M6,0)","v":237764120.36357558},{"$f":"IFERROR(Contratos_volume!U7*Contratos_preço!N6,0)","v":247274685.17811859},{"$f":"IFERROR(Contratos_volume!V7*Contratos_preço!O6,0)","v":257165672.58524337},{"$f":"IFERROR(Contratos_volume!W7*Contratos_preço!P6,0)","v":267452299.48865306},{"$f":"IFERROR(Contratos_volume!X7*Contratos_preço!Q6,0)","v":278150391.46819919},{"$f":"IFERROR(Contratos_volume!Y7*Contratos_preço!R6,0)","v":289276407.1269272},{"$f":"IFERROR(Contratos_volume!Z7*Contratos_preço!S6,0)","v":300847463.41200429},{"$f":"IFERROR(Contratos_volume!AA7*Contratos_preço!T6,0)","v":312881361.94848448},{"$f":"IFERROR(Contratos_volume!AB7*Contratos_preço!U6,0)","v":325396616.42642385},{"$f":"IFERROR(Contratos_volume!AC7*Contratos_preço!V6,0)","v":338412481.08348078},{"$f":"IFERROR(Contratos_volume!AD7*Contratos_preço!W6,0)","v":351948980.32682008},{"$f":"IFERROR(Contratos_volume!AE7*Contratos_preço!X6,0)","v":366026939.53989291},{"$f":"IFERROR(Contratos_volume!AF7*Contratos_preço!Y6,0)","v":380668017.12148857},{"$f":"IFERROR(Contratos_volume!AG7*Contratos_preço!Z6,0)","v":395894737.8063482},{"$f":"IFERROR(Contratos_volume!AH7*Contratos_preço!AA6,0)","v":411730527.31860214},{"$f":"IFERROR(Contratos_volume!AI7*Contratos_preço!AB6,0)","v":428199748.41134614},{"$f":"IFERROR(Contratos_volume!AJ7*Contratos_preço!AC6,0)","v":445327738.34780008},{"$f":"IFERROR(Contratos_volume!AK7*Contratos_preço!AD6,0)","v":463140847.88171202}]
["013",{"$f":"Contratos_volume!B8","v":"Cotas Lei n º 12783/2013"},{"$f":"Contratos_volume!G8","v":0},null,{"$f":"IFERROR(Contratos_volume!K8*Contratos_preço!D7,0)","v":257921240.60000002},{"$f":"IFERROR(Contratos_volume!L8*Contratos_preço!E7,0)","v":309508226.28000003},{"$f":"IFERROR(Contratos_volume!M8*Contratos_preço!F7,0)","v":490894642.81999999},{"$f":"IFERROR(Contratos_volume!N8*Contratos_preço!G7,0)","v":468647477.15999997},{"$f":"IFERROR(Contratos_volume!O8*Contratos_preço!H7,0)","v":490613100.26311064},{"$f":"IFERROR(Contratos_volume!P8*Contratos_preço!I7,0)","v":509747011.17337191},{"$f":"IFERROR(Contratos_volume!Q8*Contratos_preço!J7,0)","v":531666132.65382683},{"$f":"IFERROR(Contratos_volume!R8*Contratos_preço!K7,0)","v":552932777.95997989},{"$f":"IFERROR(Contratos_volume!S8*Contratos_preço!L7,0)","v":575050089.07837927},{"$f":"IFERROR(Contratos_volume!T8*Contratos_preço!M7,0)","v":598052092.6415143},{"$f":"IFERROR(Contratos_volume!U8*Contratos_preço!N7,0)","v":621974176.34717488},{"$f":"IFERROR(Contratos_volume!V8*Contratos_preço!O7,0)","v":646853143.40106189},{"$f":"IFERROR(Contratos_volume!W8*Contratos_preço!P7,0)","v":672727269.13710427},{"$f":"IFERROR(Contratos_volume!X8*Contratos_preço!Q7,0)","v":699636359.90258861},{"$f":"IFERROR(Contratos_volume!Y8*Contratos_preço!R7,0)","v":727621814.29869211},{"$f":"IFERROR(Contratos_volume!Z8*Contratos_preço!S7,0)","v":756726686.87063992},{"$f":"IFERROR(Contratos_volume!AA8*Contratos_preço!T7,0)","v":786995754.34546554},{"$f":"IFERROR(Contratos_volume!AB8*Contratos_preço!U7,0)","v":818475584.51928413},{"$f":"IFERROR(Contratos_volume!AC8*Contratos_preço!V7,0)","v":851214607.90005553},{"$f":"IFERROR(Contratos_volume!AD8*Contratos_preço!W7,0)","v":885263192.2160579},{"$f":"IFERROR(Contratos_volume!AE8*Contratos_preço!X7,0)","v":920673719.90470016},{"$f":"IFERROR(Contratos_volume!AF8*Contratos_preço!Y7,0)","v":957500668.70088828},{"$f":"IFERROR(Contratos_volume!AG8*Contratos_preço!Z7,0)","v":995800695.44892371},{"$f":"IFERROR(Contratos_volume!AH8*Contratos_preço!AA7,0)","v":1035632723.2668809},{"$f":"IFERROR(Contratos_volume!AI8*Contratos_preço!AB7,0)","v":1077058032.197556},{"$f":"IFERROR(Contratos_volume!AJ8*Contratos_preço!AC7,0)","v":1120140353.4854584},{"$f":"IFERROR(Contratos_volume!AK8*Contratos_preço!AD7,0)","v":1164945967.6248767}]
["ova",{"$f":"Contratos_volume!B9","v":"Energia nova"},{"$f":"Contratos_volume!G9","v":0},null,{"$f":"IFERROR(Contratos_volume!K9*Contratos_preço!D8,0)","v":0},{"$f":"IFERROR(Contratos_volume!L9*Contratos_preço!E8,0)","v":0},{"$f":"IFERROR(Contratos_volume!M9*Contratos_preço!F8,0)","v":0},{"$f":"IFERROR(Contratos_volume!N9*Contratos_preço!G8,0)","v":0},{"$f":"IFERROR(Contratos_volume!O9*Contratos_preço!H8,0)","v":927402276.73253524},{"$f":"IFERROR(Contratos_volume!P9*Contratos_preço!I8,0)","v":1315016356.7709293},{"$f":"IFERROR(Contratos_volume!Q9*Contratos_preço!J8,0)","v":1756374712.4483495},{"$f":"IFERROR(Contratos_volume!R9*Contratos_preço!K8,0)","v":2070168098.629971},{"$f":"IFERROR(Contratos_volume!S9*Contratos_preço!L8,0)","v":2413853154.1739392},{"$f":"IFERROR(Contratos_volume!T9*Contratos_preço!M8,0)","v":2826765184.8341918},{"$f":"IFERROR(Contratos_volume!U9*Contratos_preço!N8,0)","v":3332210201.5844502},{"$f":"IFERROR(Contratos_volume!V9*Contratos_preço!O8,0)","v":4144193879.52985},{"$f":"IFERROR(Contratos_volume!W9*Contratos_preço!P8,0)","v":4706179166.7753506},{"$f":"IFERROR(Contratos_volume!X9*Contratos_preço!Q8,0)","v":5332881353.5625143},{"$f":"IFERROR(Contratos_volume!Y9*Contratos_preço!R8,0)","v":5979523945.3186283},{"$f":"IFERROR(Contratos_volume!Z9*Contratos_preço!S8,0)","v":6616308243.3268595},{"$f":"IFERROR(Contratos_volume!AA9*Contratos_preço!T8,0)","v":7306873271.0773382},{"$f":"IFERROR(Contratos_volume!AB9*Contratos_preço!U8,0)","v":8055385884.0366783},{"$f":"IFERROR(Contratos_volume!AC9*Contratos_preço!V8,0)","v":8866323124.4810677},{"$f":"IFERROR(Contratos_volume!AD9*Contratos_preço!W8,0)","v":9744494847.065134},{"$f":"IFERROR(Contratos_volume!AE9*Contratos_preço!X8,0)","v":10695067976.942028},{"$f":"IFERROR(Contratos_volume!AF9*Contratos_preço!Y8,0)","v":11723592517.536795},{"$f":"IFERROR(Contratos_volume!AG9*Contratos_preço!Z8,0)","v":13032086452.104195},{"$f":"IFERROR(Contratos_volume!AH9*Contratos_preço!AA8,0)","v":14581582867.293364},{"$f":"IFERROR(Contratos_volume!AI9*Contratos_preço!AB8,0)","v":16994268076.812567},{"$f":"IFERROR(Contratos_volume!AJ9*Contratos_preço!AC8,0)","v":18713885101.27953},{"$f":"IFERROR(Contratos_volume!AK9*Contratos_preço!AD8,0)","v":20597096722.506279}]
["nte",{"$f":"Contratos_volume!B10","v":"Energia Existente"},{"$f":"Contratos_volume!G10","v":0},null,{"$f":"IFERROR(Contratos_volume!K10*Contratos_preço!D9,0)","v":0},{"$f":"IFERROR(Contratos_volume!L10*Contratos_preço!E9,0)","v":0},{"$f":"IFERROR(Contratos_volume!M10*Contratos_preço!F9,0)","v":0},{"$f":"IFERROR(Contratos_volume!N10*Contratos_preço!G9,0)","v":0},{"$f":"IFERROR(Contratos_volume!O10*Contratos_preço!H9,0)","v":0},{"$f":"IFERROR(Contratos_volume!P10*Contratos_preço!I9,0)","v":0},{"$f":"IFERROR(Contratos_volume!Q10*Contratos_preço!J9,0)","v":0},{"$f":"IFERROR(Contratos_volume!R10*Contratos_preço!K9,0)","v":0},{"$f":"IFERROR(Contratos_volume!S10*Contratos_preço!L9,0)","v":0},{"$f":"IFERROR(Contratos_volume!T10*Contratos_preço!M9,0)","v":0},{"$f":"IFERROR(Contratos_volume!U10*Contratos_preço!N9,0)","v":0},{"$f":"IFERROR(Contratos_volume!V10*Contratos_preço!O9,0)","v":0},{"$f":"IFERROR(Contratos_volume!W10*Contratos_preço!P9,0)","v":0},{"$f":"IFERROR(Contratos_volume!X10*Contratos_preço!Q9,0)","v":0},{"$f":"IFERROR(Contratos_volume!Y10*Contratos_preço!R9,0)","v":0},{"$f":"IFERROR(Contratos_volume!Z10*Contratos_preço!S9,0)","v":0},{"$f":"IFERROR(Contratos_volume!AA10*Contratos_preço!T9,0)","v":0},{"$f":"IFERROR(Contratos_volume!AB10*Contratos_preço!U9,0)","v":0},{"$f":"IFERROR(Contratos_volume!AC10*Contratos_preço!V9,0)","v":0},{"$f":"IFERROR(Contratos_volume!AD10*Contratos_preço!W9,0)","v":0},{"$f":"IFERROR(Contratos_volume!AE10*Contratos_preço!X9,0)","v":0},{"$f":"IFERROR(Contratos_volume!AF10*Contratos_preço!Y9,0)","v":0},{"$f":"IFERROR(Contratos_volume!AG10*Contratos_preço!Z9,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH10*Contratos_preço!AA9,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI10*Contratos_preço!AB9,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ10*Contratos_preço!AC9,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK10*Contratos_preço!AD9,0)","v":0}]
[{"$f":"RIGHT(B11,3)","v":"LEE"},{"$f":"Contratos_volume!B11","v":"01ºLEE"},{"$f":"Contratos_volume!G11","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K11*Contratos_preço!D10,0)","v":18903872.533140857},{"$f":"IFERROR(Contratos_volume!L11*Contratos_preço!E10,0)","v":0},{"$f":"IFERROR(Contratos_volume!M11*Contratos_preço!F10,0)","v":0},{"$f":"IFERROR(Contratos_volume!N11*Contratos_preço!G10,0)","v":0},{"$f":"IFERROR(Contratos_volume!O11*Contratos_preço!H10,0)","v":0},{"$f":"IFERROR(Contratos_volume!P11*Contratos_preço!I10,0)","v":0},{"$f":"IFERROR(Contratos_volume!Q11*Contratos_preço!J10,0)","v":0},{"$f":"IFERROR(Contratos_volume!R11*Contratos_preço!K10,0)","v":0},{"$f":"IFERROR(Contratos_volume!S11*Contratos_preço!L10,0)","v":0},{"$f":"IFERROR(Contratos_volume!T11*Contratos_preço!M10,0)","v":0},{"$f":"IFERROR(Contratos_volume!U11*Contratos_preço!N10,0)","v":0},{"$f":"IFERROR(Contratos_volume!V11*Contratos_preço!O10,0)","v":0},{"$f":"IFERROR(Contratos_volume!W11*Contratos_preço!P10,0)","v":0},{"$f":"IFERROR(Contratos_volume!X11*Contratos_preço!Q10,0)","v":0},{"$f":"IFERROR(Contratos_volume!Y11*Contratos_preço!R10,0)","v":0},{"$f":"IFERROR(Contratos_volume!Z11*Contratos_preço!S10,0)","v":0},{"$f":"IFERROR(Contratos_volume!AA11*Contratos_preço!T10,0)","v":0},{"$f":"IFERROR(Contratos_volume!AB11*Contratos_preço!U10,0)","v":0},{"$f":"IFERROR(Contratos_volume!AC11*Contratos_preço!V10,0)","v":0},{"$f":"IFERROR(Contratos_volume!AD11*Contratos_preço!W10,0)","v":0},{"$f":"IFERROR(Contratos_volume!AE11*Contratos_preço!X10,0)","v":0},{"$f":"IFERROR(Contratos_volume!AF11*Contratos_preço!Y10,0)","v":0},{"$f":"IFERROR(Contratos_volume!AG11*Contratos_preço!Z10,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH11*Contratos_preço!AA10,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI11*Contratos_preço!AB10,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ11*Contratos_preço!AC10,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK11*Contratos_preço!AD10,0)","v":0}]
["LEN",{"$f":"Contratos_volume!B12","v":"01ºLEN"},{"$f":"Contratos_volume!G12","v":"DIS"},null,{"$f":"IFERROR(Contratos_volume!K12*Contratos_preço!D11,0)","v":31606826.817664269},{"$f":"IFERROR(Contratos_volume!L12*Contratos_preço!E11,0)","v":34175989.208703995},{"$f":"IFERROR(Contratos_volume!M12*Contratos_preço!F11,0)","v":37383874.817258582},{"$f":"IFERROR(Contratos_volume!N12*Contratos_preço!G11,0)","v":39155142.348857895},{"$f":"IFERROR(Contratos_volume!O12*Contratos_preço!H11,0)","v":40990353.549813583},{"$f":"IFERROR(Contratos_volume!P12*Contratos_preço!I11,0)","v":42588977.338256314},{"$f":"IFERROR(Contratos_volume!Q12*Contratos_preço!J11,0)","v":44420303.363801338},{"$f":"IFERROR(Contratos_volume!R12*Contratos_preço!K11,0)","v":46197115.498353392},{"$f":"IFERROR(Contratos_volume!S12*Contratos_preço!L11,0)","v":48045000.118287534},{"$f":"IFERROR(Contratos_volume!T12*Contratos_preço!M11,0)","v":0},{"$f":"IFERROR(Contratos_volume!U12*Contratos_preço!N11,0)","v":0},{"$f":"IFERROR(Contratos_volume!V12*Contratos_preço!O11,0)","v":0},{"$f":"IFERROR(Contratos_volume!W12*Contratos_preço!P11,0)","v":0},{"$f":"IFERROR(Contratos_volume!X12*Contratos_preço!Q11,0)","v":0},{"$f":"IFERROR(Contratos_volume!Y12*Contratos_preço!R11,0)","v":0},{"$f":"IFERROR(Contratos_volume!Z12*Contratos_preço!S11,0)","v":0},{"$f":"IFERROR(Contratos_volume!AA12*Contratos_preço!T11,0)","v":0},{"$f":"IFERROR(Contratos_volume!AB12*Contratos_preço!U11,0)","v":0},{"$f":"IFERROR(Contratos_volume!AC12*Contratos_preço!V11,0)","v":0},{"$f":"IFERROR(Contratos_volume!AD12*Contratos_preço!W11,0)","v":0},{"$f":"IFERROR(Contratos_volume!AE12*Contratos_preço!X11,0)","v":0},{"$f":"IFERROR(Contratos_volume!AF12*Contratos_preço!Y11,0)","v":0},{"$f":"IFERROR(Contratos_volume!AG12*Contratos_preço!Z11,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH12*Contratos_preço!AA11,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI12*Contratos_preço!AB11,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ12*Contratos_preço!AC11,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK12*Contratos_preço!AD11,0)","v":0}]
["LEN",{"$f":"Contratos_volume!B13","v":"01ºLEN"},{"$f":"Contratos_volume!G13","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K13*Contratos_preço!D12,0)","v":3635922.1252278271},{"$f":"IFERROR(Contratos_volume!L13*Contratos_preço!E12,0)","v":3931468.2246440449},{"$f":"IFERROR(Contratos_volume!M13*Contratos_preço!F12,0)","v":4300490.4718512539},{"$f":"IFERROR(Contratos_volume!N13*Contratos_preço!G12,0)","v":4504249.9585277317},{"$f":"IFERROR(Contratos_volume!O13*Contratos_preço!H12,0)","v":4715365.2675245702},{"$f":"IFERROR(Contratos_volume!P13*Contratos_preço!I12,0)","v":4899264.5129580284},{"$f":"IFERROR(Contratos_volume!Q13*Contratos_preço!J12,0)","v":5109932.8870152235},{"$f":"IFERROR(Contratos_volume!R13*Contratos_preço!K12,0)","v":5314330.202495832},{"$f":"IFERROR(Contratos_volume!S13*Contratos_preço!L12,0)","v":5526903.4105956657},{"$f":"IFERROR(Contratos_volume!T13*Contratos_preço!M12,0)","v":5747979.5470194928},{"$f":"IFERROR(Contratos_volume!U13*Contratos_preço!N12,0)","v":5977898.7289002733},{"$f":"IFERROR(Contratos_volume!V13*Contratos_preço!O12,0)","v":6217014.6780562848},{"$f":"IFERROR(Contratos_volume!W13*Contratos_preço!P12,0)","v":6465695.2651785361},{"$f":"IFERROR(Contratos_volume!X13*Contratos_preço!Q12,0)","v":6724323.0757856779},{"$f":"IFERROR(Contratos_volume!Y13*Contratos_preço!R12,0)","v":6993295.9988171048},{"$f":"IFERROR(Contratos_volume!Z13*Contratos_preço!S12,0)","v":7273027.8387697898},{"$f":"IFERROR(Contratos_volume!AA13*Contratos_preço!T12,0)","v":7563948.9523205813},{"$f":"IFERROR(Contratos_volume!AB13*Contratos_preço!U12,0)","v":7866506.910413404},{"$f":"IFERROR(Contratos_volume!AC13*Contratos_preço!V12,0)","v":8181167.1868299404},{"$f":"IFERROR(Contratos_volume!AD13*Contratos_preço!W12,0)","v":8508413.8743031379},{"$f":"IFERROR(Contratos_volume!AE13*Contratos_preço!X12,0)","v":8848750.429275265},{"$f":"IFERROR(Contratos_volume!AF13*Contratos_preço!Y12,0)","v":9202700.4464462753},{"$f":"IFERROR(Contratos_volume!AG13*Contratos_preço!Z12,0)","v":9570808.4643041268},{"$f":"IFERROR(Contratos_volume!AH13*Contratos_preço!AA12,0)","v":9953640.8028762937},{"$f":"IFERROR(Contratos_volume!AI13*Contratos_preço!AB12,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ13*Contratos_preço!AC12,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK13*Contratos_preço!AD12,0)","v":0}]
["LEN",{"$f":"Contratos_volume!B14","v":"01ºLEN"},{"$f":"Contratos_volume!G14","v":"DIS"},null,{"$f":"IFERROR(Contratos_volume!K14*Contratos_preço!D13,0)","v":54727782.960810393},{"$f":"IFERROR(Contratos_volume!L14*Contratos_preço!E13,0)","v":59176333.349592805},{"$f":"IFERROR(Contratos_volume!M14*Contratos_preço!F13,0)","v":64730844.353208221},{"$f":"IFERROR(Contratos_volume!N14*Contratos_preço!G13,0)","v":67797825.597295702},{"$f":"IFERROR(Contratos_volume!O14*Contratos_preço!H13,0)","v":70975526.442513719},{"$f":"IFERROR(Contratos_volume!P14*Contratos_preço!I13,0)","v":73743571.973771751},{"$f":"IFERROR(Contratos_volume!Q14*Contratos_preço!J13,0)","v":76914545.568643928},{"$f":"IFERROR(Contratos_volume!R14*Contratos_preço!K13,0)","v":79991127.391389683},{"$f":"IFERROR(Contratos_volume!S14*Contratos_preço!L13,0)","v":83190772.487045288},{"$f":"IFERROR(Contratos_volume!T14*Contratos_preço!M13,0)","v":86518403.386527106},{"$f":"IFERROR(Contratos_volume!U14*Contratos_preço!N13,0)","v":0},{"$f":"IFERROR(Contratos_volume!V14*Contratos_preço!O13,0)","v":0},{"$f":"IFERROR(Contratos_volume!W14*Contratos_preço!P13,0)","v":0},{"$f":"IFERROR(Contratos_volume!X14*Contratos_preço!Q13,0)","v":0},{"$f":"IFERROR(Contratos_volume!Y14*Contratos_preço!R13,0)","v":0},{"$f":"IFERROR(Contratos_volume!Z14*Contratos_preço!S13,0)","v":0},{"$f":"IFERROR(Contratos_volume!AA14*Contratos_preço!T13,0)","v":0},{"$f":"IFERROR(Contratos_volume!AB14*Contratos_preço!U13,0)","v":0},{"$f":"IFERROR(Contratos_volume!AC14*Contratos_preço!V13,0)","v":0},{"$f":"IFERROR(Contratos_volume!AD14*Contratos_preço!W13,0)","v":0},{"$f":"IFERROR(Contratos_volume!AE14*Contratos_preço!X13,0)","v":0},{"$f":"IFERROR(Contratos_volume!AF14*Contratos_preço!Y13,0)","v":0},{"$f":"IFERROR(Contratos_volume!AG14*Contratos_preço!Z13,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH14*Contratos_preço!AA13,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI14*Contratos_preço!AB13,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ14*Contratos_preço!AC13,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK14*Contratos_preço!AD13,0)","v":0}]
["LEN",{"$f":"Contratos_volume!B15","v":"01ºLEN"},{"$f":"Contratos_volume!G15","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K15*Contratos_preço!D14,0)","v":3706865.9575993465},{"$f":"IFERROR(Contratos_volume!L15*Contratos_preço!E14,0)","v":4008178.7297365116},{"$f":"IFERROR(Contratos_volume!M15*Contratos_preço!F14,0)","v":4384401.3105992684},{"$f":"IFERROR(Contratos_volume!N15*Contratos_preço!G14,0)","v":4592136.5366807757},{"$f":"IFERROR(Contratos_volume!O15*Contratos_preço!H14,0)","v":4807371.1113210144},{"$f":"IFERROR(Contratos_volume!P15*Contratos_preço!I14,0)","v":4994858.5846625343},{"$f":"IFERROR(Contratos_volume!Q15*Contratos_preço!J14,0)","v":5209637.5038030231},{"$f":"IFERROR(Contratos_volume!R15*Contratos_preço!K14,0)","v":5418023.0039551435},{"$f":"IFERROR(Contratos_volume!S15*Contratos_preço!L14,0)","v":5634743.92411335},{"$f":"IFERROR(Contratos_volume!T15*Contratos_preço!M14,0)","v":5860133.6810778845},{"$f":"IFERROR(Contratos_volume!U15*Contratos_preço!N14,0)","v":6094539.0283210007},{"$f":"IFERROR(Contratos_volume!V15*Contratos_preço!O14,0)","v":6338320.5894538416},{"$f":"IFERROR(Contratos_volume!W15*Contratos_preço!P14,0)","v":6591853.4130319934},{"$f":"IFERROR(Contratos_volume!X15*Contratos_preço!Q14,0)","v":6855527.5495532742},{"$f":"IFERROR(Contratos_volume!Y15*Contratos_preço!R14,0)","v":7129748.6515354058},{"$f":"IFERROR(Contratos_volume!Z15*Contratos_preço!S14,0)","v":7414938.5975968223},{"$f":"IFERROR(Contratos_volume!AA15*Contratos_preço!T14,0)","v":7711536.1415006947},{"$f":"IFERROR(Contratos_volume!AB15*Contratos_preço!U14,0)","v":8019997.5871607224},{"$f":"IFERROR(Contratos_volume!AC15*Contratos_preço!V14,0)","v":8340797.4906471521},{"$f":"IFERROR(Contratos_volume!AD15*Contratos_preço!W14,0)","v":8674429.3902730383},{"$f":"IFERROR(Contratos_volume!AE15*Contratos_preço!X14,0)","v":9021406.5658839606},{"$f":"IFERROR(Contratos_volume!AF15*Contratos_preço!Y14,0)","v":9382262.8285193183},{"$f":"IFERROR(Contratos_volume!AG15*Contratos_preço!Z14,0)","v":9757553.3416600917},{"$f":"IFERROR(Contratos_volume!AH15*Contratos_preço!AA14,0)","v":10147855.475326497},{"$f":"IFERROR(Contratos_volume!AI15*Contratos_preço!AB14,0)","v":10553769.694339557},{"$f":"IFERROR(Contratos_volume!AJ15*Contratos_preço!AC14,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK15*Contratos_preço!AD14,0)","v":0}]
["LEN",{"$f":"Contratos_volume!B16","v":"01ºLEN"},{"$f":"Contratos_volume!G16","v":"DIS"},null,{"$f":"IFERROR(Contratos_volume!K16*Contratos_preço!D15,0)","v":56553930.418179862},{"$f":"IFERROR(Contratos_volume!L16*Contratos_preço!E15,0)","v":61150919.288149655},{"$f":"IFERROR(Contratos_volume!M16*Contratos_preço!F15,0)","v":66890772.280740678},{"$f":"IFERROR(Contratos_volume!N16*Contratos_preço!G15,0)","v":70060092.039156452},{"$f":"IFERROR(Contratos_volume!O16*Contratos_preço!H15,0)","v":73343825.871731758},{"$f":"IFERROR(Contratos_volume!P16*Contratos_preço!I15,0)","v":76204235.080729291},{"$f":"IFERROR(Contratos_volume!Q16*Contratos_preço!J15,0)","v":79481017.18920064},{"$f":"IFERROR(Contratos_volume!R16*Contratos_preço!K15,0)","v":82660257.876768664},{"$f":"IFERROR(Contratos_volume!S16*Contratos_preço!L15,0)","v":85966668.191839427},{"$f":"IFERROR(Contratos_volume!T16*Contratos_preço!M15,0)","v":89405334.919513002},{"$f":"IFERROR(Contratos_volume!U16*Contratos_preço!N15,0)","v":92981548.316293538},{"$f":"IFERROR(Contratos_volume!V16*Contratos_preço!O15,0)","v":0},{"$f":"IFERROR(Contratos_volume!W16*Contratos_preço!P15,0)","v":0},{"$f":"IFERROR(Contratos_volume!X16*Contratos_preço!Q15,0)","v":0},{"$f":"IFERROR(Contratos_volume!Y16*Contratos_preço!R15,0)","v":0},{"$f":"IFERROR(Contratos_volume!Z16*Contratos_preço!S15,0)","v":0},{"$f":"IFERROR(Contratos_volume!AA16*Contratos_preço!T15,0)","v":0},{"$f":"IFERROR(Contratos_volume!AB16*Contratos_preço!U15,0)","v":0},{"$f":"IFERROR(Contratos_volume!AC16*Contratos_preço!V15,0)","v":0},{"$f":"IFERROR(Contratos_volume!AD16*Contratos_preço!W15,0)","v":0},{"$f":"IFERROR(Contratos_volume!AE16*Contratos_preço!X15,0)","v":0},{"$f":"IFERROR(Contratos_volume!AF16*Contratos_preço!Y15,0)","v":0},{"$f":"IFERROR(Contratos_volume!AG16*Contratos_preço!Z15,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH16*Contratos_preço!AA15,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI16*Contratos_preço!AB15,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ16*Contratos_preço!AC15,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK16*Contratos_preço!AD15,0)","v":0}]
["LEN",{"$f":"Contratos_volume!B17","v":"01ºLEN"},{"$f":"Contratos_volume!G17","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K17*Contratos_preço!D16,0)","v":1507158.0032763304},{"$f":"IFERROR(Contratos_volume!L17*Contratos_preço!E16,0)","v":1629667.4118199316},{"$f":"IFERROR(Contratos_volume!M17*Contratos_preço!F16,0)","v":1782634.0634999406},{"$f":"IFERROR(Contratos_volume!N17*Contratos_preço!G16,0)","v":1867096.1973165958},{"$f":"IFERROR(Contratos_volume!O17*Contratos_preço!H16,0)","v":1954607.4576268815},{"$f":"IFERROR(Contratos_volume!P17*Contratos_preço!I16,0)","v":2030837.1484743296},{"$f":"IFERROR(Contratos_volume!Q17*Contratos_preço!J16,0)","v":2118163.145858726},{"$f":"IFERROR(Contratos_volume!R17*Contratos_preço!K16,0)","v":2202889.671693075},{"$f":"IFERROR(Contratos_volume!S17*Contratos_preço!L16,0)","v":2291005.2585607981},{"$f":"IFERROR(Contratos_volume!T17*Contratos_preço!M16,0)","v":2382645.46890323},{"$f":"IFERROR(Contratos_volume!U17*Contratos_preço!N16,0)","v":2477951.2876593596},{"$f":"IFERROR(Contratos_volume!V17*Contratos_preço!O16,0)","v":2577069.3391657341},{"$f":"IFERROR(Contratos_volume!W17*Contratos_preço!P16,0)","v":2680152.1127323639},{"$f":"IFERROR(Contratos_volume!X17*Contratos_preço!Q16,0)","v":2787358.1972416579},{"$f":"IFERROR(Contratos_volume!Y17*Contratos_preço!R16,0)","v":2898852.5251313248},{"$f":"IFERROR(Contratos_volume!Z17*Contratos_preço!S16,0)","v":3014806.6261365777},{"$f":"IFERROR(Contratos_volume!AA17*Contratos_preço!T16,0)","v":3135398.8911820408},{"$f":"IFERROR(Contratos_volume!AB17*Contratos_preço!U16,0)","v":3260814.8468293222},{"$f":"IFERROR(Contratos_volume!AC17*Contratos_preço!V16,0)","v":3391247.4407024956},{"$f":"IFERROR(Contratos_volume!AD17*Contratos_preço!W16,0)","v":3526897.3383305958},{"$f":"IFERROR(Contratos_volume!AE17*Contratos_preço!X16,0)","v":3667973.23186382},{"$f":"IFERROR(Contratos_volume!AF17*Contratos_preço!Y16,0)","v":3814692.1611383725},{"$f":"IFERROR(Contratos_volume!AG17*Contratos_preço!Z16,0)","v":3967279.8475839072},{"$f":"IFERROR(Contratos_volume!AH17*Contratos_preço!AA16,0)","v":4125971.0414872644},{"$f":"IFERROR(Contratos_volume!AI17*Contratos_preço!AB16,0)","v":4291009.8831467545},{"$f":"IFERROR(Contratos_volume!AJ17*Contratos_preço!AC16,0)","v":4462650.2784726247},{"$f":"IFERROR(Contratos_volume!AK17*Contratos_preço!AD16,0)","v":0}]
["LEN",{"$f":"Contratos_volume!B18","v":"01ºLEN"},{"$f":"Contratos_volume!G18","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K18*Contratos_preço!D17,0)","v":52846280.196470007},{"$f":"IFERROR(Contratos_volume!L18*Contratos_preço!E17,0)","v":57141892.545357853},{"$f":"IFERROR(Contratos_volume!M18*Contratos_preço!F17,0)","v":62505443.359423004},{"$f":"IFERROR(Contratos_volume!N18*Contratos_preço!G17,0)","v":65466983.941076502},{"$f":"IFERROR(Contratos_volume!O18*Contratos_preço!H17,0)","v":68535437.661688626},{"$f":"IFERROR(Contratos_volume!P18*Contratos_preço!I17,0)","v":71208319.730494469},{"$f":"IFERROR(Contratos_volume!Q18*Contratos_preço!J17,0)","v":74270277.478905737},{"$f":"IFERROR(Contratos_volume!R18*Contratos_preço!K17,0)","v":77241088.578061983},{"$f":"IFERROR(Contratos_volume!S18*Contratos_preço!L17,0)","v":80330732.121184453},{"$f":"IFERROR(Contratos_volume!T18*Contratos_preço!M17,0)","v":83543961.406031832},{"$f":"IFERROR(Contratos_volume!U18*Contratos_preço!N17,0)","v":86885719.862273142},{"$f":"IFERROR(Contratos_volume!V18*Contratos_preço!O17,0)","v":90361148.656764045},{"$f":"IFERROR(Contratos_volume!W18*Contratos_preço!P17,0)","v":93975594.603034616},{"$f":"IFERROR(Contratos_volume!X18*Contratos_preço!Q17,0)","v":97734618.38715601},{"$f":"IFERROR(Contratos_volume!Y18*Contratos_preço!R17,0)","v":101644003.12264225},{"$f":"IFERROR(Contratos_volume!Z18*Contratos_preço!S17,0)","v":105709763.24754794},{"$f":"IFERROR(Contratos_volume!AA18*Contratos_preço!T17,0)","v":109938153.77744986},{"$f":"IFERROR(Contratos_volume!AB18*Contratos_preço!U17,0)","v":114335679.92854786},{"$f":"IFERROR(Contratos_volume!AC18*Contratos_preço!V17,0)","v":118909107.12568977},{"$f":"IFERROR(Contratos_volume!AD18*Contratos_preço!W17,0)","v":123665471.41071735},{"$f":"IFERROR(Contratos_volume!AE18*Contratos_preço!X17,0)","v":128612090.26714608},{"$f":"IFERROR(Contratos_volume!AF18*Contratos_preço!Y17,0)","v":133756573.87783192},{"$f":"IFERROR(Contratos_volume!AG18*Contratos_preço!Z17,0)","v":139106836.83294517},{"$f":"IFERROR(Contratos_volume!AH18*Contratos_preço!AA17,0)","v":144671110.30626303},{"$f":"IFERROR(Contratos_volume!AI18*Contratos_preço!AB17,0)","v":150457954.71851352},{"$f":"IFERROR(Contratos_volume!AJ18*Contratos_preço!AC17,0)","v":156476272.90725407},{"$f":"IFERROR(Contratos_volume!AK18*Contratos_preço!AD17,0)","v":0}]
["LFA",{"$f":"Contratos_volume!B19","v":"01ºLFA"},{"$f":"Contratos_volume!G19","v":"DIS"},null,{"$f":"IFERROR(Contratos_volume!K19*Contratos_preço!D18,0)","v":17636851.574316021},{"$f":"IFERROR(Contratos_volume!L19*Contratos_preço!E18,0)","v":19070463.876572151},{"$f":"IFERROR(Contratos_volume!M19*Contratos_preço!F18,0)","v":20860488.628877949},{"$f":"IFERROR(Contratos_volume!N19*Contratos_preço!G18,0)","v":21848869.485122688},{"$f":"IFERROR(Contratos_volume!O19*Contratos_preço!H18,0)","v":22872931.398882676},{"$f":"IFERROR(Contratos_volume!P19*Contratos_preço!I18,0)","v":23764975.723439097},{"$f":"IFERROR(Contratos_volume!Q19*Contratos_preço!J18,0)","v":24786869.679546982},{"$f":"IFERROR(Contratos_volume!R19*Contratos_preço!K18,0)","v":25778344.466728862},{"$f":"IFERROR(Contratos_volume!S19*Contratos_preço!L18,0)","v":26809478.245398015},{"$f":"IFERROR(Contratos_volume!T19*Contratos_preço!M18,0)","v":27881857.37521394},{"$f":"IFERROR(Contratos_volume!U19*Contratos_preço!N18,0)","v":28997131.670222498},{"$f":"IFERROR(Contratos_volume!V19*Contratos_preço!O18,0)","v":0},{"$f":"IFERROR(Contratos_volume!W19*Contratos_preço!P18,0)","v":0},{"$f":"IFERROR(Contratos_volume!X19*Contratos_preço!Q18,0)","v":0},{"$f":"IFERROR(Contratos_volume!Y19*Contratos_preço!R18,0)","v":0},{"$f":"IFERROR(Contratos_volume!Z19*Contratos_preço!S18,0)","v":0},{"$f":"IFERROR(Contratos_volume!AA19*Contratos_preço!T18,0)","v":0},{"$f":"IFERROR(Contratos_volume!AB19*Contratos_preço!U18,0)","v":0},{"$f":"IFERROR(Contratos_volume!AC19*Contratos_preço!V18,0)","v":0},{"$f":"IFERROR(Contratos_volume!AD19*Contratos_preço!W18,0)","v":0},{"$f":"IFERROR(Contratos_volume!AE19*Contratos_preço!X18,0)","v":0},{"$f":"IFERROR(Contratos_volume!AF19*Contratos_preço!Y18,0)","v":0},{"$f":"IFERROR(Contratos_volume!AG19*Contratos_preço!Z18,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH19*Contratos_preço!AA18,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI19*Contratos_preço!AB18,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ19*Contratos_preço!AC18,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK19*Contratos_preço!AD18,0)","v":0}]
["LFA",{"$f":"Contratos_volume!B20","v":"01ºLFA"},{"$f":"Contratos_volume!G20","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K20*Contratos_preço!D19,0)","v":7367267.1980012832},{"$f":"IFERROR(Contratos_volume!L20*Contratos_preço!E19,0)","v":7966115.8555725422},{"$f":"IFERROR(Contratos_volume!M20*Contratos_preço!F19,0)","v":8713845.1532708649},{"$f":"IFERROR(Contratos_volume!N20*Contratos_preço!G19,0)","v":9126711.6918739509},{"$f":"IFERROR(Contratos_volume!O20*Contratos_preço!H19,0)","v":9554482.9249750599},{"$f":"IFERROR(Contratos_volume!P20*Contratos_preço!I19,0)","v":9927107.7590490859},{"$f":"IFERROR(Contratos_volume!Q20*Contratos_preço!J19,0)","v":10353973.392688198},{"$f":"IFERROR(Contratos_volume!R20*Contratos_preço!K19,0)","v":10768132.328395726},{"$f":"IFERROR(Contratos_volume!S20*Contratos_preço!L19,0)","v":11198857.621531555},{"$f":"IFERROR(Contratos_volume!T20*Contratos_preço!M19,0)","v":11646811.92639282},{"$f":"IFERROR(Contratos_volume!U20*Contratos_preço!N19,0)","v":12112684.403448533},{"$f":"IFERROR(Contratos_volume!V20*Contratos_preço!O19,0)","v":12597191.779586473},{"$f":"IFERROR(Contratos_volume!W20*Contratos_preço!P19,0)","v":13101079.450769933},{"$f":"IFERROR(Contratos_volume!X20*Contratos_preço!Q19,0)","v":13625122.628800731},{"$f":"IFERROR(Contratos_volume!Y20*Contratos_preço!R19,0)","v":14170127.53395276},{"$f":"IFERROR(Contratos_volume!Z20*Contratos_preço!S19,0)","v":14736932.635310872},{"$f":"IFERROR(Contratos_volume!AA20*Contratos_preço!T19,0)","v":15326409.940723306},{"$f":"IFERROR(Contratos_volume!AB20*Contratos_preço!U19,0)","v":15939466.338352239},{"$f":"IFERROR(Contratos_volume!AC20*Contratos_preço!V19,0)","v":16577044.991886329},{"$f":"IFERROR(Contratos_volume!AD20*Contratos_preço!W19,0)","v":17240126.791561782},{"$f":"IFERROR(Contratos_volume!AE20*Contratos_preço!X19,0)","v":17929731.863224257},{"$f":"IFERROR(Contratos_volume!AF20*Contratos_preço!Y19,0)","v":18646921.137753226},{"$f":"IFERROR(Contratos_volume!AG20*Contratos_preço!Z19,0)","v":19392797.983263355},{"$f":"IFERROR(Contratos_volume!AH20*Contratos_preço!AA19,0)","v":20168509.902593892},{"$f":"IFERROR(Contratos_volume!AI20*Contratos_preço!AB19,0)","v":20975250.298697647},{"$f":"IFERROR(Contratos_volume!AJ20*Contratos_preço!AC19,0)","v":21814260.310645554},{"$f":"IFERROR(Contratos_volume!AK20*Contratos_preço!AD19,0)","v":0}]
["LEE",{"$f":"Contratos_volume!B21","v":"02ºLEE"},{"$f":"Contratos_volume!G21","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K21*Contratos_preço!D20,0)","v":78032751.36153993},{"$f":"IFERROR(Contratos_volume!L21*Contratos_preço!E20,0)","v":12168991.395564372},{"$f":"IFERROR(Contratos_volume!M21*Contratos_preço!F20,0)","v":0},{"$f":"IFERROR(Contratos_volume!N21*Contratos_preço!G20,0)","v":0},{"$f":"IFERROR(Contratos_volume!O21*Contratos_preço!H20,0)","v":0},{"$f":"IFERROR(Contratos_volume!P21*Contratos_preço!I20,0)","v":0},{"$f":"IFERROR(Contratos_volume!Q21*Contratos_preço!J20,0)","v":0},{"$f":"IFERROR(Contratos_volume!R21*Contratos_preço!K20,0)","v":0},{"$f":"IFERROR(Contratos_volume!S21*Contratos_preço!L20,0)","v":0},{"$f":"IFERROR(Contratos_volume!T21*Contratos_preço!M20,0)","v":0},{"$f":"IFERROR(Contratos_volume!U21*Contratos_preço!N20,0)","v":0},{"$f":"IFERROR(Contratos_volume!V21*Contratos_preço!O20,0)","v":0},{"$f":"IFERROR(Contratos_volume!W21*Contratos_preço!P20,0)","v":0},{"$f":"IFERROR(Contratos_volume!X21*Contratos_preço!Q20,0)","v":0},{"$f":"IFERROR(Contratos_volume!Y21*Contratos_preço!R20,0)","v":0},{"$f":"IFERROR(Contratos_volume!Z21*Contratos_preço!S20,0)","v":0},{"$f":"IFERROR(Contratos_volume!AA21*Contratos_preço!T20,0)","v":0},{"$f":"IFERROR(Contratos_volume!AB21*Contratos_preço!U20,0)","v":0},{"$f":"IFERROR(Contratos_volume!AC21*Contratos_preço!V20,0)","v":0},{"$f":"IFERROR(Contratos_volume!AD21*Contratos_preço!W20,0)","v":0},{"$f":"IFERROR(Contratos_volume!AE21*Contratos_preço!X20,0)","v":0},{"$f":"IFERROR(Contratos_volume!AF21*Contratos_preço!Y20,0)","v":0},{"$f":"IFERROR(Contratos_volume!AG21*Contratos_preço!Z20,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH21*Contratos_preço!AA20,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI21*Contratos_preço!AB20,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ21*Contratos_preço!AC20,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK21*Contratos_preço!AD20,0)","v":0}]
["LEN",{"$f":"Contratos_volume!B22","v":"02ºLEN"},{"$f":"Contratos_volume!G22","v":"DIS"},null,{"$f":"IFERROR(Contratos_volume!K22*Contratos_preço!D21,0)","v":22172469.479926746},{"$f":"IFERROR(Contratos_volume!L22*Contratos_preço!E21,0)","v":23974759.695041537},{"$f":"IFERROR(Contratos_volume!M22*Contratos_preço!F21,0)","v":26225119.91503749},{"$f":"IFERROR(Contratos_volume!N22*Contratos_preço!G21,0)","v":22171593.965099413},{"$f":"IFERROR(Contratos_volume!O22*Contratos_preço!H21,0)","v":28755096.748488247},{"$f":"IFERROR(Contratos_volume!P22*Contratos_preço!I21,0)","v":29876545.521679282},{"$f":"IFERROR(Contratos_volume!Q22*Contratos_preço!J21,0)","v":31161236.9791115},{"$f":"IFERROR(Contratos_volume!R22*Contratos_preço!K21,0)","v":32407686.458275955},{"$f":"IFERROR(Contratos_volume!S22*Contratos_preço!L21,0)","v":33703993.916607},{"$f":"IFERROR(Contratos_volume!T22*Contratos_preço!M21,0)","v":35052153.673271276},{"$f":"IFERROR(Contratos_volume!U22*Contratos_preço!N21,0)","v":0},{"$f":"IFERROR(Contratos_volume!V22*Contratos_preço!O21,0)","v":0},{"$f":"IFERROR(Contratos_volume!W22*Contratos_preço!P21,0)","v":0},{"$f":"IFERROR(Contratos_volume!X22*Contratos_preço!Q21,0)","v":0},{"$f":"IFERROR(Contratos_volume!Y22*Contratos_preço!R21,0)","v":0},{"$f":"IFERROR(Contratos_volume!Z22*Contratos_preço!S21,0)","v":0},{"$f":"IFERROR(Contratos_volume!AA22*Contratos_preço!T21,0)","v":0},{"$f":"IFERROR(Contratos_volume!AB22*Contratos_preço!U21,0)","v":0},{"$f":"IFERROR(Contratos_volume!AC22*Contratos_preço!V21,0)","v":0},{"$f":"IFERROR(Contratos_volume!AD22*Contratos_preço!W21,0)","v":0},{"$f":"IFERROR(Contratos_volume!AE22*Contratos_preço!X21,0)","v":0},{"$f":"IFERROR(Contratos_volume!AF22*Contratos_preço!Y21,0)","v":0},{"$f":"IFERROR(Contratos_volume!AG22*Contratos_preço!Z21,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH22*Contratos_preço!AA21,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI22*Contratos_preço!AB21,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ22*Contratos_preço!AC21,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK22*Contratos_preço!AD21,0)","v":0}]
["LEN",{"$f":"Contratos_volume!B23","v":"02ºLEN"},{"$f":"Contratos_volume!G23","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K23*Contratos_preço!D22,0)","v":2809480.1584969661},{"$f":"IFERROR(Contratos_volume!L23*Contratos_preço!E22,0)","v":3037848.8841277459},{"$f":"IFERROR(Contratos_volume!M23*Contratos_preço!F22,0)","v":3322992.692456054},{"$f":"IFERROR(Contratos_volume!N23*Contratos_preço!G22,0)","v":3480437.8233490158},{"$f":"IFERROR(Contratos_volume!O23*Contratos_preço!H22,0)","v":3643566.8044859231},{"$f":"IFERROR(Contratos_volume!P23*Contratos_preço!I22,0)","v":3785665.9098608731},{"$f":"IFERROR(Contratos_volume!Q23*Contratos_preço!J22,0)","v":3948449.5439848909},{"$f":"IFERROR(Contratos_volume!R23*Contratos_preço!K22,0)","v":4106387.5257442864},{"$f":"IFERROR(Contratos_volume!S23*Contratos_preço!L22,0)","v":4270643.0267740581},{"$f":"IFERROR(Contratos_volume!T23*Contratos_preço!M22,0)","v":4441468.7478450211},{"$f":"IFERROR(Contratos_volume!U23*Contratos_preço!N22,0)","v":4619127.4977588225},{"$f":"IFERROR(Contratos_volume!V23*Contratos_preço!O22,0)","v":4803892.5976691749},{"$f":"IFERROR(Contratos_volume!W23*Contratos_preço!P22,0)","v":4996048.301575942},{"$f":"IFERROR(Contratos_volume!X23*Contratos_preço!Q22,0)","v":5195890.2336389804},{"$f":"IFERROR(Contratos_volume!Y23*Contratos_preço!R22,0)","v":5403725.8429845395},{"$f":"IFERROR(Contratos_volume!Z23*Contratos_preço!S22,0)","v":5619874.8767039208},{"$f":"IFERROR(Contratos_volume!AA23*Contratos_preço!T22,0)","v":5844669.8717720779},{"$f":"IFERROR(Contratos_volume!AB23*Contratos_preço!U22,0)","v":6078456.666642962},{"$f":"IFERROR(Contratos_volume!AC23*Contratos_preço!V22,0)","v":6321594.9333086805},{"$f":"IFERROR(Contratos_volume!AD23*Contratos_preço!W22,0)","v":6574458.730641027},{"$f":"IFERROR(Contratos_volume!AE23*Contratos_preço!X22,0)","v":6837437.0798666691},{"$f":"IFERROR(Contratos_volume!AF23*Contratos_preço!Y22,0)","v":7110934.5630613361},{"$f":"IFERROR(Contratos_volume!AG23*Contratos_preço!Z22,0)","v":7395371.9455837887},{"$f":"IFERROR(Contratos_volume!AH23*Contratos_preço!AA22,0)","v":7691186.8234071406},{"$f":"IFERROR(Contratos_volume!AI23*Contratos_preço!AB22,0)","v":7998834.2963434272},{"$f":"IFERROR(Contratos_volume!AJ23*Contratos_preço!AC22,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK23*Contratos_preço!AD22,0)","v":0}]
["LEN",{"$f":"Contratos_volume!B24","v":"02ºLEN"},{"$f":"Contratos_volume!G24","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K24*Contratos_preço!D23,0)","v":30558211.693101291},{"$f":"IFERROR(Contratos_volume!L24*Contratos_preço!E23,0)","v":33042137.354865912},{"$f":"IFERROR(Contratos_volume!M24*Contratos_preço!F23,0)","v":36143595.406285331},{"$f":"IFERROR(Contratos_volume!N24*Contratos_preço!G23,0)","v":37856097.851025492},{"$f":"IFERROR(Contratos_volume!O24*Contratos_preço!H23,0)","v":39630422.515246846},{"$f":"IFERROR(Contratos_volume!P24*Contratos_preço!I23,0)","v":41176008.993341468},{"$f":"IFERROR(Contratos_volume!Q24*Contratos_preço!J23,0)","v":42946577.380055152},{"$f":"IFERROR(Contratos_volume!R24*Contratos_preço!K23,0)","v":44664440.475257359},{"$f":"IFERROR(Contratos_volume!S24*Contratos_preço!L23,0)","v":46451018.094267659},{"$f":"IFERROR(Contratos_volume!T24*Contratos_preço!M23,0)","v":48309058.818038359},{"$f":"IFERROR(Contratos_volume!U24*Contratos_preço!N23,0)","v":50241421.170759901},{"$f":"IFERROR(Contratos_volume!V24*Contratos_preço!O23,0)","v":52251078.017590299},{"$f":"IFERROR(Contratos_volume!W24*Contratos_preço!P23,0)","v":54341121.138293914},{"$f":"IFERROR(Contratos_volume!X24*Contratos_preço!Q23,0)","v":56514765.983825676},{"$f":"IFERROR(Contratos_volume!Y24*Contratos_preço!R23,0)","v":58775356.623178698},{"$f":"IFERROR(Contratos_volume!Z24*Contratos_preço!S23,0)","v":61126370.888105854},{"$f":"IFERROR(Contratos_volume!AA24*Contratos_preço!T23,0)","v":63571425.723630093},{"$f":"IFERROR(Contratos_volume!AB24*Contratos_preço!U23,0)","v":66114282.752575293},{"$f":"IFERROR(Contratos_volume!AC24*Contratos_preço!V23,0)","v":68758854.062678307},{"$f":"IFERROR(Contratos_volume!AD24*Contratos_preço!W23,0)","v":71509208.225185439},{"$f":"IFERROR(Contratos_volume!AE24*Contratos_preço!X23,0)","v":74369576.554192871},{"$f":"IFERROR(Contratos_volume!AF24*Contratos_preço!Y23,0)","v":77344359.616360575},{"$f":"IFERROR(Contratos_volume!AG24*Contratos_preço!Z23,0)","v":80438134.001015007},{"$f":"IFERROR(Contratos_volume!AH24*Contratos_preço!AA23,0)","v":83655659.361055613},{"$f":"IFERROR(Contratos_volume!AI24*Contratos_preço!AB23,0)","v":87001885.735497832},{"$f":"IFERROR(Contratos_volume!AJ24*Contratos_preço!AC23,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK24*Contratos_preço!AD23,0)","v":0}]
["LEN",{"$f":"Contratos_volume!B25","v":"03ºLEN"},{"$f":"Contratos_volume!G25","v":"DIS"},null,{"$f":"IFERROR(Contratos_volume!K25*Contratos_preço!D24,0)","v":83773900.286294594},{"$f":"IFERROR(Contratos_volume!L25*Contratos_preço!E24,0)","v":90583465.675692499},{"$f":"IFERROR(Contratos_volume!M25*Contratos_preço!F24,0)","v":99085967.070445016},{"$f":"IFERROR(Contratos_volume!N25*Contratos_preço!G24,0)","v":103780711.98832531},{"$f":"IFERROR(Contratos_volume!O25*Contratos_preço!H24,0)","v":108644939.61358096},{"$f":"IFERROR(Contratos_volume!P25*Contratos_preço!I24,0)","v":112882092.25851059},{"$f":"IFERROR(Contratos_volume!Q25*Contratos_preço!J24,0)","v":117736022.22562656},{"$f":"IFERROR(Contratos_volume!R25*Contratos_preço!K24,0)","v":122445463.11465161},{"$f":"IFERROR(Contratos_volume!S25*Contratos_preço!L24,0)","v":127343281.63923769},{"$f":"IFERROR(Contratos_volume!T25*Contratos_preço!M24,0)","v":132437012.90480718},{"$f":"IFERROR(Contratos_volume!U25*Contratos_preço!N24,0)","v":137734493.42099953},{"$f":"IFERROR(Contratos_volume!V25*Contratos_preço!O24,0)","v":143243873.15783948},{"$f":"IFERROR(Contratos_volume!W25*Contratos_preço!P24,0)","v":0},{"$f":"IFERROR(Contratos_volume!X25*Contratos_preço!Q24,0)","v":0},{"$f":"IFERROR(Contratos_volume!Y25*Contratos_preço!R24,0)","v":0},{"$f":"IFERROR(Contratos_volume!Z25*Contratos_preço!S24,0)","v":0},{"$f":"IFERROR(Contratos_volume!AA25*Contratos_preço!T24,0)","v":0},{"$f":"IFERROR(Contratos_volume!AB25*Contratos_preço!U24,0)","v":0},{"$f":"IFERROR(Contratos_volume!AC25*Contratos_preço!V24,0)","v":0},{"$f":"IFERROR(Contratos_volume!AD25*Contratos_preço!W24,0)","v":0},{"$f":"IFERROR(Contratos_volume!AE25*Contratos_preço!X24,0)","v":0},{"$f":"IFERROR(Contratos_volume!AF25*Contratos_preço!Y24,0)","v":0},{"$f":"IFERROR(Contratos_volume!AG25*Contratos_preço!Z24,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH25*Contratos_preço!AA24,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI25*Contratos_preço!AB24,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ25*Contratos_preço!AC24,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK25*Contratos_preço!AD24,0)","v":0}]
["LEN",{"$f":"Contratos_volume!B26","v":"03ºLEN"},{"$f":"Contratos_volume!G26","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K26*Contratos_preço!D25,0)","v":78343789.831231132},{"$f":"IFERROR(Contratos_volume!L26*Contratos_preço!E25,0)","v":84711968.439196616},{"$f":"IFERROR(Contratos_volume!M26*Contratos_preço!F25,0)","v":92663349.239586756},{"$f":"IFERROR(Contratos_volume!N26*Contratos_preço!G25,0)","v":97053787.167159617},{"$f":"IFERROR(Contratos_volume!O26*Contratos_preço!H25,0)","v":101602722.16316625},{"$f":"IFERROR(Contratos_volume!P26*Contratos_preço!I25,0)","v":105565228.32752973},{"$f":"IFERROR(Contratos_volume!Q26*Contratos_preço!J25,0)","v":110104533.14561351},{"$f":"IFERROR(Contratos_volume!R26*Contratos_preço!K25,0)","v":114508714.47143807},{"$f":"IFERROR(Contratos_volume!S26*Contratos_preço!L25,0)","v":119089063.05029556},{"$f":"IFERROR(Contratos_volume!T26*Contratos_preço!M25,0)","v":123852625.57230739},{"$f":"IFERROR(Contratos_volume!U26*Contratos_preço!N25,0)","v":128806730.59519972},{"$f":"IFERROR(Contratos_volume!V26*Contratos_preço!O25,0)","v":133958999.81900771},{"$f":"IFERROR(Contratos_volume!W26*Contratos_preço!P25,0)","v":139317359.811768},{"$f":"IFERROR(Contratos_volume!X26*Contratos_preço!Q25,0)","v":144890054.20423874},{"$f":"IFERROR(Contratos_volume!Y26*Contratos_preço!R25,0)","v":150685656.3724083},{"$f":"IFERROR(Contratos_volume!Z26*Contratos_preço!S25,0)","v":156713082.62730464},{"$f":"IFERROR(Contratos_volume!AA26*Contratos_preço!T25,0)","v":162981605.93239683},{"$f":"IFERROR(Contratos_volume!AB26*Contratos_preço!U25,0)","v":169500870.1696927},{"$f":"IFERROR(Contratos_volume!AC26*Contratos_preço!V25,0)","v":176280904.97648039},{"$f":"IFERROR(Contratos_volume!AD26*Contratos_preço!W25,0)","v":183332141.17553964},{"$f":"IFERROR(Contratos_volume!AE26*Contratos_preço!X25,0)","v":190665426.82256123},{"$f":"IFERROR(Contratos_volume!AF26*Contratos_preço!Y25,0)","v":198292043.89546371},{"$f":"IFERROR(Contratos_volume!AG26*Contratos_preço!Z25,0)","v":206223725.65128225},{"$f":"IFERROR(Contratos_volume!AH26*Contratos_preço!AA25,0)","v":214472674.6773335},{"$f":"IFERROR(Contratos_volume!AI26*Contratos_preço!AB25,0)","v":223051581.66442689},{"$f":"IFERROR(Contratos_volume!AJ26*Contratos_preço!AC25,0)","v":231973644.93100396},{"$f":"IFERROR(Contratos_volume!AK26*Contratos_preço!AD25,0)","v":241252590.72824407}]
["LFA",{"$f":"Contratos_volume!B27","v":"03ºLFA"},{"$f":"Contratos_volume!G27","v":"DIS"},null,{"$f":"IFERROR(Contratos_volume!K27*Contratos_preço!D26,0)","v":0},{"$f":"IFERROR(Contratos_volume!L27*Contratos_preço!E26,0)","v":0},{"$f":"IFERROR(Contratos_volume!M27*Contratos_preço!F26,0)","v":7633047.0702597555},{"$f":"IFERROR(Contratos_volume!N27*Contratos_preço!G26,0)","v":7994704.8306928361},{"$f":"IFERROR(Contratos_volume!O27*Contratos_preço!H26,0)","v":8369418.6223807875},{"$f":"IFERROR(Contratos_volume!P27*Contratos_preço!I26,0)","v":8695825.9486536384},{"$f":"IFERROR(Contratos_volume!Q27*Contratos_preço!J26,0)","v":9069746.4644457437},{"$f":"IFERROR(Contratos_volume!R27*Contratos_preço!K26,0)","v":9432536.3230235744},{"$f":"IFERROR(Contratos_volume!S27*Contratos_preço!L26,0)","v":9809837.7759445198},{"$f":"IFERROR(Contratos_volume!T27*Contratos_preço!M26,0)","v":10202231.286982298},{"$f":"IFERROR(Contratos_volume!U27*Contratos_preço!N26,0)","v":10610320.538461594},{"$f":"IFERROR(Contratos_volume!V27*Contratos_preço!O26,0)","v":11034733.360000057},{"$f":"IFERROR(Contratos_volume!W27*Contratos_preço!P26,0)","v":11476122.694400059},{"$f":"IFERROR(Contratos_volume!X27*Contratos_preço!Q26,0)","v":11935167.602176061},{"$f":"IFERROR(Contratos_volume!Y27*Contratos_preço!R26,0)","v":12412574.306263106},{"$f":"IFERROR(Contratos_volume!Z27*Contratos_preço!S26,0)","v":12909077.278513629},{"$f":"IFERROR(Contratos_volume!AA27*Contratos_preço!T26,0)","v":13425440.369654175},{"$f":"IFERROR(Contratos_volume!AB27*Contratos_preço!U26,0)","v":13962457.98444034},{"$f":"IFERROR(Contratos_volume!AC27*Contratos_preço!V26,0)","v":14520956.303817956},{"$f":"IFERROR(Contratos_volume!AD27*Contratos_preço!W26,0)","v":15101794.555970674},{"$f":"IFERROR(Contratos_volume!AE27*Contratos_preço!X26,0)","v":15705866.338209502},{"$f":"IFERROR(Contratos_volume!AF27*Contratos_preço!Y26,0)","v":16334100.991737884},{"$f":"IFERROR(Contratos_volume!AG27*Contratos_preço!Z26,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH27*Contratos_preço!AA26,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI27*Contratos_preço!AB26,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ27*Contratos_preço!AC26,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK27*Contratos_preço!AD26,0)","v":0}]
["LFA",{"$f":"Contratos_volume!B28","v":"03ºLFA"},{"$f":"Contratos_volume!G28","v":"DIS"},null,{"$f":"IFERROR(Contratos_volume!K28*Contratos_preço!D27,0)","v":0},{"$f":"IFERROR(Contratos_volume!L28*Contratos_preço!E27,0)","v":0},{"$f":"IFERROR(Contratos_volume!M28*Contratos_preço!F27,0)","v":0},{"$f":"IFERROR(Contratos_volume!N28*Contratos_preço!G27,0)","v":1798456.5131691801},{"$f":"IFERROR(Contratos_volume!O28*Contratos_preço!H27,0)","v":2828491.4785996606},{"$f":"IFERROR(Contratos_volume!P28*Contratos_preço!I27,0)","v":2938802.6462650471},{"$f":"IFERROR(Contratos_volume!Q28*Contratos_preço!J27,0)","v":3065171.1600544443},{"$f":"IFERROR(Contratos_volume!R28*Contratos_preço!K27,0)","v":3187778.0064566219},{"$f":"IFERROR(Contratos_volume!S28*Contratos_preço!L27,0)","v":3315289.1267148876},{"$f":"IFERROR(Contratos_volume!T28*Contratos_preço!M27,0)","v":3447900.6917834831},{"$f":"IFERROR(Contratos_volume!U28*Contratos_preço!N27,0)","v":3585816.7194548231},{"$f":"IFERROR(Contratos_volume!V28*Contratos_preço!O27,0)","v":3729249.3882330153},{"$f":"IFERROR(Contratos_volume!W28*Contratos_preço!P27,0)","v":3878419.3637623363},{"$f":"IFERROR(Contratos_volume!X28*Contratos_preço!Q27,0)","v":4033556.1383128292},{"$f":"IFERROR(Contratos_volume!Y28*Contratos_preço!R27,0)","v":4194898.3838453433},{"$f":"IFERROR(Contratos_volume!Z28*Contratos_preço!S27,0)","v":4362694.3191991569},{"$f":"IFERROR(Contratos_volume!AA28*Contratos_preço!T27,0)","v":4537202.0919671226},{"$f":"IFERROR(Contratos_volume!AB28*Contratos_preço!U27,0)","v":4718690.1756458078},{"$f":"IFERROR(Contratos_volume!AC28*Contratos_preço!V27,0)","v":4907437.7826716406},{"$f":"IFERROR(Contratos_volume!AD28*Contratos_preço!W27,0)","v":5103735.2939785067},{"$f":"IFERROR(Contratos_volume!AE28*Contratos_preço!X27,0)","v":5307884.7057376476},{"$f":"IFERROR(Contratos_volume!AF28*Contratos_preço!Y27,0)","v":5520200.0939671528},{"$f":"IFERROR(Contratos_volume!AG28*Contratos_preço!Z27,0)","v":5741008.0977258384},{"$f":"IFERROR(Contratos_volume!AH28*Contratos_preço!AA27,0)","v":5970648.4216348734},{"$f":"IFERROR(Contratos_volume!AI28*Contratos_preço!AB27,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ28*Contratos_preço!AC27,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK28*Contratos_preço!AD27,0)","v":0}]
["LEE",{"$f":"Contratos_volume!B29","v":"04ºLEE"},{"$f":"Contratos_volume!G29","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K29*Contratos_preço!D28,0)","v":0},{"$f":"IFERROR(Contratos_volume!L29*Contratos_preço!E28,0)","v":0},{"$f":"IFERROR(Contratos_volume!M29*Contratos_preço!F28,0)","v":0},{"$f":"IFERROR(Contratos_volume!N29*Contratos_preço!G28,0)","v":0},{"$f":"IFERROR(Contratos_volume!O29*Contratos_preço!H28,0)","v":0},{"$f":"IFERROR(Contratos_volume!P29*Contratos_preço!I28,0)","v":0},{"$f":"IFERROR(Contratos_volume!Q29*Contratos_preço!J28,0)","v":0},{"$f":"IFERROR(Contratos_volume!R29*Contratos_preço!K28,0)","v":0},{"$f":"IFERROR(Contratos_volume!S29*Contratos_preço!L28,0)","v":0},{"$f":"IFERROR(Contratos_volume!T29*Contratos_preço!M28,0)","v":0},{"$f":"IFERROR(Contratos_volume!U29*Contratos_preço!N28,0)","v":0},{"$f":"IFERROR(Contratos_volume!V29*Contratos_preço!O28,0)","v":0},{"$f":"IFERROR(Contratos_volume!W29*Contratos_preço!P28,0)","v":0},{"$f":"IFERROR(Contratos_volume!X29*Contratos_preço!Q28,0)","v":0},{"$f":"IFERROR(Contratos_volume!Y29*Contratos_preço!R28,0)","v":0},{"$f":"IFERROR(Contratos_volume!Z29*Contratos_preço!S28,0)","v":0},{"$f":"IFERROR(Contratos_volume!AA29*Contratos_preço!T28,0)","v":0},{"$f":"IFERROR(Contratos_volume!AB29*Contratos_preço!U28,0)","v":0},{"$f":"IFERROR(Contratos_volume!AC29*Contratos_preço!V28,0)","v":0},{"$f":"IFERROR(Contratos_volume!AD29*Contratos_preço!W28,0)","v":0},{"$f":"IFERROR(Contratos_volume!AE29*Contratos_preço!X28,0)","v":0},{"$f":"IFERROR(Contratos_volume!AF29*Contratos_preço!Y28,0)","v":0},{"$f":"IFERROR(Contratos_volume!AG29*Contratos_preço!Z28,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH29*Contratos_preço!AA28,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI29*Contratos_preço!AB28,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ29*Contratos_preço!AC28,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK29*Contratos_preço!AD28,0)","v":0}]
["LEN",{"$f":"Contratos_volume!B30","v":"04ºLEN"},{"$f":"Contratos_volume!G30","v":"DIS"},null,{"$f":"IFERROR(Contratos_volume!K30*Contratos_preço!D29,0)","v":215871331.05173138},{"$f":"IFERROR(Contratos_volume!L30*Contratos_preço!E29,0)","v":233418442.25784069},{"$f":"IFERROR(Contratos_volume!M30*Contratos_preço!F29,0)","v":255327966.43042728},{"$f":"IFERROR(Contratos_volume!N30*Contratos_preço!G29,0)","v":267425538.95489731},{"$f":"IFERROR(Contratos_volume!O30*Contratos_preço!H29,0)","v":279959840.07271606},{"$f":"IFERROR(Contratos_volume!P30*Contratos_preço!I29,0)","v":290878273.83555192},{"$f":"IFERROR(Contratos_volume!Q30*Contratos_preço!J29,0)","v":303386039.61048061},{"$f":"IFERROR(Contratos_volume!R30*Contratos_preço!K29,0)","v":315521481.19489986},{"$f":"IFERROR(Contratos_volume!S30*Contratos_preço!L29,0)","v":328142340.44269592},{"$f":"IFERROR(Contratos_volume!T30*Contratos_preço!M29,0)","v":341268034.06040376},{"$f":"IFERROR(Contratos_volume!U30*Contratos_preço!N29,0)","v":354918755.42281991},{"$f":"IFERROR(Contratos_volume!V30*Contratos_preço!O29,0)","v":0},{"$f":"IFERROR(Contratos_volume!W30*Contratos_preço!P29,0)","v":0},{"$f":"IFERROR(Contratos_volume!X30*Contratos_preço!Q29,0)","v":0},{"$f":"IFERROR(Contratos_volume!Y30*Contratos_preço!R29,0)","v":0},{"$f":"IFERROR(Contratos_volume!Z30*Contratos_preço!S29,0)","v":0},{"$f":"IFERROR(Contratos_volume!AA30*Contratos_preço!T29,0)","v":0},{"$f":"IFERROR(Contratos_volume!AB30*Contratos_preço!U29,0)","v":0},{"$f":"IFERROR(Contratos_volume!AC30*Contratos_preço!V29,0)","v":0},{"$f":"IFERROR(Contratos_volume!AD30*Contratos_preço!W29,0)","v":0},{"$f":"IFERROR(Contratos_volume!AE30*Contratos_preço!X29,0)","v":0},{"$f":"IFERROR(Contratos_volume!AF30*Contratos_preço!Y29,0)","v":0},{"$f":"IFERROR(Contratos_volume!AG30*Contratos_preço!Z29,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH30*Contratos_preço!AA29,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI30*Contratos_preço!AB29,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ30*Contratos_preço!AC29,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK30*Contratos_preço!AD29,0)","v":0}]
["LEE",{"$f":"Contratos_volume!B31","v":"05ºLEE"},{"$f":"Contratos_volume!G31","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K31*Contratos_preço!D30,0)","v":0},{"$f":"IFERROR(Contratos_volume!L31*Contratos_preço!E30,0)","v":0},{"$f":"IFERROR(Contratos_volume!M31*Contratos_preço!F30,0)","v":0},{"$f":"IFERROR(Contratos_volume!N31*Contratos_preço!G30,0)","v":0},{"$f":"IFERROR(Contratos_volume!O31*Contratos_preço!H30,0)","v":0},{"$f":"IFERROR(Contratos_volume!P31*Contratos_preço!I30,0)","v":0},{"$f":"IFERROR(Contratos_volume!Q31*Contratos_preço!J30,0)","v":0},{"$f":"IFERROR(Contratos_volume!R31*Contratos_preço!K30,0)","v":0},{"$f":"IFERROR(Contratos_volume!S31*Contratos_preço!L30,0)","v":0},{"$f":"IFERROR(Contratos_volume!T31*Contratos_preço!M30,0)","v":0},{"$f":"IFERROR(Contratos_volume!U31*Contratos_preço!N30,0)","v":0},{"$f":"IFERROR(Contratos_volume!V31*Contratos_preço!O30,0)","v":0},{"$f":"IFERROR(Contratos_volume!W31*Contratos_preço!P30,0)","v":0},{"$f":"IFERROR(Contratos_volume!X31*Contratos_preço!Q30,0)","v":0},{"$f":"IFERROR(Contratos_volume!Y31*Contratos_preço!R30,0)","v":0},{"$f":"IFERROR(Contratos_volume!Z31*Contratos_preço!S30,0)","v":0},{"$f":"IFERROR(Contratos_volume!AA31*Contratos_preço!T30,0)","v":0},{"$f":"IFERROR(Contratos_volume!AB31*Contratos_preço!U30,0)","v":0},{"$f":"IFERROR(Contratos_volume!AC31*Contratos_preço!V30,0)","v":0},{"$f":"IFERROR(Contratos_volume!AD31*Contratos_preço!W30,0)","v":0},{"$f":"IFERROR(Contratos_volume!AE31*Contratos_preço!X30,0)","v":0},{"$f":"IFERROR(Contratos_volume!AF31*Contratos_preço!Y30,0)","v":0},{"$f":"IFERROR(Contratos_volume!AG31*Contratos_preço!Z30,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH31*Contratos_preço!AA30,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI31*Contratos_preço!AB30,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ31*Contratos_preço!AC30,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK31*Contratos_preço!AD30,0)","v":0}]
["LEN",{"$f":"Contratos_volume!B32","v":"05ºLEN"},{"$f":"Contratos_volume!G32","v":"DIS"},null,{"$f":"IFERROR(Contratos_volume!K32*Contratos_preço!D31,0)","v":66525374.934231639},{"$f":"IFERROR(Contratos_volume!L32*Contratos_preço!E31,0)","v":71932893.136448801},{"$f":"IFERROR(Contratos_volume!M32*Contratos_preço!F31,0)","v":78684782.343370155},{"$f":"IFERROR(Contratos_volume!N32*Contratos_preço!G31,0)","v":82412908.463978395},{"$f":"IFERROR(Contratos_volume!O32*Contratos_preço!H31,0)","v":86275621.855974048},{"$f":"IFERROR(Contratos_volume!P32*Contratos_preço!I31,0)","v":89640371.108357012},{"$f":"IFERROR(Contratos_volume!Q32*Contratos_preço!J31,0)","v":93494907.066016361},{"$f":"IFERROR(Contratos_volume!R32*Contratos_preço!K31,0)","v":97234703.348657012},{"$f":"IFERROR(Contratos_volume!S32*Contratos_preço!L31,0)","v":101124091.48260333},{"$f":"IFERROR(Contratos_volume!T32*Contratos_preço!M31,0)","v":105169055.14190745},{"$f":"IFERROR(Contratos_volume!U32*Contratos_preço!N31,0)","v":109375817.34758377},{"$f":"IFERROR(Contratos_volume!V32*Contratos_preço!O31,0)","v":113750850.04148713},{"$f":"IFERROR(Contratos_volume!W32*Contratos_preço!P31,0)","v":118300884.0431466},{"$f":"IFERROR(Contratos_volume!X32*Contratos_preço!Q31,0)","v":0},{"$f":"IFERROR(Contratos_volume!Y32*Contratos_preço!R31,0)","v":0},{"$f":"IFERROR(Contratos_volume!Z32*Contratos_preço!S31,0)","v":0},{"$f":"IFERROR(Contratos_volume!AA32*Contratos_preço!T31,0)","v":0},{"$f":"IFERROR(Contratos_volume!AB32*Contratos_preço!U31,0)","v":0},{"$f":"IFERROR(Contratos_volume!AC32*Contratos_preço!V31,0)","v":0},{"$f":"IFERROR(Contratos_volume!AD32*Contratos_preço!W31,0)","v":0},{"$f":"IFERROR(Contratos_volume!AE32*Contratos_preço!X31,0)","v":0},{"$f":"IFERROR(Contratos_volume!AF32*Contratos_preço!Y31,0)","v":0},{"$f":"IFERROR(Contratos_volume!AG32*Contratos_preço!Z31,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH32*Contratos_preço!AA31,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI32*Contratos_preço!AB31,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ32*Contratos_preço!AC31,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK32*Contratos_preço!AD31,0)","v":0}]
["LEN",{"$f":"Contratos_volume!B33","v":"05ºLEN"},{"$f":"Contratos_volume!G33","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K33*Contratos_preço!D32,0)","v":30971307.637075692},{"$f":"IFERROR(Contratos_volume!L33*Contratos_preço!E32,0)","v":33488811.821900293},{"$f":"IFERROR(Contratos_volume!M33*Contratos_preço!F32,0)","v":36632196.402081132},{"$f":"IFERROR(Contratos_volume!N33*Contratos_preço!G32,0)","v":38367849.017422669},{"$f":"IFERROR(Contratos_volume!O33*Contratos_preço!H32,0)","v":40166159.585316822},{"$f":"IFERROR(Contratos_volume!P33*Contratos_preço!I32,0)","v":41732639.809144169},{"$f":"IFERROR(Contratos_volume!Q33*Contratos_preço!J32,0)","v":43527143.32093738},{"$f":"IFERROR(Contratos_volume!R33*Contratos_preço!K32,0)","v":45268229.053774863},{"$f":"IFERROR(Contratos_volume!S33*Contratos_preço!L32,0)","v":47078958.215925857},{"$f":"IFERROR(Contratos_volume!T33*Contratos_preço!M32,0)","v":48962116.544562906},{"$f":"IFERROR(Contratos_volume!U33*Contratos_preço!N32,0)","v":50920601.206345424},{"$f":"IFERROR(Contratos_volume!V33*Contratos_preço!O32,0)","v":52957425.254599243},{"$f":"IFERROR(Contratos_volume!W33*Contratos_preço!P32,0)","v":55075722.264783204},{"$f":"IFERROR(Contratos_volume!X33*Contratos_preço!Q32,0)","v":57278751.155374542},{"$f":"IFERROR(Contratos_volume!Y33*Contratos_preço!R32,0)","v":59569901.201589525},{"$f":"IFERROR(Contratos_volume!Z33*Contratos_preço!S32,0)","v":61952697.249653108},{"$f":"IFERROR(Contratos_volume!AA33*Contratos_preço!T32,0)","v":64430805.139639236},{"$f":"IFERROR(Contratos_volume!AB33*Contratos_preço!U32,0)","v":67008037.345224805},{"$f":"IFERROR(Contratos_volume!AC33*Contratos_preço!V32,0)","v":69688358.839033797},{"$f":"IFERROR(Contratos_volume!AD33*Contratos_preço!W32,0)","v":72475893.192595154},{"$f":"IFERROR(Contratos_volume!AE33*Contratos_preço!X32,0)","v":75374928.920298964},{"$f":"IFERROR(Contratos_volume!AF33*Contratos_preço!Y32,0)","v":78389926.077110931},{"$f":"IFERROR(Contratos_volume!AG33*Contratos_preço!Z32,0)","v":81525523.120195344},{"$f":"IFERROR(Contratos_volume!AH33*Contratos_preço!AA32,0)","v":84786544.045003176},{"$f":"IFERROR(Contratos_volume!AI33*Contratos_preço!AB32,0)","v":88178005.806803301},{"$f":"IFERROR(Contratos_volume!AJ33*Contratos_preço!AC32,0)","v":91705126.039075434},{"$f":"IFERROR(Contratos_volume!AK33*Contratos_preço!AD32,0)","v":95373331.080638468}]
["ºLA",{"$f":"Contratos_volume!B34","v":"06ºLA"},{"$f":"Contratos_volume!G34","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K34*Contratos_preço!D33,0)","v":0},{"$f":"IFERROR(Contratos_volume!L34*Contratos_preço!E33,0)","v":0},{"$f":"IFERROR(Contratos_volume!M34*Contratos_preço!F33,0)","v":0},{"$f":"IFERROR(Contratos_volume!N34*Contratos_preço!G33,0)","v":0},{"$f":"IFERROR(Contratos_volume!O34*Contratos_preço!H33,0)","v":0},{"$f":"IFERROR(Contratos_volume!P34*Contratos_preço!I33,0)","v":0},{"$f":"IFERROR(Contratos_volume!Q34*Contratos_preço!J33,0)","v":0},{"$f":"IFERROR(Contratos_volume!R34*Contratos_preço!K33,0)","v":0},{"$f":"IFERROR(Contratos_volume!S34*Contratos_preço!L33,0)","v":0},{"$f":"IFERROR(Contratos_volume!T34*Contratos_preço!M33,0)","v":0},{"$f":"IFERROR(Contratos_volume!U34*Contratos_preço!N33,0)","v":0},{"$f":"IFERROR(Contratos_volume!V34*Contratos_preço!O33,0)","v":0},{"$f":"IFERROR(Contratos_volume!W34*Contratos_preço!P33,0)","v":0},{"$f":"IFERROR(Contratos_volume!X34*Contratos_preço!Q33,0)","v":0},{"$f":"IFERROR(Contratos_volume!Y34*Contratos_preço!R33,0)","v":0},{"$f":"IFERROR(Contratos_volume!Z34*Contratos_preço!S33,0)","v":0},{"$f":"IFERROR(Contratos_volume!AA34*Contratos_preço!T33,0)","v":0},{"$f":"IFERROR(Contratos_volume!AB34*Contratos_preço!U33,0)","v":0},{"$f":"IFERROR(Contratos_volume!AC34*Contratos_preço!V33,0)","v":0},{"$f":"IFERROR(Contratos_volume!AD34*Contratos_preço!W33,0)","v":0},{"$f":"IFERROR(Contratos_volume!AE34*Contratos_preço!X33,0)","v":0},{"$f":"IFERROR(Contratos_volume!AF34*Contratos_preço!Y33,0)","v":0},{"$f":"IFERROR(Contratos_volume!AG34*Contratos_preço!Z33,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH34*Contratos_preço!AA33,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI34*Contratos_preço!AB33,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ34*Contratos_preço!AC33,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK34*Contratos_preço!AD33,0)","v":0}]
["LEN",{"$f":"Contratos_volume!B35","v":"07ºLEN"},{"$f":"Contratos_volume!G35","v":"DIS"},null,{"$f":"IFERROR(Contratos_volume!K35*Contratos_preço!D34,0)","v":124525647.15338811},{"$f":"IFERROR(Contratos_volume!L35*Contratos_preço!E34,0)","v":135751384.47471684},{"$f":"IFERROR(Contratos_volume!M35*Contratos_preço!F34,0)","v":89938553.362723008},{"$f":"IFERROR(Contratos_volume!N35*Contratos_preço!G34,0)","v":94199889.037238449},{"$f":"IFERROR(Contratos_volume!O35*Contratos_preço!H34,0)","v":98615061.122418359},{"$f":"IFERROR(Contratos_volume!P35*Contratos_preço!I34,0)","v":102461048.50619267},{"$f":"IFERROR(Contratos_volume!Q35*Contratos_preço!J34,0)","v":106866873.59195895},{"$f":"IFERROR(Contratos_volume!R35*Contratos_preço!K34,0)","v":111141548.53563733},{"$f":"IFERROR(Contratos_volume!S35*Contratos_preço!L34,0)","v":115587210.47706284},{"$f":"IFERROR(Contratos_volume!T35*Contratos_preço!M34,0)","v":120210698.89614534},{"$f":"IFERROR(Contratos_volume!U35*Contratos_preço!N34,0)","v":125019126.85199116},{"$f":"IFERROR(Contratos_volume!V35*Contratos_preço!O34,0)","v":130019891.92607079},{"$f":"IFERROR(Contratos_volume!W35*Contratos_preço!P34,0)","v":135220687.60311365},{"$f":"IFERROR(Contratos_volume!X35*Contratos_preço!Q34,0)","v":140629515.1072382},{"$f":"IFERROR(Contratos_volume!Y35*Contratos_preço!R34,0)","v":0},{"$f":"IFERROR(Contratos_volume!Z35*Contratos_preço!S34,0)","v":0},{"$f":"IFERROR(Contratos_volume!AA35*Contratos_preço!T34,0)","v":0},{"$f":"IFERROR(Contratos_volume!AB35*Contratos_preço!U34,0)","v":0},{"$f":"IFERROR(Contratos_volume!AC35*Contratos_preço!V34,0)","v":0},{"$f":"IFERROR(Contratos_volume!AD35*Contratos_preço!W34,0)","v":0},{"$f":"IFERROR(Contratos_volume!AE35*Contratos_preço!X34,0)","v":0},{"$f":"IFERROR(Contratos_volume!AF35*Contratos_preço!Y34,0)","v":0},{"$f":"IFERROR(Contratos_volume!AG35*Contratos_preço!Z34,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH35*Contratos_preço!AA34,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI35*Contratos_preço!AB34,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ35*Contratos_preço!AC34,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK35*Contratos_preço!AD34,0)","v":0}]
["LEN",{"$f":"Contratos_volume!B36","v":"07ºLEN"},{"$f":"Contratos_volume!G36","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K36*Contratos_preço!D35,0)","v":0},{"$f":"IFERROR(Contratos_volume!L36*Contratos_preço!E35,0)","v":0},{"$f":"IFERROR(Contratos_volume!M36*Contratos_preço!F35,0)","v":0},{"$f":"IFERROR(Contratos_volume!N36*Contratos_preço!G35,0)","v":0},{"$f":"IFERROR(Contratos_volume!O36*Contratos_preço!H35,0)","v":0},{"$f":"IFERROR(Contratos_volume!P36*Contratos_preço!I35,0)","v":0},{"$f":"IFERROR(Contratos_volume!Q36*Contratos_preço!J35,0)","v":0},{"$f":"IFERROR(Contratos_volume!R36*Contratos_preço!K35,0)","v":0},{"$f":"IFERROR(Contratos_volume!S36*Contratos_preço!L35,0)","v":0},{"$f":"IFERROR(Contratos_volume!T36*Contratos_preço!M35,0)","v":0},{"$f":"IFERROR(Contratos_volume!U36*Contratos_preço!N35,0)","v":0},{"$f":"IFERROR(Contratos_volume!V36*Contratos_preço!O35,0)","v":0},{"$f":"IFERROR(Contratos_volume!W36*Contratos_preço!P35,0)","v":0},{"$f":"IFERROR(Contratos_volume!X36*Contratos_preço!Q35,0)","v":0},{"$f":"IFERROR(Contratos_volume!Y36*Contratos_preço!R35,0)","v":0},{"$f":"IFERROR(Contratos_volume!Z36*Contratos_preço!S35,0)","v":0},{"$f":"IFERROR(Contratos_volume!AA36*Contratos_preço!T35,0)","v":0},{"$f":"IFERROR(Contratos_volume!AB36*Contratos_preço!U35,0)","v":0},{"$f":"IFERROR(Contratos_volume!AC36*Contratos_preço!V35,0)","v":0},{"$f":"IFERROR(Contratos_volume!AD36*Contratos_preço!W35,0)","v":0},{"$f":"IFERROR(Contratos_volume!AE36*Contratos_preço!X35,0)","v":0},{"$f":"IFERROR(Contratos_volume!AF36*Contratos_preço!Y35,0)","v":0},{"$f":"IFERROR(Contratos_volume!AG36*Contratos_preço!Z35,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH36*Contratos_preço!AA35,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI36*Contratos_preço!AB35,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ36*Contratos_preço!AC35,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK36*Contratos_preço!AD35,0)","v":0}]
["LEE",{"$f":"Contratos_volume!B37","v":"08ºLEE"},{"$f":"Contratos_volume!G37","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K37*Contratos_preço!D36,0)","v":0},{"$f":"IFERROR(Contratos_volume!L37*Contratos_preço!E36,0)","v":0},{"$f":"IFERROR(Contratos_volume!M37*Contratos_preço!F36,0)","v":0},{"$f":"IFERROR(Contratos_volume!N37*Contratos_preço!G36,0)","v":0},{"$f":"IFERROR(Contratos_volume!O37*Contratos_preço!H36,0)","v":0},{"$f":"IFERROR(Contratos_volume!P37*Contratos_preço!I36,0)","v":0},{"$f":"IFERROR(Contratos_volume!Q37*Contratos_preço!J36,0)","v":0},{"$f":"IFERROR(Contratos_volume!R37*Contratos_preço!K36,0)","v":0},{"$f":"IFERROR(Contratos_volume!S37*Contratos_preço!L36,0)","v":0},{"$f":"IFERROR(Contratos_volume!T37*Contratos_preço!M36,0)","v":0},{"$f":"IFERROR(Contratos_volume!U37*Contratos_preço!N36,0)","v":0},{"$f":"IFERROR(Contratos_volume!V37*Contratos_preço!O36,0)","v":0},{"$f":"IFERROR(Contratos_volume!W37*Contratos_preço!P36,0)","v":0},{"$f":"IFERROR(Contratos_volume!X37*Contratos_preço!Q36,0)","v":0},{"$f":"IFERROR(Contratos_volume!Y37*Contratos_preço!R36,0)","v":0},{"$f":"IFERROR(Contratos_volume!Z37*Contratos_preço!S36,0)","v":0},{"$f":"IFERROR(Contratos_volume!AA37*Contratos_preço!T36,0)","v":0},{"$f":"IFERROR(Contratos_volume!AB37*Contratos_preço!U36,0)","v":0},{"$f":"IFERROR(Contratos_volume!AC37*Contratos_preço!V36,0)","v":0},{"$f":"IFERROR(Contratos_volume!AD37*Contratos_preço!W36,0)","v":0},{"$f":"IFERROR(Contratos_volume!AE37*Contratos_preço!X36,0)","v":0},{"$f":"IFERROR(Contratos_volume!AF37*Contratos_preço!Y36,0)","v":0},{"$f":"IFERROR(Contratos_volume!AG37*Contratos_preço!Z36,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH37*Contratos_preço!AA36,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI37*Contratos_preço!AB36,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ37*Contratos_preço!AC36,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK37*Contratos_preço!AD36,0)","v":0}]
["LEE",{"$f":"Contratos_volume!B38","v":"10ºLEE"},{"$f":"Contratos_volume!G38","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K38*Contratos_preço!D37,0)","v":0},{"$f":"IFERROR(Contratos_volume!L38*Contratos_preço!E37,0)","v":0},{"$f":"IFERROR(Contratos_volume!M38*Contratos_preço!F37,0)","v":0},{"$f":"IFERROR(Contratos_volume!N38*Contratos_preço!G37,0)","v":0},{"$f":"IFERROR(Contratos_volume!O38*Contratos_preço!H37,0)","v":0},{"$f":"IFERROR(Contratos_volume!P38*Contratos_preço!I37,0)","v":0},{"$f":"IFERROR(Contratos_volume!Q38*Contratos_preço!J37,0)","v":0},{"$f":"IFERROR(Contratos_volume!R38*Contratos_preço!K37,0)","v":0},{"$f":"IFERROR(Contratos_volume!S38*Contratos_preço!L37,0)","v":0},{"$f":"IFERROR(Contratos_volume!T38*Contratos_preço!M37,0)","v":0},{"$f":"IFERROR(Contratos_volume!U38*Contratos_preço!N37,0)","v":0},{"$f":"IFERROR(Contratos_volume!V38*Contratos_preço!O37,0)","v":0},{"$f":"IFERROR(Contratos_volume!W38*Contratos_preço!P37,0)","v":0},{"$f":"IFERROR(Contratos_volume!X38*Contratos_preço!Q37,0)","v":0},{"$f":"IFERROR(Contratos_volume!Y38*Contratos_preço!R37,0)","v":0},{"$f":"IFERROR(Contratos_volume!Z38*Contratos_preço!S37,0)","v":0},{"$f":"IFERROR(Contratos_volume!AA38*Contratos_preço!T37,0)","v":0},{"$f":"IFERROR(Contratos_volume!AB38*Contratos_preço!U37,0)","v":0},{"$f":"IFERROR(Contratos_volume!AC38*Contratos_preço!V37,0)","v":0},{"$f":"IFERROR(Contratos_volume!AD38*Contratos_preço!W37,0)","v":0},{"$f":"IFERROR(Contratos_volume!AE38*Contratos_preço!X37,0)","v":0},{"$f":"IFERROR(Contratos_volume!AF38*Contratos_preço!Y37,0)","v":0},{"$f":"IFERROR(Contratos_volume!AG38*Contratos_preço!Z37,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH38*Contratos_preço!AA37,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI38*Contratos_preço!AB37,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ38*Contratos_preço!AC37,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK38*Contratos_preço!AD37,0)","v":0}]
["LEN",{"$f":"Contratos_volume!B39","v":"10ºLEN"},{"$f":"Contratos_volume!G39","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K39*Contratos_preço!D38,0)","v":0},{"$f":"IFERROR(Contratos_volume!L39*Contratos_preço!E38,0)","v":2644194.5935011278},{"$f":"IFERROR(Contratos_volume!M39*Contratos_preço!F38,0)","v":2892388.5442573456},{"$f":"IFERROR(Contratos_volume!N39*Contratos_preço!G38,0)","v":3029431.4255064465},{"$f":"IFERROR(Contratos_volume!O39*Contratos_preço!H38,0)","v":3171421.6252886923},{"$f":"IFERROR(Contratos_volume!P39*Contratos_preço!I38,0)","v":3295107.0686749513},{"$f":"IFERROR(Contratos_volume!Q39*Contratos_preço!J38,0)","v":3436796.6726279738},{"$f":"IFERROR(Contratos_volume!R39*Contratos_preço!K38,0)","v":3574268.5395330931},{"$f":"IFERROR(Contratos_volume!S39*Contratos_preço!L38,0)","v":3717239.2811144171},{"$f":"IFERROR(Contratos_volume!T39*Contratos_preço!M38,0)","v":3865928.8523589936},{"$f":"IFERROR(Contratos_volume!U39*Contratos_preço!N38,0)","v":4020566.0064533534},{"$f":"IFERROR(Contratos_volume!V39*Contratos_preço!O38,0)","v":4181388.6467114883},{"$f":"IFERROR(Contratos_volume!W39*Contratos_preço!P38,0)","v":4348644.1925799483},{"$f":"IFERROR(Contratos_volume!X39*Contratos_preço!Q38,0)","v":4522589.9602831453},{"$f":"IFERROR(Contratos_volume!Y39*Contratos_preço!R38,0)","v":4703493.5586944716},{"$f":"IFERROR(Contratos_volume!Z39*Contratos_preço!S38,0)","v":4891633.3010422513},{"$f":"IFERROR(Contratos_volume!AA39*Contratos_preço!T38,0)","v":5087298.6330839405},{"$f":"IFERROR(Contratos_volume!AB39*Contratos_preço!U38,0)","v":5290790.5784072988},{"$f":"IFERROR(Contratos_volume!AC39*Contratos_preço!V38,0)","v":5502422.2015435919},{"$f":"IFERROR(Contratos_volume!AD39*Contratos_preço!W38,0)","v":5722519.0896053351},{"$f":"IFERROR(Contratos_volume!AE39*Contratos_preço!X38,0)","v":5951419.8531895485},{"$f":"IFERROR(Contratos_volume!AF39*Contratos_preço!Y38,0)","v":6189476.6473171301},{"$f":"IFERROR(Contratos_volume!AG39*Contratos_preço!Z38,0)","v":6437055.7132098153},{"$f":"IFERROR(Contratos_volume!AH39*Contratos_preço!AA38,0)","v":6694537.9417382088},{"$f":"IFERROR(Contratos_volume!AI39*Contratos_preço!AB38,0)","v":6962319.4594077365},{"$f":"IFERROR(Contratos_volume!AJ39*Contratos_preço!AC38,0)","v":7240812.2377840467},{"$f":"IFERROR(Contratos_volume!AK39*Contratos_preço!AD38,0)","v":7530444.727295409}]
["LEN",{"$f":"Contratos_volume!B40","v":"10ºLEN"},{"$f":"Contratos_volume!G40","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K40*Contratos_preço!D39,0)","v":10198868.395757282},{"$f":"IFERROR(Contratos_volume!L40*Contratos_preço!E39,0)","v":11658052.248091863},{"$f":"IFERROR(Contratos_volume!M40*Contratos_preço!F39,0)","v":12752320.443287421},{"$f":"IFERROR(Contratos_volume!N40*Contratos_preço!G39,0)","v":13356532.052280858},{"$f":"IFERROR(Contratos_volume!O40*Contratos_preço!H39,0)","v":13982556.011276491},{"$f":"IFERROR(Contratos_volume!P40*Contratos_preço!I39,0)","v":14527875.695716273},{"$f":"IFERROR(Contratos_volume!Q40*Contratos_preço!J39,0)","v":15152574.350632073},{"$f":"IFERROR(Contratos_volume!R40*Contratos_preço!K39,0)","v":15758677.324657356},{"$f":"IFERROR(Contratos_volume!S40*Contratos_preço!L39,0)","v":16389024.417643651},{"$f":"IFERROR(Contratos_volume!T40*Contratos_preço!M39,0)","v":17044585.3943494},{"$f":"IFERROR(Contratos_volume!U40*Contratos_preço!N39,0)","v":17726368.810123377},{"$f":"IFERROR(Contratos_volume!V40*Contratos_preço!O39,0)","v":18435423.562528312},{"$f":"IFERROR(Contratos_volume!W40*Contratos_preço!P39,0)","v":19172840.505029444},{"$f":"IFERROR(Contratos_volume!X40*Contratos_preço!Q39,0)","v":19939754.125230625},{"$f":"IFERROR(Contratos_volume!Y40*Contratos_preço!R39,0)","v":20737344.290239852},{"$f":"IFERROR(Contratos_volume!Z40*Contratos_preço!S39,0)","v":21566838.061849445},{"$f":"IFERROR(Contratos_volume!AA40*Contratos_preço!T39,0)","v":22429511.584323421},{"$f":"IFERROR(Contratos_volume!AB40*Contratos_preço!U39,0)","v":23326692.047696359},{"$f":"IFERROR(Contratos_volume!AC40*Contratos_preço!V39,0)","v":24259759.729604218},{"$f":"IFERROR(Contratos_volume!AD40*Contratos_preço!W39,0)","v":25230150.11878838},{"$f":"IFERROR(Contratos_volume!AE40*Contratos_preço!X39,0)","v":26239356.123539921},{"$f":"IFERROR(Contratos_volume!AF40*Contratos_preço!Y39,0)","v":27288930.368481517},{"$f":"IFERROR(Contratos_volume!AG40*Contratos_preço!Z39,0)","v":28380487.583220776},{"$f":"IFERROR(Contratos_volume!AH40*Contratos_preço!AA39,0)","v":29515707.086549614},{"$f":"IFERROR(Contratos_volume!AI40*Contratos_preço!AB39,0)","v":30696335.370011598},{"$f":"IFERROR(Contratos_volume!AJ40*Contratos_preço!AC39,0)","v":31924188.784812067},{"$f":"IFERROR(Contratos_volume!AK40*Contratos_preço!AD39,0)","v":33201156.336204544}]
["LEN",{"$f":"Contratos_volume!B41","v":"11ºLEN"},{"$f":"Contratos_volume!G41","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K41*Contratos_preço!D40,0)","v":25277171.813028943},{"$f":"IFERROR(Contratos_volume!L41*Contratos_preço!E40,0)","v":27331827.901997335},{"$f":"IFERROR(Contratos_volume!M41*Contratos_preço!F40,0)","v":29897295.044641983},{"$f":"IFERROR(Contratos_volume!N41*Contratos_preço!G40,0)","v":31313844.512937646},{"$f":"IFERROR(Contratos_volume!O41*Contratos_preço!H40,0)","v":32781532.145972248},{"$f":"IFERROR(Contratos_volume!P41*Contratos_preço!I40,0)","v":34060011.899665169},{"$f":"IFERROR(Contratos_volume!Q41*Contratos_preço!J40,0)","v":35524592.411350764},{"$f":"IFERROR(Contratos_volume!R41*Contratos_preço!K40,0)","v":36945576.10780479},{"$f":"IFERROR(Contratos_volume!S41*Contratos_preço!L40,0)","v":38423399.152116992},{"$f":"IFERROR(Contratos_volume!T41*Contratos_preço!M40,0)","v":39960335.11820168},{"$f":"IFERROR(Contratos_volume!U41*Contratos_preço!N40,0)","v":41558748.522929735},{"$f":"IFERROR(Contratos_volume!V41*Contratos_preço!O40,0)","v":43221098.463846929},{"$f":"IFERROR(Contratos_volume!W41*Contratos_preço!P40,0)","v":44949942.402400814},{"$f":"IFERROR(Contratos_volume!X41*Contratos_preço!Q40,0)","v":46747940.098496854},{"$f":"IFERROR(Contratos_volume!Y41*Contratos_preço!R40,0)","v":48617857.702436723},{"$f":"IFERROR(Contratos_volume!Z41*Contratos_preço!S40,0)","v":50562572.010534197},{"$f":"IFERROR(Contratos_volume!AA41*Contratos_preço!T40,0)","v":52585074.89095556},{"$f":"IFERROR(Contratos_volume!AB41*Contratos_preço!U40,0)","v":54688477.886593789},{"$f":"IFERROR(Contratos_volume!AC41*Contratos_preço!V40,0)","v":56876017.002057545},{"$f":"IFERROR(Contratos_volume!AD41*Contratos_preço!W40,0)","v":59151057.682139836},{"$f":"IFERROR(Contratos_volume!AE41*Contratos_preço!X40,0)","v":61517099.989425443},{"$f":"IFERROR(Contratos_volume!AF41*Contratos_preço!Y40,0)","v":63977783.989002451},{"$f":"IFERROR(Contratos_volume!AG41*Contratos_preço!Z40,0)","v":66536895.348562554},{"$f":"IFERROR(Contratos_volume!AH41*Contratos_preço!AA40,0)","v":69198371.16250506},{"$f":"IFERROR(Contratos_volume!AI41*Contratos_preço!AB40,0)","v":71966306.009005263},{"$f":"IFERROR(Contratos_volume!AJ41*Contratos_preço!AC40,0)","v":74844958.249365479},{"$f":"IFERROR(Contratos_volume!AK41*Contratos_preço!AD40,0)","v":77838756.579340085}]
["LEE",{"$f":"Contratos_volume!B42","v":"12ºLEE"},{"$f":"Contratos_volume!G42","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K42*Contratos_preço!D41,0)","v":20516839.107577831},{"$f":"IFERROR(Contratos_volume!L42*Contratos_preço!E41,0)","v":0},{"$f":"IFERROR(Contratos_volume!M42*Contratos_preço!F41,0)","v":0},{"$f":"IFERROR(Contratos_volume!N42*Contratos_preço!G41,0)","v":0},{"$f":"IFERROR(Contratos_volume!O42*Contratos_preço!H41,0)","v":0},{"$f":"IFERROR(Contratos_volume!P42*Contratos_preço!I41,0)","v":0},{"$f":"IFERROR(Contratos_volume!Q42*Contratos_preço!J41,0)","v":0},{"$f":"IFERROR(Contratos_volume!R42*Contratos_preço!K41,0)","v":0},{"$f":"IFERROR(Contratos_volume!S42*Contratos_preço!L41,0)","v":0},{"$f":"IFERROR(Contratos_volume!T42*Contratos_preço!M41,0)","v":0},{"$f":"IFERROR(Contratos_volume!U42*Contratos_preço!N41,0)","v":0},{"$f":"IFERROR(Contratos_volume!V42*Contratos_preço!O41,0)","v":0},{"$f":"IFERROR(Contratos_volume!W42*Contratos_preço!P41,0)","v":0},{"$f":"IFERROR(Contratos_volume!X42*Contratos_preço!Q41,0)","v":0},{"$f":"IFERROR(Contratos_volume!Y42*Contratos_preço!R41,0)","v":0},{"$f":"IFERROR(Contratos_volume!Z42*Contratos_preço!S41,0)","v":0},{"$f":"IFERROR(Contratos_volume!AA42*Contratos_preço!T41,0)","v":0},{"$f":"IFERROR(Contratos_volume!AB42*Contratos_preço!U41,0)","v":0},{"$f":"IFERROR(Contratos_volume!AC42*Contratos_preço!V41,0)","v":0},{"$f":"IFERROR(Contratos_volume!AD42*Contratos_preço!W41,0)","v":0},{"$f":"IFERROR(Contratos_volume!AE42*Contratos_preço!X41,0)","v":0},{"$f":"IFERROR(Contratos_volume!AF42*Contratos_preço!Y41,0)","v":0},{"$f":"IFERROR(Contratos_volume!AG42*Contratos_preço!Z41,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH42*Contratos_preço!AA41,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI42*Contratos_preço!AB41,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ42*Contratos_preço!AC41,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK42*Contratos_preço!AD41,0)","v":0}]
["LEE",{"$f":"Contratos_volume!B43","v":"12ºLEE"},{"$f":"Contratos_volume!G43","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K43*Contratos_preço!D42,0)","v":818869.04708697833},{"$f":"IFERROR(Contratos_volume!L43*Contratos_preço!E42,0)","v":0},{"$f":"IFERROR(Contratos_volume!M43*Contratos_preço!F42,0)","v":0},{"$f":"IFERROR(Contratos_volume!N43*Contratos_preço!G42,0)","v":0},{"$f":"IFERROR(Contratos_volume!O43*Contratos_preço!H42,0)","v":0},{"$f":"IFERROR(Contratos_volume!P43*Contratos_preço!I42,0)","v":0},{"$f":"IFERROR(Contratos_volume!Q43*Contratos_preço!J42,0)","v":0},{"$f":"IFERROR(Contratos_volume!R43*Contratos_preço!K42,0)","v":0},{"$f":"IFERROR(Contratos_volume!S43*Contratos_preço!L42,0)","v":0},{"$f":"IFERROR(Contratos_volume!T43*Contratos_preço!M42,0)","v":0},{"$f":"IFERROR(Contratos_volume!U43*Contratos_preço!N42,0)","v":0},{"$f":"IFERROR(Contratos_volume!V43*Contratos_preço!O42,0)","v":0},{"$f":"IFERROR(Contratos_volume!W43*Contratos_preço!P42,0)","v":0},{"$f":"IFERROR(Contratos_volume!X43*Contratos_preço!Q42,0)","v":0},{"$f":"IFERROR(Contratos_volume!Y43*Contratos_preço!R42,0)","v":0},{"$f":"IFERROR(Contratos_volume!Z43*Contratos_preço!S42,0)","v":0},{"$f":"IFERROR(Contratos_volume!AA43*Contratos_preço!T42,0)","v":0},{"$f":"IFERROR(Contratos_volume!AB43*Contratos_preço!U42,0)","v":0},{"$f":"IFERROR(Contratos_volume!AC43*Contratos_preço!V42,0)","v":0},{"$f":"IFERROR(Contratos_volume!AD43*Contratos_preço!W42,0)","v":0},{"$f":"IFERROR(Contratos_volume!AE43*Contratos_preço!X42,0)","v":0},{"$f":"IFERROR(Contratos_volume!AF43*Contratos_preço!Y42,0)","v":0},{"$f":"IFERROR(Contratos_volume!AG43*Contratos_preço!Z42,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH43*Contratos_preço!AA42,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI43*Contratos_preço!AB42,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ43*Contratos_preço!AC42,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK43*Contratos_preço!AD42,0)","v":0}]
["LEE",{"$f":"Contratos_volume!B44","v":"12ºLEE"},{"$f":"Contratos_volume!G44","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K44*Contratos_preço!D43,0)","v":4162443.4703031653},{"$f":"IFERROR(Contratos_volume!L44*Contratos_preço!E43,0)","v":6800941.2046122188},{"$f":"IFERROR(Contratos_volume!M44*Contratos_preço!F43,0)","v":0},{"$f":"IFERROR(Contratos_volume!N44*Contratos_preço!G43,0)","v":0},{"$f":"IFERROR(Contratos_volume!O44*Contratos_preço!H43,0)","v":0},{"$f":"IFERROR(Contratos_volume!P44*Contratos_preço!I43,0)","v":0},{"$f":"IFERROR(Contratos_volume!Q44*Contratos_preço!J43,0)","v":0},{"$f":"IFERROR(Contratos_volume!R44*Contratos_preço!K43,0)","v":0},{"$f":"IFERROR(Contratos_volume!S44*Contratos_preço!L43,0)","v":0},{"$f":"IFERROR(Contratos_volume!T44*Contratos_preço!M43,0)","v":0},{"$f":"IFERROR(Contratos_volume!U44*Contratos_preço!N43,0)","v":0},{"$f":"IFERROR(Contratos_volume!V44*Contratos_preço!O43,0)","v":0},{"$f":"IFERROR(Contratos_volume!W44*Contratos_preço!P43,0)","v":0},{"$f":"IFERROR(Contratos_volume!X44*Contratos_preço!Q43,0)","v":0},{"$f":"IFERROR(Contratos_volume!Y44*Contratos_preço!R43,0)","v":0},{"$f":"IFERROR(Contratos_volume!Z44*Contratos_preço!S43,0)","v":0},{"$f":"IFERROR(Contratos_volume!AA44*Contratos_preço!T43,0)","v":0},{"$f":"IFERROR(Contratos_volume!AB44*Contratos_preço!U43,0)","v":0},{"$f":"IFERROR(Contratos_volume!AC44*Contratos_preço!V43,0)","v":0},{"$f":"IFERROR(Contratos_volume!AD44*Contratos_preço!W43,0)","v":0},{"$f":"IFERROR(Contratos_volume!AE44*Contratos_preço!X43,0)","v":0},{"$f":"IFERROR(Contratos_volume!AF44*Contratos_preço!Y43,0)","v":0},{"$f":"IFERROR(Contratos_volume!AG44*Contratos_preço!Z43,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH44*Contratos_preço!AA43,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI44*Contratos_preço!AB43,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ44*Contratos_preço!AC43,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK44*Contratos_preço!AD43,0)","v":0}]
["LEE",{"$f":"Contratos_volume!B45","v":"12ºLEE"},{"$f":"Contratos_volume!G45","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K45*Contratos_preço!D44,0)","v":47677228.870126396},{"$f":"IFERROR(Contratos_volume!L45*Contratos_preço!E44,0)","v":51552674.641027562},{"$f":"IFERROR(Contratos_volume!M45*Contratos_preço!F44,0)","v":18292158.550001249},{"$f":"IFERROR(Contratos_volume!N45*Contratos_preço!G44,0)","v":0},{"$f":"IFERROR(Contratos_volume!O45*Contratos_preço!H44,0)","v":0},{"$f":"IFERROR(Contratos_volume!P45*Contratos_preço!I44,0)","v":0},{"$f":"IFERROR(Contratos_volume!Q45*Contratos_preço!J44,0)","v":0},{"$f":"IFERROR(Contratos_volume!R45*Contratos_preço!K44,0)","v":0},{"$f":"IFERROR(Contratos_volume!S45*Contratos_preço!L44,0)","v":0},{"$f":"IFERROR(Contratos_volume!T45*Contratos_preço!M44,0)","v":0},{"$f":"IFERROR(Contratos_volume!U45*Contratos_preço!N44,0)","v":0},{"$f":"IFERROR(Contratos_volume!V45*Contratos_preço!O44,0)","v":0},{"$f":"IFERROR(Contratos_volume!W45*Contratos_preço!P44,0)","v":0},{"$f":"IFERROR(Contratos_volume!X45*Contratos_preço!Q44,0)","v":0},{"$f":"IFERROR(Contratos_volume!Y45*Contratos_preço!R44,0)","v":0},{"$f":"IFERROR(Contratos_volume!Z45*Contratos_preço!S44,0)","v":0},{"$f":"IFERROR(Contratos_volume!AA45*Contratos_preço!T44,0)","v":0},{"$f":"IFERROR(Contratos_volume!AB45*Contratos_preço!U44,0)","v":0},{"$f":"IFERROR(Contratos_volume!AC45*Contratos_preço!V44,0)","v":0},{"$f":"IFERROR(Contratos_volume!AD45*Contratos_preço!W44,0)","v":0},{"$f":"IFERROR(Contratos_volume!AE45*Contratos_preço!X44,0)","v":0},{"$f":"IFERROR(Contratos_volume!AF45*Contratos_preço!Y44,0)","v":0},{"$f":"IFERROR(Contratos_volume!AG45*Contratos_preço!Z44,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH45*Contratos_preço!AA44,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI45*Contratos_preço!AB44,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ45*Contratos_preço!AC44,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK45*Contratos_preço!AD44,0)","v":0}]
["LEE",{"$f":"Contratos_volume!B46","v":"13ºLEE"},{"$f":"Contratos_volume!G46","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K46*Contratos_preço!D45,0)","v":166448373.74135077},{"$f":"IFERROR(Contratos_volume!L46*Contratos_preço!E45,0)","v":179978137.55892611},{"$f":"IFERROR(Contratos_volume!M46*Contratos_preço!F45,0)","v":196871555.73634925},{"$f":"IFERROR(Contratos_volume!N46*Contratos_preço!G45,0)","v":206199432.96351814},{"$f":"IFERROR(Contratos_volume!O46*Contratos_preço!H45,0)","v":215864051.35856274},{"$f":"IFERROR(Contratos_volume!P46*Contratos_preço!I45,0)","v":224282749.36154667},{"$f":"IFERROR(Contratos_volume!Q46*Contratos_preço!J45,0)","v":0},{"$f":"IFERROR(Contratos_volume!R46*Contratos_preço!K45,0)","v":0},{"$f":"IFERROR(Contratos_volume!S46*Contratos_preço!L45,0)","v":0},{"$f":"IFERROR(Contratos_volume!T46*Contratos_preço!M45,0)","v":0},{"$f":"IFERROR(Contratos_volume!U46*Contratos_preço!N45,0)","v":0},{"$f":"IFERROR(Contratos_volume!V46*Contratos_preço!O45,0)","v":0},{"$f":"IFERROR(Contratos_volume!W46*Contratos_preço!P45,0)","v":0},{"$f":"IFERROR(Contratos_volume!X46*Contratos_preço!Q45,0)","v":0},{"$f":"IFERROR(Contratos_volume!Y46*Contratos_preço!R45,0)","v":0},{"$f":"IFERROR(Contratos_volume!Z46*Contratos_preço!S45,0)","v":0},{"$f":"IFERROR(Contratos_volume!AA46*Contratos_preço!T45,0)","v":0},{"$f":"IFERROR(Contratos_volume!AB46*Contratos_preço!U45,0)","v":0},{"$f":"IFERROR(Contratos_volume!AC46*Contratos_preço!V45,0)","v":0},{"$f":"IFERROR(Contratos_volume!AD46*Contratos_preço!W45,0)","v":0},{"$f":"IFERROR(Contratos_volume!AE46*Contratos_preço!X45,0)","v":0},{"$f":"IFERROR(Contratos_volume!AF46*Contratos_preço!Y45,0)","v":0},{"$f":"IFERROR(Contratos_volume!AG46*Contratos_preço!Z45,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH46*Contratos_preço!AA45,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI46*Contratos_preço!AB45,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ46*Contratos_preço!AC45,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK46*Contratos_preço!AD45,0)","v":0}]
["LEE",{"$f":"Contratos_volume!B47","v":"13ºLEE"},{"$f":"Contratos_volume!G47","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K47*Contratos_preço!D46,0)","v":472803.89906075905},{"$f":"IFERROR(Contratos_volume!L47*Contratos_preço!E46,0)","v":511235.78603287914},{"$f":"IFERROR(Contratos_volume!M47*Contratos_preço!F46,0)","v":559222.28060302883},{"$f":"IFERROR(Contratos_volume!N47*Contratos_preço!G46,0)","v":585718.52459648927},{"$f":"IFERROR(Contratos_volume!O47*Contratos_preço!H46,0)","v":613171.29663265252},{"$f":"IFERROR(Contratos_volume!P47*Contratos_preço!I46,0)","v":637084.97720132594},{"$f":"IFERROR(Contratos_volume!Q47*Contratos_preço!J46,0)","v":0},{"$f":"IFERROR(Contratos_volume!R47*Contratos_preço!K46,0)","v":0},{"$f":"IFERROR(Contratos_volume!S47*Contratos_preço!L46,0)","v":0},{"$f":"IFERROR(Contratos_volume!T47*Contratos_preço!M46,0)","v":0},{"$f":"IFERROR(Contratos_volume!U47*Contratos_preço!N46,0)","v":0},{"$f":"IFERROR(Contratos_volume!V47*Contratos_preço!O46,0)","v":0},{"$f":"IFERROR(Contratos_volume!W47*Contratos_preço!P46,0)","v":0},{"$f":"IFERROR(Contratos_volume!X47*Contratos_preço!Q46,0)","v":0},{"$f":"IFERROR(Contratos_volume!Y47*Contratos_preço!R46,0)","v":0},{"$f":"IFERROR(Contratos_volume!Z47*Contratos_preço!S46,0)","v":0},{"$f":"IFERROR(Contratos_volume!AA47*Contratos_preço!T46,0)","v":0},{"$f":"IFERROR(Contratos_volume!AB47*Contratos_preço!U46,0)","v":0},{"$f":"IFERROR(Contratos_volume!AC47*Contratos_preço!V46,0)","v":0},{"$f":"IFERROR(Contratos_volume!AD47*Contratos_preço!W46,0)","v":0},{"$f":"IFERROR(Contratos_volume!AE47*Contratos_preço!X46,0)","v":0},{"$f":"IFERROR(Contratos_volume!AF47*Contratos_preço!Y46,0)","v":0},{"$f":"IFERROR(Contratos_volume!AG47*Contratos_preço!Z46,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH47*Contratos_preço!AA46,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI47*Contratos_preço!AB46,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ47*Contratos_preço!AC46,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK47*Contratos_preço!AD46,0)","v":0}]
["LEE",{"$f":"Contratos_volume!B48","v":"13ºLEE"},{"$f":"Contratos_volume!G48","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K48*Contratos_preço!D47,0)","v":59184571.498182207},{"$f":"IFERROR(Contratos_volume!L48*Contratos_preço!E47,0)","v":168466700.35461265},{"$f":"IFERROR(Contratos_volume!M48*Contratos_preço!F47,0)","v":184279612.17080098},{"$f":"IFERROR(Contratos_volume!N48*Contratos_preço!G47,0)","v":193010876.52928218},{"$f":"IFERROR(Contratos_volume!O48*Contratos_preço!H47,0)","v":202057344.02407211},{"$f":"IFERROR(Contratos_volume!P48*Contratos_preço!I47,0)","v":209937580.44101089},{"$f":"IFERROR(Contratos_volume!Q48*Contratos_preço!J47,0)","v":0},{"$f":"IFERROR(Contratos_volume!R48*Contratos_preço!K47,0)","v":0},{"$f":"IFERROR(Contratos_volume!S48*Contratos_preço!L47,0)","v":0},{"$f":"IFERROR(Contratos_volume!T48*Contratos_preço!M47,0)","v":0},{"$f":"IFERROR(Contratos_volume!U48*Contratos_preço!N47,0)","v":0},{"$f":"IFERROR(Contratos_volume!V48*Contratos_preço!O47,0)","v":0},{"$f":"IFERROR(Contratos_volume!W48*Contratos_preço!P47,0)","v":0},{"$f":"IFERROR(Contratos_volume!X48*Contratos_preço!Q47,0)","v":0},{"$f":"IFERROR(Contratos_volume!Y48*Contratos_preço!R47,0)","v":0},{"$f":"IFERROR(Contratos_volume!Z48*Contratos_preço!S47,0)","v":0},{"$f":"IFERROR(Contratos_volume!AA48*Contratos_preço!T47,0)","v":0},{"$f":"IFERROR(Contratos_volume!AB48*Contratos_preço!U47,0)","v":0},{"$f":"IFERROR(Contratos_volume!AC48*Contratos_preço!V47,0)","v":0},{"$f":"IFERROR(Contratos_volume!AD48*Contratos_preço!W47,0)","v":0},{"$f":"IFERROR(Contratos_volume!AE48*Contratos_preço!X47,0)","v":0},{"$f":"IFERROR(Contratos_volume!AF48*Contratos_preço!Y47,0)","v":0},{"$f":"IFERROR(Contratos_volume!AG48*Contratos_preço!Z47,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH48*Contratos_preço!AA47,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI48*Contratos_preço!AB47,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ48*Contratos_preço!AC47,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK48*Contratos_preço!AD47,0)","v":0}]
["LEE",{"$f":"Contratos_volume!B49","v":"13ºLEE"},{"$f":"Contratos_volume!G49","v":"DIS"},null,{"$f":"IFERROR(Contratos_volume!K49*Contratos_preço!D48,0)","v":65756418.051686123},{"$f":"IFERROR(Contratos_volume!L49*Contratos_preço!E48,0)","v":71101431.557865188},{"$f":"IFERROR(Contratos_volume!M49*Contratos_preço!F48,0)","v":77775276.68490003},{"$f":"IFERROR(Contratos_volume!N49*Contratos_preço!G48,0)","v":81460309.951957673},{"$f":"IFERROR(Contratos_volume!O49*Contratos_preço!H48,0)","v":85278374.816214666},{"$f":"IFERROR(Contratos_volume!P49*Contratos_preço!I48,0)","v":88604231.434047028},{"$f":"IFERROR(Contratos_volume!Q49*Contratos_preço!J48,0)","v":0},{"$f":"IFERROR(Contratos_volume!R49*Contratos_preço!K48,0)","v":0},{"$f":"IFERROR(Contratos_volume!S49*Contratos_preço!L48,0)","v":0},{"$f":"IFERROR(Contratos_volume!T49*Contratos_preço!M48,0)","v":0},{"$f":"IFERROR(Contratos_volume!U49*Contratos_preço!N48,0)","v":0},{"$f":"IFERROR(Contratos_volume!V49*Contratos_preço!O48,0)","v":0},{"$f":"IFERROR(Contratos_volume!W49*Contratos_preço!P48,0)","v":0},{"$f":"IFERROR(Contratos_volume!X49*Contratos_preço!Q48,0)","v":0},{"$f":"IFERROR(Contratos_volume!Y49*Contratos_preço!R48,0)","v":0},{"$f":"IFERROR(Contratos_volume!Z49*Contratos_preço!S48,0)","v":0},{"$f":"IFERROR(Contratos_volume!AA49*Contratos_preço!T48,0)","v":0},{"$f":"IFERROR(Contratos_volume!AB49*Contratos_preço!U48,0)","v":0},{"$f":"IFERROR(Contratos_volume!AC49*Contratos_preço!V48,0)","v":0},{"$f":"IFERROR(Contratos_volume!AD49*Contratos_preço!W48,0)","v":0},{"$f":"IFERROR(Contratos_volume!AE49*Contratos_preço!X48,0)","v":0},{"$f":"IFERROR(Contratos_volume!AF49*Contratos_preço!Y48,0)","v":0},{"$f":"IFERROR(Contratos_volume!AG49*Contratos_preço!Z48,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH49*Contratos_preço!AA48,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI49*Contratos_preço!AB48,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ49*Contratos_preço!AC48,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK49*Contratos_preço!AD48,0)","v":0}]
["LEE",{"$f":"Contratos_volume!B50","v":"14ºLEE"},{"$f":"Contratos_volume!G50","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K50*Contratos_preço!D49,0)","v":0},{"$f":"IFERROR(Contratos_volume!L50*Contratos_preço!E49,0)","v":32190648.105075866},{"$f":"IFERROR(Contratos_volume!M50*Contratos_preço!F49,0)","v":35212182.204812139},{"$f":"IFERROR(Contratos_volume!N50*Contratos_preço!G49,0)","v":36880553.805161841},{"$f":"IFERROR(Contratos_volume!O50*Contratos_preço!H49,0)","v":0},{"$f":"IFERROR(Contratos_volume!P50*Contratos_preço!I49,0)","v":0},{"$f":"IFERROR(Contratos_volume!Q50*Contratos_preço!J49,0)","v":0},{"$f":"IFERROR(Contratos_volume!R50*Contratos_preço!K49,0)","v":0},{"$f":"IFERROR(Contratos_volume!S50*Contratos_preço!L49,0)","v":0},{"$f":"IFERROR(Contratos_volume!T50*Contratos_preço!M49,0)","v":0},{"$f":"IFERROR(Contratos_volume!U50*Contratos_preço!N49,0)","v":0},{"$f":"IFERROR(Contratos_volume!V50*Contratos_preço!O49,0)","v":0},{"$f":"IFERROR(Contratos_volume!W50*Contratos_preço!P49,0)","v":0},{"$f":"IFERROR(Contratos_volume!X50*Contratos_preço!Q49,0)","v":0},{"$f":"IFERROR(Contratos_volume!Y50*Contratos_preço!R49,0)","v":0},{"$f":"IFERROR(Contratos_volume!Z50*Contratos_preço!S49,0)","v":0},{"$f":"IFERROR(Contratos_volume!AA50*Contratos_preço!T49,0)","v":0},{"$f":"IFERROR(Contratos_volume!AB50*Contratos_preço!U49,0)","v":0},{"$f":"IFERROR(Contratos_volume!AC50*Contratos_preço!V49,0)","v":0},{"$f":"IFERROR(Contratos_volume!AD50*Contratos_preço!W49,0)","v":0},{"$f":"IFERROR(Contratos_volume!AE50*Contratos_preço!X49,0)","v":0},{"$f":"IFERROR(Contratos_volume!AF50*Contratos_preço!Y49,0)","v":0},{"$f":"IFERROR(Contratos_volume!AG50*Contratos_preço!Z49,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH50*Contratos_preço!AA49,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI50*Contratos_preço!AB49,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ50*Contratos_preço!AC49,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK50*Contratos_preço!AD49,0)","v":0}]
["LEE",{"$f":"Contratos_volume!B51","v":"14ºLEE"},{"$f":"Contratos_volume!G51","v":"DIS"},null,{"$f":"IFERROR(Contratos_volume!K51*Contratos_preço!D50,0)","v":0},{"$f":"IFERROR(Contratos_volume!L51*Contratos_preço!E50,0)","v":23585296.001011986},{"$f":"IFERROR(Contratos_volume!M51*Contratos_preço!F50,0)","v":25799099.708437011},{"$f":"IFERROR(Contratos_volume!N51*Contratos_preço!G50,0)","v":27021474.539334722},{"$f":"IFERROR(Contratos_volume!O51*Contratos_preço!H50,0)","v":0},{"$f":"IFERROR(Contratos_volume!P51*Contratos_preço!I50,0)","v":0},{"$f":"IFERROR(Contratos_volume!Q51*Contratos_preço!J50,0)","v":0},{"$f":"IFERROR(Contratos_volume!R51*Contratos_preço!K50,0)","v":0},{"$f":"IFERROR(Contratos_volume!S51*Contratos_preço!L50,0)","v":0},{"$f":"IFERROR(Contratos_volume!T51*Contratos_preço!M50,0)","v":0},{"$f":"IFERROR(Contratos_volume!U51*Contratos_preço!N50,0)","v":0},{"$f":"IFERROR(Contratos_volume!V51*Contratos_preço!O50,0)","v":0},{"$f":"IFERROR(Contratos_volume!W51*Contratos_preço!P50,0)","v":0},{"$f":"IFERROR(Contratos_volume!X51*Contratos_preço!Q50,0)","v":0},{"$f":"IFERROR(Contratos_volume!Y51*Contratos_preço!R50,0)","v":0},{"$f":"IFERROR(Contratos_volume!Z51*Contratos_preço!S50,0)","v":0},{"$f":"IFERROR(Contratos_volume!AA51*Contratos_preço!T50,0)","v":0},{"$f":"IFERROR(Contratos_volume!AB51*Contratos_preço!U50,0)","v":0},{"$f":"IFERROR(Contratos_volume!AC51*Contratos_preço!V50,0)","v":0},{"$f":"IFERROR(Contratos_volume!AD51*Contratos_preço!W50,0)","v":0},{"$f":"IFERROR(Contratos_volume!AE51*Contratos_preço!X50,0)","v":0},{"$f":"IFERROR(Contratos_volume!AF51*Contratos_preço!Y50,0)","v":0},{"$f":"IFERROR(Contratos_volume!AG51*Contratos_preço!Z50,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH51*Contratos_preço!AA50,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI51*Contratos_preço!AB50,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ51*Contratos_preço!AC50,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK51*Contratos_preço!AD50,0)","v":0}]
["LEE",{"$f":"Contratos_volume!B52","v":"15ºLEE"},{"$f":"Contratos_volume!G52","v":"DIS"},null,{"$f":"IFERROR(Contratos_volume!K52*Contratos_preço!D51,0)","v":0},{"$f":"IFERROR(Contratos_volume!L52*Contratos_preço!E51,0)","v":0},{"$f":"IFERROR(Contratos_volume!M52*Contratos_preço!F51,0)","v":4291180.1357355919},{"$f":"IFERROR(Contratos_volume!N52*Contratos_preço!G51,0)","v":0},{"$f":"IFERROR(Contratos_volume!O52*Contratos_preço!H51,0)","v":0},{"$f":"IFERROR(Contratos_volume!P52*Contratos_preço!I51,0)","v":0},{"$f":"IFERROR(Contratos_volume!Q52*Contratos_preço!J51,0)","v":0},{"$f":"IFERROR(Contratos_volume!R52*Contratos_preço!K51,0)","v":0},{"$f":"IFERROR(Contratos_volume!S52*Contratos_preço!L51,0)","v":0},{"$f":"IFERROR(Contratos_volume!T52*Contratos_preço!M51,0)","v":0},{"$f":"IFERROR(Contratos_volume!U52*Contratos_preço!N51,0)","v":0},{"$f":"IFERROR(Contratos_volume!V52*Contratos_preço!O51,0)","v":0},{"$f":"IFERROR(Contratos_volume!W52*Contratos_preço!P51,0)","v":0},{"$f":"IFERROR(Contratos_volume!X52*Contratos_preço!Q51,0)","v":0},{"$f":"IFERROR(Contratos_volume!Y52*Contratos_preço!R51,0)","v":0},{"$f":"IFERROR(Contratos_volume!Z52*Contratos_preço!S51,0)","v":0},{"$f":"IFERROR(Contratos_volume!AA52*Contratos_preço!T51,0)","v":0},{"$f":"IFERROR(Contratos_volume!AB52*Contratos_preço!U51,0)","v":0},{"$f":"IFERROR(Contratos_volume!AC52*Contratos_preço!V51,0)","v":0},{"$f":"IFERROR(Contratos_volume!AD52*Contratos_preço!W51,0)","v":0},{"$f":"IFERROR(Contratos_volume!AE52*Contratos_preço!X51,0)","v":0},{"$f":"IFERROR(Contratos_volume!AF52*Contratos_preço!Y51,0)","v":0},{"$f":"IFERROR(Contratos_volume!AG52*Contratos_preço!Z51,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH52*Contratos_preço!AA51,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI52*Contratos_preço!AB51,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ52*Contratos_preço!AC51,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK52*Contratos_preço!AD51,0)","v":0}]
["LEE",{"$f":"Contratos_volume!B53","v":"15ºLEE"},{"$f":"Contratos_volume!G53","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K53*Contratos_preço!D52,0)","v":0},{"$f":"IFERROR(Contratos_volume!L53*Contratos_preço!E52,0)","v":0},{"$f":"IFERROR(Contratos_volume!M53*Contratos_preço!F52,0)","v":156589772.81717175},{"$f":"IFERROR(Contratos_volume!N53*Contratos_preço!G52,0)","v":164009078.11196485},{"$f":"IFERROR(Contratos_volume!O53*Contratos_preço!H52,0)","v":171696224.14575458},{"$f":"IFERROR(Contratos_volume!P53*Contratos_preço!I52,0)","v":0},{"$f":"IFERROR(Contratos_volume!Q53*Contratos_preço!J52,0)","v":0},{"$f":"IFERROR(Contratos_volume!R53*Contratos_preço!K52,0)","v":0},{"$f":"IFERROR(Contratos_volume!S53*Contratos_preço!L52,0)","v":0},{"$f":"IFERROR(Contratos_volume!T53*Contratos_preço!M52,0)","v":0},{"$f":"IFERROR(Contratos_volume!U53*Contratos_preço!N52,0)","v":0},{"$f":"IFERROR(Contratos_volume!V53*Contratos_preço!O52,0)","v":0},{"$f":"IFERROR(Contratos_volume!W53*Contratos_preço!P52,0)","v":0},{"$f":"IFERROR(Contratos_volume!X53*Contratos_preço!Q52,0)","v":0},{"$f":"IFERROR(Contratos_volume!Y53*Contratos_preço!R52,0)","v":0},{"$f":"IFERROR(Contratos_volume!Z53*Contratos_preço!S52,0)","v":0},{"$f":"IFERROR(Contratos_volume!AA53*Contratos_preço!T52,0)","v":0},{"$f":"IFERROR(Contratos_volume!AB53*Contratos_preço!U52,0)","v":0},{"$f":"IFERROR(Contratos_volume!AC53*Contratos_preço!V52,0)","v":0},{"$f":"IFERROR(Contratos_volume!AD53*Contratos_preço!W52,0)","v":0},{"$f":"IFERROR(Contratos_volume!AE53*Contratos_preço!X52,0)","v":0},{"$f":"IFERROR(Contratos_volume!AF53*Contratos_preço!Y52,0)","v":0},{"$f":"IFERROR(Contratos_volume!AG53*Contratos_preço!Z52,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH53*Contratos_preço!AA52,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI53*Contratos_preço!AB52,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ53*Contratos_preço!AC52,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK53*Contratos_preço!AD52,0)","v":0}]
["LEE",{"$f":"Contratos_volume!B54","v":"15ºLEE"},{"$f":"Contratos_volume!G54","v":"DIS"},null,{"$f":"IFERROR(Contratos_volume!K54*Contratos_preço!D53,0)","v":0},{"$f":"IFERROR(Contratos_volume!L54*Contratos_preço!E53,0)","v":0},{"$f":"IFERROR(Contratos_volume!M54*Contratos_preço!F53,0)","v":1962757.1596686679},{"$f":"IFERROR(Contratos_volume!N54*Contratos_preço!G53,0)","v":2055753.6199427699},{"$f":"IFERROR(Contratos_volume!O54*Contratos_preço!H53,0)","v":2152107.3002872425},{"$f":"IFERROR(Contratos_volume!P54*Contratos_preço!I53,0)","v":0},{"$f":"IFERROR(Contratos_volume!Q54*Contratos_preço!J53,0)","v":0},{"$f":"IFERROR(Contratos_volume!R54*Contratos_preço!K53,0)","v":0},{"$f":"IFERROR(Contratos_volume!S54*Contratos_preço!L53,0)","v":0},{"$f":"IFERROR(Contratos_volume!T54*Contratos_preço!M53,0)","v":0},{"$f":"IFERROR(Contratos_volume!U54*Contratos_preço!N53,0)","v":0},{"$f":"IFERROR(Contratos_volume!V54*Contratos_preço!O53,0)","v":0},{"$f":"IFERROR(Contratos_volume!W54*Contratos_preço!P53,0)","v":0},{"$f":"IFERROR(Contratos_volume!X54*Contratos_preço!Q53,0)","v":0},{"$f":"IFERROR(Contratos_volume!Y54*Contratos_preço!R53,0)","v":0},{"$f":"IFERROR(Contratos_volume!Z54*Contratos_preço!S53,0)","v":0},{"$f":"IFERROR(Contratos_volume!AA54*Contratos_preço!T53,0)","v":0},{"$f":"IFERROR(Contratos_volume!AB54*Contratos_preço!U53,0)","v":0},{"$f":"IFERROR(Contratos_volume!AC54*Contratos_preço!V53,0)","v":0},{"$f":"IFERROR(Contratos_volume!AD54*Contratos_preço!W53,0)","v":0},{"$f":"IFERROR(Contratos_volume!AE54*Contratos_preço!X53,0)","v":0},{"$f":"IFERROR(Contratos_volume!AF54*Contratos_preço!Y53,0)","v":0},{"$f":"IFERROR(Contratos_volume!AG54*Contratos_preço!Z53,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH54*Contratos_preço!AA53,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI54*Contratos_preço!AB53,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ54*Contratos_preço!AC53,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK54*Contratos_preço!AD53,0)","v":0}]
["LEN",{"$f":"Contratos_volume!B55","v":"16ºLEN"},{"$f":"Contratos_volume!G55","v":"DIS"},null,{"$f":"IFERROR(Contratos_volume!K55*Contratos_preço!D54,0)","v":0},{"$f":"IFERROR(Contratos_volume!L55*Contratos_preço!E54,0)","v":0},{"$f":"IFERROR(Contratos_volume!M55*Contratos_preço!F54,0)","v":0},{"$f":"IFERROR(Contratos_volume!N55*Contratos_preço!G54,0)","v":0},{"$f":"IFERROR(Contratos_volume!O55*Contratos_preço!H54,0)","v":19453730.35540859},{"$f":"IFERROR(Contratos_volume!P55*Contratos_preço!I54,0)","v":20212425.839269523},{"$f":"IFERROR(Contratos_volume!Q55*Contratos_preço!J54,0)","v":21081560.150358114},{"$f":"IFERROR(Contratos_volume!R55*Contratos_preço!K54,0)","v":21924822.556372434},{"$f":"IFERROR(Contratos_volume!S55*Contratos_preço!L54,0)","v":22801815.458627339},{"$f":"IFERROR(Contratos_volume!T55*Contratos_preço!M54,0)","v":23713888.076972432},{"$f":"IFERROR(Contratos_volume!U55*Contratos_preço!N54,0)","v":24662443.600051329},{"$f":"IFERROR(Contratos_volume!V55*Contratos_preço!O54,0)","v":25648941.34405338},{"$f":"IFERROR(Contratos_volume!W55*Contratos_preço!P54,0)","v":26674898.997815516},{"$f":"IFERROR(Contratos_volume!X55*Contratos_preço!Q54,0)","v":27741894.95772814},{"$f":"IFERROR(Contratos_volume!Y55*Contratos_preço!R54,0)","v":28851570.756037269},{"$f":"IFERROR(Contratos_volume!Z55*Contratos_preço!S54,0)","v":30005633.586278755},{"$f":"IFERROR(Contratos_volume!AA55*Contratos_preço!T54,0)","v":31205858.929729912},{"$f":"IFERROR(Contratos_volume!AB55*Contratos_preço!U54,0)","v":32454093.286919106},{"$f":"IFERROR(Contratos_volume!AC55*Contratos_preço!V54,0)","v":33752257.018395871},{"$f":"IFERROR(Contratos_volume!AD55*Contratos_preço!W54,0)","v":35102347.299131706},{"$f":"IFERROR(Contratos_volume!AE55*Contratos_preço!X54,0)","v":36506441.191096976},{"$f":"IFERROR(Contratos_volume!AF55*Contratos_preço!Y54,0)","v":37966698.838740863},{"$f":"IFERROR(Contratos_volume!AG55*Contratos_preço!Z54,0)","v":39485366.792290494},{"$f":"IFERROR(Contratos_volume!AH55*Contratos_preço!AA54,0)","v":41064781.463982113},{"$f":"IFERROR(Contratos_volume!AI55*Contratos_preço!AB54,0)","v":42707372.722541392},{"$f":"IFERROR(Contratos_volume!AJ55*Contratos_preço!AC54,0)","v":44415667.631443061},{"$f":"IFERROR(Contratos_volume!AK55*Contratos_preço!AD54,0)","v":46192294.336700775}]
["LEN",{"$f":"Contratos_volume!B56","v":"16ºLEN"},{"$f":"Contratos_volume!G56","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K56*Contratos_preço!D55,0)","v":0},{"$f":"IFERROR(Contratos_volume!L56*Contratos_preço!E55,0)","v":0},{"$f":"IFERROR(Contratos_volume!M56*Contratos_preço!F55,0)","v":0},{"$f":"IFERROR(Contratos_volume!N56*Contratos_preço!G55,0)","v":0},{"$f":"IFERROR(Contratos_volume!O56*Contratos_preço!H55,0)","v":5911827.0948554082},{"$f":"IFERROR(Contratos_volume!P56*Contratos_preço!I55,0)","v":6142388.3515547682},{"$f":"IFERROR(Contratos_volume!Q56*Contratos_preço!J55,0)","v":6406511.0506716231},{"$f":"IFERROR(Contratos_volume!R56*Contratos_preço!K55,0)","v":6662771.4926984888},{"$f":"IFERROR(Contratos_volume!S56*Contratos_preço!L55,0)","v":6929282.3524064291},{"$f":"IFERROR(Contratos_volume!T56*Contratos_preço!M55,0)","v":7206453.6465026857},{"$f":"IFERROR(Contratos_volume!U56*Contratos_preço!N55,0)","v":7494711.7923627943},{"$f":"IFERROR(Contratos_volume!V56*Contratos_preço!O55,0)","v":7794500.2640573056},{"$f":"IFERROR(Contratos_volume!W56*Contratos_preço!P55,0)","v":8106280.2746195979},{"$f":"IFERROR(Contratos_volume!X56*Contratos_preço!Q55,0)","v":8430531.4856043831},{"$f":"IFERROR(Contratos_volume!Y56*Contratos_preço!R55,0)","v":8767752.7450285591},{"$f":"IFERROR(Contratos_volume!Z56*Contratos_preço!S55,0)","v":9118462.8548297025},{"$f":"IFERROR(Contratos_volume!AA56*Contratos_preço!T55,0)","v":9483201.3690228909},{"$f":"IFERROR(Contratos_volume!AB56*Contratos_preço!U55,0)","v":9862529.4237838052},{"$f":"IFERROR(Contratos_volume!AC56*Contratos_preço!V55,0)","v":10257030.600735158},{"$f":"IFERROR(Contratos_volume!AD56*Contratos_preço!W55,0)","v":10667311.824764565},{"$f":"IFERROR(Contratos_volume!AE56*Contratos_preço!X55,0)","v":11094004.297755148},{"$f":"IFERROR(Contratos_volume!AF56*Contratos_preço!Y55,0)","v":11537764.469665354},{"$f":"IFERROR(Contratos_volume!AG56*Contratos_preço!Z55,0)","v":11999275.048451966},{"$f":"IFERROR(Contratos_volume!AH56*Contratos_preço!AA55,0)","v":12479246.050390048},{"$f":"IFERROR(Contratos_volume!AI56*Contratos_preço!AB55,0)","v":12978415.892405648},{"$f":"IFERROR(Contratos_volume!AJ56*Contratos_preço!AC55,0)","v":13497552.528101873},{"$f":"IFERROR(Contratos_volume!AK56*Contratos_preço!AD55,0)","v":14037454.629225951}]
["LEN",{"$f":"Contratos_volume!B57","v":"16ºLEN"},{"$f":"Contratos_volume!G57","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K57*Contratos_preço!D56,0)","v":0},{"$f":"IFERROR(Contratos_volume!L57*Contratos_preço!E56,0)","v":0},{"$f":"IFERROR(Contratos_volume!M57*Contratos_preço!F56,0)","v":0},{"$f":"IFERROR(Contratos_volume!N57*Contratos_preço!G56,0)","v":0},{"$f":"IFERROR(Contratos_volume!O57*Contratos_preço!H56,0)","v":15732305.145424521},{"$f":"IFERROR(Contratos_volume!P57*Contratos_preço!I56,0)","v":16345865.046096077},{"$f":"IFERROR(Contratos_volume!Q57*Contratos_preço!J56,0)","v":17048737.243078206},{"$f":"IFERROR(Contratos_volume!R57*Contratos_preço!K56,0)","v":17730686.732801337},{"$f":"IFERROR(Contratos_volume!S57*Contratos_preço!L56,0)","v":18439914.202113394},{"$f":"IFERROR(Contratos_volume!T57*Contratos_preço!M56,0)","v":19177510.770197928},{"$f":"IFERROR(Contratos_volume!U57*Contratos_preço!N56,0)","v":19944611.201005846},{"$f":"IFERROR(Contratos_volume!V57*Contratos_preço!O56,0)","v":20742395.649046082},{"$f":"IFERROR(Contratos_volume!W57*Contratos_preço!P56,0)","v":21572091.475007921},{"$f":"IFERROR(Contratos_volume!X57*Contratos_preço!Q56,0)","v":22434975.134008244},{"$f":"IFERROR(Contratos_volume!Y57*Contratos_preço!R56,0)","v":23332374.139368575},{"$f":"IFERROR(Contratos_volume!Z57*Contratos_preço!S56,0)","v":24265669.10494332},{"$f":"IFERROR(Contratos_volume!AA57*Contratos_preço!T56,0)","v":25236295.869141053},{"$f":"IFERROR(Contratos_volume!AB57*Contratos_preço!U56,0)","v":26245747.703906689},{"$f":"IFERROR(Contratos_volume!AC57*Contratos_preço!V56,0)","v":27295577.612062965},{"$f":"IFERROR(Contratos_volume!AD57*Contratos_preço!W56,0)","v":28387400.716545485},{"$f":"IFERROR(Contratos_volume!AE57*Contratos_preço!X56,0)","v":29522896.745207299},{"$f":"IFERROR(Contratos_volume!AF57*Contratos_preço!Y56,0)","v":30703812.615015592},{"$f":"IFERROR(Contratos_volume!AG57*Contratos_preço!Z56,0)","v":31931965.119616214},{"$f":"IFERROR(Contratos_volume!AH57*Contratos_preço!AA56,0)","v":33209243.724400871},{"$f":"IFERROR(Contratos_volume!AI57*Contratos_preço!AB56,0)","v":34537613.473376907},{"$f":"IFERROR(Contratos_volume!AJ57*Contratos_preço!AC56,0)","v":35919118.01231198},{"$f":"IFERROR(Contratos_volume!AK57*Contratos_preço!AD56,0)","v":37355882.732804462}]
["LEN",{"$f":"Contratos_volume!B58","v":"17ºLEN"},{"$f":"Contratos_volume!G58","v":"DIS"},null,{"$f":"IFERROR(Contratos_volume!K58*Contratos_preço!D57,0)","v":0},{"$f":"IFERROR(Contratos_volume!L58*Contratos_preço!E57,0)","v":0},{"$f":"IFERROR(Contratos_volume!M58*Contratos_preço!F57,0)","v":25570877.561690785},{"$f":"IFERROR(Contratos_volume!N58*Contratos_preço!G57,0)","v":26782439.107970476},{"$f":"IFERROR(Contratos_volume!O58*Contratos_preço!H57,0)","v":28037738.649520855},{"$f":"IFERROR(Contratos_volume!P58*Contratos_preço!I57,0)","v":29131210.456852168},{"$f":"IFERROR(Contratos_volume!Q58*Contratos_preço!J57,0)","v":30383852.506496809},{"$f":"IFERROR(Contratos_volume!R58*Contratos_preço!K57,0)","v":31599206.606756687},{"$f":"IFERROR(Contratos_volume!S58*Contratos_preço!L57,0)","v":32863174.871026952},{"$f":"IFERROR(Contratos_volume!T58*Contratos_preço!M57,0)","v":34177701.865868032},{"$f":"IFERROR(Contratos_volume!U58*Contratos_preço!N57,0)","v":35544809.940502755},{"$f":"IFERROR(Contratos_volume!V58*Contratos_preço!O57,0)","v":36966602.338122867},{"$f":"IFERROR(Contratos_volume!W58*Contratos_preço!P57,0)","v":38445266.431647785},{"$f":"IFERROR(Contratos_volume!X58*Contratos_preço!Q57,0)","v":39983077.088913701},{"$f":"IFERROR(Contratos_volume!Y58*Contratos_preço!R57,0)","v":41582400.172470242},{"$f":"IFERROR(Contratos_volume!Z58*Contratos_preço!S57,0)","v":43245696.179369055},{"$f":"IFERROR(Contratos_volume!AA58*Contratos_preço!T57,0)","v":44975524.026543826},{"$f":"IFERROR(Contratos_volume!AB58*Contratos_preço!U57,0)","v":46774544.987605572},{"$f":"IFERROR(Contratos_volume!AC58*Contratos_preço!V57,0)","v":48645526.787109792},{"$f":"IFERROR(Contratos_volume!AD58*Contratos_preço!W57,0)","v":50591347.858594194},{"$f":"IFERROR(Contratos_volume!AE58*Contratos_preço!X57,0)","v":52615001.772937961},{"$f":"IFERROR(Contratos_volume!AF58*Contratos_preço!Y57,0)","v":54719601.843855478},{"$f":"IFERROR(Contratos_volume!AG58*Contratos_preço!Z57,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH58*Contratos_preço!AA57,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI58*Contratos_preço!AB57,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ58*Contratos_preço!AC57,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK58*Contratos_preço!AD57,0)","v":0}]
["ºLA",{"$f":"Contratos_volume!B59","v":"18ºLA"},{"$f":"Contratos_volume!G59","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K59*Contratos_preço!D58,0)","v":0},{"$f":"IFERROR(Contratos_volume!L59*Contratos_preço!E58,0)","v":0},{"$f":"IFERROR(Contratos_volume!M59*Contratos_preço!F58,0)","v":0},{"$f":"IFERROR(Contratos_volume!N59*Contratos_preço!G58,0)","v":0},{"$f":"IFERROR(Contratos_volume!O59*Contratos_preço!H58,0)","v":0},{"$f":"IFERROR(Contratos_volume!P59*Contratos_preço!I58,0)","v":0},{"$f":"IFERROR(Contratos_volume!Q59*Contratos_preço!J58,0)","v":0},{"$f":"IFERROR(Contratos_volume!R59*Contratos_preço!K58,0)","v":0},{"$f":"IFERROR(Contratos_volume!S59*Contratos_preço!L58,0)","v":0},{"$f":"IFERROR(Contratos_volume!T59*Contratos_preço!M58,0)","v":0},{"$f":"IFERROR(Contratos_volume!U59*Contratos_preço!N58,0)","v":0},{"$f":"IFERROR(Contratos_volume!V59*Contratos_preço!O58,0)","v":0},{"$f":"IFERROR(Contratos_volume!W59*Contratos_preço!P58,0)","v":0},{"$f":"IFERROR(Contratos_volume!X59*Contratos_preço!Q58,0)","v":0},{"$f":"IFERROR(Contratos_volume!Y59*Contratos_preço!R58,0)","v":0},{"$f":"IFERROR(Contratos_volume!Z59*Contratos_preço!S58,0)","v":0},{"$f":"IFERROR(Contratos_volume!AA59*Contratos_preço!T58,0)","v":0},{"$f":"IFERROR(Contratos_volume!AB59*Contratos_preço!U58,0)","v":0},{"$f":"IFERROR(Contratos_volume!AC59*Contratos_preço!V58,0)","v":0},{"$f":"IFERROR(Contratos_volume!AD59*Contratos_preço!W58,0)","v":0},{"$f":"IFERROR(Contratos_volume!AE59*Contratos_preço!X58,0)","v":0},{"$f":"IFERROR(Contratos_volume!AF59*Contratos_preço!Y58,0)","v":0},{"$f":"IFERROR(Contratos_volume!AG59*Contratos_preço!Z58,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH59*Contratos_preço!AA58,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI59*Contratos_preço!AB58,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ59*Contratos_preço!AC58,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK59*Contratos_preço!AD58,0)","v":0}]
["ºLA",{"$f":"Contratos_volume!B60","v":"18ºLA"},{"$f":"Contratos_volume!G60","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K60*Contratos_preço!D59,0)","v":0},{"$f":"IFERROR(Contratos_volume!L60*Contratos_preço!E59,0)","v":0},{"$f":"IFERROR(Contratos_volume!M60*Contratos_preço!F59,0)","v":0},{"$f":"IFERROR(Contratos_volume!N60*Contratos_preço!G59,0)","v":0},{"$f":"IFERROR(Contratos_volume!O60*Contratos_preço!H59,0)","v":0},{"$f":"IFERROR(Contratos_volume!P60*Contratos_preço!I59,0)","v":0},{"$f":"IFERROR(Contratos_volume!Q60*Contratos_preço!J59,0)","v":0},{"$f":"IFERROR(Contratos_volume!R60*Contratos_preço!K59,0)","v":0},{"$f":"IFERROR(Contratos_volume!S60*Contratos_preço!L59,0)","v":0},{"$f":"IFERROR(Contratos_volume!T60*Contratos_preço!M59,0)","v":0},{"$f":"IFERROR(Contratos_volume!U60*Contratos_preço!N59,0)","v":0},{"$f":"IFERROR(Contratos_volume!V60*Contratos_preço!O59,0)","v":0},{"$f":"IFERROR(Contratos_volume!W60*Contratos_preço!P59,0)","v":0},{"$f":"IFERROR(Contratos_volume!X60*Contratos_preço!Q59,0)","v":0},{"$f":"IFERROR(Contratos_volume!Y60*Contratos_preço!R59,0)","v":0},{"$f":"IFERROR(Contratos_volume!Z60*Contratos_preço!S59,0)","v":0},{"$f":"IFERROR(Contratos_volume!AA60*Contratos_preço!T59,0)","v":0},{"$f":"IFERROR(Contratos_volume!AB60*Contratos_preço!U59,0)","v":0},{"$f":"IFERROR(Contratos_volume!AC60*Contratos_preço!V59,0)","v":0},{"$f":"IFERROR(Contratos_volume!AD60*Contratos_preço!W59,0)","v":0},{"$f":"IFERROR(Contratos_volume!AE60*Contratos_preço!X59,0)","v":0},{"$f":"IFERROR(Contratos_volume!AF60*Contratos_preço!Y59,0)","v":0},{"$f":"IFERROR(Contratos_volume!AG60*Contratos_preço!Z59,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH60*Contratos_preço!AA59,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI60*Contratos_preço!AB59,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ60*Contratos_preço!AC59,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK60*Contratos_preço!AD59,0)","v":0}]
["LEN",{"$f":"Contratos_volume!B61","v":"18ºLEN"},{"$f":"Contratos_volume!G61","v":"DIS"},null,{"$f":"IFERROR(Contratos_volume!K61*Contratos_preço!D60,0)","v":0},{"$f":"IFERROR(Contratos_volume!L61*Contratos_preço!E60,0)","v":0},{"$f":"IFERROR(Contratos_volume!M61*Contratos_preço!F60,0)","v":0},{"$f":"IFERROR(Contratos_volume!N61*Contratos_preço!G60,0)","v":0},{"$f":"IFERROR(Contratos_volume!O61*Contratos_preço!H60,0)","v":70274825.560986772},{"$f":"IFERROR(Contratos_volume!P61*Contratos_preço!I60,0)","v":73015543.75786525},{"$f":"IFERROR(Contratos_volume!Q61*Contratos_preço!J60,0)","v":76155212.139453471},{"$f":"IFERROR(Contratos_volume!R61*Contratos_preço!K60,0)","v":79201420.62503159},{"$f":"IFERROR(Contratos_volume!S61*Contratos_preço!L60,0)","v":82369477.45003286},{"$f":"IFERROR(Contratos_volume!T61*Contratos_preço!M60,0)","v":85664256.548034191},{"$f":"IFERROR(Contratos_volume!U61*Contratos_preço!N60,0)","v":89090826.809955567},{"$f":"IFERROR(Contratos_volume!V61*Contratos_preço!O60,0)","v":92654459.882353783},{"$f":"IFERROR(Contratos_volume!W61*Contratos_preço!P60,0)","v":96360638.277647942},{"$f":"IFERROR(Contratos_volume!X61*Contratos_preço!Q60,0)","v":100215063.80875388},{"$f":"IFERROR(Contratos_volume!Y61*Contratos_preço!R60,0)","v":104223666.36110403},{"$f":"IFERROR(Contratos_volume!Z61*Contratos_preço!S60,0)","v":108392613.01554818},{"$f":"IFERROR(Contratos_volume!AA61*Contratos_preço!T60,0)","v":112728317.53617011},{"$f":"IFERROR(Contratos_volume!AB61*Contratos_preço!U60,0)","v":117237450.23761691},{"$f":"IFERROR(Contratos_volume!AC61*Contratos_preço!V60,0)","v":121926948.24712162},{"$f":"IFERROR(Contratos_volume!AD61*Contratos_preço!W60,0)","v":126804026.17700647},{"$f":"IFERROR(Contratos_volume!AE61*Contratos_preço!X60,0)","v":131876187.22408675},{"$f":"IFERROR(Contratos_volume!AF61*Contratos_preço!Y60,0)","v":137151234.71305022},{"$f":"IFERROR(Contratos_volume!AG61*Contratos_preço!Z60,0)","v":142637284.10157219},{"$f":"IFERROR(Contratos_volume!AH61*Contratos_preço!AA60,0)","v":148342775.46563512},{"$f":"IFERROR(Contratos_volume!AI61*Contratos_preço!AB60,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ61*Contratos_preço!AC60,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK61*Contratos_preço!AD60,0)","v":0}]
["LEN",{"$f":"Contratos_volume!B62","v":"18ºLEN"},{"$f":"Contratos_volume!G62","v":"DIS"},null,{"$f":"IFERROR(Contratos_volume!K62*Contratos_preço!D61,0)","v":0},{"$f":"IFERROR(Contratos_volume!L62*Contratos_preço!E61,0)","v":0},{"$f":"IFERROR(Contratos_volume!M62*Contratos_preço!F61,0)","v":0},{"$f":"IFERROR(Contratos_volume!N62*Contratos_preço!G61,0)","v":0},{"$f":"IFERROR(Contratos_volume!O62*Contratos_preço!H61,0)","v":6718662.8314822186},{"$f":"IFERROR(Contratos_volume!P62*Contratos_preço!I61,0)","v":6980690.681910025},{"$f":"IFERROR(Contratos_volume!Q62*Contratos_preço!J61,0)","v":7280860.3812321555},{"$f":"IFERROR(Contratos_volume!R62*Contratos_preço!K61,0)","v":7572094.7964814417},{"$f":"IFERROR(Contratos_volume!S62*Contratos_preço!L61,0)","v":7874978.5883407006},{"$f":"IFERROR(Contratos_volume!T62*Contratos_preço!M61,0)","v":8189977.7318743281},{"$f":"IFERROR(Contratos_volume!U62*Contratos_preço!N61,0)","v":8517576.8411493022},{"$f":"IFERROR(Contratos_volume!V62*Contratos_preço!O61,0)","v":8858279.9147952758},{"$f":"IFERROR(Contratos_volume!W62*Contratos_preço!P61,0)","v":9212611.1113870852},{"$f":"IFERROR(Contratos_volume!X62*Contratos_preço!Q61,0)","v":9581115.555842571},{"$f":"IFERROR(Contratos_volume!Y62*Contratos_preço!R61,0)","v":9964360.1780762728},{"$f":"IFERROR(Contratos_volume!Z62*Contratos_preço!S61,0)","v":10362934.585199323},{"$f":"IFERROR(Contratos_volume!AA62*Contratos_preço!T61,0)","v":10777451.968607295},{"$f":"IFERROR(Contratos_volume!AB62*Contratos_preço!U61,0)","v":11208550.047351588},{"$f":"IFERROR(Contratos_volume!AC62*Contratos_preço!V61,0)","v":11656892.049245654},{"$f":"IFERROR(Contratos_volume!AD62*Contratos_preço!W61,0)","v":12123167.731215481},{"$f":"IFERROR(Contratos_volume!AE62*Contratos_preço!X61,0)","v":12608094.4404641},{"$f":"IFERROR(Contratos_volume!AF62*Contratos_preço!Y61,0)","v":13112418.218082665},{"$f":"IFERROR(Contratos_volume!AG62*Contratos_preço!Z61,0)","v":13636914.946805969},{"$f":"IFERROR(Contratos_volume!AH62*Contratos_preço!AA61,0)","v":14182391.544678209},{"$f":"IFERROR(Contratos_volume!AI62*Contratos_preço!AB61,0)","v":14749687.206465339},{"$f":"IFERROR(Contratos_volume!AJ62*Contratos_preço!AC61,0)","v":15339674.694723951},{"$f":"IFERROR(Contratos_volume!AK62*Contratos_preço!AD61,0)","v":15953261.682512911}]
["LEN",{"$f":"Contratos_volume!B63","v":"18ºLEN"},{"$f":"Contratos_volume!G63","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K63*Contratos_preço!D62,0)","v":0},{"$f":"IFERROR(Contratos_volume!L63*Contratos_preço!E62,0)","v":0},{"$f":"IFERROR(Contratos_volume!M63*Contratos_preço!F62,0)","v":0},{"$f":"IFERROR(Contratos_volume!N63*Contratos_preço!G62,0)","v":0},{"$f":"IFERROR(Contratos_volume!O63*Contratos_preço!H62,0)","v":6033786.1402756181},{"$f":"IFERROR(Contratos_volume!P63*Contratos_preço!I62,0)","v":6269103.7997463671},{"$f":"IFERROR(Contratos_volume!Q63*Contratos_preço!J62,0)","v":6538675.2631354611},{"$f":"IFERROR(Contratos_volume!R63*Contratos_preço!K62,0)","v":6800222.2736608787},{"$f":"IFERROR(Contratos_volume!S63*Contratos_preço!L62,0)","v":7072231.1646073163},{"$f":"IFERROR(Contratos_volume!T63*Contratos_preço!M62,0)","v":7355120.4111916088},{"$f":"IFERROR(Contratos_volume!U63*Contratos_preço!N62,0)","v":7649325.2276392737},{"$f":"IFERROR(Contratos_volume!V63*Contratos_preço!O62,0)","v":7955298.2367448444},{"$f":"IFERROR(Contratos_volume!W63*Contratos_preço!P62,0)","v":8273510.1662146375},{"$f":"IFERROR(Contratos_volume!X63*Contratos_preço!Q62,0)","v":8604450.5728632249},{"$f":"IFERROR(Contratos_volume!Y63*Contratos_preço!R62,0)","v":8948628.5957777519},{"$f":"IFERROR(Contratos_volume!Z63*Contratos_preço!S62,0)","v":9306573.7396088634},{"$f":"IFERROR(Contratos_volume!AA63*Contratos_preço!T62,0)","v":9678836.6891932189},{"$f":"IFERROR(Contratos_volume!AB63*Contratos_preço!U62,0)","v":10065990.156760948},{"$f":"IFERROR(Contratos_volume!AC63*Contratos_preço!V62,0)","v":10468629.763031386},{"$f":"IFERROR(Contratos_volume!AD63*Contratos_preço!W62,0)","v":10887374.953552641},{"$f":"IFERROR(Contratos_volume!AE63*Contratos_preço!X62,0)","v":11322869.951694749},{"$f":"IFERROR(Contratos_volume!AF63*Contratos_preço!Y62,0)","v":11775784.749762539},{"$f":"IFERROR(Contratos_volume!AG63*Contratos_preço!Z62,0)","v":12246816.13975304},{"$f":"IFERROR(Contratos_volume!AH63*Contratos_preço!AA62,0)","v":12736688.785343163},{"$f":"IFERROR(Contratos_volume!AI63*Contratos_preço!AB62,0)","v":13246156.336756889},{"$f":"IFERROR(Contratos_volume!AJ63*Contratos_preço!AC62,0)","v":13776002.590227164},{"$f":"IFERROR(Contratos_volume!AK63*Contratos_preço!AD62,0)","v":14327042.693836251}]
["LEN",{"$f":"Contratos_volume!B64","v":"18ºLEN"},{"$f":"Contratos_volume!G64","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K64*Contratos_preço!D63,0)","v":0},{"$f":"IFERROR(Contratos_volume!L64*Contratos_preço!E63,0)","v":0},{"$f":"IFERROR(Contratos_volume!M64*Contratos_preço!F63,0)","v":0},{"$f":"IFERROR(Contratos_volume!N64*Contratos_preço!G63,0)","v":0},{"$f":"IFERROR(Contratos_volume!O64*Contratos_preço!H63,0)","v":20396067.589553472},{"$f":"IFERROR(Contratos_volume!P64*Contratos_preço!I63,0)","v":21191514.225546055},{"$f":"IFERROR(Contratos_volume!Q64*Contratos_preço!J63,0)","v":22102749.337244537},{"$f":"IFERROR(Contratos_volume!R64*Contratos_preço!K63,0)","v":22986859.310734317},{"$f":"IFERROR(Contratos_volume!S64*Contratos_preço!L63,0)","v":23906333.683163695},{"$f":"IFERROR(Contratos_volume!T64*Contratos_preço!M63,0)","v":24862587.030490242},{"$f":"IFERROR(Contratos_volume!U64*Contratos_preço!N63,0)","v":25857090.51170985},{"$f":"IFERROR(Contratos_volume!V64*Contratos_preço!O63,0)","v":26891374.132178243},{"$f":"IFERROR(Contratos_volume!W64*Contratos_preço!P63,0)","v":27967029.097465377},{"$f":"IFERROR(Contratos_volume!X64*Contratos_preço!Q63,0)","v":29085710.261363991},{"$f":"IFERROR(Contratos_volume!Y64*Contratos_preço!R63,0)","v":30249138.671818554},{"$f":"IFERROR(Contratos_volume!Z64*Contratos_preço!S63,0)","v":31459104.218691297},{"$f":"IFERROR(Contratos_volume!AA64*Contratos_preço!T63,0)","v":32717468.387438953},{"$f":"IFERROR(Contratos_volume!AB64*Contratos_preço!U63,0)","v":34026167.12293651},{"$f":"IFERROR(Contratos_volume!AC64*Contratos_preço!V63,0)","v":35387213.807853974},{"$f":"IFERROR(Contratos_volume!AD64*Contratos_preço!W63,0)","v":36802702.360168129},{"$f":"IFERROR(Contratos_volume!AE64*Contratos_preço!X63,0)","v":38274810.454574861},{"$f":"IFERROR(Contratos_volume!AF64*Contratos_preço!Y63,0)","v":39805802.872757852},{"$f":"IFERROR(Contratos_volume!AG64*Contratos_preço!Z63,0)","v":41398034.987668164},{"$f":"IFERROR(Contratos_volume!AH64*Contratos_preço!AA63,0)","v":43053956.387174889},{"$f":"IFERROR(Contratos_volume!AI64*Contratos_preço!AB63,0)","v":44776114.642661892},{"$f":"IFERROR(Contratos_volume!AJ64*Contratos_preço!AC63,0)","v":46567159.228368372},{"$f":"IFERROR(Contratos_volume!AK64*Contratos_preço!AD63,0)","v":48429845.597503103}]
["LEN",{"$f":"Contratos_volume!B65","v":"19ºLEN"},{"$f":"Contratos_volume!G65","v":"DIS"},null,{"$f":"IFERROR(Contratos_volume!K65*Contratos_preço!D64,0)","v":0},{"$f":"IFERROR(Contratos_volume!L65*Contratos_preço!E64,0)","v":0},{"$f":"IFERROR(Contratos_volume!M65*Contratos_preço!F64,0)","v":0},{"$f":"IFERROR(Contratos_volume!N65*Contratos_preço!G64,0)","v":42841155.352926992},{"$f":"IFERROR(Contratos_volume!O65*Contratos_preço!H64,0)","v":44849130.894557685},{"$f":"IFERROR(Contratos_volume!P65*Contratos_preço!I64,0)","v":46598246.999445423},{"$f":"IFERROR(Contratos_volume!Q65*Contratos_preço!J64,0)","v":48601971.620421581},{"$f":"IFERROR(Contratos_volume!R65*Contratos_preço!K64,0)","v":50546050.48523844},{"$f":"IFERROR(Contratos_volume!S65*Contratos_preço!L64,0)","v":52567892.504647978},{"$f":"IFERROR(Contratos_volume!T65*Contratos_preço!M64,0)","v":54670608.20483391},{"$f":"IFERROR(Contratos_volume!U65*Contratos_preço!N64,0)","v":56857432.533027269},{"$f":"IFERROR(Contratos_volume!V65*Contratos_preço!O64,0)","v":59131729.834348366},{"$f":"IFERROR(Contratos_volume!W65*Contratos_preço!P64,0)","v":61496999.027722299},{"$f":"IFERROR(Contratos_volume!X65*Contratos_preço!Q64,0)","v":63956878.988831185},{"$f":"IFERROR(Contratos_volume!Y65*Contratos_preço!R64,0)","v":66515154.148384444},{"$f":"IFERROR(Contratos_volume!Z65*Contratos_preço!S64,0)","v":69175760.314319819},{"$f":"IFERROR(Contratos_volume!AA65*Contratos_preço!T64,0)","v":71942790.72689262},{"$f":"IFERROR(Contratos_volume!AB65*Contratos_preço!U64,0)","v":74820502.355968311},{"$f":"IFERROR(Contratos_volume!AC65*Contratos_preço!V64,0)","v":77813322.45020704},{"$f":"IFERROR(Contratos_volume!AD65*Contratos_preço!W64,0)","v":80925855.348215342},{"$f":"IFERROR(Contratos_volume!AE65*Contratos_preço!X64,0)","v":84162889.562143967},{"$f":"IFERROR(Contratos_volume!AF65*Contratos_preço!Y64,0)","v":87529405.144629702},{"$f":"IFERROR(Contratos_volume!AG65*Contratos_preço!Z64,0)","v":91030581.350414902},{"$f":"IFERROR(Contratos_volume!AH65*Contratos_preço!AA64,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI65*Contratos_preço!AB64,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ65*Contratos_preço!AC64,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK65*Contratos_preço!AD64,0)","v":0}]
["LEN",{"$f":"Contratos_volume!B66","v":"19ºLEN"},{"$f":"Contratos_volume!G66","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K66*Contratos_preço!D65,0)","v":0},{"$f":"IFERROR(Contratos_volume!L66*Contratos_preço!E65,0)","v":0},{"$f":"IFERROR(Contratos_volume!M66*Contratos_preço!F65,0)","v":0},{"$f":"IFERROR(Contratos_volume!N66*Contratos_preço!G65,0)","v":19461440.480579972},{"$f":"IFERROR(Contratos_volume!O66*Contratos_preço!H65,0)","v":20373603.006729864},{"$f":"IFERROR(Contratos_volume!P66*Contratos_preço!I65,0)","v":21168173.523992326},{"$f":"IFERROR(Contratos_volume!Q66*Contratos_preço!J65,0)","v":22078404.985523999},{"$f":"IFERROR(Contratos_volume!R66*Contratos_preço!K65,0)","v":22961541.184944957},{"$f":"IFERROR(Contratos_volume!S66*Contratos_preço!L65,0)","v":23880002.832342759},{"$f":"IFERROR(Contratos_volume!T66*Contratos_preço!M65,0)","v":24835202.94563647},{"$f":"IFERROR(Contratos_volume!U66*Contratos_preço!N65,0)","v":25828611.06346193},{"$f":"IFERROR(Contratos_volume!V66*Contratos_preço!O65,0)","v":26861755.506000407},{"$f":"IFERROR(Contratos_volume!W66*Contratos_preço!P65,0)","v":27936225.726240426},{"$f":"IFERROR(Contratos_volume!X66*Contratos_preço!Q65,0)","v":29053674.755290043},{"$f":"IFERROR(Contratos_volume!Y66*Contratos_preço!R65,0)","v":30215821.745501641},{"$f":"IFERROR(Contratos_volume!Z66*Contratos_preço!S65,0)","v":31424454.615321711},{"$f":"IFERROR(Contratos_volume!AA66*Contratos_preço!T65,0)","v":32681432.799934581},{"$f":"IFERROR(Contratos_volume!AB66*Contratos_preço!U65,0)","v":33988690.111931965},{"$f":"IFERROR(Contratos_volume!AC66*Contratos_preço!V65,0)","v":35348237.716409244},{"$f":"IFERROR(Contratos_volume!AD66*Contratos_preço!W65,0)","v":36762167.225065619},{"$f":"IFERROR(Contratos_volume!AE66*Contratos_preço!X65,0)","v":38232653.914068244},{"$f":"IFERROR(Contratos_volume!AF66*Contratos_preço!Y65,0)","v":39761960.070630975},{"$f":"IFERROR(Contratos_volume!AG66*Contratos_preço!Z65,0)","v":41352438.473456204},{"$f":"IFERROR(Contratos_volume!AH66*Contratos_preço!AA65,0)","v":43006536.012394466},{"$f":"IFERROR(Contratos_volume!AI66*Contratos_preço!AB65,0)","v":44726797.452890247},{"$f":"IFERROR(Contratos_volume!AJ66*Contratos_preço!AC65,0)","v":46515869.351005852},{"$f":"IFERROR(Contratos_volume!AK66*Contratos_preço!AD65,0)","v":48376504.125046089}]
["LEN",{"$f":"Contratos_volume!B67","v":"20ºLEN"},{"$f":"Contratos_volume!G67","v":"DIS"},null,{"$f":"IFERROR(Contratos_volume!K67*Contratos_preço!D66,0)","v":0},{"$f":"IFERROR(Contratos_volume!L67*Contratos_preço!E66,0)","v":0},{"$f":"IFERROR(Contratos_volume!M67*Contratos_preço!F66,0)","v":0},{"$f":"IFERROR(Contratos_volume!N67*Contratos_preço!G66,0)","v":0},{"$f":"IFERROR(Contratos_volume!O67*Contratos_preço!H66,0)","v":0},{"$f":"IFERROR(Contratos_volume!P67*Contratos_preço!I66,0)","v":14475932.868799489},{"$f":"IFERROR(Contratos_volume!Q67*Contratos_preço!J66,0)","v":15098397.982157869},{"$f":"IFERROR(Contratos_volume!R67*Contratos_preço!K66,0)","v":15702333.901444182},{"$f":"IFERROR(Contratos_volume!S67*Contratos_preço!L66,0)","v":16330427.25750195},{"$f":"IFERROR(Contratos_volume!T67*Contratos_preço!M66,0)","v":16983644.347802028},{"$f":"IFERROR(Contratos_volume!U67*Contratos_preço!N66,0)","v":17662990.121714111},{"$f":"IFERROR(Contratos_volume!V67*Contratos_preço!O66,0)","v":18369509.726582676},{"$f":"IFERROR(Contratos_volume!W67*Contratos_preço!P66,0)","v":19104290.115645982},{"$f":"IFERROR(Contratos_volume!X67*Contratos_preço!Q66,0)","v":19868461.720271826},{"$f":"IFERROR(Contratos_volume!Y67*Contratos_preço!R66,0)","v":20663200.189082697},{"$f":"IFERROR(Contratos_volume!Z67*Contratos_preço!S66,0)","v":21489728.196646005},{"$f":"IFERROR(Contratos_volume!AA67*Contratos_preço!T66,0)","v":22349317.324511848},{"$f":"IFERROR(Contratos_volume!AB67*Contratos_preço!U66,0)","v":23243290.017492324},{"$f":"IFERROR(Contratos_volume!AC67*Contratos_preço!V66,0)","v":24173021.61819201},{"$f":"IFERROR(Contratos_volume!AD67*Contratos_preço!W66,0)","v":25139942.4829197},{"$f":"IFERROR(Contratos_volume!AE67*Contratos_preço!X66,0)","v":26145540.182236485},{"$f":"IFERROR(Contratos_volume!AF67*Contratos_preço!Y66,0)","v":27191361.789525945},{"$f":"IFERROR(Contratos_volume!AG67*Contratos_preço!Z66,0)","v":28279016.261106983},{"$f":"IFERROR(Contratos_volume!AH67*Contratos_preço!AA66,0)","v":29410176.911551267},{"$f":"IFERROR(Contratos_volume!AI67*Contratos_preço!AB66,0)","v":30586583.988013316},{"$f":"IFERROR(Contratos_volume!AJ67*Contratos_preço!AC66,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK67*Contratos_preço!AD66,0)","v":0}]
["LEN",{"$f":"Contratos_volume!B68","v":"20ºLEN"},{"$f":"Contratos_volume!G68","v":"DIS"},null,{"$f":"IFERROR(Contratos_volume!K68*Contratos_preço!D67,0)","v":0},{"$f":"IFERROR(Contratos_volume!L68*Contratos_preço!E67,0)","v":0},{"$f":"IFERROR(Contratos_volume!M68*Contratos_preço!F67,0)","v":0},{"$f":"IFERROR(Contratos_volume!N68*Contratos_preço!G67,0)","v":0},{"$f":"IFERROR(Contratos_volume!O68*Contratos_preço!H67,0)","v":0},{"$f":"IFERROR(Contratos_volume!P68*Contratos_preço!I67,0)","v":86949236.790919214},{"$f":"IFERROR(Contratos_volume!Q68*Contratos_preço!J67,0)","v":90688053.972928748},{"$f":"IFERROR(Contratos_volume!R68*Contratos_preço!K67,0)","v":94315576.131845877},{"$f":"IFERROR(Contratos_volume!S68*Contratos_preço!L67,0)","v":98088199.177119732},{"$f":"IFERROR(Contratos_volume!T68*Contratos_preço!M67,0)","v":102011727.14420453},{"$f":"IFERROR(Contratos_volume!U68*Contratos_preço!N67,0)","v":106092196.22997272},{"$f":"IFERROR(Contratos_volume!V68*Contratos_preço!O67,0)","v":110335884.07917164},{"$f":"IFERROR(Contratos_volume!W68*Contratos_preço!P67,0)","v":114749319.4423385},{"$f":"IFERROR(Contratos_volume!X68*Contratos_preço!Q67,0)","v":119339292.22003205},{"$f":"IFERROR(Contratos_volume!Y68*Contratos_preço!R67,0)","v":124112863.90883334},{"$f":"IFERROR(Contratos_volume!Z68*Contratos_preço!S67,0)","v":129077378.46518666},{"$f":"IFERROR(Contratos_volume!AA68*Contratos_preço!T67,0)","v":134240473.60379413},{"$f":"IFERROR(Contratos_volume!AB68*Contratos_preço!U67,0)","v":139610092.54794589},{"$f":"IFERROR(Contratos_volume!AC68*Contratos_preço!V67,0)","v":145194496.24986374},{"$f":"IFERROR(Contratos_volume!AD68*Contratos_preço!W67,0)","v":151002276.09985831},{"$f":"IFERROR(Contratos_volume!AE68*Contratos_preço!X67,0)","v":157042367.14385262},{"$f":"IFERROR(Contratos_volume!AF68*Contratos_preço!Y67,0)","v":163324061.82960674},{"$f":"IFERROR(Contratos_volume!AG68*Contratos_preço!Z67,0)","v":169857024.302791},{"$f":"IFERROR(Contratos_volume!AH68*Contratos_preço!AA67,0)","v":176651305.27490267},{"$f":"IFERROR(Contratos_volume!AI68*Contratos_preço!AB67,0)","v":183717357.48589876},{"$f":"IFERROR(Contratos_volume!AJ68*Contratos_preço!AC67,0)","v":191066051.78533474},{"$f":"IFERROR(Contratos_volume!AK68*Contratos_preço!AD67,0)","v":198708693.85674813}]
[{"$f":"RIGHT(B69,3)","v":"LEN"},{"$f":"Contratos_volume!B69","v":"20ºLEN"},{"$f":"Contratos_volume!G69","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K69*Contratos_preço!D68,0)","v":0},{"$f":"IFERROR(Contratos_volume!L69*Contratos_preço!E68,0)","v":0},{"$f":"IFERROR(Contratos_volume!M69*Contratos_preço!F68,0)","v":0},{"$f":"IFERROR(Contratos_volume!N69*Contratos_preço!G68,0)","v":0},{"$f":"IFERROR(Contratos_volume!O69*Contratos_preço!H68,0)","v":0},{"$f":"IFERROR(Contratos_volume!P69*Contratos_preço!I68,0)","v":371293.99730223394},{"$f":"IFERROR(Contratos_volume!Q69*Contratos_preço!J68,0)","v":387259.63918622996},{"$f":"IFERROR(Contratos_volume!R69*Contratos_preço!K68,0)","v":402750.02475367917},{"$f":"IFERROR(Contratos_volume!S69*Contratos_preço!L68,0)","v":418860.02574382641},{"$f":"IFERROR(Contratos_volume!T69*Contratos_preço!M68,0)","v":435614.42677357944},{"$f":"IFERROR(Contratos_volume!U69*Contratos_preço!N68,0)","v":453039.0038445227},{"$f":"IFERROR(Contratos_volume!V69*Contratos_preço!O68,0)","v":471160.56399830361},{"$f":"IFERROR(Contratos_volume!W69*Contratos_preço!P68,0)","v":490006.98655823566},{"$f":"IFERROR(Contratos_volume!X69*Contratos_preço!Q68,0)","v":509607.26602056512},{"$f":"IFERROR(Contratos_volume!Y69*Contratos_preço!R68,0)","v":529991.55666138779},{"$f":"IFERROR(Contratos_volume!Z69*Contratos_preço!S68,0)","v":551191.21892784338},{"$f":"IFERROR(Contratos_volume!AA69*Contratos_preço!T68,0)","v":573238.86768495711},{"$f":"IFERROR(Contratos_volume!AB69*Contratos_preço!U68,0)","v":596168.42239235539},{"$f":"IFERROR(Contratos_volume!AC69*Contratos_preço!V68,0)","v":620015.15928804968},{"$f":"IFERROR(Contratos_volume!AD69*Contratos_preço!W68,0)","v":644815.76565957163},{"$f":"IFERROR(Contratos_volume!AE69*Contratos_preço!X68,0)","v":670608.39628595463},{"$f":"IFERROR(Contratos_volume!AF69*Contratos_preço!Y68,0)","v":697432.73213739274},{"$f":"IFERROR(Contratos_volume!AG69*Contratos_preço!Z68,0)","v":725330.0414228884},{"$f":"IFERROR(Contratos_volume!AH69*Contratos_preço!AA68,0)","v":754343.243079804},{"$f":"IFERROR(Contratos_volume!AI69*Contratos_preço!AB68,0)","v":784516.97280299617},{"$f":"IFERROR(Contratos_volume!AJ69*Contratos_preço!AC68,0)","v":815897.65171511611},{"$f":"IFERROR(Contratos_volume!AK69*Contratos_preço!AD68,0)","v":848533.55778372067}]
["LEN",{"$f":"Contratos_volume!B70","v":"21ºLEN"},{"$f":"Contratos_volume!G70","v":"DIS"},null,{"$f":"IFERROR(Contratos_volume!K70*Contratos_preço!D69,0)","v":0},{"$f":"IFERROR(Contratos_volume!L70*Contratos_preço!E69,0)","v":0},{"$f":"IFERROR(Contratos_volume!M70*Contratos_preço!F69,0)","v":0},{"$f":"IFERROR(Contratos_volume!N70*Contratos_preço!G69,0)","v":0},{"$f":"IFERROR(Contratos_volume!O70*Contratos_preço!H69,0)","v":0},{"$f":"IFERROR(Contratos_volume!P70*Contratos_preço!I69,0)","v":0},{"$f":"IFERROR(Contratos_volume!Q70*Contratos_preço!J69,0)","v":341050053.21762341},{"$f":"IFERROR(Contratos_volume!R70*Contratos_preço!K69,0)","v":354692055.34632832},{"$f":"IFERROR(Contratos_volume!S70*Contratos_preço!L69,0)","v":368879737.56018156},{"$f":"IFERROR(Contratos_volume!T70*Contratos_preço!M69,0)","v":383634927.06258881},{"$f":"IFERROR(Contratos_volume!U70*Contratos_preço!N69,0)","v":398980324.14509237},{"$f":"IFERROR(Contratos_volume!V70*Contratos_preço!O69,0)","v":414939537.11089605},{"$f":"IFERROR(Contratos_volume!W70*Contratos_preço!P69,0)","v":431537118.59533197},{"$f":"IFERROR(Contratos_volume!X70*Contratos_preço!Q69,0)","v":448798603.33914524},{"$f":"IFERROR(Contratos_volume!Y70*Contratos_preço!R69,0)","v":466750547.47271109},{"$f":"IFERROR(Contratos_volume!Z70*Contratos_preço!S69,0)","v":485420569.37161952},{"$f":"IFERROR(Contratos_volume!AA70*Contratos_preço!T69,0)","v":504837392.14648432},{"$f":"IFERROR(Contratos_volume!AB70*Contratos_preço!U69,0)","v":525030887.83234364},{"$f":"IFERROR(Contratos_volume!AC70*Contratos_preço!V69,0)","v":546032123.34563756},{"$f":"IFERROR(Contratos_volume!AD70*Contratos_preço!W69,0)","v":567873408.27946305},{"$f":"IFERROR(Contratos_volume!AE70*Contratos_preço!X69,0)","v":590588344.61064148},{"$f":"IFERROR(Contratos_volume!AF70*Contratos_preço!Y69,0)","v":614211878.39506721},{"$f":"IFERROR(Contratos_volume!AG70*Contratos_preço!Z69,0)","v":638780353.53086984},{"$f":"IFERROR(Contratos_volume!AH70*Contratos_preço!AA69,0)","v":664331567.67210472},{"$f":"IFERROR(Contratos_volume!AI70*Contratos_preço!AB69,0)","v":690904830.37898886},{"$f":"IFERROR(Contratos_volume!AJ70*Contratos_preço!AC69,0)","v":718541023.5941484},{"$f":"IFERROR(Contratos_volume!AK70*Contratos_preço!AD69,0)","v":747282664.53791451}]
["LEN",{"$f":"Contratos_volume!B71","v":"21ºLEN"},{"$f":"Contratos_volume!G71","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K71*Contratos_preço!D70,0)","v":0},{"$f":"IFERROR(Contratos_volume!L71*Contratos_preço!E70,0)","v":0},{"$f":"IFERROR(Contratos_volume!M71*Contratos_preço!F70,0)","v":0},{"$f":"IFERROR(Contratos_volume!N71*Contratos_preço!G70,0)","v":0},{"$f":"IFERROR(Contratos_volume!O71*Contratos_preço!H70,0)","v":0},{"$f":"IFERROR(Contratos_volume!P71*Contratos_preço!I70,0)","v":0},{"$f":"IFERROR(Contratos_volume!Q71*Contratos_preço!J70,0)","v":24777506.305435274},{"$f":"IFERROR(Contratos_volume!R71*Contratos_preço!K70,0)","v":25768606.55765269},{"$f":"IFERROR(Contratos_volume!S71*Contratos_preço!L70,0)","v":26799350.819958799},{"$f":"IFERROR(Contratos_volume!T71*Contratos_preço!M70,0)","v":27871324.852757145},{"$f":"IFERROR(Contratos_volume!U71*Contratos_preço!N70,0)","v":28986177.846867438},{"$f":"IFERROR(Contratos_volume!V71*Contratos_preço!O70,0)","v":30145624.960742135},{"$f":"IFERROR(Contratos_volume!W71*Contratos_preço!P70,0)","v":31351449.959171824},{"$f":"IFERROR(Contratos_volume!X71*Contratos_preço!Q70,0)","v":32605507.957538702},{"$f":"IFERROR(Contratos_volume!Y71*Contratos_preço!R70,0)","v":33909728.275840253},{"$f":"IFERROR(Contratos_volume!Z71*Contratos_preço!S70,0)","v":35266117.406873852},{"$f":"IFERROR(Contratos_volume!AA71*Contratos_preço!T70,0)","v":36676762.103148811},{"$f":"IFERROR(Contratos_volume!AB71*Contratos_preço!U70,0)","v":38143832.587274767},{"$f":"IFERROR(Contratos_volume!AC71*Contratos_preço!V70,0)","v":39669585.890765756},{"$f":"IFERROR(Contratos_volume!AD71*Contratos_preço!W70,0)","v":41256369.326396391},{"$f":"IFERROR(Contratos_volume!AE71*Contratos_preço!X70,0)","v":42906624.09945225},{"$f":"IFERROR(Contratos_volume!AF71*Contratos_preço!Y70,0)","v":44622889.063430339},{"$f":"IFERROR(Contratos_volume!AG71*Contratos_preço!Z70,0)","v":46407804.625967547},{"$f":"IFERROR(Contratos_volume!AH71*Contratos_preço!AA70,0)","v":48264116.811006255},{"$f":"IFERROR(Contratos_volume!AI71*Contratos_preço!AB70,0)","v":50194681.483446509},{"$f":"IFERROR(Contratos_volume!AJ71*Contratos_preço!AC70,0)","v":52202468.742784366},{"$f":"IFERROR(Contratos_volume!AK71*Contratos_preço!AD70,0)","v":54290567.492495745}]
["LEN",{"$f":"Contratos_volume!B72","v":"21ºLEN"},{"$f":"Contratos_volume!G72","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K72*Contratos_preço!D71,0)","v":0},{"$f":"IFERROR(Contratos_volume!L72*Contratos_preço!E71,0)","v":0},{"$f":"IFERROR(Contratos_volume!M72*Contratos_preço!F71,0)","v":0},{"$f":"IFERROR(Contratos_volume!N72*Contratos_preço!G71,0)","v":0},{"$f":"IFERROR(Contratos_volume!O72*Contratos_preço!H71,0)","v":0},{"$f":"IFERROR(Contratos_volume!P72*Contratos_preço!I71,0)","v":0},{"$f":"IFERROR(Contratos_volume!Q72*Contratos_preço!J71,0)","v":23064269.680957951},{"$f":"IFERROR(Contratos_volume!R72*Contratos_preço!K71,0)","v":23986840.468196265},{"$f":"IFERROR(Contratos_volume!S72*Contratos_preço!L71,0)","v":24946314.086924121},{"$f":"IFERROR(Contratos_volume!T72*Contratos_preço!M71,0)","v":25944166.650401086},{"$f":"IFERROR(Contratos_volume!U72*Contratos_preço!N71,0)","v":26981933.316417132},{"$f":"IFERROR(Contratos_volume!V72*Contratos_preço!O71,0)","v":28061210.649073813},{"$f":"IFERROR(Contratos_volume!W72*Contratos_preço!P71,0)","v":29183659.075036764},{"$f":"IFERROR(Contratos_volume!X72*Contratos_preço!Q71,0)","v":30351005.438038241},{"$f":"IFERROR(Contratos_volume!Y72*Contratos_preço!R71,0)","v":31565045.655559771},{"$f":"IFERROR(Contratos_volume!Z72*Contratos_preço!S71,0)","v":32827647.481782164},{"$f":"IFERROR(Contratos_volume!AA72*Contratos_preço!T71,0)","v":34140753.381053448},{"$f":"IFERROR(Contratos_volume!AB72*Contratos_preço!U71,0)","v":35506383.51629559},{"$f":"IFERROR(Contratos_volume!AC72*Contratos_preço!V71,0)","v":36926638.856947415},{"$f":"IFERROR(Contratos_volume!AD72*Contratos_preço!W71,0)","v":38403704.411225311},{"$f":"IFERROR(Contratos_volume!AE72*Contratos_preço!X71,0)","v":39939852.587674335},{"$f":"IFERROR(Contratos_volume!AF72*Contratos_preço!Y71,0)","v":41537446.691181302},{"$f":"IFERROR(Contratos_volume!AG72*Contratos_preço!Z71,0)","v":43198944.558828548},{"$f":"IFERROR(Contratos_volume!AH72*Contratos_preço!AA71,0)","v":44926902.341181703},{"$f":"IFERROR(Contratos_volume!AI72*Contratos_preço!AB71,0)","v":46723978.434828967},{"$f":"IFERROR(Contratos_volume!AJ72*Contratos_preço!AC71,0)","v":48592937.572222129},{"$f":"IFERROR(Contratos_volume!AK72*Contratos_preço!AD71,0)","v":50536655.075111009}]
["LEN",{"$f":"Contratos_volume!B73","v":"22ºLEN"},{"$f":"Contratos_volume!G73","v":"DIS"},null,{"$f":"IFERROR(Contratos_volume!K73*Contratos_preço!D72,0)","v":0},{"$f":"IFERROR(Contratos_volume!L73*Contratos_preço!E72,0)","v":0},{"$f":"IFERROR(Contratos_volume!M73*Contratos_preço!F72,0)","v":0},{"$f":"IFERROR(Contratos_volume!N73*Contratos_preço!G72,0)","v":0},{"$f":"IFERROR(Contratos_volume!O73*Contratos_preço!H72,0)","v":73049148.913880095},{"$f":"IFERROR(Contratos_volume!P73*Contratos_preço!I72,0)","v":75898065.721521407},{"$f":"IFERROR(Contratos_volume!Q73*Contratos_preço!J72,0)","v":79161682.547546834},{"$f":"IFERROR(Contratos_volume!R73*Contratos_preço!K72,0)","v":82328149.849448711},{"$f":"IFERROR(Contratos_volume!S73*Contratos_preço!L72,0)","v":85621275.84342666},{"$f":"IFERROR(Contratos_volume!T73*Contratos_preço!M72,0)","v":89046126.877163723},{"$f":"IFERROR(Contratos_volume!U73*Contratos_preço!N72,0)","v":92607971.952250272},{"$f":"IFERROR(Contratos_volume!V73*Contratos_preço!O72,0)","v":96312290.830340311},{"$f":"IFERROR(Contratos_volume!W73*Contratos_preço!P72,0)","v":100164782.46355391},{"$f":"IFERROR(Contratos_volume!X73*Contratos_preço!Q72,0)","v":104171373.76209608},{"$f":"IFERROR(Contratos_volume!Y73*Contratos_preço!R72,0)","v":108338228.71257992},{"$f":"IFERROR(Contratos_volume!Z73*Contratos_preço!S72,0)","v":112671757.86108311},{"$f":"IFERROR(Contratos_volume!AA73*Contratos_preço!T72,0)","v":117178628.17552646},{"$f":"IFERROR(Contratos_volume!AB73*Contratos_preço!U72,0)","v":121865773.30254751},{"$f":"IFERROR(Contratos_volume!AC73*Contratos_preço!V72,0)","v":126740404.23464942},{"$f":"IFERROR(Contratos_volume!AD73*Contratos_preço!W72,0)","v":131810020.4040354},{"$f":"IFERROR(Contratos_volume!AE73*Contratos_preço!X72,0)","v":137082421.22019681},{"$f":"IFERROR(Contratos_volume!AF73*Contratos_preço!Y72,0)","v":142565718.06900468},{"$f":"IFERROR(Contratos_volume!AG73*Contratos_preço!Z72,0)","v":148268346.79176486},{"$f":"IFERROR(Contratos_volume!AH73*Contratos_preço!AA72,0)","v":154199080.66343549},{"$f":"IFERROR(Contratos_volume!AI73*Contratos_preço!AB72,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ73*Contratos_preço!AC72,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK73*Contratos_preço!AD72,0)","v":0}]
["LEN",{"$f":"Contratos_volume!B74","v":"22ºLEN"},{"$f":"Contratos_volume!G74","v":"DIS"},null,{"$f":"IFERROR(Contratos_volume!K74*Contratos_preço!D73,0)","v":0},{"$f":"IFERROR(Contratos_volume!L74*Contratos_preço!E73,0)","v":0},{"$f":"IFERROR(Contratos_volume!M74*Contratos_preço!F73,0)","v":0},{"$f":"IFERROR(Contratos_volume!N74*Contratos_preço!G73,0)","v":0},{"$f":"IFERROR(Contratos_volume!O74*Contratos_preço!H73,0)","v":15658709.682156857},{"$f":"IFERROR(Contratos_volume!P74*Contratos_preço!I73,0)","v":16269399.359760975},{"$f":"IFERROR(Contratos_volume!Q74*Contratos_preço!J73,0)","v":16968983.532230698},{"$f":"IFERROR(Contratos_volume!R74*Contratos_preço!K73,0)","v":17647742.873519924},{"$f":"IFERROR(Contratos_volume!S74*Contratos_preço!L73,0)","v":18353652.588460721},{"$f":"IFERROR(Contratos_volume!T74*Contratos_preço!M73,0)","v":19087798.691999149},{"$f":"IFERROR(Contratos_volume!U74*Contratos_preço!N73,0)","v":19851310.639679119},{"$f":"IFERROR(Contratos_volume!V74*Contratos_preço!O73,0)","v":20645363.065266281},{"$f":"IFERROR(Contratos_volume!W74*Contratos_preço!P73,0)","v":21471177.587876935},{"$f":"IFERROR(Contratos_volume!X74*Contratos_preço!Q73,0)","v":22330024.691392012},{"$f":"IFERROR(Contratos_volume!Y74*Contratos_preço!R73,0)","v":23223225.679047696},{"$f":"IFERROR(Contratos_volume!Z74*Contratos_preço!S73,0)","v":24152154.706209604},{"$f":"IFERROR(Contratos_volume!AA74*Contratos_preço!T73,0)","v":25118240.894457985},{"$f":"IFERROR(Contratos_volume!AB74*Contratos_preço!U73,0)","v":26122970.530236308},{"$f":"IFERROR(Contratos_volume!AC74*Contratos_preço!V73,0)","v":27167889.351445764},{"$f":"IFERROR(Contratos_volume!AD74*Contratos_preço!W73,0)","v":28254604.925503593},{"$f":"IFERROR(Contratos_volume!AE74*Contratos_preço!X73,0)","v":29384789.12252374},{"$f":"IFERROR(Contratos_volume!AF74*Contratos_preço!Y73,0)","v":30560180.687424686},{"$f":"IFERROR(Contratos_volume!AG74*Contratos_preço!Z73,0)","v":31782587.914921675},{"$f":"IFERROR(Contratos_volume!AH74*Contratos_preço!AA73,0)","v":33053891.431518547},{"$f":"IFERROR(Contratos_volume!AI74*Contratos_preço!AB73,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ74*Contratos_preço!AC73,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK74*Contratos_preço!AD73,0)","v":0}]
["LEN",{"$f":"Contratos_volume!B75","v":"22ºLEN"},{"$f":"Contratos_volume!G75","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K75*Contratos_preço!D74,0)","v":0},{"$f":"IFERROR(Contratos_volume!L75*Contratos_preço!E74,0)","v":0},{"$f":"IFERROR(Contratos_volume!M75*Contratos_preço!F74,0)","v":0},{"$f":"IFERROR(Contratos_volume!N75*Contratos_preço!G74,0)","v":0},{"$f":"IFERROR(Contratos_volume!O75*Contratos_preço!H74,0)","v":11507256.369159523},{"$f":"IFERROR(Contratos_volume!P75*Contratos_preço!I74,0)","v":11956039.367556745},{"$f":"IFERROR(Contratos_volume!Q75*Contratos_preço!J74,0)","v":12470149.060361683},{"$f":"IFERROR(Contratos_volume!R75*Contratos_preço!K74,0)","v":12968955.022776155},{"$f":"IFERROR(Contratos_volume!S75*Contratos_preço!L74,0)","v":13487713.2236872},{"$f":"IFERROR(Contratos_volume!T75*Contratos_preço!M74,0)","v":14027221.752634689},{"$f":"IFERROR(Contratos_volume!U75*Contratos_preço!N74,0)","v":14588310.622740079},{"$f":"IFERROR(Contratos_volume!V75*Contratos_preço!O74,0)","v":15171843.047649682},{"$f":"IFERROR(Contratos_volume!W75*Contratos_preço!P74,0)","v":15778716.769555666},{"$f":"IFERROR(Contratos_volume!X75*Contratos_preço!Q74,0)","v":16409865.440337896},{"$f":"IFERROR(Contratos_volume!Y75*Contratos_preço!R74,0)","v":17066260.057951409},{"$f":"IFERROR(Contratos_volume!Z75*Contratos_preço!S74,0)","v":17748910.46026947},{"$f":"IFERROR(Contratos_volume!AA75*Contratos_preço!T74,0)","v":18458866.878680244},{"$f":"IFERROR(Contratos_volume!AB75*Contratos_preço!U74,0)","v":19197221.553827457},{"$f":"IFERROR(Contratos_volume!AC75*Contratos_preço!V74,0)","v":19965110.415980555},{"$f":"IFERROR(Contratos_volume!AD75*Contratos_preço!W74,0)","v":20763714.832619783},{"$f":"IFERROR(Contratos_volume!AE75*Contratos_preço!X74,0)","v":21594263.425924573},{"$f":"IFERROR(Contratos_volume!AF75*Contratos_preço!Y74,0)","v":22458033.962961555},{"$f":"IFERROR(Contratos_volume!AG75*Contratos_preço!Z74,0)","v":23356355.321480017},{"$f":"IFERROR(Contratos_volume!AH75*Contratos_preço!AA74,0)","v":24290609.534339219},{"$f":"IFERROR(Contratos_volume!AI75*Contratos_preço!AB74,0)","v":25262233.915712789},{"$f":"IFERROR(Contratos_volume!AJ75*Contratos_preço!AC74,0)","v":26272723.272341304},{"$f":"IFERROR(Contratos_volume!AK75*Contratos_preço!AD74,0)","v":27323632.203234956}]
["nte",{"$f":"Contratos_volume!B76","v":"UHE Belo Monte"},{"$f":"Contratos_volume!G76","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K76*Contratos_preço!D75,0)","v":1828935.2511170444},{"$f":"IFERROR(Contratos_volume!L76*Contratos_preço!E75,0)","v":33428122.724912733},{"$f":"IFERROR(Contratos_volume!M76*Contratos_preço!F75,0)","v":113845525.95392348},{"$f":"IFERROR(Contratos_volume!N76*Contratos_preço!G75,0)","v":122020423.29349469},{"$f":"IFERROR(Contratos_volume!O76*Contratos_preço!H75,0)","v":124828375.38182217},{"$f":"IFERROR(Contratos_volume!P76*Contratos_preço!I75,0)","v":129696682.02171323},{"$f":"IFERROR(Contratos_volume!Q76*Contratos_preço!J75,0)","v":135273639.34864685},{"$f":"IFERROR(Contratos_volume!R76*Contratos_preço!K75,0)","v":140684584.92259273},{"$f":"IFERROR(Contratos_volume!S76*Contratos_preço!L75,0)","v":146311968.31949648},{"$f":"IFERROR(Contratos_volume!T76*Contratos_preço!M75,0)","v":152164447.05227634},{"$f":"IFERROR(Contratos_volume!U76*Contratos_preço!N75,0)","v":158251024.93436742},{"$f":"IFERROR(Contratos_volume!V76*Contratos_preço!O75,0)","v":164581065.9317421},{"$f":"IFERROR(Contratos_volume!W76*Contratos_preço!P75,0)","v":171164308.56901181},{"$f":"IFERROR(Contratos_volume!X76*Contratos_preço!Q75,0)","v":178010880.91177231},{"$f":"IFERROR(Contratos_volume!Y76*Contratos_preço!R75,0)","v":185131316.14824316},{"$f":"IFERROR(Contratos_volume!Z76*Contratos_preço!S75,0)","v":192536568.79417291},{"$f":"IFERROR(Contratos_volume!AA76*Contratos_preço!T75,0)","v":200238031.5459398},{"$f":"IFERROR(Contratos_volume!AB76*Contratos_preço!U75,0)","v":208247552.8077774},{"$f":"IFERROR(Contratos_volume!AC76*Contratos_preço!V75,0)","v":216577454.92008853},{"$f":"IFERROR(Contratos_volume!AD76*Contratos_preço!W75,0)","v":225240553.1168921},{"$f":"IFERROR(Contratos_volume!AE76*Contratos_preço!X75,0)","v":234250175.24156776},{"$f":"IFERROR(Contratos_volume!AF76*Contratos_preço!Y75,0)","v":243620182.25123048},{"$f":"IFERROR(Contratos_volume!AG76*Contratos_preço!Z75,0)","v":253364989.54127967},{"$f":"IFERROR(Contratos_volume!AH76*Contratos_preço!AA75,0)","v":263499589.12293094},{"$f":"IFERROR(Contratos_volume!AI76*Contratos_preço!AB75,0)","v":274039572.68784815},{"$f":"IFERROR(Contratos_volume!AJ76*Contratos_preço!AC75,0)","v":285001155.59536207},{"$f":"IFERROR(Contratos_volume!AK76*Contratos_preço!AD75,0)","v":296401201.81917655}]
[{"$f":"RIGHT(B77,3)","v":"rau"},{"$f":"Contratos_volume!B77","v":"UHE Jirau"},{"$f":"Contratos_volume!G77","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K77*Contratos_preço!D76,0)","v":28886994.71802602},{"$f":"IFERROR(Contratos_volume!L77*Contratos_preço!E76,0)","v":45816496.624489397},{"$f":"IFERROR(Contratos_volume!M77*Contratos_preço!F76,0)","v":68352266.91828315},{"$f":"IFERROR(Contratos_volume!N77*Contratos_preço!G76,0)","v":52343051.716571778},{"$f":"IFERROR(Contratos_volume!O77*Contratos_preço!H76,0)","v":74946313.099095523},{"$f":"IFERROR(Contratos_volume!P77*Contratos_preço!I76,0)","v":77869219.309960246},{"$f":"IFERROR(Contratos_volume!Q77*Contratos_preço!J76,0)","v":81217595.740288541},{"$f":"IFERROR(Contratos_volume!R77*Contratos_preço!K76,0)","v":84466299.569900066},{"$f":"IFERROR(Contratos_volume!S77*Contratos_preço!L76,0)","v":87844951.552696079},{"$f":"IFERROR(Contratos_volume!T77*Contratos_preço!M76,0)","v":91358749.614803925},{"$f":"IFERROR(Contratos_volume!U77*Contratos_preço!N76,0)","v":95013099.599396095},{"$f":"IFERROR(Contratos_volume!V77*Contratos_preço!O76,0)","v":98813623.583371922},{"$f":"IFERROR(Contratos_volume!W77*Contratos_preço!P76,0)","v":102766168.52670681},{"$f":"IFERROR(Contratos_volume!X77*Contratos_preço!Q76,0)","v":106876815.26777509},{"$f":"IFERROR(Contratos_volume!Y77*Contratos_preço!R76,0)","v":111151887.8784861},{"$f":"IFERROR(Contratos_volume!Z77*Contratos_preço!S76,0)","v":115597963.39362556},{"$f":"IFERROR(Contratos_volume!AA77*Contratos_preço!T76,0)","v":120221881.92937057},{"$f":"IFERROR(Contratos_volume!AB77*Contratos_preço!U76,0)","v":125030757.20654538},{"$f":"IFERROR(Contratos_volume!AC77*Contratos_preço!V76,0)","v":130031987.49480721},{"$f":"IFERROR(Contratos_volume!AD77*Contratos_preço!W76,0)","v":135233266.99459952},{"$f":"IFERROR(Contratos_volume!AE77*Contratos_preço!X76,0)","v":140642597.67438349},{"$f":"IFERROR(Contratos_volume!AF77*Contratos_preço!Y76,0)","v":146268301.58135882},{"$f":"IFERROR(Contratos_volume!AG77*Contratos_preço!Z76,0)","v":152119033.64461318},{"$f":"IFERROR(Contratos_volume!AH77*Contratos_preço!AA76,0)","v":158203794.99039772},{"$f":"IFERROR(Contratos_volume!AI77*Contratos_preço!AB76,0)","v":164531946.79001367},{"$f":"IFERROR(Contratos_volume!AJ77*Contratos_preço!AC76,0)","v":171113224.66161418},{"$f":"IFERROR(Contratos_volume!AK77*Contratos_preço!AD76,0)","v":177957753.64807874}]
["nio",{"$f":"Contratos_volume!B78","v":"UHE Santo Antônio"},{"$f":"Contratos_volume!G78","v":"QTD"},null,{"$f":"IFERROR(Contratos_volume!K78*Contratos_preço!D77,0)","v":37013968.374600567},{"$f":"IFERROR(Contratos_volume!L78*Contratos_preço!E77,0)","v":37856385.796058387},{"$f":"IFERROR(Contratos_volume!M78*Contratos_preço!F77,0)","v":44618077.053211145},{"$f":"IFERROR(Contratos_volume!N78*Contratos_preço!G77,0)","v":51638510.368881904},{"$f":"IFERROR(Contratos_volume!O78*Contratos_preço!H77,0)","v":48922450.17575378},{"$f":"IFERROR(Contratos_volume!P78*Contratos_preço!I77,0)","v":50830425.732608169},{"$f":"IFERROR(Contratos_volume!Q78*Contratos_preço!J77,0)","v":53016134.039110325},{"$f":"IFERROR(Contratos_volume!R78*Contratos_preço!K77,0)","v":55136779.400674731},{"$f":"IFERROR(Contratos_volume!S78*Contratos_preço!L77,0)","v":57342250.57670173},{"$f":"IFERROR(Contratos_volume!T78*Contratos_preço!M77,0)","v":59635940.599769793},{"$f":"IFERROR(Contratos_volume!U78*Contratos_preço!N77,0)","v":62021378.223760597},{"$f":"IFERROR(Contratos_volume!V78*Contratos_preço!O77,0)","v":64502233.352711014},{"$f":"IFERROR(Contratos_volume!W78*Contratos_preço!P77,0)","v":67082322.686819464},{"$f":"IFERROR(Contratos_volume!X78*Contratos_preço!Q77,0)","v":69765615.594292253},{"$f":"IFERROR(Contratos_volume!Y78*Contratos_preço!R77,0)","v":72556240.218063936},{"$f":"IFERROR(Contratos_volume!Z78*Contratos_preço!S77,0)","v":75458489.826786503},{"$f":"IFERROR(Contratos_volume!AA78*Contratos_preço!T77,0)","v":78476829.419857964},{"$f":"IFERROR(Contratos_volume!AB78*Contratos_preço!U77,0)","v":81615902.596652269},{"$f":"IFERROR(Contratos_volume!AC78*Contratos_preço!V77,0)","v":84880538.700518385},{"$f":"IFERROR(Contratos_volume!AD78*Contratos_preço!W77,0)","v":88275760.24853912},{"$f":"IFERROR(Contratos_volume!AE78*Contratos_preço!X77,0)","v":91806790.658480689},{"$f":"IFERROR(Contratos_volume!AF78*Contratos_preço!Y77,0)","v":95479062.284819916},{"$f":"IFERROR(Contratos_volume!AG78*Contratos_preço!Z77,0)","v":99298224.776212692},{"$f":"IFERROR(Contratos_volume!AH78*Contratos_preço!AA77,0)","v":103270153.76726122},{"$f":"IFERROR(Contratos_volume!AI78*Contratos_preço!AB77,0)","v":107400959.91795167},{"$f":"IFERROR(Contratos_volume!AJ78*Contratos_preço!AC77,0)","v":111696998.31466973},{"$f":"IFERROR(Contratos_volume!AK78*Contratos_preço!AD77,0)","v":116164878.24725653}]
["NSE",{"$f":"Contratos_volume!B79","v":"UTE NORTE FLUMINENSE"},{"$f":"Contratos_volume!G79","v":0},null,{"$f":"IFERROR(Contratos_volume!K79*Contratos_preço!D78,0)","v":1150062806.8061361},{"$f":"IFERROR(Contratos_volume!L79*Contratos_preço!E78,0)","v":1243545715.6607702},{"$f":"IFERROR(Contratos_volume!M79*Contratos_preço!F78,0)","v":1360269547.1345916},{"$f":"IFERROR(Contratos_volume!N79*Contratos_preço!G78,0)","v":1424719829.3709979},{"$f":"IFERROR(Contratos_volume!O79*Contratos_preço!H78,0)","v":0},{"$f":"IFERROR(Contratos_volume!P79*Contratos_preço!I78,0)","v":0},{"$f":"IFERROR(Contratos_volume!Q79*Contratos_preço!J78,0)","v":0},{"$f":"IFERROR(Contratos_volume!R79*Contratos_preço!K78,0)","v":0},{"$f":"IFERROR(Contratos_volume!S79*Contratos_preço!L78,0)","v":0},{"$f":"IFERROR(Contratos_volume!T79*Contratos_preço!M78,0)","v":0},{"$f":"IFERROR(Contratos_volume!U79*Contratos_preço!N78,0)","v":0},{"$f":"IFERROR(Contratos_volume!V79*Contratos_preço!O78,0)","v":0},{"$f":"IFERROR(Contratos_volume!W79*Contratos_preço!P78,0)","v":0},{"$f":"IFERROR(Contratos_volume!X79*Contratos_preço!Q78,0)","v":0},{"$f":"IFERROR(Contratos_volume!Y79*Contratos_preço!R78,0)","v":0},{"$f":"IFERROR(Contratos_volume!Z79*Contratos_preço!S78,0)","v":0},{"$f":"IFERROR(Contratos_volume!AA79*Contratos_preço!T78,0)","v":0},{"$f":"IFERROR(Contratos_volume!AB79*Contratos_preço!U78,0)","v":0},{"$f":"IFERROR(Contratos_volume!AC79*Contratos_preço!V78,0)","v":0},{"$f":"IFERROR(Contratos_volume!AD79*Contratos_preço!W78,0)","v":0},{"$f":"IFERROR(Contratos_volume!AE79*Contratos_preço!X78,0)","v":0},{"$f":"IFERROR(Contratos_volume!AF79*Contratos_preço!Y78,0)","v":0},{"$f":"IFERROR(Contratos_volume!AG79*Contratos_preço!Z78,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH79*Contratos_preço!AA78,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI79*Contratos_preço!AB78,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ79*Contratos_preço!AC78,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK79*Contratos_preço!AD78,0)","v":0}]
["0",{"$f":"Contratos_volume!B80","v":0},{"$f":"Contratos_volume!G80","v":0},null,{"$f":"IFERROR(Contratos_volume!K80*Contratos_preço!D79,0)","v":0},{"$f":"IFERROR(Contratos_volume!L80*Contratos_preço!E79,0)","v":0},{"$f":"IFERROR(Contratos_volume!M80*Contratos_preço!F79,0)","v":0},{"$f":"IFERROR(Contratos_volume!N80*Contratos_preço!G79,0)","v":0},{"$f":"IFERROR(Contratos_volume!O80*Contratos_preço!H79,0)","v":0},{"$f":"IFERROR(Contratos_volume!P80*Contratos_preço!I79,0)","v":0},{"$f":"IFERROR(Contratos_volume!Q80*Contratos_preço!J79,0)","v":0},{"$f":"IFERROR(Contratos_volume!R80*Contratos_preço!K79,0)","v":0},{"$f":"IFERROR(Contratos_volume!S80*Contratos_preço!L79,0)","v":0},{"$f":"IFERROR(Contratos_volume!T80*Contratos_preço!M79,0)","v":0},{"$f":"IFERROR(Contratos_volume!U80*Contratos_preço!N79,0)","v":0},{"$f":"IFERROR(Contratos_volume!V80*Contratos_preço!O79,0)","v":0},{"$f":"IFERROR(Contratos_volume!W80*Contratos_preço!P79,0)","v":0},{"$f":"IFERROR(Contratos_volume!X80*Contratos_preço!Q79,0)","v":0},{"$f":"IFERROR(Contratos_volume!Y80*Contratos_preço!R79,0)","v":0},{"$f":"IFERROR(Contratos_volume!Z80*Contratos_preço!S79,0)","v":0},{"$f":"IFERROR(Contratos_volume!AA80*Contratos_preço!T79,0)","v":0},{"$f":"IFERROR(Contratos_volume!AB80*Contratos_preço!U79,0)","v":0},{"$f":"IFERROR(Contratos_volume!AC80*Contratos_preço!V79,0)","v":0},{"$f":"IFERROR(Contratos_volume!AD80*Contratos_preço!W79,0)","v":0},{"$f":"IFERROR(Contratos_volume!AE80*Contratos_preço!X79,0)","v":0},{"$f":"IFERROR(Contratos_volume!AF80*Contratos_preço!Y79,0)","v":0},{"$f":"IFERROR(Contratos_volume!AG80*Contratos_preço!Z79,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH80*Contratos_preço!AA79,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI80*Contratos_preço!AB79,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ80*Contratos_preço!AC79,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK80*Contratos_preço!AD79,0)","v":0}]
["0",{"$f":"Contratos_volume!B81","v":0},{"$f":"Contratos_volume!G81","v":0},null,{"$f":"IFERROR(Contratos_volume!K81*Contratos_preço!D80,0)","v":0},{"$f":"IFERROR(Contratos_volume!L81*Contratos_preço!E80,0)","v":0},{"$f":"IFERROR(Contratos_volume!M81*Contratos_preço!F80,0)","v":0},{"$f":"IFERROR(Contratos_volume!N81*Contratos_preço!G80,0)","v":0},{"$f":"IFERROR(Contratos_volume!O81*Contratos_preço!H80,0)","v":0},{"$f":"IFERROR(Contratos_volume!P81*Contratos_preço!I80,0)","v":0},{"$f":"IFERROR(Contratos_volume!Q81*Contratos_preço!J80,0)","v":0},{"$f":"IFERROR(Contratos_volume!R81*Contratos_preço!K80,0)","v":0},{"$f":"IFERROR(Contratos_volume!S81*Contratos_preço!L80,0)","v":0},{"$f":"IFERROR(Contratos_volume!T81*Contratos_preço!M80,0)","v":0},{"$f":"IFERROR(Contratos_volume!U81*Contratos_preço!N80,0)","v":0},{"$f":"IFERROR(Contratos_volume!V81*Contratos_preço!O80,0)","v":0},{"$f":"IFERROR(Contratos_volume!W81*Contratos_preço!P80,0)","v":0},{"$f":"IFERROR(Contratos_volume!X81*Contratos_preço!Q80,0)","v":0},{"$f":"IFERROR(Contratos_volume!Y81*Contratos_preço!R80,0)","v":0},{"$f":"IFERROR(Contratos_volume!Z81*Contratos_preço!S80,0)","v":0},{"$f":"IFERROR(Contratos_volume!AA81*Contratos_preço!T80,0)","v":0},{"$f":"IFERROR(Contratos_volume!AB81*Contratos_preço!U80,0)","v":0},{"$f":"IFERROR(Contratos_volume!AC81*Contratos_preço!V80,0)","v":0},{"$f":"IFERROR(Contratos_volume!AD81*Contratos_preço!W80,0)","v":0},{"$f":"IFERROR(Contratos_volume!AE81*Contratos_preço!X80,0)","v":0},{"$f":"IFERROR(Contratos_volume!AF81*Contratos_preço!Y80,0)","v":0},{"$f":"IFERROR(Contratos_volume!AG81*Contratos_preço!Z80,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH81*Contratos_preço!AA80,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI81*Contratos_preço!AB80,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ81*Contratos_preço!AC80,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK81*Contratos_preço!AD80,0)","v":0}]
["0",{"$f":"Contratos_volume!B82","v":0},{"$f":"Contratos_volume!G82","v":0},null,{"$f":"IFERROR(Contratos_volume!K82*Contratos_preço!D81,0)","v":0},{"$f":"IFERROR(Contratos_volume!L82*Contratos_preço!E81,0)","v":0},{"$f":"IFERROR(Contratos_volume!M82*Contratos_preço!F81,0)","v":0},{"$f":"IFERROR(Contratos_volume!N82*Contratos_preço!G81,0)","v":0},{"$f":"IFERROR(Contratos_volume!O82*Contratos_preço!H81,0)","v":0},{"$f":"IFERROR(Contratos_volume!P82*Contratos_preço!I81,0)","v":0},{"$f":"IFERROR(Contratos_volume!Q82*Contratos_preço!J81,0)","v":0},{"$f":"IFERROR(Contratos_volume!R82*Contratos_preço!K81,0)","v":0},{"$f":"IFERROR(Contratos_volume!S82*Contratos_preço!L81,0)","v":0},{"$f":"IFERROR(Contratos_volume!T82*Contratos_preço!M81,0)","v":0},{"$f":"IFERROR(Contratos_volume!U82*Contratos_preço!N81,0)","v":0},{"$f":"IFERROR(Contratos_volume!V82*Contratos_preço!O81,0)","v":0},{"$f":"IFERROR(Contratos_volume!W82*Contratos_preço!P81,0)","v":0},{"$f":"IFERROR(Contratos_volume!X82*Contratos_preço!Q81,0)","v":0},{"$f":"IFERROR(Contratos_volume!Y82*Contratos_preço!R81,0)","v":0},{"$f":"IFERROR(Contratos_volume!Z82*Contratos_preço!S81,0)","v":0},{"$f":"IFERROR(Contratos_volume!AA82*Contratos_preço!T81,0)","v":0},{"$f":"IFERROR(Contratos_volume!AB82*Contratos_preço!U81,0)","v":0},{"$f":"IFERROR(Contratos_volume!AC82*Contratos_preço!V81,0)","v":0},{"$f":"IFERROR(Contratos_volume!AD82*Contratos_preço!W81,0)","v":0},{"$f":"IFERROR(Contratos_volume!AE82*Contratos_preço!X81,0)","v":0},{"$f":"IFERROR(Contratos_volume!AF82*Contratos_preço!Y81,0)","v":0},{"$f":"IFERROR(Contratos_volume!AG82*Contratos_preço!Z81,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH82*Contratos_preço!AA81,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI82*Contratos_preço!AB81,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ82*Contratos_preço!AC81,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK82*Contratos_preço!AD81,0)","v":0}]
["0",{"$f":"Contratos_volume!B83","v":0},{"$f":"Contratos_volume!G83","v":0},null,{"$f":"IFERROR(Contratos_volume!K83*Contratos_preço!D82,0)","v":0},{"$f":"IFERROR(Contratos_volume!L83*Contratos_preço!E82,0)","v":0},{"$f":"IFERROR(Contratos_volume!M83*Contratos_preço!F82,0)","v":0},{"$f":"IFERROR(Contratos_volume!N83*Contratos_preço!G82,0)","v":0},{"$f":"IFERROR(Contratos_volume!O83*Contratos_preço!H82,0)","v":0},{"$f":"IFERROR(Contratos_volume!P83*Contratos_preço!I82,0)","v":0},{"$f":"IFERROR(Contratos_volume!Q83*Contratos_preço!J82,0)","v":0},{"$f":"IFERROR(Contratos_volume!R83*Contratos_preço!K82,0)","v":0},{"$f":"IFERROR(Contratos_volume!S83*Contratos_preço!L82,0)","v":0},{"$f":"IFERROR(Contratos_volume!T83*Contratos_preço!M82,0)","v":0},{"$f":"IFERROR(Contratos_volume!U83*Contratos_preço!N82,0)","v":0},{"$f":"IFERROR(Contratos_volume!V83*Contratos_preço!O82,0)","v":0},{"$f":"IFERROR(Contratos_volume!W83*Contratos_preço!P82,0)","v":0},{"$f":"IFERROR(Contratos_volume!X83*Contratos_preço!Q82,0)","v":0},{"$f":"IFERROR(Contratos_volume!Y83*Contratos_preço!R82,0)","v":0},{"$f":"IFERROR(Contratos_volume!Z83*Contratos_preço!S82,0)","v":0},{"$f":"IFERROR(Contratos_volume!AA83*Contratos_preço!T82,0)","v":0},{"$f":"IFERROR(Contratos_volume!AB83*Contratos_preço!U82,0)","v":0},{"$f":"IFERROR(Contratos_volume!AC83*Contratos_preço!V82,0)","v":0},{"$f":"IFERROR(Contratos_volume!AD83*Contratos_preço!W82,0)","v":0},{"$f":"IFERROR(Contratos_volume!AE83*Contratos_preço!X82,0)","v":0},{"$f":"IFERROR(Contratos_volume!AF83*Contratos_preço!Y82,0)","v":0},{"$f":"IFERROR(Contratos_volume!AG83*Contratos_preço!Z82,0)","v":0},{"$f":"IFERROR(Contratos_volume!AH83*Contratos_preço!AA82,0)","v":0},{"$f":"IFERROR(Contratos_volume!AI83*Contratos_preço!AB82,0)","v":0},{"$f":"IFERROR(Contratos_volume!AJ83*Contratos_preço!AC82,0)","v":0},{"$f":"IFERROR(Contratos_volume!AK83*Contratos_preço!AD82,0)","v":0}]

{"sheet":"Check","index":8,"n_rows":11,"n_cols":7,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["Montante",null,2014,2015,2016,2017,2018]
["Energia de base",null,{"$f":"SUM(Contratos_volume!K4:K8)-Contratos_volume!K6-Contratos_volume!K5","v":14064561},{"$f":"SUM(Contratos_volume!L4:L8)-Contratos_volume!L6-Contratos_volume!L5","v":14628491},{"$f":"SUM(Contratos_volume!M4:M8)-Contratos_volume!M6-Contratos_volume!M5","v":13517959},{"$f":"SUM(Contratos_volume!N4:N8)-Contratos_volume!N6-Contratos_volume!N5","v":13273287},{"$f":"SUM(Contratos_volume!O4:O8)-Contratos_volume!O6-Contratos_volume!O5","v":13273287}]
["Bilaterais",null,{"$f":"SUM(Contratos_volume!K63:K68)","v":0},{"$f":"SUM(Contratos_volume!L63:L68)","v":0},{"$f":"SUM(Contratos_volume!M63:M68)","v":0},{"$f":"SUM(Contratos_volume!N63:N68)","v":402007.06465635274},{"$f":"SUM(Contratos_volume!O85:O91)","v":0}]
["CCEAR",null,{"$f":"SUM(Contratos_volume!K11:K62)","v":7270204.4755059592},{"$f":"SUM(Contratos_volume!L11:L62)","v":7166611.8135158578},{"$f":"SUM(Contratos_volume!M11:M62)","v":7859759.8892007712},{"$f":"SUM(Contratos_volume!N11:N62)","v":7720692.8977976311},{"$f":"SUM(Contratos_volume!O11:O62)","v":8202753.0889333934}]
["Existente",null,{"$f":"SUMIF(Contratos_volume!$A:$A,\"=LEE\",Contratos_volume!K:K)+Contratos_volume!K10","v":2285285.2294469238},{"$f":"SUMIF(Contratos_volume!$A:$A,\"=LEE\",Contratos_volume!L:L)+Contratos_volume!L10","v":2158784.6469156141},{"$f":"SUMIF(Contratos_volume!$A:$A,\"=LEE\",Contratos_volume!M:M)+Contratos_volume!M10","v":2902187.1779033812},{"$f":"SUMIF(Contratos_volume!$A:$A,\"=LEE\",Contratos_volume!N:N)+Contratos_volume!N10","v":2775536.1779033812},{"$f":"SUMIF(Contratos_volume!$A:$A,\"=LEE\",Contratos_volume!O:O)+Contratos_volume!O10","v":2502972.4412367144}]
["Nova",null,{"$f":"C4-C5","v":4984919.2460590359},{"$f":"D4-D5","v":5007827.1666002441},{"$f":"E4-E5","v":4957572.7112973901},{"$f":"F4-F5","v":4945156.7198942499},{"$f":"G4-G5","v":5699780.6476966795}]
[null,null,{"$f":"Contratos_volume!K10","v":0},{"$f":"Contratos_volume!L10","v":0},{"$f":"Contratos_volume!M10","v":0},{"$f":"Contratos_volume!N10","v":0},{"$f":"Contratos_volume!O10","v":0}]
["Tarifa"]
["Energia de base",null,{"$f":"(SUM(Apoio!E4:E8)-Apoio!E6)/Check!C2","v":81.364384302503311},{"$f":"(SUM(Apoio!F4:F8)-Apoio!F6)/Check!D2","v":144.32743269076764},{"$f":"(SUM(Apoio!G4:G8)-Apoio!G6)/Check!E2","v":117.40738124890007},{"$f":"(SUM(Apoio!H4:H8)-Apoio!H6)/Check!F2","v":124.02993990787662},{"$f":"(SUM(Apoio!I4:I8)-Apoio!I6)/Check!G2","v":128.79340262250372}]
["Bilaterais",null,{"$f":"SUM(Apoio!#REF!)/Check!C3","v":{"$error":"#REF!"}},{"$f":"SUM(Apoio!#REF!)/Check!D3","v":{"$error":"#REF!"}},{"$f":"SUM(Apoio!#REF!)/Check!E3","v":{"$error":"#REF!"}},{"$f":"SUM(Apoio!#REF!)/Check!F3","v":{"$error":"#REF!"}},{"$f":"SUM(Apoio!#REF!)/Check!G3","v":{"$error":"#REF!"}}]
["CCEAR",null,{"$f":"(SUM(Apoio!E11:E68)+Apoio!E6)/Check!C4","v":261.05071809962658},{"$f":"SUM(Apoio!F11:F68)/Check!D4","v":215.74809851738848},{"$f":"SUM(Apoio!G11:G68)/Check!E4","v":225.19212906817421},{"$f":"SUM(Apoio!H11:H68,Apoio!H6)/Check!F4","v":249.87842690177305},{"$f":"SUM(Apoio!I11:I68,Apoio!I6)/Check!G4","v":346.0605101021543}]

{"sheet":"Encargos","index":9,"n_rows":25,"n_cols":29,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[]
["Encargos",2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
["CDE",1.024,1.7,18.920000000000002,11.85,{"$f":"SUM(F4:F13)+F14","v":9.3505000000000038},{"$f":"SUM(G4:G14)*Resumo!G7/Resumo!F7","v":14.465458073035265},{"$f":"SUM(H4:H14)*Resumo!H7/Resumo!G7","v":14.613720423331126},{"$f":"SUM(I4:I14)*Resumo!I7/Resumo!H7","v":14.881900666083101},{"$f":"SUM(J4:J14)*Resumo!J7/Resumo!I7","v":13.675475405978407},{"$f":"SUM(K4:K14)*Resumo!K7/Resumo!J7","v":13.978676822217547},{"$f":"SUM(L4:L14)*Resumo!L7/Resumo!K7","v":14.29310648710625},{"$f":"SUM(M4:M14)*Resumo!M7/Resumo!L7","v":14.619186536350503},{"$f":"SUM(N4:N14)*Resumo!N7/Resumo!M7","v":14.156555181257321},{"$f":"SUM(O4:O14)*Resumo!O7/Resumo!N7","v":11.158467327463994},{"$f":"SUM(P4:P14)*Resumo!P7/Resumo!O7","v":11.522195217687635},{"$f":"SUM(Q4:Q14)*Resumo!Q7/Resumo!P7","v":11.899429099433965},{"$f":"SUM(R4:R14)*Resumo!R7/Resumo!Q7","v":12.29067791864132},{"$f":"SUM(S4:S14)*Resumo!S7/Resumo!R7","v":12.69647004027386},{"$f":"SUM(T4:T14)*Resumo!T7/Resumo!S7","v":13.11735399691832},{"$f":"SUM(U4:U14)*Resumo!U7/Resumo!T7","v":13.553899266479554},{"$f":"SUM(V4:V14)*Resumo!V7/Resumo!U7","v":14.006697080113776},{"$f":"SUM(W4:W14)*Resumo!W7/Resumo!V7","v":14.476361261582619},{"$f":"SUM(X4:X14)*Resumo!X7/Resumo!W7","v":14.963529099258139},{"$f":"SUM(Y4:Y14)*Resumo!Y7/Resumo!X7","v":15.332758218542811},{"$f":"SUM(Z4:Z14)*Resumo!Z7/Resumo!Y7","v":15.716756502598868},{"$f":"SUM(AA4:AA14)*Resumo!AA7/Resumo!Z7","v":16.116114718017162},{"$f":"SUM(AB4:AB14)*Resumo!AB7/Resumo!AA7","v":16.531447262052197},{"$f":"SUM(AC4:AC14)*Resumo!AC7/Resumo!AB7","v":16.963393107848628}]
["Universalização",2.0270000000000001,0.875,0.875,0.97299999999999998,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Baixa Renda",2.2000000000000002,2.0990000000000002,2.1659999999999999,2.2389999999999999,2,2.2000000000000002,{"$f":"G5","v":2.2000000000000002},{"$f":"H5","v":2.2000000000000002},2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,{"$f":"Y5","v":2.2000000000000002},2.2000000000000002,2.2000000000000002,2.2000000000000002]
["CCC",4.0430000000000001,4.6580000000000004,7.2229999999999999,6.3390000000000004,4,{"$f":"4","v":4},{"$f":"G6","v":4},{"$f":"H6","v":4},{"$f":"I6*1.03","v":4.12},4.2435999999999998,4.370908,4.5020352400000005,4.6370962972000003,4.7762091861160005,4.9194954616994808,5.0670803255504655,5.2190927353169796,5.3756655173764889,5.5369354828977837,5.7030435473847172,5.8741348538062592,6.0503588994204476,6.2318696664030613,{"$f":"X6","v":6.2318696664030613},6.2318696664030613,6.2318696664030613,6.2318696664030613,6.2318696664030613]
["Indenizaçãoes",0,3.1789999999999998,4.8979999999999997,1.242,1.8,7.7,{"$f":"G7","v":7.7},{"$f":"H7","v":7.7},{"$f":"I7","v":7.7},{"$f":"J7","v":7.7},{"$f":"K7","v":7.7},{"$f":"L7","v":7.7},6.6,2,{"$f":"O7","v":2},{"$f":"P7","v":2},2,2,2,2,2,2,2,2,2,2,2,2]
["Subvenção Carvão",1.004,1.123,1.216,1.0049999999999999,0.90900000000000003,0.9,1,1,0,{"$f":"J8","v":0},{"$f":"K8","v":0},{"$f":"L8","v":0},{"$f":"M8","v":0},{"$f":"N8","v":0},{"$f":"O8","v":0},{"$f":"P8","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Descontos",0.4461,4.0919999999999996,5.4539999999999997,6.1559999999999997,6.1760000000000002,{"$f":"F9*Resumo!G7/Resumo!F7","v":6.4654706466935616},{"$f":"G9*Resumo!H7/Resumo!G7","v":6.7176240019146096},{"$f":"H9*Resumo!I7/Resumo!H7","v":7.0064818339969381},{"$f":"I9*Resumo!J7/Resumo!I7","v":7.286741107356816},{"$f":"J9*Resumo!K7/Resumo!J7","v":7.5782107516510893},{"$f":"K9*Resumo!L7/Resumo!K7","v":7.8813391817171325},{"$f":"L9*Resumo!M7/Resumo!L7","v":8.1965927489858181},{"$f":"M9*Resumo!N7/Resumo!M7","v":8.5244564589452523},{"$f":"N9*Resumo!O7/Resumo!N7","v":8.8654347173030619},{"$f":"O9*Resumo!P7/Resumo!O7","v":9.220052105995185},{"$f":"P9*Resumo!Q7/Resumo!P7","v":9.5888541902349917},{"$f":"Q9*Resumo!R7/Resumo!Q7","v":9.9724083578443921},{"$f":"R9*Resumo!S7/Resumo!R7","v":10.371304692158168},{"$f":"S9*Resumo!T7/Resumo!S7","v":10.786156879844494},{"$f":"T9*Resumo!U7/Resumo!T7","v":11.217603155038274},{"$f":"U9*Resumo!V7/Resumo!U7","v":11.666307281239805},{"$f":"V9*Resumo!W7/Resumo!V7","v":12.132959572489398},{"$f":"W9*Resumo!X7/Resumo!W7","v":12.618277955388974},{"$f":"X9*Resumo!Y7/Resumo!X7","v":13.123009073604534},{"$f":"Y9*Resumo!Z7/Resumo!Y7","v":13.647929436548717},{"$f":"Z9*Resumo!AA7/Resumo!Z7","v":14.193846614010665},{"$f":"AA9*Resumo!AB7/Resumo!AA7","v":14.761600478571093},{"$f":"AB9*Resumo!AC7/Resumo!AB7","v":15.352064497713936}]
["RTE",0.38600000000000001,0.38900000000000001,0.38900000000000001,0.31,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
["Restos a Pagar",0,1.627,3,0,0,0,{"$f":"G11","v":0},{"$f":"H11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y11","v":0},{"$f":"Z11","v":0},{"$f":"AA11","v":0},{"$f":"AB11","v":0}]
["MME",0,3.1E-2,2.4E-2,2.7E-2,0.03,{"$f":"F12*Resumo!G7/Resumo!F7","v":3.1406107415933748E-2},{"$f":"G12*Resumo!H7/Resumo!G7","v":3.2630945605155164E-2},{"$f":"H12*Resumo!I7/Resumo!H7","v":3.4034076266176834E-2},{"$f":"I12*Resumo!J7/Resumo!I7","v":3.5395439316823908E-2},{"$f":"J12*Resumo!K7/Resumo!J7","v":3.6811256889496873E-2},{"$f":"K12*Resumo!L7/Resumo!K7","v":3.8283707165076744E-2},{"$f":"L12*Resumo!M7/Resumo!L7","v":3.9815055451679821E-2},{"$f":"M12*Resumo!N7/Resumo!M7","v":4.1407657669747015E-2},{"$f":"N12*Resumo!O7/Resumo!N7","v":4.3063963976536897E-2},{"$f":"O12*Resumo!P7/Resumo!O7","v":4.478652253559838E-2},{"$f":"P12*Resumo!Q7/Resumo!P7","v":4.6577983437022318E-2},{"$f":"Q12*Resumo!R7/Resumo!Q7","v":4.8441102774503211E-2},{"$f":"R12*Resumo!S7/Resumo!R7","v":5.0378746885483341E-2},{"$f":"S12*Resumo!T7/Resumo!S7","v":5.2393896760902677E-2},{"$f":"T12*Resumo!U7/Resumo!T7","v":5.4489652631338786E-2},{"$f":"U12*Resumo!V7/Resumo!U7","v":5.6669238736592339E-2},{"$f":"V12*Resumo!W7/Resumo!V7","v":5.8936008286056038E-2},{"$f":"W12*Resumo!X7/Resumo!W7","v":6.1293448617498282E-2},{"$f":"X12*Resumo!Y7/Resumo!X7","v":6.3745186562198214E-2},{"$f":"Y12*Resumo!Z7/Resumo!Y7","v":6.6294994024686152E-2},{"$f":"Z12*Resumo!AA7/Resumo!Z7","v":6.8946793785673602E-2},{"$f":"AA12*Resumo!AB7/Resumo!AA7","v":7.1704665537100559E-2},{"$f":"AB12*Resumo!AC7/Resumo!AB7","v":7.4572852158584585E-2}]
["RGR",0,0,0,0,0,0,{"$f":"G13","v":0},{"$f":"H13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y13","v":0},{"$f":"Z13","v":0},{"$f":"AA13","v":0},{"$f":"AB13","v":0}]
["Receitas",-9.082099999999997,-16.372999999999998,-6.3249999999999993,-6.4409999999999972,{"$f":"-(2+0.3*SUM(F4:F12))","v":-6.8645000000000005},{"$f":"-(2+0.3*SUM(G4:G12))","v":-8.7790630262328477},{"$f":"-(2+0.3*SUM(H4:H12))","v":-8.8850764842559293},-8.9721547730789339,-8.4926409640020921,-8.6175866025621755,-8.7471592666646636,-8.8815329133312488,-8.6908881241445002,-7.4554123602186797,-7.6053002270690797,-7.7607537497667431,-7.9219826587807631,-8.0892046869260419,-8.2626458778509537,-8.4425409065162995,-8.6291334121347987,-8.8226763440587703,-9.0234323211228613,-9.1755871779709377,-9.3338282290929406,-9.4983989222598204,-9.6695524431533784,{"$f":"-(2+0.3*SUM(AC4:AC12))","v":-9.8475521048826753}]
["Delta CDE",null,null,null,null,{"$f":"F3/E3-1","v":-0.21092827004219372},0.54702508668362748,1.0249405829203084E-2,1.8351264084936147E-2,-8.1066611528608168E-2,2.2171179226909477E-2,2.2493521303028619E-2,2.2813798353661374E-2,-3.1645492308539303E-2,-0.2117808898709107,3.2596581550981441E-2,3.2739757886347975E-2,3.2879629429109825E-2,3.3016252180611882E-2,3.3149682967737792E-2,3.3279979305566698E-2,3.3407199266564325E-2,3.3531401356259538E-2,3.365264439540927E-2,2.4675269906948349E-2,2.504430570043592E-2,2.5409709398517277E-2,2.5771257607809739E-2,2.6128737487367992E-2]
["EER+ESS",2.2000000000000002,2.25,3.75,6.7,8,11.9,12.1,12.5,13,{"$f":"J16*Resumo!K7/Resumo!J7","v":13.520000000000001},{"$f":"K16*Resumo!L7/Resumo!K7","v":14.060800000000002},{"$f":"L16*Resumo!M7/Resumo!L7","v":14.623232000000005},{"$f":"M16*Resumo!N7/Resumo!M7","v":15.208161280000006},{"$f":"N16*Resumo!O7/Resumo!N7","v":15.816487731200006},{"$f":"O16*Resumo!P7/Resumo!O7","v":16.44914724044801},{"$f":"P16*Resumo!Q7/Resumo!P7","v":17.107113130065933},{"$f":"Q16*Resumo!R7/Resumo!Q7","v":17.791397655268572},{"$f":"R16*Resumo!S7/Resumo!R7","v":18.503053561479312},{"$f":"S16*Resumo!T7/Resumo!S7","v":19.243175703938483},{"$f":"T16*Resumo!U7/Resumo!T7","v":20.012902732096023},{"$f":"U16*Resumo!V7/Resumo!U7","v":20.813418841379864},{"$f":"V16*Resumo!W7/Resumo!V7","v":21.645955595035058},{"$f":"W16*Resumo!X7/Resumo!W7","v":22.511793818836459},{"$f":"X16*Resumo!Y7/Resumo!X7","v":23.412265571589916},{"$f":"Y16*Resumo!Z7/Resumo!Y7","v":24.348756194453514},{"$f":"Z16*Resumo!AA7/Resumo!Z7","v":25.322706442231652},{"$f":"AA16*Resumo!AB7/Resumo!AA7","v":26.335614699920917},{"$f":"AB16*Resumo!AC7/Resumo!AB7","v":27.38903928791775}]
["Delta EER+ESS",null,{"$f":"(C16)/(B16)-1","v":2.2727272727272707E-2},{"$f":"(D16)/(C16)-1","v":0.66666666666666674},0.78666666666666663,0.19402985074626855,{"$f":"(G16)/(F16)-1","v":0.48750000000000004},1.6806722689075571E-2,3.3057851239669533E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000258E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000258E-2,4.0000000000000258E-2,4.0000000000000036E-2,3.9999999999999813E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000036E-2,3.9999999999999813E-2]
[]
[null,null,{"$f":"Resumo!C50/Resumo!B50-1","v":{"$error":"#DIV/0!"}},{"$f":"Resumo!D50/Resumo!C50-1","v":0.25588194960549648},{"$f":"Resumo!E50/Resumo!D50-1","v":1.2352066724053987}]
[]
[null,null,null,null,"Repasse do uso de termicas em 2013 e 2014 a ser feito em 5 anos a partir de 2015 - CPFL Paulista repasse de 441mi"]
[]
[]
[]
[null,"https://www.ccee.org.br/portal/faces/pages_publico/noticias-opiniao/noticias/noticialeitura?contentid=CCEE_388557&_afrLoop=450246014652703#%40%3Fcontentid%3DCCEE_388557%26_afrLoop%3D450246014652703%26_adf.ctrl-state%3Dvcmk7b4t7_4"]

{"sheet":"EE","index":10,"n_rows":50,"n_cols":20,"rows_kept":50,"cut":false,"hidden":false,"merged":[[10,11,10,19]]}
[2030,"Ação de EE"," Classe ","Uso Final","Payback (anos)","Custo Milhões","MtCO2","TWh","R$/MWh",null,null,"Trabalho","Ref","Potencial Brasil",null,"Setor","R$/MWh"]
["A1 ","Desligar aparelhos em standby","Residencial","Outros usos",0.2,29,0.18,2,{"$f":"F2/H2","v":14.5},null,{"$f":"H2/$H$18","v":1.5043249341857842E-2},"Leonelli (2006)",null,7.0000000000000007E-2,null,"Outros",{"$f":"(Resumo!$F$7/Resumo!$B$7)*SUMIF($C$7:$C$17,\"=\" & P2,$F$7:$F$17)/SUMIF($C$7:$C$17,\"=\" & P2,$H$7:$H$17)","v":109.07743107019645}]
["A2","Melhorar hábitos de uso de equipamentos (fechar portas e janelas, dimensionar velocidade e temperatura)","Residencial","Refrigeração",0.5,461,1.2,4.5999999999999996,{"$f":"F3/H3","v":100.21739130434783},null,{"$f":"H3/$H$18","v":3.4599473486273034E-2},"IAEA (2006)",null,"20-30%",null,"Residencial",{"$f":"(Resumo!$F$7/Resumo!$B$7)*SUMIF($C$7:$C$17,\"=\" & P3,$F$7:$F$17)/SUMIF($C$7:$C$17,\"=\" & P3,$H$7:$H$17)","v":248.15622560151874}]
["A3","Redução do uso de equipamentos em modo standby, seja por mudança de comportamento ou por automação ","Comercial","Outros usos",0.5,15,0.04,0.15,100,null,1.1282437006393381E-3,"WWF (2006)",null,0.25,null,"Comercial",{"$f":"(Resumo!$F$7/Resumo!$B$7)*SUMIF($C$7:$C$17,\"=\" & P4,$F$7:$F$17)/SUMIF($C$7:$C$17,\"=\" & P4,$H$7:$H$17)","v":239.60071483109232}]
["A4","Redução do uso de equipamentos\nem modo standby, seja por mudança\nde comportamento ou por automação","Outros","Outros usos",0.5,6,0.03,0.06,100,null,4.5129748025573527E-4,"Comerc (2015)","http://www.energia.sp.gov.br/2016/11/desperdicio-de-energia-da-o-tamanho-do-potencial-de-negocios-em-eficiencia-energetica/",0.13,null,"Industrial",{"$f":"(Resumo!$F$7/Resumo!$B$7)*SUMIF($C$7:$C$17,\"=\" & P5,$F$7:$F$17)/SUMIF($C$7:$C$17,\"=\" & P5,$H$7:$H$17)","v":70.861132210918953}]
["A5","Redução do uso de equipamentos em modo standby, seja por mudança\nde comportamento ou por automação","Industrial","Outros usos",0.5,14,0.01,0.14000000000000001,99.999999999999986,{"$f":"SUM(H2:H6)","v":6.9499999999999993},1.0530274539300491E-3,"EPE (2012)","NOTA TÉCNICA DEA 16/12 - Avaliação da Eficiência Energética para os próximos 10 anos (2012-2021) ",8.3000000000000004E-2]
["A6","Instalação de boilers solares","Residencial","Aquecimento",1,199,0.49,15,13.266666666666667,null,0.11282437006393382,"ABESCO (2015)","https://www.ambienteenergia.com.br/index.php/2015/06/potencial-de-economia-de-energia-brasil-e-de-r-30-bilhoes/26362",0.111]
["A7","Retrofit Equipamentos","Outros","Força Motriz",1,295,0.78,20,14.75,null,0.15043249341857842,"ABESCO (2015)","http://www.energia.sp.gov.br/2016/02/eficiencia-energetica-um-mercado-de-r-60-bilhoes/",7.3999999999999996E-2]
["A9","Retrofit Motores","Industrial","Força Motriz",1.5,2008,5.13,22,91.272727272727266,null,0.16547574276043628]
["A10","Troca de Lâmpadas Fluorescentes por LED","Comercial","Iluminação",2,3644,2.74,20,{"$f":"F10/H10","v":182.2},null,0.15043249341857842]
["A11","Troca de Lâmpadas de vapor de sódio por LED","Outros","Iluminação",2,1844,2.5099999999999998,10,184.4,null,7.5216246709289211E-2,"Consumo eletricidade TWh/ano"]
["A12","Otimização do sistema de refrigeração","Outros","Refrigeração",2,{"$f":"774+156","v":930},1.28,7,132.85714285714286,null,5.2651372696502448E-2,"Setor",2015,2020,2025,2030,2035,2040,2045,2050]
["A14","Trocar lâmpadas por LED ","Industrial","Iluminação",2,214,0.26,1.5,142.66666666666666,null,1.1282437006393382E-2,"Transportes",2,2,3,3,4,5,5,6]
["A15","Retrofit Equipamentos","Residencial","Força Motriz",2,67,7.0000000000000007E-2,0.5,134,null,3.7608123354644606E-3,"Setor residencial",126,170,207,251,291,338,374,415]
["A16","Otimização do sistema de refrigeração","Industrial","Refrigeração",3,111,0.15,18,6.166666666666667,null,0.13538924407672059,"Setor comercial/público",137,167,220,282,349,430,518,625]
["A17","Otimização","Industrial","Calor de Processo",3,11,0.01,2,5.5,null,1.5043249341857842E-2,"Setor industrial",202,240,295,350,406,467,512,564]
["A18","Trocar lâmpadas por LED ","Residencial","Iluminação",4,4546,2.84,10,454.6,{"$f":"SUM(H7:H17)","v":126},7.5216246709289211E-2,"Setor energético",36,44,51,58,64,67,68,70]
[null,null,null,null,null,null,null,{"$f":"SUM(H2:H17)","v":132.94999999999999},null,null,null,"Setor agropecuário",27,33,41,47,55,64,72,80]
[null,"Consumo eletricidade TWh/ano","PNE 2050","EPE (2016)","Calculadora Energática 2050",null,null,null,null,null,null,"Perdas",95,116,135,154,179,208,233,261]
[null,"Fonte",2015,2020,2025,2030,2035,2040,2045,2050,null,"Outras",{"$f":"C33-SUM(M13:M18)-M19","v":38.742116631832232},{"$f":"D33-SUM(N13:N18)-N19","v":10.747743726790077},0,0,0,0,0,0]
[null,"Gás Natural",52.00920418605719,64.016642112294846,255.29577803312063,439.21583166019201,627.86731896636388,852.45293208712326,1058.0539091753938,1291.8357203185358,null,"EE Máx.",{"$f":"SUMPRODUCT(M13:M18,M22:M27)","v":16.009999999999998},{"$f":"SUMPRODUCT(N13:N18,N22:N27)","v":46.055},90.730999999999995,150.12700000000001,224.90300000000002,319.084,422.36,560.25500000000011]
[null,"Derivados de petróleo",32.823106111165046,36.153684251245032,4.5756264104092637,5.1164513508720866,4.9930876035692471,4.5252557184147157,4.1827497457546921,3.7620512432639304,null,"Transporte",0,0.04,{"$f":"N22+4%","v":0.08},0.12,0.16,0.2,0.24000000000000002,0.28000000000000003]
[null,"Carvão e derivados",17.856783439999997,18.097207039999997,18.237366218078996,18.343763978265599,18.416400320559806,18.455275244961619,18.46038875147104,18.431740840088064,null,"Residencial",1.4E-2,4.9000000000000002E-2,8.4000000000000005E-2,0.11899999999999999,0.155,0.19,0.22500000000000001,0.26]
[null,"Nuclear",14.547176999999998,25.868465999999994,25.868465999999994,25.868465999999994,25.868465999999994,25.868465999999994,21.246154199999999,21.246154199999999,null,"Comercial/ público",1.4E-2,4.8000000000000001E-2,8.3000000000000004E-2,0.11700000000000001,0.152,0.186,0.221,0.255]
[null,"Outras não renováveis",6.5878917924324325,8.2601212735135139,9.0978649000360043,9.6546172724200936,9.9303783906657834,9.9251482547730721,9.6389268647419577,9.0717142205724421,null,"Indústria",0.06,0.12,0.18,0.24,0.3,0.36,0.42,0.5]
[null,"Hidráulica",485.60392196999999,558.02681694,553.19382894,548.36084094,543.52785294,538.69486494,533.86187694,529.02888894,null,"Setor energético",2.7777777777777779E-3,9.0909090909090922E-3,1.5686274509803921E-2,2.4137931034482758E-2,3.125E-2,3.7313432835820892E-2,4.5588235294117652E-2,5.2857142857142859E-2]
[null,"Produtos da cana",29.536024178259275,37.108019571486778,45.299283048217809,55.568098844838175,67.914587637927497,74.038626675314305,78.631877421396069,84.178147453420308,null,"Agropecuária",4.0000000000000001E-3,1.2999999999999999E-2,2.3E-2,3.2000000000000001E-2,4.2000000000000003E-2,5.0999999999999997E-2,6.0999999999999999E-2,7.0000000000000007E-2]
[null,"Biomassa",12.888662152162414,16.601155918611695,20.160883265318535,23.965289939968855,27.875516435237571,31.907451094100189,36.084791003248057,40.396954594302009,null,"máxima eficiência",{"$f":"SUMPRODUCT(M13:M18,M22:M27)/C33","v":2.4120813790215613E-2},{"$f":"SUMPRODUCT(N13:N18,N22:N27)/D33","v":5.8837601729421297E-2},9.5399990811280297E-2,0.13098520016815415,0.16694708155989041,0.20229247884458432,0.23696849630313965,{"$f":"SUMPRODUCT(T13:T18,T22:T27)/J33","v":0.27723711062187401}]
[null,"Eólica",11.70470935174621,18.416047327618532,19.130111706348785,19.844176085078995,20.558240463809248,21.272304842539455,21.986369221269715,22.7004336,null,null,null,{"$f":"(N28-M28)/5","v":6.9433575878411367E-3},{"$f":"(O28-N28)/5","v":7.3124778163717995E-3},{"$f":"(P28-O28)/5","v":7.1170418713747711E-3},{"$f":"(Q28-P28)/5","v":7.192376278347251E-3},{"$f":"(R28-Q28)/5","v":7.0690794569387818E-3}]
[null,"Solar",0.18411049000962451,0.19905733201968656,0.19905733201968656,0.19905733201968656,0.19905733201968656,0.19905733201968656,0.19905733201968656,0.19905733201968656,null,"Penetração de EE ao ano",null,2020,2025,2030,2035,2040]
[null,"Oceanos",5.2596000000000001E-4,5.2596000000000001E-4,5.2596000000000001E-4,5.2596000000000001E-4,5.2596000000000001E-4,5.2596000000000001E-4,5.2596000000000001E-4,5.2596000000000001E-4,null,"Outros",null,{"$f":"(1+(N22*N13+N26*N17+N27*N18)/(N13+N17+N18)-(M22*M13+M26*M17+M27*M18)/(M13+M17+M18))^0.2-1","v":1.6557735641826721E-3},{"$f":"(1+(O22*O13+O26*O17+O27*O18)/(O13+O17+O18)-(N22*N13+N26*N17+N27*N18)/(N13+N17+N18))^0.2-1","v":1.866490429226042E-3},{"$f":"(1+(P22*P13+P26*P17+P27*P18)/(P13+P17+P18)-(O22*O13+O26*O17+O27*O18)/(O13+O17+O18))^0.2-1","v":1.8627549512946207E-3},{"$f":"(1+(Q22*Q13+Q26*Q17+Q27*Q18)/(Q13+Q17+Q18)-(P22*P13+P26*P17+P27*P18)/(P13+P17+P18))^0.2-1","v":1.996349293921007E-3},{"$f":"(1+(R22*R13+R26*R17+R27*R18)/(R13+R17+R18))^(1/21)-1","v":2.3140080290524612E-3}]
[null,"Eficiência energética",0.70520215979393441,2.8504524822931998,5.9468866111640892,9.9778761250181347,14.934113587525857,20.962458950182778,27.199900991972129,33.378853009918544,null,"Residencial",null,{"$f":"(1+(N23-M23))^0.2-1","v":6.9040088837026836E-3},6.9040088837026836E-3,6.9040088837026836E-3,7.0985045537848013E-3,{"$f":"(1+(R23))^(1/21)-1","v":8.3178938522507906E-3}]
[null,"Total",663.74211663183223,782.74774372679008,951.05879181354976,1146.1371193636555,1347.1514320501528,1577.3399081492464,1782.3466266152952,2020.8513887022023,null,"Comercial",null,6.7093628206549294E-3,6.9040088837026836E-3,6.7093628206549294E-3,6.9040088837026836E-3,{"$f":"(1+(R24))^(1/21)-1","v":8.1562395285312839E-3}]
[null,null,{"$f":"C32/C33","v":1.0624640837506164E-3},{"$f":"D32/D33","v":3.641597826551028E-3},6.2529116626156445E-3,8.7056565540412217E-3,1.1085697741343364E-2,1.3289753744187477E-2,1.5260724589596344E-2,1.6517222986572287E-2,null,"Industrial",null,1.1721951492754235E-2,1.1721951492754235E-2,1.1721951492754235E-2,1.1721951492754235E-2,{"$f":"(1+(R25))^(1/21)-1","v":1.4749849636950474E-2}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"30/7","v":4.2857142857142856}]
[null,null,null,null,null,null,null,null,null,3]

{"sheet":"GD FV","index":11,"n_rows":16,"n_cols":23,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[null,0.17]
[]
["Description",2015,2020,2025,2030,2035,2040,2045,2050]
["Distribuida GW",2.9699670000000001E-2,13.2734998,26.897638600000001,46.144891800000003,50.947673999999999,57.869196000000002,63.892316399999999,72.866352000000006]
["Produção GD FV TWh/ano",{"$f":"$B$1*B4*8760/1000","v":4.4228748564000005E-2},{"$f":"$B$1*C4*8760/1000","v":19.766895902159998},40.055963403120003,68.718972868560016,75.871276120800005,86.178806683200008,95.148437582879993,108.51257139840001]
["Consumo TWh/ano",663.74211663183223,782.74774372679008,951.05879181354976,1146.1371193636555,1347.1514320501528,1577.3399081492464,1782.3466266152952,2020.8513887022023]
["Penetração",{"$f":"B5/B6","v":6.6635440867364793E-5},{"$f":"C5/C6","v":2.5253213516843336E-2},4.2117231603251683E-2,5.9957025828387217E-2,5.6319782851238814E-2,5.4635533050271273E-2,5.3383800974543545E-2,5.3696462790411896E-2]
[null,null,null,{"$f":"D4/C4-1","v":1.0264164693022408},0.71557408760782448,0.10408047375679397,0.13585550539559477,0.10408163265306114,0.14045563074936518]
[]
[]
["Custo GD FV  [R$/Wp]",2015,2020,{"$f":"C11+1","v":2021},{"$f":"D11+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
["5 kW",8.58,6,{"$f":"C12-($C12-$H12)/5","v":5.7},5.4,5.1000000000000005,4.8000000000000007,4.5,{"$f":"H12-($H12-$M12)/5","v":4.3},4.0999999999999996,3.8999999999999995,3.6999999999999993,3.5,{"$f":"M12-($M12-$W12)/10","v":3.45},{"$f":"N12-($M12-$W12)/10","v":3.4000000000000004},3.3500000000000005,3.3000000000000007,3.2500000000000009,3.2000000000000011,3.1500000000000012,3.1000000000000014,3.0500000000000016,3]
["5 a 30 kWp",7.57,5,4.8,4.5999999999999996,4.3999999999999995,4.1999999999999993,4,3.84,3.6799999999999997,3.5199999999999996,3.3599999999999994,3.2,{"$f":"M13-($M13-$W13)/10","v":3.1500000000000004},3.1000000000000005,3.0500000000000007,3.0000000000000009,2.9500000000000011,2.9000000000000012,2.8500000000000014,2.8000000000000016,2.7500000000000018,2.7]
["31 a 100 kWp",6.86,4.5,4.3,4.0999999999999996,3.8999999999999995,3.6999999999999993,3.5,3.4,3.3,3.1999999999999997,3.0999999999999996,3,{"$f":"M14-($M14-$W14)/10","v":2.91},2.8200000000000003,2.7300000000000004,2.6400000000000006,2.5500000000000007,2.4600000000000009,2.370000000000001,2.2800000000000011,2.1900000000000013,2.1]
["> 100 kWp",6.44,4,3.84,3.6799999999999997,3.5199999999999996,3.3599999999999994,3.2,3.1,3,2.9,2.8,2.7,{"$f":"M15-($M15-$W15)/10","v":2.6300000000000003},2.5600000000000005,2.4900000000000007,2.4200000000000008,2.350000000000001,2.2800000000000011,2.2100000000000013,2.1400000000000015,2.0700000000000016,2]
["Fator de Capacidade:",0.17,0.17,{"$f":"C16","v":0.17},{"$f":"D16","v":0.17},{"$f":"E16","v":0.17},{"$f":"F16","v":0.17},0.2,{"$f":"H16","v":0.2},{"$f":"I16","v":0.2},{"$f":"J16","v":0.2},{"$f":"K16","v":0.2},0.25,{"$f":"M16","v":0.25},{"$f":"N16","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]

{"sheet":"Demanda","index":12,"n_rows":106,"n_cols":31,"rows_kept":106,"cut":false,"hidden":false,"merged":[]}
["Consumo","T",{"$f":"D1-1","v":2014},{"$f":"E1-1","v":2015},{"$f":"F1-1","v":2016},2017,{"$f":"F1+1","v":2018},{"$f":"G1+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
["Comercial","B",null,null,null,2906869.98,{"$f":"F2*(1+G$29)","v":2950473.0296999998},3038987.2205909998,3130156.8372087297,3224061.5423249919,3320783.3885947419,3420406.8902525841,3523019.0969601618,3628709.6698689666,3737570.9599650358,3849698.0887639872,3965189.0314269071,4084144.7023697142,4206669.0434408057,4332869.1147440299,4462855.1881863512,4596740.8438319415,{"$f":"V2*(1+W$29)","v":4734643.0691468995},4876682.361221307,5022982.8320579464,5173672.3170196852,5328882.486530276,5488748.9611261841,5653411.4299599696]
["Comercial","M",null,null,null,1796969.35,1823923.8902499999,1878641.6069574999,1935000.855166225,1993050.8808212117,2052842.4072458481,2114427.6794632236,2177860.5098471204,2243196.325142534,2310492.2148968102,2379806.9813437145,2451201.1907840259,2524737.2265075468,2600479.3433027733,2678493.7236018567,2758848.5353099126,2841613.9913692102,2926862.4111102866,3014668.2834435953,3105108.3319469034,3198261.5819053105,3294209.4293624698,3393035.7122433442,3494826.7836106448]
["Comercial","A",null,null,null,67466.67,{"$f":"F4*(1+G$29)","v":68478.670049999986},70533.030151499988,72649.021056044992,74828.491687726346,77073.346438358145,79385.546831508895,81767.11323645417,84220.126633547799,86746.730432554235,89349.132345530859,92029.606315896788,94790.494505373688,97634.209340534901,100563.23562075094,103580.13268937348,106687.53667005469,109888.16277015633,113184.80765326101,116580.35188285884,120077.76243934462,123680.09531252497,127390.49817190072,131212.21311705775]
["Industrial","B",null,null,null,80865.78,82078.766699999993,84541.129700999998,87077.36359203,89689.684499790907,92380.375034784636,95151.786285828173,98006.339874403027,100946.53007063513,103974.92597275418,107094.1737519368,110306.99896449491,113616.20893342976,117024.69520143265,120535.43605747563,124151.49913919991,127876.0441133759,131712.32543677717,135663.69519988049,139733.60605587691,143925.61423755321,148243.38266467981,152690.6841446202,157271.4046689588]
["Industrial","M",null,null,null,464061.76000000007,471022.68640000001,485153.36699200002,499707.96800176002,514699.20704181283,530140.1832530672,546044.38875065919,562425.72041317902,579298.49202557444,596677.44678634172,614577.77018993197,633015.10329562996,652005.55639449891,671565.72308633395,691712.69477892399,712464.07562229177,733837.99789096054,755853.13782768941,778528.73196252016,801884.59392139583,825941.13173903769,850719.36569120886,876240.9466619452,902528.17506180354]
["Industrial","A",null,null,null,40485,{"$f":"F7*(1+G$29)","v":41092.274999999994},{"$f":"G7*(1+H$29)","v":42325.043249999995},43594.794547499994,44902.638383924997,46249.717535442745,47637.20906150603,49066.325333351211,50538.315093351746,52054.464546152303,53616.098482536872,55224.581437012981,56881.31888012337,58587.75844652707,60345.39119992288,62155.752935920566,64020.425523998187,65941.038289718141,67919.269438409683,69956.847521561969,72055.552947208824,74217.219535625089,76443.736121693844,78737.048205344661]
["Residencial","B",null,null,null,6887656.7400000002,{"$f":"F8*(1+G$29)","v":6990971.5910999998},7200700.738833,7416721.7609979901,7639223.4138279296,7868400.1162427673,8104452.1197300507,8347585.6833219528,8598013.2538216114,8855953.65143626,9121632.2609793488,9395281.228808729,9677139.6656729914,9967453.8556431811,10266477.471312476,10574471.795451852,10891705.949315408,11218457.127794871,11555010.841628717,11901661.166877579,12258711.001883907,12626472.331940426,13005266.501898639,13395424.496955598]
["Outros","B",null,null,null,4686546.59,4756844.7888499992,4899550.1325154994,5046536.6364909643,5197932.7355856933,5353870.7176532643,5514486.8391828621,5679921.4443583479,5850319.0876890989,6025828.6603197716,6206603.5201293649,6392801.6257332461,6584585.674505244,6782123.2447404014,6985586.9420826137,7195154.5503450921,7411009.1868554447,7633339.4624611083,7862339.6463349415,8098209.8357249899,8341156.1307967398,8591390.8147206418,8849132.5391622614,9114606.5153371301]
["Outros","M",null,null,null,2772913.8899999997,2814507.5983499992,2898942.826300499,2985911.1110895141,3075488.4444221994,3167753.0977548654,3262785.6906875116,3360669.2614081372,3461489.3392503816,3565334.0194278932,3672294.0400107303,3782462.8612110522,3895936.7470473838,4012814.8494588053,4133199.2949425695,4257195.2737908466,4384911.1320045721,4516458.4659647094,4651952.219943651,4791510.7865419602,4935256.1101382188,5083313.7934423657,5235813.2072456367,5392887.6034630062]
["Outros","A",null,null,null,1009164.7699999999,1024302.2415499998,1055031.3087964999,1086682.2480603948,1119282.7155022067,1152861.196967273,1187447.0328762913,1223070.44386258,1259762.5571784575,1297555.4338938112,1336482.0969106255,1376576.5598179442,1417873.8566124826,1460410.072310857,1504222.3744801828,1549349.0457145884,1595829.517086026,1643704.4025986069,1693015.5346765651,1743806.000716862,1796120.1807383678,1850003.7861605189,1905503.8997453344,1962669.0167376944]
["Total",null,{"$f":"SUM(C2:C11)","v":0},0,0,{"$f":"SUM(F2:F11)","v":20713000.530000001},{"$f":"SUM(G2:G11)","v":21023695.537949998},21654406.404088497,22304038.59621115,22973159.754097488,23662354.546720415,24372225.183122024,25103391.938615687,25856493.696774159,26632188.507677384,27431154.162907708,28254088.787794936,29101711.451428786,29974762.794971652,30874005.678820804,31800225.84918543,32754232.624660995,33736859.603400826,34748965.39150285,35791434.353247933,36865177.383845367,37971132.70536074,39110266.686521567,40283574.687117204]
["BT",null,14006550.77,14497359.98,14060445.279999999,14561939.09,{"$f":"G2+G5+G8+G9","v":14780368.176349998},{"$f":"H2+H5+H8+H9","v":15223779.221640499},15680492.598289713,16150907.376238406,16635434.597525559,17134497.635451324,17648532.564514864,18177988.54145031,18723328.197693821,19285028.043624636,19863578.884933379,20459486.25148138,21073270.839025822,21705468.964196596,22356633.033122495,23027332.024116173,23718151.984839655,24429696.544384848,25162587.440716393,25917465.063937888,26694989.015856024,27495838.686331704,28320713.84692166]
["MT",null,5718929.4000000004,5710189.8899999997,5262717.75,5033945,{"$f":"G3+G6+G10","v":5109454.1749999989},{"$f":"H3+H6+H10","v":5262737.8002499994},5420619.9342574989,5583238.5322852237,5750735.6882537808,5923257.7589013949,6100955.4916684367,6283984.1564184893,6472503.6811110452,6666678.7915443769,6866679.1552907079,7072679.5299494294,7284859.9158479124,7503405.7133233501,7728507.8847230505,7960363.1212647427,8199174.0149026848,8445149.2353497669,8698503.71241026,8959458.8237825669,9228242.5884960443,9505089.8661509268,9790242.5621354543]
["AT",null,1213720.54,1199015.94,1161310.02,1117116.44,{"$f":"G4+G7+G11","v":1133873.1865999997},{"$f":"H4+H7+H11","v":1167889.3821979999},1202926.0636639397,1239013.8455738581,1276184.260941074,1314469.7887693061,1353903.8824323853,1394520.998905357,1436356.6288725177,1479447.3277386932,1523830.7475708539,1569545.6699979797,1616632.0400979191,1665131.0013008565,1715084.9313398823,1766537.4792800788,1819533.6036584813,1874119.6117682359,1930343.2001212828,1988253.4961249214,2047901.101008669,2109338.1340389289,2172618.2780600968]
["Livre",null,5046970.4400000004,5172936.53,5080695.3899999997,5042389.59,{"$f":"F16*(1+G31)","v":5193661.2777000004},{"$f":"G16*(1+H31)","v":5349471.1160310004},5509955.2495119302,5675253.9069972886,5845511.5242072074,6020876.8699334236,6201503.1760314265,6387548.271312369,6579174.7194517404,6776549.9610352926,6979846.4598663514,7189241.8536623418,7404919.1092722127,7627066.6825503791,7855878.6830268903,8091555.0435176976,8334301.6948232288,8584330.7456679251,8841860.6680379622,9107116.4880791008,9380329.982721474,9661739.8822031189,9951592.0786692128]
["Total Cat",null,{"$f":"SUM(C13:C15)","v":20939200.710000001},{"$f":"SUM(D13:D15)","v":21406565.810000002},{"$f":"SUM(E13:E15)","v":20484473.050000001},{"$f":"SUM(F13:F15)","v":20713000.530000001},{"$f":"SUM(G13:G15)","v":21023695.537949994},{"$f":"SUM(H13:H15)","v":21654406.404088497},22304038.596211154,22973159.754097488,23662354.546720415,24372225.183122024,25103391.938615687,25856493.696774159,26632188.507677384,27431154.162907708,28254088.78779494,29101711.45142879,29974762.794971652,30874005.678820804,31800225.84918543,32754232.624660991,33736859.603400819,34748965.39150285,35791434.353247941,36865177.383845374,37971132.70536074,39110266.68652156,40283574.687117204]
["Total",null,{"$f":"SUM(C13:C16)","v":25986171.150000002},{"$f":"SUM(D13:D16)","v":26579502.340000004},{"$f":"SUM(E13:E16)","v":25565168.440000001},{"$f":"SUM(F13:F16)","v":25755390.120000001},{"$f":"SUM(G13:G16)","v":26217356.815649994},27003877.520119496,27813993.845723085,28648413.661094777,29507866.070927624,30393102.053055447,31304895.114647113,32244041.968086526,33211363.227129124,34207704.123943001,35233935.247661293,36290953.305091128,37379681.904243864,38501072.361371182,39656104.532212317,40845787.668178692,42071161.298224047,43333296.137170777,44633295.021285906,45972293.871924475,47351462.688082218,48772006.568724677,50235166.765786417]
["N Ucs",null,{"$f":"SUM(C21:C23)","v":3704131},{"$f":"SUM(D21:D23)","v":3772815},{"$f":"SUM(E21:E23)","v":3813946},{"$f":"SUM(F21:F23)","v":3887484},{"$f":"F19*(1+G32)","v":3950596.7938267887},4009855.7457341901,4070003.5819202024,4131053.635649005,4193019.4401837396,4255914.7317864951,4319753.452763292,4384549.7545547411,4450318.0008730618,4517072.7708861576,4584828.8624494495,4653601.2953861905,4723405.3148169825,4794256.394539237,4866170.2404573252,4939162.7940641847,5013250.2359751472,5088448.9895147737,5164775.7243574951,5242247.3602228574,5320881.0706262002,5400694.2866855925,5481704.7009858759]
["Residencial",null,3380497,3446639,3488522,3562812]
["BT",null,3696815,3765630,3806852,3880960]
["MT",null,7283,7143,7051,6487]
["AT",null,33,42,43,37]
[]
[]
["Dtotal",null,{"$f":"(D12-C12)/C12","v":{"$error":"#DIV/0!"}},{"$f":"(E12-D12)/D12","v":{"$error":"#DIV/0!"}},{"$f":"(F12-E12)/E12","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(((F12)/C12)^(1/3)-1,0)","v":0}]
[]
["Dresidencial",null,{"$f":"(D9-C9)/C9","v":{"$error":"#DIV/0!"}},{"$f":"(E9-D9)/D9","v":{"$error":"#DIV/0!"}},{"$f":"(F9-E9)/E9","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(((F9)/C9)^(1/3)-1,0)","v":0}]
["DBT",null,{"$f":"(D13-C13)/C13","v":3.5041404415656924E-2},-3.0137535427329654E-2,3.56669934709209E-2,{"$f":"IFERROR(((F13)/C13)^(1/3)-1,0)","v":1.304639816378339E-2},1.4999999999999999E-2,0.03,{"$f":"H29","v":0.03},{"$f":"I29","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
["DMT",null,-1.5281723883495933E-3,-7.8363793257320152E-2,-4.3470457825711822E-2,{"$f":"IFERROR(((F14)/C14)^(1/3)-1,0)","v":-4.1634340208227649E-2},0.03,{"$f":"H29","v":0.03},{"$f":"I29","v":0.03},{"$f":"J29","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
["DAT",null,-1.2115309509386808E-2,-3.1447388430882683E-2,-3.805493730261629E-2,{"$f":"IFERROR(((F15)/C15)^(1/3)-1,0)","v":-2.7267901330271127E-2},0.03,{"$f":"H30","v":0.03},{"$f":"I30","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
["DUC",null,{"$f":"(D19-C19)/C19","v":1.854254074707401E-2},{"$f":"(E19-D19)/D19","v":1.0901939268159187E-2},1.9281342735319274E-2,{"$f":"IFERROR(((F19)/C19)^(1/3)-1,0)","v":1.6234869089310378E-2},{"$f":"F32","v":1.6234869089310378E-2},1.4999999999999999E-2,{"$f":"H32","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
["DUCresidencial",null,{"$f":"(D20-C20)/C20","v":1.9565762075813113E-2},1.215183835614928E-2,2.1295551525832429E-2,{"$f":"IFERROR(((F20)/C20)^(1/3)-1,0)","v":1.7663310186333936E-2}]
["DUCMT",null,{"$f":"(D22-C22)/C22","v":-1.9222847727584785E-2},{"$f":"(E22-D22)/D22","v":-1.2879742405151898E-2},{"$f":"(F22-E22)/E22","v":-7.9988654091618205E-2},{"$f":"IFERROR(((F22)/C22)^(1/3)-1,0)","v":-3.7846133771466062E-2}]
[]
["Outros",null,{"$f":"SUM(C9:C11)/C$17","v":0},0,0,{"$f":"SUM(F9:F11)/F$17","v":0.40885555126280876},{"$f":"SUM(G9:G11)/G$17","v":0.40885555126280881},0.40885555126280876,0.40885555126280865,0.4088555512628087,0.4088555512628087,0.40885555126280881,0.40885555126280865,0.40885555126280876,0.40885555126280876,0.4088555512628087,0.4088555512628087,0.4088555512628087,0.4088555512628087,0.40885555126280865,0.4088555512628087,0.40885555126280865,0.40885555126280876,0.40885555126280865,0.40885555126280859,0.40885555126280865,0.40885555126280859,0.40885555126280865,0.4088555512628087]
["Residencial",null,{"$f":"SUM(C8)/C$17","v":0},0,0,{"$f":"SUM(F8)/F$17","v":0.33252819793173632},{"$f":"SUM(G8)/G$17","v":0.33252819793173644},0.33252819793173638,0.33252819793173638,0.33252819793173638,0.33252819793173632,0.33252819793173638,0.33252819793173638,0.33252819793173638,0.33252819793173638,0.33252819793173638,0.33252819793173638,0.33252819793173638,0.33252819793173638,0.33252819793173632,0.33252819793173638,0.33252819793173644,0.33252819793173644,0.33252819793173638,0.33252819793173632,0.33252819793173644,0.33252819793173638,0.33252819793173644,0.33252819793173644]
["Comercial",null,{"$f":"SUM(C2:C4)/C$17","v":0},0,0,{"$f":"SUM(F2:F4)/F$17","v":0.23035320223592926},{"$f":"SUM(G2:G4)/G$17","v":0.23035320223592931},0.23035320223592931,0.23035320223592926,0.23035320223592926,0.23035320223592928,0.23035320223592928,0.23035320223592928,0.23035320223592931,0.23035320223592931,0.23035320223592931,0.23035320223592926,0.23035320223592926,0.23035320223592928,0.23035320223592931,0.23035320223592928,0.23035320223592928,0.23035320223592931,0.23035320223592928,0.23035320223592926,0.23035320223592926,0.23035320223592928,0.23035320223592931,0.23035320223592928]
["Industrial",null,{"$f":"SUM(C5:C7)/C$17","v":0},0,0,{"$f":"SUM(F5:F7)/F$17","v":2.8263048569525624E-2},{"$f":"SUM(G5:G7)/G$17","v":2.8263048569525634E-2},2.8263048569525627E-2,2.8263048569525624E-2,2.8263048569525627E-2,2.8263048569525627E-2,2.8263048569525627E-2,2.8263048569525627E-2,2.826304856952563E-2,2.8263048569525627E-2,2.8263048569525624E-2,2.8263048569525627E-2,2.8263048569525627E-2,2.826304856952563E-2,2.826304856952563E-2,2.8263048569525634E-2,2.8263048569525634E-2,2.8263048569525634E-2,2.8263048569525634E-2,2.8263048569525634E-2,2.8263048569525634E-2,2.8263048569525634E-2,2.826304856952563E-2,2.8263048569525637E-2]
[]
[]
[]
[]
[]
[null,null,{"$f":"D45-1","v":2014},{"$f":"E45-1","v":2015},{"$f":"F45-1","v":2016},2017,{"$f":"F45+1","v":2018},{"$f":"G45+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
["Consumo EE",null,{"$f":"SUM(C47:C49)","v":0},0,20484473.050000001,20713000.530000001,21023695.537949994,21654406.404088497,22170042.157562863,22696054.957338966,23232561.438407589,23779674.247970589,24337501.63620038,24906147.023454402,25485708.542797588,26076278.556633472,26677943.14619102,27290781.572557755,27914865.707890823,28550259.435376592,29197018.016445126,29855187.42367946,30524803.637789674,31205891.906949528,31898465.96671731,32602527.218684141,33318063.865909994,34045050.003122449,34783444.659563184,{"$f":"AC17/AC46-1","v":0.15812493792335891},{"$f":"AC17-AC46","v":5500130.0275540203}]
["BT",null,null,null,{"$f":"E13","v":14060445.279999999},{"$f":"F13","v":14561939.09},14780368.176349998,15223779.221640499,{"$f":"I13-SUM(Resumo!$I80:I80)-SUM(Resumo!$I81:I81)*I2/SUM(I2:I4)-SUM(Resumo!$I82:I82)*I5/SUM(I5:I7)-SUM(Resumo!$I79:I79)*I9/SUM(I9:I11)","v":15580308.680708397},{"$f":"J13-SUM(Resumo!$I80:J80)-SUM(Resumo!$I81:J81)*J2/SUM(J2:J4)-SUM(Resumo!$I82:J82)*J5/SUM(J5:J7)-SUM(Resumo!$I79:J79)*J9/SUM(J9:J11)","v":15943738.144343257},{"$f":"K13-SUM(Resumo!$I80:K80)-SUM(Resumo!$I81:K81)*K2/SUM(K2:K4)-SUM(Resumo!$I82:K82)*K5/SUM(K5:K7)-SUM(Resumo!$I79:K79)*K9/SUM(K9:K11)","v":16314130.332647623},{"$f":"L13-SUM(Resumo!$I80:L80)-SUM(Resumo!$I81:L81)*L2/SUM(L2:L4)-SUM(Resumo!$I82:L82)*L5/SUM(L5:L7)-SUM(Resumo!$I79:L79)*L9/SUM(L9:L11)","v":16691544.347438253},{"$f":"M13-SUM(Resumo!$I80:M80)-SUM(Resumo!$I81:M81)*M2/SUM(M2:M4)-SUM(Resumo!$I82:M82)*M5/SUM(M5:M7)-SUM(Resumo!$I79:M79)*M9/SUM(M9:M11)","v":17076035.353488769},{"$f":"N13-SUM(Resumo!$I80:N80)-SUM(Resumo!$I81:N81)*N2/SUM(N2:N4)-SUM(Resumo!$I82:N82)*N5/SUM(N5:N7)-SUM(Resumo!$I79:N79)*N9/SUM(N9:N11)","v":17467654.242155474},{"$f":"O13-SUM(Resumo!$I80:O80)-SUM(Resumo!$I81:O81)*O2/SUM(O2:O4)-SUM(Resumo!$I82:O82)*O5/SUM(O5:O7)-SUM(Resumo!$I79:O79)*O9/SUM(O9:O11)","v":17866447.276548702},{"$f":"P13-SUM(Resumo!$I80:P80)-SUM(Resumo!$I81:P81)*P2/SUM(P2:P4)-SUM(Resumo!$I82:P82)*P5/SUM(P5:P7)-SUM(Resumo!$I79:P79)*P9/SUM(P9:P11)","v":18272455.717374686},{"$f":"Q13-SUM(Resumo!$I80:Q80)-SUM(Resumo!$I81:Q81)*Q2/SUM(Q2:Q4)-SUM(Resumo!$I82:Q82)*Q5/SUM(Q5:Q7)-SUM(Resumo!$I79:Q79)*Q9/SUM(Q9:Q11)","v":18685715.428534564},{"$f":"R13-SUM(Resumo!$I80:R80)-SUM(Resumo!$I81:R81)*R2/SUM(R2:R4)-SUM(Resumo!$I82:R82)*R5/SUM(R5:R7)-SUM(Resumo!$I79:R79)*R9/SUM(R9:R11)","v":19106256.461526871},{"$f":"S13-SUM(Resumo!$I80:S80)-SUM(Resumo!$I81:S81)*S2/SUM(S2:S4)-SUM(Resumo!$I82:S82)*S5/SUM(S5:S7)-SUM(Resumo!$I79:S79)*S9/SUM(S9:S11)","v":19534102.617657796},{"$f":"T13-SUM(Resumo!$I80:T80)-SUM(Resumo!$I81:T81)*T2/SUM(T2:T4)-SUM(Resumo!$I82:T82)*T5/SUM(T5:T7)-SUM(Resumo!$I79:T79)*T9/SUM(T9:T11)","v":19969270.987019889},{"$f":"U13-SUM(Resumo!$I80:U80)-SUM(Resumo!$I81:U81)*U2/SUM(U2:U4)-SUM(Resumo!$I82:U82)*U5/SUM(U5:U7)-SUM(Resumo!$I79:U79)*U9/SUM(U9:U11)","v":20411771.463154264},{"$f":"V13-SUM(Resumo!$I80:V80)-SUM(Resumo!$I81:V81)*V2/SUM(V2:V4)-SUM(Resumo!$I82:V82)*V5/SUM(V5:V7)-SUM(Resumo!$I79:V79)*V9/SUM(V9:V11)","v":20861606.2322639},{"$f":"W13-SUM(Resumo!$I80:W80)-SUM(Resumo!$I81:W81)*W2/SUM(W2:W4)-SUM(Resumo!$I82:W82)*W5/SUM(W5:W7)-SUM(Resumo!$I79:W79)*W9/SUM(W9:W11)","v":21318769.235796146},{"$f":"X13-SUM(Resumo!$I80:X80)-SUM(Resumo!$I81:X81)*X2/SUM(X2:X4)-SUM(Resumo!$I82:X82)*X5/SUM(X5:X7)-SUM(Resumo!$I79:X79)*X9/SUM(X9:X11)","v":21783245.60516094},{"$f":"Y13-SUM(Resumo!$I80:Y80)-SUM(Resumo!$I81:Y81)*Y2/SUM(Y2:Y4)-SUM(Resumo!$I82:Y82)*Y5/SUM(Y5:Y7)-SUM(Resumo!$I79:Y79)*Y9/SUM(Y9:Y11)","v":22255011.067297444},{"$f":"Z13-SUM(Resumo!$I80:Z80)-SUM(Resumo!$I81:Z81)*Z2/SUM(Z2:Z4)-SUM(Resumo!$I82:Z82)*Z5/SUM(Z5:Z7)-SUM(Resumo!$I79:Z79)*Z9/SUM(Z9:Z11)","v":22734031.319746081},{"$f":"AA13-SUM(Resumo!$I80:AA80)-SUM(Resumo!$I81:AA81)*AA2/SUM(AA2:AA4)-SUM(Resumo!$I82:AA82)*AA5/SUM(AA5:AA7)-SUM(Resumo!$I79:AA79)*AA9/SUM(AA9:AA11)","v":23220261.373824142},{"$f":"AB13-SUM(Resumo!$I80:AB80)-SUM(Resumo!$I81:AB81)*AB2/SUM(AB2:AB4)-SUM(Resumo!$I82:AB82)*AB5/SUM(AB5:AB7)-SUM(Resumo!$I79:AB79)*AB9/SUM(AB9:AB11)","v":23713644.864442829},{"$f":"AC13-SUM(Resumo!$I80:AC80)-SUM(Resumo!$I81:AC81)*AC2/SUM(AC2:AC4)-SUM(Resumo!$I82:AC82)*AC5/SUM(AC5:AC7)-SUM(Resumo!$I79:AC79)*AC9/SUM(AC9:AC11)","v":24214113.325039845}]
["MT",null,null,null,5262717.75,5033945,5109454.1749999989,5262737.8002499994,{"$f":"I14-SUM(Resumo!$I81:I81)*I3/SUM(I2:I4)-SUM(Resumo!$I82:I82)*I6/SUM(I5:I7)-SUM(Resumo!$I79:I79)*I10/SUM(I9:I11)","v":5390557.5641193409},{"$f":"J14-SUM(Resumo!$I81:J81)*J3/SUM(J2:J4)-SUM(Resumo!$I82:J82)*J6/SUM(J5:J7)-SUM(Resumo!$I79:J79)*J10/SUM(J9:J11)","v":5521049.0185234286},{"$f":"K14-SUM(Resumo!$I81:K81)*K3/SUM(K2:K4)-SUM(Resumo!$I82:K82)*K6/SUM(K5:K7)-SUM(Resumo!$I79:K79)*K10/SUM(K9:K11)","v":5654246.7418783493},{"$f":"L14-SUM(Resumo!$I81:L81)*L3/SUM(L2:L4)-SUM(Resumo!$I82:L82)*L6/SUM(L5:L7)-SUM(Resumo!$I79:L79)*L10/SUM(L9:L11)","v":5790184.5413021129},{"$f":"M14-SUM(Resumo!$I81:M81)*M3/SUM(M2:M4)-SUM(Resumo!$I82:M82)*M6/SUM(M5:M7)-SUM(Resumo!$I79:M79)*M10/SUM(M9:M11)","v":5928895.3568136347},{"$f":"N14-SUM(Resumo!$I81:N81)*N3/SUM(N2:N4)-SUM(Resumo!$I82:N82)*N6/SUM(N5:N7)-SUM(Resumo!$I79:N79)*N10/SUM(N9:N11)","v":6070411.1597043388},{"$f":"O14-SUM(Resumo!$I81:O81)*O3/SUM(O2:O4)-SUM(Resumo!$I82:O82)*O6/SUM(O5:O7)-SUM(Resumo!$I79:O79)*O10/SUM(O9:O11)","v":6214762.8447861755},{"$f":"P14-SUM(Resumo!$I81:P81)*P3/SUM(P2:P4)-SUM(Resumo!$I82:P82)*P6/SUM(P5:P7)-SUM(Resumo!$I79:P79)*P10/SUM(P9:P11)","v":6361980.1162059354},{"$f":"Q14-SUM(Resumo!$I81:Q81)*Q3/SUM(Q2:Q4)-SUM(Resumo!$I82:Q82)*Q6/SUM(Q5:Q7)-SUM(Resumo!$I79:Q79)*Q10/SUM(Q9:Q11)","v":6512091.3665012075},{"$f":"R14-SUM(Resumo!$I81:R81)*R3/SUM(R2:R4)-SUM(Resumo!$I82:R82)*R6/SUM(R5:R7)-SUM(Resumo!$I79:R79)*R10/SUM(R9:R11)","v":6665123.5485581011},{"$f":"S14-SUM(Resumo!$I81:S81)*S3/SUM(S2:S4)-SUM(Resumo!$I82:S82)*S6/SUM(S5:S7)-SUM(Resumo!$I79:S79)*S10/SUM(S9:S11)","v":6821102.0401149336},{"$f":"T14-SUM(Resumo!$I81:T81)*T3/SUM(T2:T4)-SUM(Resumo!$I82:T82)*T6/SUM(T5:T7)-SUM(Resumo!$I79:T79)*T10/SUM(T9:T11)","v":6980050.500439533},{"$f":"U14-SUM(Resumo!$I81:U81)*U3/SUM(U2:U4)-SUM(Resumo!$I82:U82)*U6/SUM(U5:U7)-SUM(Resumo!$I79:U79)*U10/SUM(U9:U11)","v":7141990.7187903868},{"$f":"V14-SUM(Resumo!$I81:V81)*V3/SUM(V2:V4)-SUM(Resumo!$I82:V82)*V6/SUM(V5:V7)-SUM(Resumo!$I79:V79)*V10/SUM(V9:V11)","v":7306942.4542537518},{"$f":"W14-SUM(Resumo!$I81:W81)*W3/SUM(W2:W4)-SUM(Resumo!$I82:W82)*W6/SUM(W5:W7)-SUM(Resumo!$I79:W79)*W10/SUM(W9:W11)","v":7474923.266529887},{"$f":"X14-SUM(Resumo!$I81:X81)*X3/SUM(X2:X4)-SUM(Resumo!$I82:X82)*X6/SUM(X5:X7)-SUM(Resumo!$I79:X79)*X10/SUM(X9:X11)","v":7645948.3372217519},{"$f":"Y14-SUM(Resumo!$I81:Y81)*Y3/SUM(Y2:Y4)-SUM(Resumo!$I82:Y82)*Y6/SUM(Y5:Y7)-SUM(Resumo!$I79:Y79)*Y10/SUM(Y9:Y11)","v":7820030.281158844},{"$f":"Z14-SUM(Resumo!$I81:Z81)*Z3/SUM(Z2:Z4)-SUM(Resumo!$I82:Z82)*Z6/SUM(Z5:Z7)-SUM(Resumo!$I79:Z79)*Z10/SUM(Z9:Z11)","v":7997178.9472671729},{"$f":"AA14-SUM(Resumo!$I81:AA81)*AA3/SUM(AA2:AA4)-SUM(Resumo!$I82:AA82)*AA6/SUM(AA5:AA7)-SUM(Resumo!$I79:AA79)*AA10/SUM(AA9:AA11)","v":8177401.2084738556},{"$f":"AB14-SUM(Resumo!$I81:AB81)*AB3/SUM(AB2:AB4)-SUM(Resumo!$I82:AB82)*AB6/SUM(AB5:AB7)-SUM(Resumo!$I79:AB79)*AB10/SUM(AB9:AB11)","v":8360700.7401111303},{"$f":"AC14-SUM(Resumo!$I81:AC81)*AC3/SUM(AC2:AC4)-SUM(Resumo!$I82:AC82)*AC6/SUM(AC5:AC7)-SUM(Resumo!$I79:AC79)*AC10/SUM(AC9:AC11)","v":8547077.786259979}]
["AT",null,null,null,1161310.02,1117116.44,1133873.1865999997,1167889.3821979999,{"$f":"I15-SUM(Resumo!$I81:I81)*I4/SUM(I2:I4)-SUM(Resumo!$I82:I82)*I7/SUM(I5:I7)-SUM(Resumo!$I79:I79)*I11/SUM(I9:I11)","v":1199175.9127351234},{"$f":"J15-SUM(Resumo!$I81:J81)*J4/SUM(J2:J4)-SUM(Resumo!$I82:J82)*J7/SUM(J5:J7)-SUM(Resumo!$I79:J79)*J11/SUM(J9:J11)","v":1231267.7944722823},{"$f":"K15-SUM(Resumo!$I81:K81)*K4/SUM(K2:K4)-SUM(Resumo!$I82:K82)*K7/SUM(K5:K7)-SUM(Resumo!$I79:K79)*K11/SUM(K9:K11)","v":1264184.3638816129},{"$f":"L15-SUM(Resumo!$I81:L81)*L4/SUM(L2:L4)-SUM(Resumo!$I82:L82)*L7/SUM(L5:L7)-SUM(Resumo!$I79:L79)*L11/SUM(L9:L11)","v":1297945.3592302199},{"$f":"M15-SUM(Resumo!$I81:M81)*M4/SUM(M2:M4)-SUM(Resumo!$I82:M82)*M7/SUM(M5:M7)-SUM(Resumo!$I79:M79)*M11/SUM(M9:M11)","v":1332570.9258979731},{"$f":"N15-SUM(Resumo!$I81:N81)*N4/SUM(N2:N4)-SUM(Resumo!$I82:N82)*N7/SUM(N5:N7)-SUM(Resumo!$I79:N79)*N11/SUM(N9:N11)","v":1368081.6215945908},{"$f":"O15-SUM(Resumo!$I81:O81)*O4/SUM(O2:O4)-SUM(Resumo!$I82:O82)*O7/SUM(O5:O7)-SUM(Resumo!$I79:O79)*O11/SUM(O9:O11)","v":1404498.4214627126},{"$f":"P15-SUM(Resumo!$I81:P81)*P4/SUM(P2:P4)-SUM(Resumo!$I82:P82)*P7/SUM(P5:P7)-SUM(Resumo!$I79:P79)*P11/SUM(P9:P11)","v":1441842.7230528505},{"$f":"Q15-SUM(Resumo!$I81:Q81)*Q4/SUM(Q2:Q4)-SUM(Resumo!$I82:Q82)*Q7/SUM(Q5:Q7)-SUM(Resumo!$I79:Q79)*Q11/SUM(Q9:Q11)","v":1480136.3511552482},{"$f":"R15-SUM(Resumo!$I81:R81)*R4/SUM(R2:R4)-SUM(Resumo!$I82:R82)*R7/SUM(R5:R7)-SUM(Resumo!$I79:R79)*R11/SUM(R9:R11)","v":1519401.5624727821},{"$f":"S15-SUM(Resumo!$I81:S81)*S4/SUM(S2:S4)-SUM(Resumo!$I82:S82)*S7/SUM(S5:S7)-SUM(Resumo!$I79:S79)*S11/SUM(S9:S11)","v":1559661.0501180957},{"$f":"T15-SUM(Resumo!$I81:T81)*T4/SUM(T2:T4)-SUM(Resumo!$I82:T82)*T7/SUM(T5:T7)-SUM(Resumo!$I79:T79)*T11/SUM(T9:T11)","v":1600937.9479171697},{"$f":"U15-SUM(Resumo!$I81:U81)*U4/SUM(U2:U4)-SUM(Resumo!$I82:U82)*U7/SUM(U5:U7)-SUM(Resumo!$I79:U79)*U11/SUM(U9:U11)","v":1643255.8345004781},{"$f":"V15-SUM(Resumo!$I81:V81)*V4/SUM(V2:V4)-SUM(Resumo!$I82:V82)*V7/SUM(V5:V7)-SUM(Resumo!$I79:V79)*V11/SUM(V9:V11)","v":1686638.7371618077},{"$f":"W15-SUM(Resumo!$I81:W81)*W4/SUM(W2:W4)-SUM(Resumo!$I82:W82)*W7/SUM(W5:W7)-SUM(Resumo!$I79:W79)*W11/SUM(W9:W11)","v":1731111.1354636408},{"$f":"X15-SUM(Resumo!$I81:X81)*X4/SUM(X2:X4)-SUM(Resumo!$I82:X82)*X7/SUM(X5:X7)-SUM(Resumo!$I79:X79)*X11/SUM(X9:X11)","v":1776697.9645668338},{"$f":"Y15-SUM(Resumo!$I81:Y81)*Y4/SUM(Y2:Y4)-SUM(Resumo!$I82:Y82)*Y7/SUM(Y5:Y7)-SUM(Resumo!$I79:Y79)*Y11/SUM(Y9:Y11)","v":1823424.6182610241},{"$f":"Z15-SUM(Resumo!$I81:Z81)*Z4/SUM(Z2:Z4)-SUM(Resumo!$I82:Z82)*Z7/SUM(Z5:Z7)-SUM(Resumo!$I79:Z79)*Z11/SUM(Z9:Z11)","v":1871316.9516708904},{"$f":"AA15-SUM(Resumo!$I81:AA81)*AA4/SUM(AA2:AA4)-SUM(Resumo!$I82:AA82)*AA7/SUM(AA5:AA7)-SUM(Resumo!$I79:AA79)*AA11/SUM(AA9:AA11)","v":1920401.2836119975},{"$f":"AB15-SUM(Resumo!$I81:AB81)*AB4/SUM(AB2:AB4)-SUM(Resumo!$I82:AB82)*AB7/SUM(AB5:AB7)-SUM(Resumo!$I79:AB79)*AB11/SUM(AB9:AB11)","v":1970704.3985684889},{"$f":"AC15-SUM(Resumo!$I81:AC81)*AC4/SUM(AC2:AC4)-SUM(Resumo!$I82:AC82)*AC7/SUM(AC5:AC7)-SUM(Resumo!$I79:AC79)*AC11/SUM(AC9:AC11)","v":2022253.548263361}]
[]
["Consumo GD FV",null,{"$f":"SUM(C52:C54)","v":0},0,20484473.050000001,20713000.530000001,21023695.537949994,21654406.404088497,22147910.326037679,22650409.832712177,23161958.61893332,23682603.946580119,24212386.152291745,24751338.12926368,25299484.781946104,25856842.452401619,26423418.317026358,26999209.75228291,27584203.668035757,28378393.49649727,29195374.594995216,30035798.603428602,30900335.714886196,31789675.201336112,32704525.954127081,33645617.039715961,34613698.271047629,35609540.7950252,{"$f":"SUM(AC52:AC54)","v":36633937.696520597},null,{"$f":"AC17-AC51","v":3649636.9905966073}]
["BT",null,null,null,{"$f":"E13","v":14060445.279999999},14561939.09,14780368.176349998,15223779.221640499,{"$f":"I13-SUM(Resumo!$I115:I115)","v":15524364.328116238},{"$f":"J13-SUM(Resumo!$I115:J115)","v":15828157.454853095},{"$f":"K13-SUM(Resumo!$I115:K115)","v":16135038.669738464},{"$f":"L13-SUM(Resumo!$I115:L115)","v":16444876.398909418},{"$f":"M13-SUM(Resumo!$I115:M115)","v":16757526.778190924},{"$f":"N13-SUM(Resumo!$I115:N115)","v":17072832.973939836},{"$f":"O13-SUM(Resumo!$I115:O115)","v":17390624.471962541},{"$f":"P13-SUM(Resumo!$I115:P115)","v":17710716.333118547},{"$f":"Q13-SUM(Resumo!$I115:Q115)","v":18032908.414164796},{"$f":"R13-SUM(Resumo!$I115:R115)","v":18356984.552335501},{"$f":"S13-SUM(Resumo!$I115:S115)","v":18682711.712089926},{"$f":"T13-SUM(Resumo!$I115:T115)","v":19209856.781873062},{"$f":"U13-SUM(Resumo!$I115:U115)","v":19751781.778932285},{"$f":"V13-SUM(Resumo!$I115:V115)","v":20308898.002883784},{"$f":"W13-SUM(Resumo!$I115:W115)","v":20881628.096325029},{"$f":"X13-SUM(Resumo!$I115:X115)","v":21470406.35421811},{"$f":"Y13-SUM(Resumo!$I115:Y115)","v":22075679.041595537},{"$f":"Z13-SUM(Resumo!$I115:Z115)","v":22697904.719808474},{"$f":"AA13-SUM(Resumo!$I115:AA115)","v":23337554.581542913},{"$f":"AB13-SUM(Resumo!$I115:AB115)","v":23995112.794835344},{"$f":"AC13-SUM(Resumo!$I115:AC115)","v":24671076.856325049}]
["MT",null,null,null,5262717.75,5033945,5109454.1749999989,5262737.8002499994,{"$f":"I14","v":5420619.9342574989},5583238.5322852237,5750735.6882537808,5923257.7589013949,6100955.4916684367,6283984.1564184893,6472503.6811110452,6666678.7915443769,6866679.1552907079,7072679.5299494294,7284859.9158479124,7503405.7133233501,7728507.8847230505,7960363.1212647427,8199174.0149026848,8445149.2353497669,8698503.71241026,8959458.8237825669,9228242.5884960443,9505089.8661509268,9790242.5621354543]
["AT",null,null,null,1161310.02,1117116.44,1133873.1865999997,1167889.3821979999,{"$f":"I15","v":1202926.0636639397},1239013.8455738581,1276184.260941074,1314469.7887693061,1353903.8824323853,1394520.998905357,1436356.6288725177,1479447.3277386932,1523830.7475708539,1569545.6699979797,1616632.0400979191,1665131.0013008565,1715084.9313398823,1766537.4792800788,1819533.6036584813,1874119.6117682359,1930343.2001212828,1988253.4961249214,2047901.101008669,2109338.1340389289,2172618.2780600968]
[]
["Consumo EE e GD FV",null,{"$f":"SUM(C57:C59)","v":0},0,20484473.050000001,20713000.530000001,21023695.537949994,21654406.404088497,22013913.887389388,22373305.035953656,22732165.510620493,23090053.01142868,23446495.849876437,23800991.455943931,24153004.817066308,24501966.846127383,24847272.675422437,25188279.873411879,25524306.580954932,26054647.253053062,26592166.762254916,27136753.402447071,27688279.749275047,28246601.71678279,28811557.567596458,29382966.874554727,29960629.431596883,30544324.111626085,31133807.668966573]
["BT",null,null,null,{"$f":"E47","v":14060445.279999999},14561939.09,14780368.176349998,15223779.221640499,{"$f":"I47-SUM(Resumo!$I115:I115)","v":15424180.410534922},{"$f":"J47-SUM(Resumo!$I115:J115)","v":15620988.222957946},{"$f":"K47-SUM(Resumo!$I115:K115)","v":15813734.404860528},{"$f":"L47-SUM(Resumo!$I115:L115)","v":16001923.110896347},{"$f":"M47-SUM(Resumo!$I115:M115)","v":16185029.567164829},{"$f":"N47-SUM(Resumo!$I115:N115)","v":16362498.674645001},{"$f":"O47-SUM(Resumo!$I115:O115)","v":16533743.550817423},{"$f":"P47-SUM(Resumo!$I115:P115)","v":16698144.006868597},{"$f":"Q47-SUM(Resumo!$I115:Q115)","v":16855044.957765982},{"$f":"R47-SUM(Resumo!$I115:R115)","v":17003754.762380995},{"$f":"S47-SUM(Resumo!$I115:S115)","v":17143543.4907219},{"$f":"T47-SUM(Resumo!$I115:T115)","v":17473658.804696359},{"$f":"U47-SUM(Resumo!$I115:U115)","v":17806920.208964054},{"$f":"V47-SUM(Resumo!$I115:V115)","v":18143172.211031511},{"$f":"W47-SUM(Resumo!$I115:W115)","v":18482245.347281519},{"$f":"X47-SUM(Resumo!$I115:X115)","v":18823955.414994203},{"$f":"Y47-SUM(Resumo!$I115:Y115)","v":19168102.668176588},{"$f":"Z47-SUM(Resumo!$I115:Z115)","v":19514470.975616667},{"$f":"AA47-SUM(Resumo!$I115:AA115)","v":19862826.939511031},{"$f":"AB47-SUM(Resumo!$I115:AB115)","v":20212918.972946465},{"$f":"AC47-SUM(Resumo!$I115:AC115)","v":20564476.334443234}]
["MT",null,null,null,5262717.75,5033945,5109454.1749999989,5262737.8002499994,{"$f":"I48","v":5390557.5641193409},{"$f":"J48","v":5521049.0185234286},5654246.7418783493,5790184.5413021129,5928895.3568136347,6070411.1597043388,6214762.8447861755,6361980.1162059354,6512091.3665012075,6665123.5485581011,6821102.0401149336,6980050.500439533,7141990.7187903868,7306942.4542537518,7474923.266529887,7645948.3372217519,7820030.281158844,7997178.9472671729,8177401.2084738556,8360700.7401111303,8547077.786259979]
["AT",null,null,null,1161310.02,1117116.44,1133873.1865999997,1167889.3821979999,{"$f":"I49","v":1199175.9127351234},{"$f":"J49","v":1231267.7944722823},1264184.3638816129,1297945.3592302199,1332570.9258979731,1368081.6215945908,1404498.4214627126,1441842.7230528505,1480136.3511552482,1519401.5624727821,1559661.0501180957,1600937.9479171697,1643255.8345004781,1686638.7371618077,1731111.1354636408,1776697.9645668338,1823424.6182610241,1871316.9516708904,1920401.2836119975,1970704.3985684889,2022253.548263361]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q93*12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q94*12","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q105*12","v":0},null,null,{"$f":"I105+$R105*(#REF!-#REF!)","v":{"$error":"#REF!"}},{"$f":"J105+$R105*(#REF!-#REF!)","v":{"$error":"#REF!"}},{"$f":"K105+$R105*(#REF!-#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q106*12","v":0}]

{"sheet":"ParcelaB","index":13,"n_rows":45,"n_cols":32,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
["TUSD fio B",null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
["N Consumidores",null,null,null,null,null,null,null,null,2.6544514517515605E-2,2.6544514517515605E-2,2.6544514517515605E-2,2.6544514517515605E-2,2.6544514517515602E-2,2.6544514517515605E-2,2.6544514517515605E-2,2.6544514517515605E-2,2.6544514517515605E-2,2.6544514517515605E-2,2.6544514517515605E-2,2.6544514517515605E-2,2.6544514517515605E-2,2.6544514517515605E-2,2.6544514517515605E-2,2.6544514517515605E-2,2.6544514517515605E-2,2.6544514517515605E-2,2.6544514517515605E-2,2.6544514517515605E-2,2.6544514517515605E-2,2.6544514517515605E-2,2.6544514517515605E-2]
["Consumo"]
["Custos Operacionais (CO3)"]
["Remuneração do Capital (RC)",null,null,null,null,null,null,{"$f":"G16*H6+G30*H6/2","v":25347749.163865633},{"$f":"H5","v":25347749.163865633},{"$f":"I5","v":25347749.163865633},{"$f":"J5","v":25347749.163865633},{"$f":"K5","v":25347749.163865633},{"$f":"L16*M6+L30*M6/2","v":19467492.943776254},{"$f":"M5","v":19467492.943776254},19467492.943776254,19467492.943776254,19467492.943776254,{"$f":"Q16*R6+Q30*R6/2","v":12113525.909860052},{"$f":"R5","v":12113525.909860052},12113525.909860052,12113525.909860052,12113525.909860052,{"$f":"V16*W6+V30*W6/2","v":5581022.5734565789},{"$f":"W5","v":5581022.5734565789},5581022.5734565789,5581022.5734565789,5581022.5734565789,{"$f":"AA16*AB6+AA30*AB6/2","v":-730882.38782627566},{"$f":"AB5","v":-730882.38782627566},-730882.38782627566,-730882.38782627566,-730882.38782627566]
["WAAC",null,null,null,null,null,null,0.1226,0.1226,0.1226,0.1226,0.1226,0.1226,0.1226,0.1226,0.1226,0.1226,0.1226,0.1226,0.1226,0.1226,0.1226,0.1226,0.1226,0.1226,0.1226,0.1226,0.1226,0.1226,0.1226,0.1226,0.1226]
["Investimentos anual",null,null,null,32824278.760000002,30663389.670000002,28694834.98,26033583.184428044,{"$f":"Resumo!F37","v":0},{"$f":"Resumo!G37","v":0},{"$f":"Resumo!H37","v":0},{"$f":"Resumo!I37","v":0},{"$f":"Resumo!J37","v":0},{"$f":"Resumo!K37","v":0},{"$f":"Resumo!L37","v":0},{"$f":"Resumo!M37","v":0},{"$f":"Resumo!N37","v":0},{"$f":"Resumo!O37","v":0},{"$f":"Resumo!P37","v":0},{"$f":"Resumo!Q37","v":0},{"$f":"Resumo!R37","v":0},{"$f":"Resumo!S37","v":0},{"$f":"Resumo!T37","v":0},{"$f":"Resumo!U37","v":0},{"$f":"Resumo!V37","v":0},{"$f":"Resumo!W37","v":0},{"$f":"Resumo!X37","v":0},{"$f":"Resumo!Y37","v":0},{"$f":"Resumo!Z37","v":0},{"$f":"Resumo!AA37","v":0},{"$f":"Resumo!AB37","v":0},{"$f":"Resumo!AC37","v":0}]
["Depreciação anual média"]
["Quota de Reintegração Regulatória (QRR)",null,null,null,null,null,null,{"$f":"G14*G17","v":12107028.161718002},{"$f":"H9","v":12107028.161718002},{"$f":"I9","v":12107028.161718002},{"$f":"J9","v":12107028.161718002},{"$f":"K9","v":12107028.161718002},{"$f":"L15+L23","v":11143822.852972686},{"$f":"M9","v":11143822.852972686},11143822.852972686,11143822.852972686,11143822.852972686,{"$f":"Q15+Q23","v":10656612.294296037},{"$f":"R9","v":10656612.294296037},10656612.294296037,10656612.294296037,10656612.294296037,{"$f":"V15+V23","v":10296745.450706124},{"$f":"W9","v":10296745.450706124},10296745.450706124,10296745.450706124,10296745.450706124,{"$f":"AA15+AA23","v":10137208.538642284},{"$f":"AB9","v":10137208.538642284},10137208.538642284,10137208.538642284,10137208.538642284]
["Ativo",null,null,null,1458297.66,1446414.04,1337455.97,{"$f":"H7*5.6%","v":1457880.6583279702},{"$f":"(Resumo!F7/Resumo!$E$7)*I7*5.6%","v":0},{"$f":"(Resumo!G7/Resumo!$E$7)*J7*5.6%","v":0},{"$f":"(Resumo!H7/Resumo!$E$7)*K7*5.6%","v":0},{"$f":"(Resumo!I7/Resumo!$E$7)*L7*5.6%","v":0},{"$f":"(Resumo!J7/Resumo!$E$7)*M7*5.6%","v":0},{"$f":"(Resumo!K7/Resumo!$E$7)*N7*5.6%","v":0},{"$f":"(Resumo!L7/Resumo!$E$7)*O7*5.6%","v":0},{"$f":"(Resumo!M7/Resumo!$E$7)*P7*5.6%","v":0},{"$f":"(Resumo!N7/Resumo!$E$7)*Q7*5.6%","v":0},{"$f":"(Resumo!O7/Resumo!$E$7)*R7*5.6%","v":0},{"$f":"(Resumo!P7/Resumo!$E$7)*S7*5.6%","v":0},{"$f":"(Resumo!Q7/Resumo!$E$7)*T7*5.6%","v":0},{"$f":"(Resumo!R7/Resumo!$E$7)*U7*5.6%","v":0},{"$f":"(Resumo!S7/Resumo!$E$7)*V7*5.6%","v":0},{"$f":"(Resumo!T7/Resumo!$E$7)*W7*5.6%","v":0},{"$f":"(Resumo!U7/Resumo!$E$7)*X7*5.6%","v":0},{"$f":"(Resumo!V7/Resumo!$E$7)*Y7*5.6%","v":0},{"$f":"(Resumo!W7/Resumo!$E$7)*Z7*5.6%","v":0},{"$f":"(Resumo!X7/Resumo!$E$7)*AA7*5.6%","v":0},{"$f":"(Resumo!Y7/Resumo!$E$7)*AB7*5.6%","v":0},{"$f":"(Resumo!Z7/Resumo!$E$7)*AC7*5.6%","v":0},{"$f":"(Resumo!AA7/Resumo!$E$7)*AD7*5.6%","v":0},{"$f":"(Resumo!AB7/Resumo!$E$7)*AE7*5.6%","v":0},{"$f":"(Resumo!AC7/Resumo!$E$7)*AF7*5.6%","v":0}]
["Outras Receitas (OR)"]
["Outras"]
[]
["Taxa de Depreciação Base Bruta",null,null,null,null,null,3.6900000000000002E-2,3.6900000000000002E-2,3.6900000000000002E-2,3.6900000000000002E-2,3.6900000000000002E-2,3.6900000000000002E-2,3.6900000000000002E-2,3.6900000000000002E-2,3.6900000000000002E-2,3.6900000000000002E-2,3.6900000000000002E-2,3.6900000000000002E-2,3.6900000000000002E-2,3.6900000000000002E-2,3.6900000000000002E-2,3.6900000000000002E-2,3.6900000000000002E-2,3.6900000000000002E-2,3.6900000000000002E-2,3.6900000000000002E-2,3.6900000000000002E-2,3.6900000000000002E-2,3.6900000000000002E-2,3.6900000000000002E-2,3.6900000000000002E-2,3.6900000000000002E-2]
["Base Bruta",null,null,null,null,null,{"$f":"$G$17*G14","v":12107028.161718002},{"$f":"H17*H14","v":12106908.726012001},{"$f":"I17*I14","v":11670264.758916002},11022027.171615001,10752661.869354002,10496768.556357002,10304652.944691002,10121720.469455063,10099709.280344063,10072413.812342064,10009557.997680351,9988016.4610683508,9882259.9361899383,9808805.8738129381,9712028.4063574392,9649691.154090438,9610988.0127124377,9592899.6002404392,9567896.3115666043,9507633.9295895975,9490154.2420265973,9350438.0963980909,9169567.5785407908,8942319.5244757906,8567574.3554677553,7888826.1399523644]
["Base Líq.",null,null,null,null,null,194228752.24000001,{"$f":"G16+H33-H15-H23","v":202952495.34452546},{"$f":"H16+I33-I9","v":190845467.18280745},178738439.02108943,166631410.85937142,154524382.69765341,143380559.84468073,132236736.99170804,121092914.13873535,109949091.28576267,98805268.432789981,88148656.13849394,77492043.844197899,66835431.549901858,56178819.255605817,45522206.961309776,35225461.510603651,24928716.059897527,14631970.609191403,4335225.1584852785,-5961520.2922208458,-16098728.830863129,-26235937.369505413,-36373145.908147693,-46510354.44678998,-56647562.985432267]
["Base total",null,null,null,null,null,328103744.22000003,{"$f":"G17-H21","v":328100507.48000002},{"$f":"H17-I21","v":316267337.64000005},298699923.35000002,291400050.66000003,284465272.53000003,279258887.39000005,274301367.73590958,273704858.54590958,272965143.9659096,271261734.35448104,270677952.87448102,267811922.38997123,265821297.39330456,263198601.79830456,261509245.36830455,260460379.74830455,259970178.86830455,259292582.96928465,257659456.08643895,257185751.81643894,253399406.4064523,248497766.35611898,242339282.50611898,232183586.86904484,213789326.28597191]
[]
["Amortização","TaxaS",{"$f":"C23+C21","v":300562.16471200006},837967.97317600006,1615676.763214,2355322.0071880003,3082588.5976240002,650291.03661568533,12480224.136615686,18214468.586615685,7946926.9866156857,7581832.4266156852,5853439.436615685,5604573.9507061644,1243563.4866156846,1386768.8766156847,2350463.9080442567,1230835.7766156853,3513084.7811254873,2637679.2932823519,3269749.8916156841,2336410.726615685,1695919.9166156854,1137255.1766156855,1324650.1956355721,2280181.1794613879,1120758.5666156854,4433399.7066023163,5548694.3469490157,6805538.1466156924,10802749.933689822,19041314.879688606]
["Amortização Fim 0",null,null,null,null,null,null,3236.74,11688742.76,3690871.8700000006,4040961.1200000006,2786121.21,942036.76000000013,427676.18,596509.18999999925,739714.57999999938,1703409.6114285714,583781.47999999986,2866030.484509802,1990624.9966666666,2622695.5949999988,1689356.43,1048865.6200000001,490200.88000000012,677595.89901988674,1633126.8828457023,473704.27000000008,3786345.409986631,4901640.0503333304,6158483.8500000071,10155695.637074137,18394260.583072919]
["Amortização Fim 1",null,null,null,null,null,null,{"$f":"H20","v":3236.74},{"$f":"I20+C31","v":11833169.84},17567414.289999999,7299872.6900000004,6934778.1299999999,5206385.1399999997,4957519.654090479,596509.18999999925,739714.57999999938,1703409.6114285714,583781.47999999986,2866030.484509802,1990624.9966666666,2622695.5949999988,1689356.43,1048865.6200000001,490200.88000000012,677595.89901988674,1633126.8828457023,473704.27000000008,3786345.409986631,4901640.0503333304,6158483.8500000071,10155695.637074137,18394260.583072919]
["GE",0.1719,{"$f":"$B$24*C31","v":4361.6978159999999},419071.581084,98419.129413999995,125289.43898400001,128783.32107600001,136801.27291753248,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Amortização inicio",{"$f":"SUM(C23:G23)/SUM(C33:G33)","v":8.025785499540726E-2},{"$f":"SUM($C24:C28)","v":300562.16471200006},{"$f":"SUM($C24:D28)","v":837967.97317600006},{"$f":"SUM($C24:E28)","v":1615676.763214},{"$f":"SUM($C24:F28)","v":2355322.0071880003},{"$f":"SUM($C24:G28)","v":3082588.5976240002},{"$f":"SUM($H24:H28)","v":647054.29661568534},{"$f":"SUM($H24:I28)","v":647054.29661568534},{"$f":"SUM($H24:J28)","v":647054.29661568534},{"$f":"SUM($H24:K28)","v":647054.29661568534},{"$f":"SUM($H24:L28)","v":647054.29661568534},{"$f":"SUM($H24:M28)","v":647054.29661568534},{"$f":"SUM($H24:N28)","v":647054.29661568534},{"$f":"SUM($H24:O28)","v":647054.29661568534},{"$f":"SUM($H24:P28)","v":647054.29661568534},{"$f":"SUM($H24:Q28)","v":647054.29661568534},{"$f":"SUM($H24:R28)","v":647054.29661568534},{"$f":"SUM($H24:S28)","v":647054.29661568534},{"$f":"SUM($H24:T28)","v":647054.29661568534},{"$f":"SUM($H24:U28)","v":647054.29661568534},{"$f":"SUM($H24:V28)","v":647054.29661568534},{"$f":"SUM($H24:W28)","v":647054.29661568534},{"$f":"SUM($H24:X28)","v":647054.29661568534},{"$f":"SUM($H24:Y28)","v":647054.29661568534},{"$f":"SUM($H24:Z28)","v":647054.29661568534},{"$f":"SUM($H24:AA28)","v":647054.29661568534},{"$f":"SUM($H24:AB28)","v":647054.29661568534},{"$f":"SUM($H24:AC28)","v":647054.29661568534},{"$f":"SUM($H24:AD28)","v":647054.29661568534},{"$f":"SUM($H24:AE28)","v":647054.29661568534},{"$f":"SUM($H24:AF28)","v":647054.29661568534}]
["CIVIL",3.0200000000000001E-2,{"$f":"$B$24*C34","v":19860.358050000003},0,61464.407456000001,2324.484336,30185.862474000001,19655.355304243178,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["LT",3.3399999999999999E-2,{"$f":"$B$24*C35","v":320.31237400000003},59487.294996000004,5122.6429880000005,43180.575475999998,{"$f":"$B$24*G35","v":6626.9807900000005},20441.569516412899,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MD",4.7300000000000002E-2,32120.050768000005,33388.086858000002,60496.369106000006,98298.555309999996,{"$f":"$B$24*G36","v":40820.122940000001},46386.63851801389,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["RD",3.7499999999999999E-2,181622.86100400001,443521.88130200002,519190.00017200003,482253.32815000002,{"$f":"$B$24*G37","v":484412.70546200004},476445.81257485453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SE",3.85E-2,66638.582516000009,1008.5453080000001,131435.37031600002,113588.30070199999,{"$f":"$B$24*G38","v":165220.91876999999},84124.920702160787,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Base GE",null,{"$f":"SUM($C31:C31)","v":144427.07999999999},{"$f":"SUM($C31:D31)-SUM($C22:C22)","v":14016607.802184001},{"$f":"SUM($C31:E31)-SUM($C22:D22)","v":16856447.791099999},{"$f":"SUM($C31:F31)-SUM($C22:E22)","v":20906685.581686001},{"$f":"SUM($C31:G31)-SUM($C22:F22)","v":25045744.522702001},{"$f":"SUM(C31:H31)-SUM(C22:G22)","v":29446804.675716482},{"$f":"SUM(D31:I31)-SUM(D22:H22)","v":29169938.020614941},15712467.181698948,12551974.741112947,8528607.2600969449,4393042.201172947,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GE (CAIMI)",0.17399999999999999,144427.07999999999,13876542.42,3258911.57,4148656.92,4264348.38,{"$f":"H$7*$B31","v":4529843.4740904793},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Investimentos anual",null,{"$f":"SUM(C34:C39)","v":9952389.5599999987},17794894.32,25751946.689999998,24491564.369999997,24081675.18,21477706.127153136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CIVIL",2.5000000000000001E-2,657627.75,0,2035245.28,76969.679999999993,999531.87,{"$f":"H$7*$B34","v":650839.57961070118},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["LT",2.5999999999999999E-2,10606.37,1969777.98,169623.94,1429820.38,219436.45,{"$f":"H$7*$B35","v":676873.16279512912},0,0,0,0,0,0,0,0,0,{"$f":"R$7*$B35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MD",5.8999999999999997E-2,1063577.8400000001,1105565.79,2003191.03,3254919.05,1351659.7,1535981.4078812546,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["RD",0.60599999999999998,6014002.0199999996,14686155.01,17191721.859999999,15968653.25,16040155.810000001,15776351.409763394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SE",0.107,2206575.58,33395.54,4352164.58,3761202.01,5470891.3499999996,2785593.4007338006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2E-3,null,null,null,null,null,52067.166368856088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Parcela B",null,null,null,null,null,null,null,null,null,null,{"$f":"Resumo!I33*Resumo!$F$7/Resumo!G$7/10^6","v":3085.8511513840695},{"$f":"Resumo!J33*Resumo!$F$7/Resumo!H$7/10^6","v":3051.4250180441354},{"$f":"Resumo!K33*Resumo!$F$7/Resumo!I$7/10^6","v":3005.811008428826},{"$f":"Resumo!L33*Resumo!$F$7/Resumo!J$7/10^6","v":3547.4604318341535},{"$f":"Resumo!M33*Resumo!$F$7/Resumo!K$7/10^6","v":3504.5115629394736},{"$f":"Resumo!N33*Resumo!$F$7/Resumo!L$7/10^6","v":3462.0826731607776},{"$f":"Resumo!O33*Resumo!$F$7/Resumo!M$7/10^6","v":3417.277780371649},{"$f":"Resumo!P33*Resumo!$F$7/Resumo!N$7/10^6","v":3373.0527346304866},{"$f":"Resumo!Q33*Resumo!$F$7/Resumo!O$7/10^6","v":3978.0640192170595},{"$f":"Resumo!R33*Resumo!$F$7/Resumo!P$7/10^6","v":3926.5815016934139},{"$f":"Resumo!S33*Resumo!$F$7/Resumo!Q$7/10^6","v":3875.7652503730692},{"$f":"Resumo!T33*Resumo!$F$7/Resumo!R$7/10^6","v":3825.6066427046244},{"$f":"Resumo!U33*Resumo!$F$7/Resumo!S$7/10^6","v":3776.097167726296},{"$f":"Resumo!V33*Resumo!$F$7/Resumo!T$7/10^6","v":4453.4009568768324},{"$f":"Resumo!W33*Resumo!$F$7/Resumo!U$7/10^6","v":4395.7668183374126},{"$f":"Resumo!X33*Resumo!$F$7/Resumo!V$7/10^6","v":4338.8785578263487},{"$f":"Resumo!Y33*Resumo!$F$7/Resumo!W$7/10^6","v":4282.7265224877547},{"$f":"Resumo!Z33*Resumo!$F$7/Resumo!X$7/10^6","v":4227.3011843891618},{"$f":"Resumo!AA33*Resumo!$F$7/Resumo!Y$7/10^6","v":4985.5356743642515},{"$f":"Resumo!AB33*Resumo!$F$7/Resumo!Z$7/10^6","v":4921.0148606014955},{"$f":"Resumo!AC33*Resumo!$F$7/Resumo!AA$7/10^6","v":4857.3290494704579}]
["Parcela B EE",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L43:AF43)","v":128.24966042986216},{"$f":"Resumo!I107*Resumo!$F$7/Resumo!G$7/10^6-L42","v":0},{"$f":"Resumo!J107*Resumo!$F$7/Resumo!H$7/10^6-M42","v":0},{"$f":"Resumo!K107*Resumo!$F$7/Resumo!I$7/10^6-N42","v":0},{"$f":"Resumo!L107*Resumo!$F$7/Resumo!J$7/10^6-O42","v":-0.87131300781129539},{"$f":"Resumo!M107*Resumo!$F$7/Resumo!K$7/10^6-P42","v":-1.6983592705705632},{"$f":"Resumo!N107*Resumo!$F$7/Resumo!L$7/10^6-Q42","v":-2.5050540151005407},{"$f":"Resumo!O107*Resumo!$F$7/Resumo!M$7/10^6-R42","v":-0.40208447171198713},{"$f":"Resumo!P107*Resumo!$F$7/Resumo!N$7/10^6-S42","v":1.6481122650279758},{"$f":"Resumo!Q107*Resumo!$F$7/Resumo!O$7/10^6-T42","v":3.3078370383545916},{"$f":"Resumo!R107*Resumo!$F$7/Resumo!P$7/10^6-U42","v":6.4482856086492575},{"$f":"Resumo!S107*Resumo!$F$7/Resumo!Q$7/10^6-V42","v":9.5094404351530102},{"$f":"Resumo!T107*Resumo!$F$7/Resumo!R$7/10^6-W42","v":12.492797012529991},{"$f":"Resumo!U107*Resumo!$F$7/Resumo!S$7/10^6-X42","v":15.399825783000779},{"$f":"Resumo!V107*Resumo!$F$7/Resumo!T$7/10^6-Y42","v":3.9870430697592383},{"$f":"Resumo!W107*Resumo!$F$7/Resumo!U$7/10^6-Z42","v":7.7725718409683395},{"$f":"Resumo!X107*Resumo!$F$7/Resumo!V$7/10^6-AA42","v":11.462754414124902},{"$f":"Resumo!Y107*Resumo!$F$7/Resumo!W$7/10^6-AB42","v":15.059384729829617},{"$f":"Resumo!Z107*Resumo!$F$7/Resumo!X$7/10^6-AC42","v":18.564226746896566},{"$f":"Resumo!AA107*Resumo!$F$7/Resumo!Y$7/10^6-AD42","v":4.819827444238399},{"$f":"Resumo!AB107*Resumo!$F$7/Resumo!Z$7/10^6-AE42","v":9.3963810364657547},{"$f":"Resumo!AC107*Resumo!$F$7/Resumo!AA$7/10^6-AF42","v":13.857983770058127}]
["Parcela B GD FV",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L44:AF44)","v":91.614839276428938},{"$f":"Resumo!I139*Resumo!$F$7/Resumo!G$7/10^6-L42","v":0},{"$f":"Resumo!J139*Resumo!$F$7/Resumo!H$7/10^6-M42","v":0},{"$f":"Resumo!K139*Resumo!$F$7/Resumo!I$7/10^6-N42","v":0},{"$f":"Resumo!L139*Resumo!$F$7/Resumo!J$7/10^6-O42","v":-0.51622790580040601},{"$f":"Resumo!M139*Resumo!$F$7/Resumo!K$7/10^6-P42","v":-1.0062787226215733},{"$f":"Resumo!N139*Resumo!$F$7/Resumo!L$7/10^6-Q42","v":-1.4843184020660374},{"$f":"Resumo!O139*Resumo!$F$7/Resumo!M$7/10^6-R42","v":0.93911997353416155},{"$f":"Resumo!P139*Resumo!$F$7/Resumo!N$7/10^6-S42","v":3.3017509278674879},{"$f":"Resumo!Q139*Resumo!$F$7/Resumo!O$7/10^6-T42","v":3.8369564903900937},{"$f":"Resumo!R139*Resumo!$F$7/Resumo!P$7/10^6-U42","v":7.4802398846672986},{"$f":"Resumo!S139*Resumo!$F$7/Resumo!Q$7/10^6-V42","v":11.03200575373603},{"$f":"Resumo!T139*Resumo!$F$7/Resumo!R$7/10^6-W42","v":14.493971520833838},{"$f":"Resumo!U139*Resumo!$F$7/Resumo!S$7/10^6-X42","v":17.867825978959445},{"$f":"Resumo!V139*Resumo!$F$7/Resumo!T$7/10^6-Y42","v":2.1998043293460796},{"$f":"Resumo!W139*Resumo!$F$7/Resumo!U$7/10^6-Z42","v":4.2875766334200307},{"$f":"Resumo!X139*Resumo!$F$7/Resumo!V$7/10^6-AA42","v":6.3219474049710698},{"$f":"Resumo!Y139*Resumo!$F$7/Resumo!W$7/10^6-AB42","v":8.3039366453931507},{"$f":"Resumo!Z139*Resumo!$F$7/Resumo!X$7/10^6-AC42","v":10.234547055344592},{"$f":"Resumo!AA139*Resumo!$F$7/Resumo!Y$7/10^6-AD42","v":0.74240011872188916},{"$f":"Resumo!AB139*Resumo!$F$7/Resumo!Z$7/10^6-AE42","v":1.446744839981875},{"$f":"Resumo!AC139*Resumo!$F$7/Resumo!AA$7/10^6-AF42","v":2.132836749749913}]
["Parcela B EE e GD FV",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L45:AF45)","v":275.23391829428419},{"$f":"Resumo!I156*Resumo!$F$7/Resumo!G$7/10^6-L42","v":0},{"$f":"Resumo!J156*Resumo!$F$7/Resumo!H$7/10^6-M42","v":0},{"$f":"Resumo!K156*Resumo!$F$7/Resumo!I$7/10^6-N42","v":0},{"$f":"Resumo!L156*Resumo!$F$7/Resumo!J$7/10^6-O42","v":1.7990190814102789},{"$f":"Resumo!M156*Resumo!$F$7/Resumo!K$7/10^6-P42","v":3.5079417606293646},{"$f":"Resumo!N156*Resumo!$F$7/Resumo!L$7/10^6-Q42","v":5.1760650477976924},{"$f":"Resumo!O156*Resumo!$F$7/Resumo!M$7/10^6-R42","v":9.6938033315204848},{"$f":"Resumo!P156*Resumo!$F$7/Resumo!N$7/10^6-S42","v":14.099803508861896},{"$f":"Resumo!Q156*Resumo!$F$7/Resumo!O$7/10^6-T42","v":7.5738548767826614},{"$f":"Resumo!R156*Resumo!$F$7/Resumo!P$7/10^6-U42","v":14.772255121237322},{"$f":"Resumo!S156*Resumo!$F$7/Resumo!Q$7/10^6-V42","v":21.796426599094502},{"$f":"Resumo!T156*Resumo!$F$7/Resumo!R$7/10^6-W42","v":28.649524871465474},{"$f":"Resumo!U156*Resumo!$F$7/Resumo!S$7/10^6-X42","v":35.334654653157486},{"$f":"Resumo!V156*Resumo!$F$7/Resumo!T$7/10^6-Y42","v":6.7787404320406495},{"$f":"Resumo!W156*Resumo!$F$7/Resumo!U$7/10^6-Z42","v":13.218953721874641},{"$f":"Resumo!X156*Resumo!$F$7/Resumo!V$7/10^6-AA42","v":19.500892658612429},{"$f":"Resumo!Y156*Resumo!$F$7/Resumo!W$7/10^6-AB42","v":25.627465585437676},{"$f":"Resumo!Z156*Resumo!$F$7/Resumo!X$7/10^6-AC42","v":31.601533335607201},{"$f":"Resumo!AA156*Resumo!$F$7/Resumo!Y$7/10^6-AD42","v":6.1971118274004766},{"$f":"Resumo!AB156*Resumo!$F$7/Resumo!Z$7/10^6-AE42","v":12.083079500045642},{"$f":"Resumo!AC156*Resumo!$F$7/Resumo!AA$7/10^6-AF42","v":17.822792381308318}]

{"sheet":"Energia deslocada EE","index":14,"n_rows":49,"n_cols":30,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[]
["Ações",null," Classe ","Uso Final","Energia","% Total EE","1h","2h","3h","4h","5h","6h","7h","8h","9h","10h","11h","12h","13h","14h","15h","16h","17h","18h","19h","20h","21h","22h","23h","0h"]
["A3",{"$f":"VLOOKUP(A3,EE!$A$2:$B$17,2,FALSE)","v":"Redução do uso de equipamentos em modo standby, seja por mudança de comportamento ou por automação "},"Comercial","Outros usos",0.15,{"$f":"E3/SUM($E$3:$E$4)","v":7.4441687344913151E-3},1,{"$f":"G3","v":1},{"$f":"H3","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["A10",{"$f":"VLOOKUP(A4,EE!$A$2:$B$17,2,FALSE)","v":"Troca de Lâmpadas Fluorescentes por LED"},"Comercial","Iluminação",20,{"$f":"E4/SUM($E$3:$E$4)","v":0.99255583126550873},0.5,{"$f":"G4","v":0.5},0.5,0.5,0.5,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["A4",{"$f":"VLOOKUP(A5,EE!$A$2:$B$17,2,FALSE)","v":"Redução do uso de equipamentos\nem modo standby, seja por mudança\nde comportamento ou por automação"},"Outros","Outros usos",0.06,{"$f":"E5/SUM($E$5:$E$8)","v":1.6189962223421477E-3},1,{"$f":"G5","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["A7",{"$f":"VLOOKUP(A6,EE!$A$2:$B$17,2,FALSE)","v":"Retrofit Equipamentos"},"Outros","Força Motriz",20,{"$f":"E6/SUM($E$5:$E$8)","v":0.53966540744738256},0.5,{"$f":"G6","v":0.5},0.5,0.5,0.5,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["A11",{"$f":"VLOOKUP(A7,EE!$A$2:$B$17,2,FALSE)","v":"Troca de Lâmpadas de vapor de sódio por LED"},"Outros","Iluminação",10,{"$f":"E7/SUM($E$5:$E$8)","v":0.26983270372369128},1,{"$f":"G7","v":1},1,1,1,1,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,1,1,1,1,1,1]
["A12",{"$f":"VLOOKUP(A8,EE!$A$2:$B$17,2,FALSE)","v":"Otimização do sistema de refrigeração"},"Outros","Refrigeração",7,{"$f":"E8/SUM($E$5:$E$8)","v":0.18888289260658392},0.3,{"$f":"G8","v":0.3},0.3,0.3,0.3,0.3,1,1,1,1,1,1,1,1,1,1,1,1,0.5,0.5,0.5,0.5,0.3,0.3]
[]
["A1 ",{"$f":"VLOOKUP(A10,EE!$A$2:$B$17,2,FALSE)","v":"Desligar aparelhos em standby"},"Residencial","Outros usos",2,{"$f":"E10/SUM($E$10:$E$14)","v":6.2305295950155763E-2},1,{"$f":"G10","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["A2",{"$f":"VLOOKUP(A11,EE!$A$2:$B$17,2,FALSE)","v":"Melhorar hábitos de uso de equipamentos (fechar portas e janelas, dimensionar velocidade e temperatura)"},"Residencial","Refrigeração",4.5999999999999996,{"$f":"E11/SUM($E$10:$E$14)","v":0.14330218068535824},1,{"$f":"G11","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["A6",{"$f":"VLOOKUP(A12,EE!$A$2:$B$17,2,FALSE)","v":"Instalação de boilers solares"},"Residencial","Aquecimento",15,{"$f":"E12/SUM($E$10:$E$14)","v":0.46728971962616822},0,{"$f":"G12","v":0},0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,1,1,1,0,0,0]
["A15",{"$f":"VLOOKUP(A13,EE!$A$2:$B$17,2,FALSE)","v":"Retrofit Equipamentos"},"Residencial","Força Motriz",0.5,{"$f":"E13/SUM($E$10:$E$14)","v":1.5576323987538941E-2},1,{"$f":"G13","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["A18",{"$f":"VLOOKUP(A14,EE!$A$2:$B$17,2,FALSE)","v":"Trocar lâmpadas por LED "},"Residencial","Iluminação",10,{"$f":"E14/SUM($E$10:$E$14)","v":0.3115264797507788},0,{"$f":"G14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1]
[]
["A5",{"$f":"VLOOKUP(A16,EE!$A$2:$B$17,2,FALSE)","v":"Redução do uso de equipamentos em modo standby, seja por mudança\nde comportamento ou por automação"},"Industrial","Outros usos",0.14000000000000001,{"$f":"E16/SUM($E$16:$E$20)","v":3.2080659945004585E-3},1,{"$f":"G16","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["A9",{"$f":"VLOOKUP(A17,EE!$A$2:$B$17,2,FALSE)","v":"Retrofit Motores"},"Industrial","Força Motriz",22,{"$f":"E17/SUM($E$16:$E$20)","v":0.50412465627864345},1,{"$f":"G17","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["A14",{"$f":"VLOOKUP(A18,EE!$A$2:$B$17,2,FALSE)","v":"Trocar lâmpadas por LED "},"Industrial","Iluminação",1.5,{"$f":"E18/SUM($E$16:$E$20)","v":3.4372135655362054E-2},0,{"$f":"G18","v":0},0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["A16",{"$f":"VLOOKUP(A19,EE!$A$2:$B$17,2,FALSE)","v":"Otimização do sistema de refrigeração"},"Industrial","Refrigeração",18,{"$f":"E19/SUM($E$16:$E$20)","v":0.41246562786434465},1,{"$f":"G19","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
["A17",{"$f":"VLOOKUP(A20,EE!$A$2:$B$17,2,FALSE)","v":"Otimização"},"Industrial","Calor de Processo",2,{"$f":"E20/SUM($E$16:$E$20)","v":4.5829514207149404E-2},1,{"$f":"G20","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
["Ação",null,"Setor ","Uso Final","TWh","% Total EE","1h","2h","3h","4h","5h","6h","7h","8h","9h","10h","11h","12h","13h","14h","15h","16h","17h","18h","19h","20h","21h","22h","23h","0h"]
["A3",{"$f":"VLOOKUP(A23,EE!$A$2:$B$17,2,FALSE)","v":"Redução do uso de equipamentos em modo standby, seja por mudança de comportamento ou por automação "},"Comercial","Outros usos",0.15,{"$f":"SUM(G23:AD23)","v":7.4441687344913177E-3},{"$f":"G3*$F3/SUM($G3:$AD3)","v":3.1017369727047146E-4},{"$f":"H3*$F3/SUM($G3:$AD3)","v":3.1017369727047146E-4},3.1017369727047146E-4,3.1017369727047146E-4,3.1017369727047146E-4,3.1017369727047146E-4,3.1017369727047146E-4,3.1017369727047146E-4,3.1017369727047146E-4,3.1017369727047146E-4,3.1017369727047146E-4,3.1017369727047146E-4,3.1017369727047146E-4,3.1017369727047146E-4,3.1017369727047146E-4,3.1017369727047146E-4,3.1017369727047146E-4,3.1017369727047146E-4,3.1017369727047146E-4,3.1017369727047146E-4,3.1017369727047146E-4,3.1017369727047146E-4,3.1017369727047146E-4,3.1017369727047146E-4]
["A10",{"$f":"VLOOKUP(A24,EE!$A$2:$B$17,2,FALSE)","v":"Troca de Lâmpadas Fluorescentes por LED"},"Comercial","Iluminação",20,{"$f":"SUM(G24:AD24)","v":0.99255583126550839},{"$f":"G4*$F4/SUM($G4:$AD4)","v":2.3082693750360667E-2},2.3082693750360667E-2,2.3082693750360667E-2,2.3082693750360667E-2,2.3082693750360667E-2,4.6165387500721335E-2,4.6165387500721335E-2,4.6165387500721335E-2,4.6165387500721335E-2,4.6165387500721335E-2,4.6165387500721335E-2,4.6165387500721335E-2,4.6165387500721335E-2,4.6165387500721335E-2,4.6165387500721335E-2,4.6165387500721335E-2,4.6165387500721335E-2,4.6165387500721335E-2,4.6165387500721335E-2,4.6165387500721335E-2,4.6165387500721335E-2,4.6165387500721335E-2,4.6165387500721335E-2,4.6165387500721335E-2]
[null,null,null,"Total Setor",null,{"$f":"SUM(G25:AD25)","v":0.99999999999999978},{"$f":"SUM(G23:G24)","v":2.3392867447631138E-2},{"$f":"SUM(H23:H24)","v":2.3392867447631138E-2},2.3392867447631138E-2,2.3392867447631138E-2,2.3392867447631138E-2,4.6475561197991809E-2,4.6475561197991809E-2,4.6475561197991809E-2,4.6475561197991809E-2,4.6475561197991809E-2,4.6475561197991809E-2,4.6475561197991809E-2,4.6475561197991809E-2,4.6475561197991809E-2,4.6475561197991809E-2,4.6475561197991809E-2,4.6475561197991809E-2,4.6475561197991809E-2,4.6475561197991809E-2,4.6475561197991809E-2,4.6475561197991809E-2,4.6475561197991809E-2,4.6475561197991809E-2,4.6475561197991809E-2]
["A4",{"$f":"VLOOKUP(A26,EE!$A$2:$B$17,2,FALSE)","v":"Redução do uso de equipamentos\nem modo standby, seja por mudança\nde comportamento ou por automação"},"Outros","Outros usos",0.06,1.6189962223421479E-3,{"$f":"G5*$F5/SUM($G5:$AD5)","v":6.7458175930922815E-5},6.7458175930922815E-5,6.7458175930922815E-5,6.7458175930922815E-5,6.7458175930922815E-5,6.7458175930922815E-5,6.7458175930922815E-5,6.7458175930922815E-5,6.7458175930922815E-5,6.7458175930922815E-5,6.7458175930922815E-5,6.7458175930922815E-5,6.7458175930922815E-5,6.7458175930922815E-5,6.7458175930922815E-5,6.7458175930922815E-5,6.7458175930922815E-5,6.7458175930922815E-5,6.7458175930922815E-5,6.7458175930922815E-5,6.7458175930922815E-5,6.7458175930922815E-5,6.7458175930922815E-5,6.7458175930922815E-5]
["A7",{"$f":"VLOOKUP(A27,EE!$A$2:$B$17,2,FALSE)","v":"Retrofit Equipamentos"},"Outros","Força Motriz",20,0.53966540744738256,{"$f":"G6*$F6/SUM($G6:$AD6)","v":1.2550358312729827E-2},1.2550358312729827E-2,1.2550358312729827E-2,1.2550358312729827E-2,1.2550358312729827E-2,2.5100716625459655E-2,2.5100716625459655E-2,2.5100716625459655E-2,2.5100716625459655E-2,2.5100716625459655E-2,2.5100716625459655E-2,2.5100716625459655E-2,2.5100716625459655E-2,2.5100716625459655E-2,2.5100716625459655E-2,2.5100716625459655E-2,2.5100716625459655E-2,2.5100716625459655E-2,2.5100716625459655E-2,2.5100716625459655E-2,2.5100716625459655E-2,2.5100716625459655E-2,2.5100716625459655E-2,2.5100716625459655E-2]
["A11",{"$f":"VLOOKUP(A28,EE!$A$2:$B$17,2,FALSE)","v":"Troca de Lâmpadas de vapor de sódio por LED"},"Outros","Iluminação",10,0.26983270372369117,{"$f":"G7*$F7/SUM($G7:$AD7)","v":1.4990705762427293E-2},1.4990705762427293E-2,1.4990705762427293E-2,1.4990705762427293E-2,1.4990705762427293E-2,1.4990705762427293E-2,7.4953528812136466E-3,7.4953528812136466E-3,7.4953528812136466E-3,7.4953528812136466E-3,7.4953528812136466E-3,7.4953528812136466E-3,7.4953528812136466E-3,7.4953528812136466E-3,7.4953528812136466E-3,7.4953528812136466E-3,7.4953528812136466E-3,7.4953528812136466E-3,1.4990705762427293E-2,1.4990705762427293E-2,1.4990705762427293E-2,1.4990705762427293E-2,1.4990705762427293E-2,1.4990705762427293E-2]
["A12",{"$f":"VLOOKUP(A29,EE!$A$2:$B$17,2,FALSE)","v":"Otimização do sistema de refrigeração"},"Outros","Refrigeração",7,0.18888289260658386,{"$f":"G8*$F8/SUM($G8:$AD8)","v":3.4551748647545831E-3},3.4551748647545831E-3,3.4551748647545831E-3,3.4551748647545831E-3,3.4551748647545831E-3,3.4551748647545831E-3,1.1517249549181945E-2,1.1517249549181945E-2,1.1517249549181945E-2,1.1517249549181945E-2,1.1517249549181945E-2,1.1517249549181945E-2,1.1517249549181945E-2,1.1517249549181945E-2,1.1517249549181945E-2,1.1517249549181945E-2,1.1517249549181945E-2,1.1517249549181945E-2,5.7586247745909725E-3,5.7586247745909725E-3,5.7586247745909725E-3,5.7586247745909725E-3,3.4551748647545831E-3,3.4551748647545831E-3]
[null,null,null,"Total Setor",null,0.99999999999999978,{"$f":"SUM(G26:G29)","v":3.1063697115842625E-2},{"$f":"SUM(H26:H29)","v":3.1063697115842625E-2},3.1063697115842625E-2,3.1063697115842625E-2,3.1063697115842625E-2,4.3614055428572454E-2,4.4180777231786164E-2,4.4180777231786164E-2,4.4180777231786164E-2,4.4180777231786164E-2,4.4180777231786164E-2,4.4180777231786164E-2,4.4180777231786164E-2,4.4180777231786164E-2,4.4180777231786164E-2,4.4180777231786164E-2,4.4180777231786164E-2,4.4180777231786164E-2,4.591750533840884E-2,4.591750533840884E-2,4.591750533840884E-2,4.591750533840884E-2,4.3614055428572454E-2,4.3614055428572454E-2]
["A1 ",{"$f":"VLOOKUP(A31,EE!$A$2:$B$17,2,FALSE)","v":"Desligar aparelhos em standby"},"Residencial","Outros usos",2,6.2305295950155749E-2,{"$f":"G10*$F10/SUM($G10:$AD10)","v":2.5960539979231569E-3},2.5960539979231569E-3,2.5960539979231569E-3,2.5960539979231569E-3,2.5960539979231569E-3,2.5960539979231569E-3,2.5960539979231569E-3,2.5960539979231569E-3,2.5960539979231569E-3,2.5960539979231569E-3,2.5960539979231569E-3,2.5960539979231569E-3,2.5960539979231569E-3,2.5960539979231569E-3,2.5960539979231569E-3,2.5960539979231569E-3,2.5960539979231569E-3,2.5960539979231569E-3,2.5960539979231569E-3,2.5960539979231569E-3,2.5960539979231569E-3,2.5960539979231569E-3,2.5960539979231569E-3,2.5960539979231569E-3]
["A2",{"$f":"VLOOKUP(A32,EE!$A$2:$B$17,2,FALSE)","v":"Melhorar hábitos de uso de equipamentos (fechar portas e janelas, dimensionar velocidade e temperatura)"},"Residencial","Refrigeração",4.5999999999999996,0.14330218068535824,{"$f":"G11*$F11/SUM($G11:$AD11)","v":5.9709241952232602E-3},5.9709241952232602E-3,5.9709241952232602E-3,5.9709241952232602E-3,5.9709241952232602E-3,5.9709241952232602E-3,5.9709241952232602E-3,5.9709241952232602E-3,5.9709241952232602E-3,5.9709241952232602E-3,5.9709241952232602E-3,5.9709241952232602E-3,5.9709241952232602E-3,5.9709241952232602E-3,5.9709241952232602E-3,5.9709241952232602E-3,5.9709241952232602E-3,5.9709241952232602E-3,5.9709241952232602E-3,5.9709241952232602E-3,5.9709241952232602E-3,5.9709241952232602E-3,5.9709241952232602E-3,5.9709241952232602E-3]
["A6",{"$f":"VLOOKUP(A33,EE!$A$2:$B$17,2,FALSE)","v":"Instalação de boilers solares"},"Residencial","Aquecimento",15,0.46728971962616822,{"$f":"G12*$F12/SUM($G12:$AD12)","v":0},0,0,0,0,7.7881619937694699E-2,7.7881619937694699E-2,7.7881619937694699E-2,0,0,0,0,0,0,0,0,0,0,7.7881619937694699E-2,7.7881619937694699E-2,7.7881619937694699E-2,0,0,0]
["A15",{"$f":"VLOOKUP(A34,EE!$A$2:$B$17,2,FALSE)","v":"Retrofit Equipamentos"},"Residencial","Força Motriz",0.5,1.5576323987538937E-2,{"$f":"G13*$F13/SUM($G13:$AD13)","v":6.4901349948078924E-4},6.4901349948078924E-4,6.4901349948078924E-4,6.4901349948078924E-4,6.4901349948078924E-4,6.4901349948078924E-4,6.4901349948078924E-4,6.4901349948078924E-4,6.4901349948078924E-4,6.4901349948078924E-4,6.4901349948078924E-4,6.4901349948078924E-4,6.4901349948078924E-4,6.4901349948078924E-4,6.4901349948078924E-4,6.4901349948078924E-4,6.4901349948078924E-4,6.4901349948078924E-4,6.4901349948078924E-4,6.4901349948078924E-4,6.4901349948078924E-4,6.4901349948078924E-4,6.4901349948078924E-4,6.4901349948078924E-4]
["A18",{"$f":"VLOOKUP(A35,EE!$A$2:$B$17,2,FALSE)","v":"Trocar lâmpadas por LED "},"Residencial","Iluminação",10,0.3115264797507788,{"$f":"G14*$F14/SUM($G14:$AD14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4503782821539828E-2,4.4503782821539828E-2,4.4503782821539828E-2,4.4503782821539828E-2,4.4503782821539828E-2,4.4503782821539828E-2,4.4503782821539828E-2]
[null,null,null,"Total Setor",null,0.99999999999999989,{"$f":"SUM(G31:G35)","v":9.2159916926272054E-3},{"$f":"SUM(H31:H35)","v":9.2159916926272054E-3},9.2159916926272054E-3,9.2159916926272054E-3,9.2159916926272054E-3,8.7097611630321911E-2,8.7097611630321911E-2,8.7097611630321911E-2,9.2159916926272054E-3,9.2159916926272054E-3,9.2159916926272054E-3,9.2159916926272054E-3,9.2159916926272054E-3,9.2159916926272054E-3,9.2159916926272054E-3,9.2159916926272054E-3,9.2159916926272054E-3,5.3719774514167033E-2,0.13160139445186175,0.13160139445186175,0.13160139445186175,5.3719774514167033E-2,5.3719774514167033E-2,5.3719774514167033E-2]
["A5",{"$f":"VLOOKUP(A37,EE!$A$2:$B$17,2,FALSE)","v":"Redução do uso de equipamentos em modo standby, seja por mudança\nde comportamento ou por automação"},"Industrial","Outros usos",0.14000000000000001,3.2080659945004568E-3,{"$f":"G16*$F16/SUM($G16:$AD16)","v":1.336694164375191E-4},1.336694164375191E-4,1.336694164375191E-4,1.336694164375191E-4,1.336694164375191E-4,1.336694164375191E-4,1.336694164375191E-4,1.336694164375191E-4,1.336694164375191E-4,1.336694164375191E-4,1.336694164375191E-4,1.336694164375191E-4,1.336694164375191E-4,1.336694164375191E-4,1.336694164375191E-4,1.336694164375191E-4,1.336694164375191E-4,1.336694164375191E-4,1.336694164375191E-4,1.336694164375191E-4,1.336694164375191E-4,1.336694164375191E-4,1.336694164375191E-4,1.336694164375191E-4]
["A9",{"$f":"VLOOKUP(A38,EE!$A$2:$B$17,2,FALSE)","v":"Retrofit Motores"},"Industrial","Força Motriz",22,0.50412465627864356,{"$f":"G17*$F17/SUM($G17:$AD17)","v":2.1005194011610145E-2},2.1005194011610145E-2,2.1005194011610145E-2,2.1005194011610145E-2,2.1005194011610145E-2,2.1005194011610145E-2,2.1005194011610145E-2,2.1005194011610145E-2,2.1005194011610145E-2,2.1005194011610145E-2,2.1005194011610145E-2,2.1005194011610145E-2,2.1005194011610145E-2,2.1005194011610145E-2,2.1005194011610145E-2,2.1005194011610145E-2,2.1005194011610145E-2,2.1005194011610145E-2,2.1005194011610145E-2,2.1005194011610145E-2,2.1005194011610145E-2,2.1005194011610145E-2,2.1005194011610145E-2,2.1005194011610145E-2]
["A14",{"$f":"VLOOKUP(A39,EE!$A$2:$B$17,2,FALSE)","v":"Trocar lâmpadas por LED "},"Industrial","Iluminação",1.5,3.4372135655362054E-2,{"$f":"G18*$F18/SUM($G18:$AD18)","v":0},0,0,0,0,0,0,2.0218903326683561E-3,2.0218903326683561E-3,2.0218903326683561E-3,2.0218903326683561E-3,2.0218903326683561E-3,2.0218903326683561E-3,2.0218903326683561E-3,2.0218903326683561E-3,2.0218903326683561E-3,2.0218903326683561E-3,2.0218903326683561E-3,2.0218903326683561E-3,2.0218903326683561E-3,2.0218903326683561E-3,2.0218903326683561E-3,2.0218903326683561E-3,2.0218903326683561E-3]
["A16",{"$f":"VLOOKUP(A40,EE!$A$2:$B$17,2,FALSE)","v":"Otimização do sistema de refrigeração"},"Industrial","Refrigeração",18,0.41246562786434471,{"$f":"G19*$F19/SUM($G19:$AD19)","v":1.9641220374492601E-2},1.9641220374492601E-2,1.9641220374492601E-2,1.9641220374492601E-2,1.9641220374492601E-2,1.9641220374492601E-2,1.9641220374492601E-2,1.9641220374492601E-2,1.9641220374492601E-2,1.9641220374492601E-2,1.9641220374492601E-2,1.9641220374492601E-2,1.9641220374492601E-2,1.9641220374492601E-2,1.9641220374492601E-2,1.9641220374492601E-2,1.9641220374492601E-2,1.9641220374492601E-2,1.9641220374492601E-2,1.9641220374492601E-2,1.9641220374492601E-2,0,0,0]
["A17",{"$f":"VLOOKUP(A41,EE!$A$2:$B$17,2,FALSE)","v":"Otimização"},"Industrial","Calor de Processo",2,4.5829514207149383E-2,{"$f":"G20*$F20/SUM($G20:$AD20)","v":1.9095630919645586E-3},1.9095630919645586E-3,1.9095630919645586E-3,1.9095630919645586E-3,1.9095630919645586E-3,1.9095630919645586E-3,1.9095630919645586E-3,1.9095630919645586E-3,1.9095630919645586E-3,1.9095630919645586E-3,1.9095630919645586E-3,1.9095630919645586E-3,1.9095630919645586E-3,1.9095630919645586E-3,1.9095630919645586E-3,1.9095630919645586E-3,1.9095630919645586E-3,1.9095630919645586E-3,1.9095630919645586E-3,1.9095630919645586E-3,1.9095630919645586E-3,1.9095630919645586E-3,1.9095630919645586E-3,1.9095630919645586E-3]
[null,null,null,"Total Setor",null,0.99999999999999967,{"$f":"SUM(G37:G41)","v":4.2689646894504822E-2},{"$f":"SUM(H37:H41)","v":4.2689646894504822E-2},4.2689646894504822E-2,4.2689646894504822E-2,4.2689646894504822E-2,4.2689646894504822E-2,4.2689646894504822E-2,4.4711537227173179E-2,4.4711537227173179E-2,4.4711537227173179E-2,4.4711537227173179E-2,4.4711537227173179E-2,4.4711537227173179E-2,4.4711537227173179E-2,4.4711537227173179E-2,4.4711537227173179E-2,4.4711537227173179E-2,4.4711537227173179E-2,4.4711537227173179E-2,4.4711537227173179E-2,4.4711537227173179E-2,2.5070316852680578E-2,2.5070316852680578E-2,2.5070316852680578E-2]
[]
[]
[null,null,null,null,null,"FP","P"]
[null,null,null,null,"Outros",{"$f":"1-G46","v":0.86398421209139609},{"$f":"X30+Y30+Z30","v":0.13601578790860386}]
[null,null,null,null,"Residencial",{"$f":"1-G47","v":0.68307743658210951},{"$f":"X36+Y36+Z36","v":0.31692256341789055}]
[null,null,null,null,"Comercial",{"$f":"1-G48","v":0.86057331640602452},{"$f":"X25+Y25+Z25","v":0.13942668359397542}]
[null,null,null,null,"Industrial",{"$f":"1-G49","v":0.86586538831848048},{"$f":"X42+Y42+Z42","v":0.13413461168151952}]

{"sheet":"GEE","index":15,"n_rows":11,"n_cols":3,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
["GNL",11,"USD/MMBTU"]
["GLP",7.1259336000000003E-3,"MWh/m³"]
[" GLP ",0.22478429724849527,"tCO2-eq./MWh"]
[null,{"$f":"35687347.874265*10^-9","v":3.5687347874265002E-2},"m³/MMBTU"]
[]
[null,{"$f":"B6/(B7/B9)","v":55.089037963659251}]

{"sheet":"Impostos","index":16,"n_rows":33,"n_cols":29,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[]
["Impostos",null,"EE","GD FV","EE e GD FV",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
["Federais Tarifa",null,{"$f":"SUM(I11:AC11)-SUM(I3:AC3)","v":-584.02818704561287},{"$f":"SUM(I17:AC17)-SUM(I3:AC3)","v":-507.58115655150323},{"$f":"SUM(I23:AC23)-SUM(I3:AC3)","v":-1088.9150204409361},null,null,null,{"$f":"(Resumo!I55/(1-5%)-Resumo!I55)*Resumo!$F$7/Resumo!I$7/10^6","v":674.1174110421797},{"$f":"(Resumo!J55/(1-5%)-Resumo!J55)*Resumo!$F$7/Resumo!J$7/10^6","v":676.93299192440099},{"$f":"(Resumo!K55/(1-5%)-Resumo!K55)*Resumo!$F$7/Resumo!K$7/10^6","v":682.98367726204071},{"$f":"(Resumo!L55/(1-5%)-Resumo!L55)*Resumo!$F$7/Resumo!L$7/10^6","v":716.03959524216657},{"$f":"(Resumo!M55/(1-5%)-Resumo!M55)*Resumo!$F$7/Resumo!M$7/10^6","v":719.11543492029057},{"$f":"(Resumo!N55/(1-5%)-Resumo!N55)*Resumo!$F$7/Resumo!N$7/10^6","v":706.46636212060241},{"$f":"(Resumo!O55/(1-5%)-Resumo!O55)*Resumo!$F$7/Resumo!O$7/10^6","v":688.5557804282945},{"$f":"(Resumo!P55/(1-5%)-Resumo!P55)*Resumo!$F$7/Resumo!P$7/10^6","v":693.84924273974207},{"$f":"(Resumo!Q55/(1-5%)-Resumo!Q55)*Resumo!$F$7/Resumo!Q$7/10^6","v":729.61905481781605},{"$f":"(Resumo!R55/(1-5%)-Resumo!R55)*Resumo!$F$7/Resumo!R$7/10^6","v":739.33777841158428},{"$f":"(Resumo!S55/(1-5%)-Resumo!S55)*Resumo!$F$7/Resumo!S$7/10^6","v":749.2631612984552},{"$f":"(Resumo!T55/(1-5%)-Resumo!T55)*Resumo!$F$7/Resumo!T$7/10^6","v":753.68845081570805},{"$f":"(Resumo!U55/(1-5%)-Resumo!U55)*Resumo!$F$7/Resumo!U$7/10^6","v":764.5518520781477},{"$f":"(Resumo!V55/(1-5%)-Resumo!V55)*Resumo!$F$7/Resumo!V$7/10^6","v":811.29974911064551},{"$f":"(Resumo!W55/(1-5%)-Resumo!W55)*Resumo!$F$7/Resumo!W$7/10^6","v":823.09684909435475},{"$f":"(Resumo!X55/(1-5%)-Resumo!X55)*Resumo!$F$7/Resumo!X$7/10^6","v":835.07309920365412},{"$f":"(Resumo!Y55/(1-5%)-Resumo!Y55)*Resumo!$F$7/Resumo!Y$7/10^6","v":849.27118141648316},{"$f":"(Resumo!Z55/(1-5%)-Resumo!Z55)*Resumo!$F$7/Resumo!Z$7/10^6","v":866.6522841596651},{"$f":"(Resumo!AA55/(1-5%)-Resumo!AA55)*Resumo!$F$7/Resumo!AA$7/10^6","v":932.91414153709923},{"$f":"(Resumo!AB55/(1-5%)-Resumo!AB55)*Resumo!$F$7/Resumo!AB$7/10^6","v":948.88384439578476},{"$f":"(Resumo!AC55/(1-5%)-Resumo!AC55)*Resumo!$F$7/Resumo!AC$7/10^6","v":964.96424992342452}]
["Federais Serviços",null,{"$f":"SUM(I12:AC12)-SUM(I4:AC4)+(B32+B33)*20*Resultados!B10/10^6","v":139.96999663364176},{"$f":"SUM(I18:AC18)-SUM(I4:AC4)+(B32+B33)*20*Resultados!C10/10^6","v":1291.1449762297493},{"$f":"SUM(I24:AC24)-SUM(I4:AC4)+(B32+B33)*20*(Resultados!B10+Resultados!C10)/10^6","v":1431.1149728633916}]
["Estaduais Tarifa",null,{"$f":"SUM(I13:AC13)-SUM(I5:AC5)","v":-4985.400031446974},{"$f":"SUM(I19:AC19)-SUM(I5:AC5)","v":-4332.8304523016268},{"$f":"SUM(I25:AC25)-SUM(I5:AC5)","v":-9295.2311165172141},null,null,null,{"$f":"Resumo!I67*Resumo!$F$7/Resumo!I$7/10^6","v":5754.4225377368612},{"$f":"Resumo!J67*Resumo!$F$7/Resumo!J$7/10^6","v":5778.4569890358289},{"$f":"Resumo!K67*Resumo!$F$7/Resumo!K$7/10^6","v":5830.107042135387},{"$f":"Resumo!L67*Resumo!$F$7/Resumo!L$7/10^6","v":6112.2800231541332},{"$f":"Resumo!M67*Resumo!$F$7/Resumo!M$7/10^6","v":6138.5361038847886},{"$f":"Resumo!N67*Resumo!$F$7/Resumo!N$7/10^6","v":6030.560685348315},{"$f":"Resumo!O67*Resumo!$F$7/Resumo!O$7/10^6","v":5877.6718068444288},{"$f":"Resumo!P67*Resumo!$F$7/Resumo!P$7/10^6","v":5922.8580286044571},{"$f":"Resumo!Q67*Resumo!$F$7/Resumo!Q$7/10^6","v":6228.1974389520683},{"$f":"Resumo!R67*Resumo!$F$7/Resumo!R$7/10^6","v":6311.158717165551},{"$f":"Resumo!S67*Resumo!$F$7/Resumo!S$7/10^6","v":6395.8840870259337},{"$f":"Resumo!T67*Resumo!$F$7/Resumo!T$7/10^6","v":6433.6593844993049},{"$f":"Resumo!U67*Resumo!$F$7/Resumo!U$7/10^6","v":6526.3918967250565},{"$f":"Resumo!V67*Resumo!$F$7/Resumo!V$7/10^6","v":6925.4427858865201},{"$f":"Resumo!W67*Resumo!$F$7/Resumo!W$7/10^6","v":7026.1455669068791},{"$f":"Resumo!X67*Resumo!$F$7/Resumo!X$7/10^6","v":7128.3776149413343},{"$f":"Resumo!Y67*Resumo!$F$7/Resumo!Y$7/10^6","v":7249.5757370189567},{"$f":"Resumo!Z67*Resumo!$F$7/Resumo!Z$7/10^6","v":7397.9448604353947},{"$f":"Resumo!AA67*Resumo!$F$7/Resumo!AA$7/10^6","v":7963.5714400775432},{"$f":"Resumo!AB67*Resumo!$F$7/Resumo!AB$7/10^6","v":8099.8925267987843},{"$f":"Resumo!AC67*Resumo!$F$7/Resumo!AC$7/10^6","v":8237.1585971724253}]
["Estaduais Serviços",null,{"$f":"SUM(I14:AC14)-SUM(I6:AC6)","v":209.4354375457435},{"$f":"SUM(I20:AC20)-SUM(I6:AC6)","v":688.0842516746344},{"$f":"SUM(I26:AC26)-SUM(I6:AC6)","v":897.51968922037736}]
["Municipais Serviços",null,{"$f":"SUM(I15:AC15)-SUM(I7:AC7)","v":45.3776781349111},{"$f":"SUM(I21:AC21)-SUM(I7:AC7)","v":270.26090010786885},{"$f":"SUM(I27:AC27)-SUM(I7:AC7)","v":315.63857824278},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",null,{"$f":"SUM(C3:C7)","v":-5174.64510617829},{"$f":"SUM(D3:D7)","v":-2590.9214808408774},{"$f":"SUM(E3:E7)","v":-7739.8728966316012}]
[]
["EE",null,{"$f":"C3+C4","v":-444.05819041197111},{"$f":"D3+D4","v":783.56381967824609},{"$f":"E3+E4","v":342.19995242245545}]
["Federais Tarifa",null,{"$f":"C5+C6","v":-4775.9645939012307},{"$f":"D5+D6","v":-3644.7462006269925},{"$f":"E5+E6","v":-8397.7114272968374},null,null,null,{"$f":"((Resumo!I55+Resumo!I87-Resumo!I98-Resumo!I74+Resumo!I107-Resumo!I33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!I$7/10^6","v":673.71357207105302},{"$f":"((Resumo!J55+Resumo!J87-Resumo!J98-Resumo!J74+Resumo!J107-Resumo!J33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!J$7/10^6","v":674.58743943967454},{"$f":"((Resumo!K55+Resumo!K87-Resumo!K98-Resumo!K74+Resumo!K107-Resumo!K33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!K$7/10^6","v":678.60458141467882},{"$f":"((Resumo!L55+Resumo!L87-Resumo!L98-Resumo!L74+Resumo!L107-Resumo!L33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!L$7/10^6","v":709.48471788112818},{"$f":"((Resumo!M55+Resumo!M87-Resumo!M98-Resumo!M74+Resumo!M107-Resumo!M33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!M$7/10^6","v":710.30106328972056},{"$f":"((Resumo!N55+Resumo!N87-Resumo!N98-Resumo!N74+Resumo!N107-Resumo!N33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!N$7/10^6","v":695.44642407359299},{"$f":"((Resumo!O55+Resumo!O87-Resumo!O98-Resumo!O74+Resumo!O107-Resumo!O33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!O$7/10^6","v":675.33702171725952},{"$f":"((Resumo!P55+Resumo!P87-Resumo!P98-Resumo!P74+Resumo!P107-Resumo!P33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!P$7/10^6","v":678.20854619648571},{"$f":"((Resumo!Q55+Resumo!Q87-Resumo!Q98-Resumo!Q74+Resumo!Q107-Resumo!Q33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!Q$7/10^6","v":711.53757080582363},{"$f":"((Resumo!R55+Resumo!R87-Resumo!R98-Resumo!R74+Resumo!R107-Resumo!R33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!R$7/10^6","v":718.56867222671701},{"$f":"((Resumo!S55+Resumo!S87-Resumo!S98-Resumo!S74+Resumo!S107-Resumo!S33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!S$7/10^6","v":725.64527133907461},{"$f":"((Resumo!T55+Resumo!T87-Resumo!T98-Resumo!T74+Resumo!T107-Resumo!T33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!T$7/10^6","v":727.27161361657386},{"$f":"((Resumo!U55+Resumo!U87-Resumo!U98-Resumo!U74+Resumo!U107-Resumo!U33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!U$7/10^6","v":734.95687596181165},{"$f":"((Resumo!V55+Resumo!V87-Resumo!V98-Resumo!V74+Resumo!V107-Resumo!V33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!V$7/10^6","v":777.64743129196654},{"$f":"((Resumo!W55+Resumo!W87-Resumo!W98-Resumo!W74+Resumo!W107-Resumo!W33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!W$7/10^6","v":785.93531317368104},{"$f":"((Resumo!X55+Resumo!X87-Resumo!X98-Resumo!X74+Resumo!X107-Resumo!X33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!X$7/10^6","v":794.19681061947836},{"$f":"((Resumo!Y55+Resumo!Y87-Resumo!Y98-Resumo!Y74+Resumo!Y107-Resumo!Y33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!Y$7/10^6","v":803.96961535602543},{"$f":"((Resumo!Z55+Resumo!Z87-Resumo!Z98-Resumo!Z74+Resumo!Z107-Resumo!Z33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!Z$7/10^6","v":816.14574694762007},{"$f":"((Resumo!AA55+Resumo!AA87-Resumo!AA98-Resumo!AA74+Resumo!AA107-Resumo!AA33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!AA$7/10^6","v":873.26449750775669},{"$f":"((Resumo!AB55+Resumo!AB87-Resumo!AB98-Resumo!AB74+Resumo!AB107-Resumo!AB33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!AB$7/10^6","v":883.62253846150622},{"$f":"((Resumo!AC55+Resumo!AC87-Resumo!AC98-Resumo!AC74+Resumo!AC107-Resumo!AC33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!AC$7/10^6","v":894.20268150529591}]
["Federais Serviços",null,{"$f":"C7","v":45.3776781349111},{"$f":"D7","v":270.26090010786885},{"$f":"E7","v":315.63857824278},null,null,null,{"$f":"SUMPRODUCT(Resumo!I88:I91,Resumo!$C$88:$C$91)*Resumo!$F$7/Resumo!I$7/10^6","v":1.1324093494632523},{"$f":"SUMPRODUCT(Resumo!J88:J91,Resumo!$C$88:$C$91)*Resumo!$F$7/Resumo!J$7/10^6","v":1.2095941207324674},{"$f":"SUMPRODUCT(Resumo!K88:K91,Resumo!$C$88:$C$91)*Resumo!$F$7/Resumo!K$7/10^6","v":1.2907479147841876},{"$f":"SUMPRODUCT(Resumo!L88:L91,Resumo!$C$88:$C$91)*Resumo!$F$7/Resumo!L$7/10^6","v":1.376053233667567},{"$f":"SUMPRODUCT(Resumo!M88:M91,Resumo!$C$88:$C$91)*Resumo!$F$7/Resumo!M$7/10^6","v":1.4657004938711335},{"$f":"SUMPRODUCT(Resumo!N88:N91,Resumo!$C$88:$C$91)*Resumo!$F$7/Resumo!N$7/10^6","v":1.5598883577931832},{"$f":"SUMPRODUCT(Resumo!O88:O91,Resumo!$C$88:$C$91)*Resumo!$F$7/Resumo!O$7/10^6","v":1.6588240787901094},{"$f":"SUMPRODUCT(Resumo!P88:P91,Resumo!$C$88:$C$91)*Resumo!$F$7/Resumo!P$7/10^6","v":1.7627238603508923},{"$f":"SUMPRODUCT(Resumo!Q88:Q91,Resumo!$C$88:$C$91)*Resumo!$F$7/Resumo!Q$7/10^6","v":1.8718132299675037},{"$f":"SUMPRODUCT(Resumo!R88:R91,Resumo!$C$88:$C$91)*Resumo!$F$7/Resumo!R$7/10^6","v":1.9863274282943242},{"$f":"SUMPRODUCT(Resumo!S88:S91,Resumo!$C$88:$C$91)*Resumo!$F$7/Resumo!S$7/10^6","v":2.1065118142126606},{"$f":"SUMPRODUCT(Resumo!T88:T91,Resumo!$C$88:$C$91)*Resumo!$F$7/Resumo!T$7/10^6","v":2.2326222864419041},{"$f":"SUMPRODUCT(Resumo!U88:U91,Resumo!$C$88:$C$91)*Resumo!$F$7/Resumo!U$7/10^6","v":2.364925722363687},{"$f":"SUMPRODUCT(Resumo!V88:V91,Resumo!$C$88:$C$91)*Resumo!$F$7/Resumo!V$7/10^6","v":2.5037004347524623},{"$f":"SUMPRODUCT(Resumo!W88:W91,Resumo!$C$88:$C$91)*Resumo!$F$7/Resumo!W$7/10^6","v":2.649236647133717},{"$f":"SUMPRODUCT(Resumo!X88:X91,Resumo!$C$88:$C$91)*Resumo!$F$7/Resumo!X$7/10^6","v":2.8018369885191121},{"$f":"SUMPRODUCT(Resumo!Y88:Y91,Resumo!$C$88:$C$91)*Resumo!$F$7/Resumo!Y$7/10^6","v":2.9618170082987056},{"$f":"SUMPRODUCT(Resumo!Z88:Z91,Resumo!$C$88:$C$91)*Resumo!$F$7/Resumo!Z$7/10^6","v":3.1295057121008618},{"$f":"SUMPRODUCT(Resumo!AA88:AA91,Resumo!$C$88:$C$91)*Resumo!$F$7/Resumo!AA$7/10^6","v":3.3052461194628728},{"$f":"SUMPRODUCT(Resumo!AB88:AB91,Resumo!$C$88:$C$91)*Resumo!$F$7/Resumo!AB$7/10^6","v":3.4893958441891662},{"$f":"SUMPRODUCT(Resumo!AC88:AC91,Resumo!$C$88:$C$91)*Resumo!$F$7/Resumo!AC$7/10^6","v":3.682327698308792}]
["Estaduais Tarifa",null,null,null,null,null,null,null,{"$f":"(Resumo!I55+Resumo!I87-Resumo!I98-Resumo!I74+Resumo!I107-Resumo!I33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!I$7/10^6","v":5750.9752746355189},{"$f":"(Resumo!J55+Resumo!J87-Resumo!J98-Resumo!J74+Resumo!J107-Resumo!J33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!J$7/10^6","v":5758.4348091299853},{"$f":"(Resumo!K55+Resumo!K87-Resumo!K98-Resumo!K74+Resumo!K107-Resumo!K33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!K$7/10^6","v":5792.7260645398037},{"$f":"(Resumo!L55+Resumo!L87-Resumo!L98-Resumo!L74+Resumo!L107-Resumo!L33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!L$7/10^6","v":6056.3260700287701},{"$f":"(Resumo!M55+Resumo!M87-Resumo!M98-Resumo!M74+Resumo!M107-Resumo!M33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!M$7/10^6","v":6063.2945837340003},{"$f":"(Resumo!N55+Resumo!N87-Resumo!N98-Resumo!N74+Resumo!N107-Resumo!N33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!N$7/10^6","v":5936.4919388311155},{"$f":"(Resumo!O55+Resumo!O87-Resumo!O98-Resumo!O74+Resumo!O107-Resumo!O33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!O$7/10^6","v":5764.8334172676305},{"$f":"(Resumo!P55+Resumo!P87-Resumo!P98-Resumo!P74+Resumo!P107-Resumo!P33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!P$7/10^6","v":5789.3454160830543},{"$f":"(Resumo!Q55+Resumo!Q87-Resumo!Q98-Resumo!Q74+Resumo!Q107-Resumo!Q33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!Q$7/10^6","v":6073.849698617837},{"$f":"(Resumo!R55+Resumo!R87-Resumo!R98-Resumo!R74+Resumo!R107-Resumo!R33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!R$7/10^6","v":6133.8688107469134},{"$f":"(Resumo!S55+Resumo!S87-Resumo!S98-Resumo!S74+Resumo!S107-Resumo!S33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!S$7/10^6","v":6194.276301720517},{"$f":"(Resumo!T55+Resumo!T87-Resumo!T98-Resumo!T74+Resumo!T107-Resumo!T33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!T$7/10^6","v":6208.1591365240965},{"$f":"(Resumo!U55+Resumo!U87-Resumo!U98-Resumo!U74+Resumo!U107-Resumo!U33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!U$7/10^6","v":6273.762317992866},{"$f":"(Resumo!V55+Resumo!V87-Resumo!V98-Resumo!V74+Resumo!V107-Resumo!V33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!V$7/10^6","v":6638.1787975502766},{"$f":"(Resumo!W55+Resumo!W87-Resumo!W98-Resumo!W74+Resumo!W107-Resumo!W33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!W$7/10^6","v":6708.9260791202732},{"$f":"(Resumo!X55+Resumo!X87-Resumo!X98-Resumo!X74+Resumo!X107-Resumo!X33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!X$7/10^6","v":6779.4481370271524},{"$f":"(Resumo!Y55+Resumo!Y87-Resumo!Y98-Resumo!Y74+Resumo!Y107-Resumo!Y33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!Y$7/10^6","v":6862.8710644159373},{"$f":"(Resumo!Z55+Resumo!Z87-Resumo!Z98-Resumo!Z74+Resumo!Z107-Resumo!Z33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!Z$7/10^6","v":6966.8093471325938},{"$f":"(Resumo!AA55+Resumo!AA87-Resumo!AA98-Resumo!AA74+Resumo!AA107-Resumo!AA33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!AA$7/10^6","v":7454.3882468415859},{"$f":"(Resumo!AB55+Resumo!AB87-Resumo!AB98-Resumo!AB74+Resumo!AB107-Resumo!AB33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!AB$7/10^6","v":7542.8068862873633},{"$f":"(Resumo!AC55+Resumo!AC87-Resumo!AC98-Resumo!AC74+Resumo!AC107-Resumo!AC33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!AC$7/10^6","v":7633.1214406756535}]
["Estaduais Serviços",null,{"$f":"SUM(C10:C12)/SUM($I$3:$AC$5)","v":-3.3235788568557807E-2},{"$f":"SUM(D10:D12)/SUM($I$3:$AC$5)","v":-1.6641009531677662E-2},-4.9711772278416784E-2,null,null,null,{"$f":"SUMPRODUCT(Resumo!I88:I91,Resumo!$D$88:$D$91)*Resumo!$F$7/Resumo!I$7/10^6","v":5.0958420725846336},{"$f":"SUMPRODUCT(Resumo!J88:J91,Resumo!$D$88:$D$91)*Resumo!$F$7/Resumo!J$7/10^6","v":5.443173543296103},{"$f":"SUMPRODUCT(Resumo!K88:K91,Resumo!$D$88:$D$91)*Resumo!$F$7/Resumo!K$7/10^6","v":5.8083656165288442},{"$f":"SUMPRODUCT(Resumo!L88:L91,Resumo!$D$88:$D$91)*Resumo!$F$7/Resumo!L$7/10^6","v":6.192239551504052},{"$f":"SUMPRODUCT(Resumo!M88:M91,Resumo!$D$88:$D$91)*Resumo!$F$7/Resumo!M$7/10^6","v":6.5956522224200995},{"$f":"SUMPRODUCT(Resumo!N88:N91,Resumo!$D$88:$D$91)*Resumo!$F$7/Resumo!N$7/10^6","v":7.0194976100693225},{"$f":"SUMPRODUCT(Resumo!O88:O91,Resumo!$D$88:$D$91)*Resumo!$F$7/Resumo!O$7/10^6","v":7.4647083545554906},{"$f":"SUMPRODUCT(Resumo!P88:P91,Resumo!$D$88:$D$91)*Resumo!$F$7/Resumo!P$7/10^6","v":7.9322573715790154},{"$f":"SUMPRODUCT(Resumo!Q88:Q91,Resumo!$D$88:$D$91)*Resumo!$F$7/Resumo!Q$7/10^6","v":8.4231595348537649},{"$f":"SUMPRODUCT(Resumo!R88:R91,Resumo!$D$88:$D$91)*Resumo!$F$7/Resumo!R$7/10^6","v":8.9384734273244568},{"$f":"SUMPRODUCT(Resumo!S88:S91,Resumo!$D$88:$D$91)*Resumo!$F$7/Resumo!S$7/10^6","v":9.4793031639569758},{"$f":"SUMPRODUCT(Resumo!T88:T91,Resumo!$D$88:$D$91)*Resumo!$F$7/Resumo!T$7/10^6","v":10.046800288988566},{"$f":"SUMPRODUCT(Resumo!U88:U91,Resumo!$D$88:$D$91)*Resumo!$F$7/Resumo!U$7/10^6","v":10.642165750636591},{"$f":"SUMPRODUCT(Resumo!V88:V91,Resumo!$D$88:$D$91)*Resumo!$F$7/Resumo!V$7/10^6","v":11.266651956386079},{"$f":"SUMPRODUCT(Resumo!W88:W91,Resumo!$D$88:$D$91)*Resumo!$F$7/Resumo!W$7/10^6","v":11.921564912101722},{"$f":"SUMPRODUCT(Resumo!X88:X91,Resumo!$D$88:$D$91)*Resumo!$F$7/Resumo!X$7/10^6","v":12.608266448336007},{"$f":"SUMPRODUCT(Resumo!Y88:Y91,Resumo!$D$88:$D$91)*Resumo!$F$7/Resumo!Y$7/10^6","v":13.328176537344174},{"$f":"SUMPRODUCT(Resumo!Z88:Z91,Resumo!$D$88:$D$91)*Resumo!$F$7/Resumo!Z$7/10^6","v":14.082775704453878},{"$f":"SUMPRODUCT(Resumo!AA88:AA91,Resumo!$D$88:$D$91)*Resumo!$F$7/Resumo!AA$7/10^6","v":14.873607537582927},{"$f":"SUMPRODUCT(Resumo!AB88:AB91,Resumo!$D$88:$D$91)*Resumo!$F$7/Resumo!AB$7/10^6","v":15.702281298851242},{"$f":"SUMPRODUCT(Resumo!AC88:AC91,Resumo!$D$88:$D$91)*Resumo!$F$7/Resumo!AC$7/10^6","v":16.570474642389566}]
["Municipais Serviços",null,{"$f":"C10/SUM($I$3:$AC$3)","v":-2.7198321641922468E-2},{"$f":"D10/SUM($I$3:$AC$3)","v":4.7992856014682679E-2},{"$f":"E10/SUM($I$3:$AC$3)","v":2.09595601945812E-2},null,null,null,{"$f":"SUMPRODUCT(Resumo!I88:I91,Resumo!$E$88:$E$91)*Resumo!$F$7/Resumo!I$7/10^6","v":1.1040991157266709},{"$f":"SUMPRODUCT(Resumo!J88:J91,Resumo!$E$88:$E$91)*Resumo!$F$7/Resumo!J$7/10^6","v":1.1793542677141557},{"$f":"SUMPRODUCT(Resumo!K88:K91,Resumo!$E$88:$E$91)*Resumo!$F$7/Resumo!K$7/10^6","v":1.2584792169145829},{"$f":"SUMPRODUCT(Resumo!L88:L91,Resumo!$E$88:$E$91)*Resumo!$F$7/Resumo!L$7/10^6","v":1.341651902825878},{"$f":"SUMPRODUCT(Resumo!M88:M91,Resumo!$E$88:$E$91)*Resumo!$F$7/Resumo!M$7/10^6","v":1.4290579815243551},{"$f":"SUMPRODUCT(Resumo!N88:N91,Resumo!$E$88:$E$91)*Resumo!$F$7/Resumo!N$7/10^6","v":1.5208911488483534},{"$f":"SUMPRODUCT(Resumo!O88:O91,Resumo!$E$88:$E$91)*Resumo!$F$7/Resumo!O$7/10^6","v":1.6173534768203566},{"$f":"SUMPRODUCT(Resumo!P88:P91,Resumo!$E$88:$E$91)*Resumo!$F$7/Resumo!P$7/10^6","v":1.7186557638421205},{"$f":"SUMPRODUCT(Resumo!Q88:Q91,Resumo!$E$88:$E$91)*Resumo!$F$7/Resumo!Q$7/10^6","v":1.8250178992183159},{"$f":"SUMPRODUCT(Resumo!R88:R91,Resumo!$E$88:$E$91)*Resumo!$F$7/Resumo!R$7/10^6","v":1.9366692425869663},{"$f":"SUMPRODUCT(Resumo!S88:S91,Resumo!$E$88:$E$91)*Resumo!$F$7/Resumo!S$7/10^6","v":2.0538490188573451},{"$f":"SUMPRODUCT(Resumo!T88:T91,Resumo!$E$88:$E$91)*Resumo!$F$7/Resumo!T$7/10^6","v":2.1768067292808566},{"$f":"SUMPRODUCT(Resumo!U88:U91,Resumo!$E$88:$E$91)*Resumo!$F$7/Resumo!U$7/10^6","v":2.3058025793045949},{"$f":"SUMPRODUCT(Resumo!V88:V91,Resumo!$E$88:$E$91)*Resumo!$F$7/Resumo!V$7/10^6","v":2.4411079238836511},{"$f":"SUMPRODUCT(Resumo!W88:W91,Resumo!$E$88:$E$91)*Resumo!$F$7/Resumo!W$7/10^6","v":2.583005730955374},{"$f":"SUMPRODUCT(Resumo!X88:X91,Resumo!$E$88:$E$91)*Resumo!$F$7/Resumo!X$7/10^6","v":2.7317910638061349},{"$f":"SUMPRODUCT(Resumo!Y88:Y91,Resumo!$E$88:$E$91)*Resumo!$F$7/Resumo!Y$7/10^6","v":2.8877715830912383},{"$f":"SUMPRODUCT(Resumo!Z88:Z91,Resumo!$E$88:$E$91)*Resumo!$F$7/Resumo!Z$7/10^6","v":3.0512680692983403},{"$f":"SUMPRODUCT(Resumo!AA88:AA91,Resumo!$E$88:$E$91)*Resumo!$F$7/Resumo!AA$7/10^6","v":3.2226149664763013},{"$f":"SUMPRODUCT(Resumo!AB88:AB91,Resumo!$E$88:$E$91)*Resumo!$F$7/Resumo!AB$7/10^6","v":3.4021609480844361},{"$f":"SUMPRODUCT(Resumo!AC88:AC91,Resumo!$E$88:$E$91)*Resumo!$F$7/Resumo!AC$7/10^6","v":3.5902695058510727}]
["GD FV",null,{"$f":"C11/SUM(I5:$AC$5)","v":-3.4268659400711075E-2},{"$f":"D11/SUM(J5:$AC$5)","v":-2.7278202212657289E-2},{"$f":"E11/SUM(K5:$AC$5)","v":-6.5691588441421256E-2}]
["Federais Tarifa",null,{"$f":"C12/SUM($I$3:$AC$5)","v":2.9145243495506506E-4},{"$f":"D12/SUM($I$3:$AC$5)","v":1.7358357819763821E-3},{"$f":"E12/SUM($I$3:$AC$5)","v":2.0272882169314476E-3},null,null,null,{"$f":"(Resumo!I55-Resumo!I129+Resumo!I139-Resumo!I75-Resumo!I33)*(1/(1-5%)-1)*Resumo!$F$7/Resumo!I$7/10^6","v":672.20254201204716},{"$f":"(Resumo!J55-Resumo!J129+Resumo!J139-Resumo!J75-Resumo!J33)*(1/(1-5%)-1)*Resumo!$F$7/Resumo!J$7/10^6","v":672.97455551662301},{"$f":"(Resumo!K55-Resumo!K129+Resumo!K139-Resumo!K75-Resumo!K33)*(1/(1-5%)-1)*Resumo!$F$7/Resumo!K$7/10^6","v":676.84646288146314},{"$f":"(Resumo!L55-Resumo!L129+Resumo!L139-Resumo!L75-Resumo!L33)*(1/(1-5%)-1)*Resumo!$F$7/Resumo!L$7/10^6","v":707.57811630428603},{"$f":"(Resumo!M55-Resumo!M129+Resumo!M139-Resumo!M75-Resumo!M33)*(1/(1-5%)-1)*Resumo!$F$7/Resumo!M$7/10^6","v":708.23013633917526},{"$f":"(Resumo!N55-Resumo!N129+Resumo!N139-Resumo!N75-Resumo!N33)*(1/(1-5%)-1)*Resumo!$F$7/Resumo!N$7/10^6","v":693.24185898443227},{"$f":"(Resumo!O55-Resumo!O129+Resumo!O139-Resumo!O75-Resumo!O33)*(1/(1-5%)-1)*Resumo!$F$7/Resumo!O$7/10^6","v":672.94902056047215},{"$f":"(Resumo!P55-Resumo!P129+Resumo!P139-Resumo!P75-Resumo!P33)*(1/(1-5%)-1)*Resumo!$F$7/Resumo!P$7/10^6","v":675.61607085726462},{"$f":"(Resumo!Q55-Resumo!Q129+Resumo!Q139-Resumo!Q75-Resumo!Q33)*(1/(1-5%)-1)*Resumo!$F$7/Resumo!Q$7/10^6","v":708.6618315220943},{"$f":"(Resumo!R55-Resumo!R129+Resumo!R139-Resumo!R75-Resumo!R33)*(1/(1-5%)-1)*Resumo!$F$7/Resumo!R$7/10^6","v":715.41823589608828},{"$f":"(Resumo!S55-Resumo!S129+Resumo!S139-Resumo!S75-Resumo!S33)*(1/(1-5%)-1)*Resumo!$F$7/Resumo!S$7/10^6","v":722.18943639622614},{"$f":"(Resumo!T55-Resumo!T129+Resumo!T139-Resumo!T75-Resumo!T33)*(1/(1-5%)-1)*Resumo!$F$7/Resumo!T$7/10^6","v":725.56984318258571},{"$f":"(Resumo!U55-Resumo!U129+Resumo!U139-Resumo!U75-Resumo!U33)*(1/(1-5%)-1)*Resumo!$F$7/Resumo!U$7/10^6","v":735.33572636359838},{"$f":"(Resumo!V55-Resumo!V129+Resumo!V139-Resumo!V75-Resumo!V33)*(1/(1-5%)-1)*Resumo!$F$7/Resumo!V$7/10^6","v":780.00934243331187},{"$f":"(Resumo!W55-Resumo!W129+Resumo!W139-Resumo!W75-Resumo!W33)*(1/(1-5%)-1)*Resumo!$F$7/Resumo!W$7/10^6","v":790.54411729740593},{"$f":"(Resumo!X55-Resumo!X129+Resumo!X139-Resumo!X75-Resumo!X33)*(1/(1-5%)-1)*Resumo!$F$7/Resumo!X$7/10^6","v":801.20143170058998},{"$f":"(Resumo!Y55-Resumo!Y129+Resumo!Y139-Resumo!Y75-Resumo!Y33)*(1/(1-5%)-1)*Resumo!$F$7/Resumo!Y$7/10^6","v":813.72861377503966},{"$f":"(Resumo!Z55-Resumo!Z129+Resumo!Z139-Resumo!Z75-Resumo!Z33)*(1/(1-5%)-1)*Resumo!$F$7/Resumo!Z$7/10^6","v":829.11793793353365},{"$f":"(Resumo!AA55-Resumo!AA129+Resumo!AA139-Resumo!AA75-Resumo!AA33)*(1/(1-5%)-1)*Resumo!$F$7/Resumo!AA$7/10^6","v":891.7460201712247},{"$f":"(Resumo!AB55-Resumo!AB129+Resumo!AB139-Resumo!AB75-Resumo!AB33)*(1/(1-5%)-1)*Resumo!$F$7/Resumo!AB$7/10^6","v":905.87035202764673},{"$f":"(Resumo!AC55-Resumo!AC129+Resumo!AC139-Resumo!AC75-Resumo!AC33)*(1/(1-5%)-1)*Resumo!$F$7/Resumo!AC$7/10^6","v":920.06338323592774}]
["Federais Serviços",null,null,null,null,null,null,null,{"$f":"(Resumo!I$120+SUM(Resumo!$I120:I120)*1%)*Resumo!$B134*Resumo!$F$7/Resumo!I$7/10^6","v":95.554489356181563},{"$f":"(Resumo!J$120+SUM(Resumo!$I120:J120)*1%)*Resumo!$B134*Resumo!$F$7/Resumo!J$7/10^6","v":94.539197024748418},{"$f":"(Resumo!K$120+SUM(Resumo!$I120:K120)*1%)*Resumo!$B134*Resumo!$F$7/Resumo!K$7/10^6","v":93.214732822936824},{"$f":"(Resumo!L$120+SUM(Resumo!$I120:L120)*1%)*Resumo!$B134*Resumo!$F$7/Resumo!L$7/10^6","v":91.585505062544897},{"$f":"(Resumo!M$120+SUM(Resumo!$I120:M120)*1%)*Resumo!$B134*Resumo!$F$7/Resumo!M$7/10^6","v":89.655917659073495},{"$f":"(Resumo!N$120+SUM(Resumo!$I120:N120)*1%)*Resumo!$B134*Resumo!$F$7/Resumo!N$7/10^6","v":87.430367975614033},{"$f":"(Resumo!O$120+SUM(Resumo!$I120:O120)*1%)*Resumo!$B134*Resumo!$F$7/Resumo!O$7/10^6","v":74.351675933117136},{"$f":"(Resumo!P$120+SUM(Resumo!$I120:P120)*1%)*Resumo!$B134*Resumo!$F$7/Resumo!P$7/10^6","v":73.494823367267713},{"$f":"(Resumo!Q$120+SUM(Resumo!$I120:Q120)*1%)*Resumo!$B134*Resumo!$F$7/Resumo!Q$7/10^6","v":72.473372977628657},{"$f":"(Resumo!R$120+SUM(Resumo!$I120:R120)*1%)*Resumo!$B134*Resumo!$F$7/Resumo!R$7/10^6","v":71.289779513622207},{"$f":"(Resumo!S$120+SUM(Resumo!$I120:S120)*1%)*Resumo!$B134*Resumo!$F$7/Resumo!S$7/10^6","v":69.946489935108161},{"$f":"(Resumo!T$120+SUM(Resumo!$I120:T120)*1%)*Resumo!$B134*Resumo!$F$7/Resumo!T$7/10^6","v":24.225652397186909},{"$f":"(Resumo!U$120+SUM(Resumo!$I120:U120)*1%)*Resumo!$B134*Resumo!$F$7/Resumo!U$7/10^6","v":23.768201482511802},{"$f":"(Resumo!V$120+SUM(Resumo!$I120:V120)*1%)*Resumo!$B134*Resumo!$F$7/Resumo!V$7/10^6","v":23.309656234096039},{"$f":"(Resumo!W$120+SUM(Resumo!$I120:W120)*1%)*Resumo!$B134*Resumo!$F$7/Resumo!W$7/10^6","v":22.850110514905381},{"$f":"(Resumo!X$120+SUM(Resumo!$I120:X120)*1%)*Resumo!$B134*Resumo!$F$7/Resumo!X$7/10^6","v":22.389657452893843},{"$f":"(Resumo!Y$120+SUM(Resumo!$I120:Y120)*1%)*Resumo!$B134*Resumo!$F$7/Resumo!Y$7/10^6","v":21.928389391857355},{"$f":"(Resumo!Z$120+SUM(Resumo!$I120:Z120)*1%)*Resumo!$B134*Resumo!$F$7/Resumo!Z$7/10^6","v":21.466397845535155},{"$f":"(Resumo!AA$120+SUM(Resumo!$I120:AA120)*1%)*Resumo!$B134*Resumo!$F$7/Resumo!AA$7/10^6","v":21.003773454820802},{"$f":"(Resumo!AB$120+SUM(Resumo!$I120:AB120)*1%)*Resumo!$B134*Resumo!$F$7/Resumo!AB$7/10^6","v":20.540605947937724},{"$f":"(Resumo!AC$120+SUM(Resumo!$I120:AC120)*1%)*Resumo!$B134*Resumo!$F$7/Resumo!AC$7/10^6","v":20.076984103461029}]
["Estaduais Tarifa",null,null,null,null,null,null,null,{"$f":"(Resumo!I55-Resumo!I129+Resumo!I139-Resumo!I75-Resumo!I33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!I$7/10^6","v":5738.0767716680639},{"$f":"(Resumo!J55-Resumo!J129+Resumo!J139-Resumo!J75-Resumo!J33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!J$7/10^6","v":5744.6668579607485},{"$f":"(Resumo!K55-Resumo!K129+Resumo!K139-Resumo!K75-Resumo!K33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!K$7/10^6","v":5777.7183570606157},{"$f":"(Resumo!L55-Resumo!L129+Resumo!L139-Resumo!L75-Resumo!L33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!L$7/10^6","v":6040.050876858335},{"$f":"(Resumo!M55-Resumo!M129+Resumo!M139-Resumo!M75-Resumo!M33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!M$7/10^6","v":6045.6166710692014},{"$f":"(Resumo!N55-Resumo!N129+Resumo!N139-Resumo!N75-Resumo!N33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!N$7/10^6","v":5917.6732600265395},{"$f":"(Resumo!O55-Resumo!O129+Resumo!O139-Resumo!O75-Resumo!O33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!O$7/10^6","v":5744.4488856538937},{"$f":"(Resumo!P55-Resumo!P129+Resumo!P139-Resumo!P75-Resumo!P33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!P$7/10^6","v":5767.2154454337597},{"$f":"(Resumo!Q55-Resumo!Q129+Resumo!Q139-Resumo!Q75-Resumo!Q33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!Q$7/10^6","v":6049.301721253828},{"$f":"(Resumo!R55-Resumo!R129+Resumo!R139-Resumo!R75-Resumo!R33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!R$7/10^6","v":6106.9759556927047},{"$f":"(Resumo!S55-Resumo!S129+Resumo!S139-Resumo!S75-Resumo!S33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!S$7/10^6","v":6164.7764932953323},{"$f":"(Resumo!T55-Resumo!T129+Resumo!T139-Resumo!T75-Resumo!T33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!T$7/10^6","v":6193.6324294861415},{"$f":"(Resumo!U55-Resumo!U129+Resumo!U139-Resumo!U75-Resumo!U33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!U$7/10^6","v":6276.9962728718865},{"$f":"(Resumo!V55-Resumo!V129+Resumo!V139-Resumo!V75-Resumo!V33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!V$7/10^6","v":6658.3406187423388},{"$f":"(Resumo!W55-Resumo!W129+Resumo!W139-Resumo!W75-Resumo!W33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!W$7/10^6","v":6748.267899828591},{"$f":"(Resumo!X55-Resumo!X129+Resumo!X139-Resumo!X75-Resumo!X33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!X$7/10^6","v":6839.2412068354815},{"$f":"(Resumo!Y55-Resumo!Y129+Resumo!Y139-Resumo!Y75-Resumo!Y33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!Y$7/10^6","v":6946.1761378767987},{"$f":"(Resumo!Z55-Resumo!Z129+Resumo!Z139-Resumo!Z75-Resumo!Z33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!Z$7/10^6","v":7077.5429774326394},{"$f":"(Resumo!AA55-Resumo!AA129+Resumo!AA139-Resumo!AA75-Resumo!AA33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!AA$7/10^6","v":7612.1508098674221},{"$f":"(Resumo!AB55-Resumo!AB129+Resumo!AB139-Resumo!AB75-Resumo!AB33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!AB$7/10^6","v":7732.7193818012292},{"$f":"(Resumo!AC55-Resumo!AC129+Resumo!AC139-Resumo!AC75-Resumo!AC33)*(1/(1-31%)-1)*Resumo!$F$7/Resumo!AC$7/10^6","v":7853.8743873327867}]
["Estaduais Serviços",null,null,null,null,null,null,null,{"$f":"(Resumo!I$120+SUM(Resumo!$H120:I120)*1%)*Resumo!$B135*Resumo!$F$7/Resumo!I$7/10^6","v":57.9242214049615},{"$f":"(Resumo!J$120+SUM(Resumo!$H120:J120)*1%)*Resumo!$B135*Resumo!$F$7/Resumo!J$7/10^6","v":57.30876086309749},{"$f":"(Resumo!K$120+SUM(Resumo!$H120:K120)*1%)*Resumo!$B135*Resumo!$F$7/Resumo!K$7/10^6","v":56.505883277904076},{"$f":"(Resumo!L$120+SUM(Resumo!$H120:L120)*1%)*Resumo!$B135*Resumo!$F$7/Resumo!L$7/10^6","v":55.518260926009347},{"$f":"(Resumo!M$120+SUM(Resumo!$H120:M120)*1%)*Resumo!$B135*Resumo!$F$7/Resumo!M$7/10^6","v":54.348563419047892},{"$f":"(Resumo!N$120+SUM(Resumo!$H120:N120)*1%)*Resumo!$B135*Resumo!$F$7/Resumo!N$7/10^6","v":52.999456396646025},{"$f":"(Resumo!O$120+SUM(Resumo!$H120:O120)*1%)*Resumo!$B135*Resumo!$F$7/Resumo!O$7/10^6","v":45.071277839456251},{"$f":"(Resumo!P$120+SUM(Resumo!$H120:P120)*1%)*Resumo!$B135*Resumo!$F$7/Resumo!P$7/10^6","v":44.551861974538959},{"$f":"(Resumo!Q$120+SUM(Resumo!$H120:Q120)*1%)*Resumo!$B135*Resumo!$F$7/Resumo!Q$7/10^6","v":43.932668476438707},{"$f":"(Resumo!R$120+SUM(Resumo!$H120:R120)*1%)*Resumo!$B135*Resumo!$F$7/Resumo!R$7/10^6","v":43.215185390876698},{"$f":"(Resumo!S$120+SUM(Resumo!$H120:S120)*1%)*Resumo!$B135*Resumo!$F$7/Resumo!S$7/10^6","v":42.40089604161556},{"$f":"(Resumo!T$120+SUM(Resumo!$H120:T120)*1%)*Resumo!$B135*Resumo!$F$7/Resumo!T$7/10^6","v":14.685359762675686},{"$f":"(Resumo!U$120+SUM(Resumo!$H120:U120)*1%)*Resumo!$B135*Resumo!$F$7/Resumo!U$7/10^6","v":14.408057374875014},{"$f":"(Resumo!V$120+SUM(Resumo!$H120:V120)*1%)*Resumo!$B135*Resumo!$F$7/Resumo!V$7/10^6","v":14.13009161238298},{"$f":"(Resumo!W$120+SUM(Resumo!$H120:W120)*1%)*Resumo!$B135*Resumo!$F$7/Resumo!W$7/10^6","v":13.851519374035503},{"$f":"(Resumo!X$120+SUM(Resumo!$H120:X120)*1%)*Resumo!$B135*Resumo!$F$7/Resumo!X$7/10^6","v":13.572397113111363},{"$f":"(Resumo!Y$120+SUM(Resumo!$H120:Y120)*1%)*Resumo!$B135*Resumo!$F$7/Resumo!Y$7/10^6","v":13.292780807540199},{"$f":"(Resumo!Z$120+SUM(Resumo!$H120:Z120)*1%)*Resumo!$B135*Resumo!$F$7/Resumo!Z$7/10^6","v":13.012725932079166},{"$f":"(Resumo!AA$120+SUM(Resumo!$H120:AA120)*1%)*Resumo!$B135*Resumo!$F$7/Resumo!AA$7/10^6","v":12.732287432374704},{"$f":"(Resumo!AB$120+SUM(Resumo!$H120:AB120)*1%)*Resumo!$B135*Resumo!$F$7/Resumo!AB$7/10^6","v":12.451519700821297},{"$f":"(Resumo!AC$120+SUM(Resumo!$H120:AC120)*1%)*Resumo!$B135*Resumo!$F$7/Resumo!AC$7/10^6","v":12.170476554145663}]
["Municipais Serviços",null,null,null,null,null,null,null,{"$f":"(Resumo!I$120+SUM(Resumo!$H120:I120)*1%)*Resumo!$B136*Resumo!$F$7/Resumo!I$7/10^6","v":22.751068894328945},{"$f":"(Resumo!J$120+SUM(Resumo!$H120:J120)*1%)*Resumo!$B136*Resumo!$F$7/Resumo!J$7/10^6","v":22.509332624940097},{"$f":"(Resumo!K$120+SUM(Resumo!$H120:K120)*1%)*Resumo!$B136*Resumo!$F$7/Resumo!K$7/10^6","v":22.19398400546115},{"$f":"(Resumo!L$120+SUM(Resumo!$H120:L120)*1%)*Resumo!$B136*Resumo!$F$7/Resumo!L$7/10^6","v":21.806072633939262},{"$f":"(Resumo!M$120+SUM(Resumo!$H120:M120)*1%)*Resumo!$B136*Resumo!$F$7/Resumo!M$7/10^6","v":21.346647061684173},{"$f":"(Resumo!N$120+SUM(Resumo!$H120:N120)*1%)*Resumo!$B136*Resumo!$F$7/Resumo!N$7/10^6","v":20.816754279908103},{"$f":"(Resumo!O$120+SUM(Resumo!$H120:O120)*1%)*Resumo!$B136*Resumo!$F$7/Resumo!O$7/10^6","v":17.702779984075512},{"$f":"(Resumo!P$120+SUM(Resumo!$H120:P120)*1%)*Resumo!$B136*Resumo!$F$7/Resumo!P$7/10^6","v":17.498767468397077},{"$f":"(Resumo!Q$120+SUM(Resumo!$H120:Q120)*1%)*Resumo!$B136*Resumo!$F$7/Resumo!Q$7/10^6","v":17.255564994673492},{"$f":"(Resumo!R$120+SUM(Resumo!$H120:R120)*1%)*Resumo!$B136*Resumo!$F$7/Resumo!R$7/10^6","v":16.973757027052905},{"$f":"(Resumo!S$120+SUM(Resumo!$H120:S120)*1%)*Resumo!$B136*Resumo!$F$7/Resumo!S$7/10^6","v":16.653926175025752},{"$f":"(Resumo!T$120+SUM(Resumo!$H120:T120)*1%)*Resumo!$B136*Resumo!$F$7/Resumo!T$7/10^6","v":5.7680124755206945},{"$f":"(Resumo!U$120+SUM(Resumo!$H120:U120)*1%)*Resumo!$B136*Resumo!$F$7/Resumo!U$7/10^6","v":5.6590955910742391},{"$f":"(Resumo!V$120+SUM(Resumo!$H120:V120)*1%)*Resumo!$B136*Resumo!$F$7/Resumo!V$7/10^6","v":5.5499181509752491},{"$f":"(Resumo!W$120+SUM(Resumo!$H120:W120)*1%)*Resumo!$B136*Resumo!$F$7/Resumo!W$7/10^6","v":5.4405025035489016},{"$f":"(Resumo!X$120+SUM(Resumo!$H120:X120)*1%)*Resumo!$B136*Resumo!$F$7/Resumo!X$7/10^6","v":5.330870822117582},{"$f":"(Resumo!Y$120+SUM(Resumo!$H120:Y120)*1%)*Resumo!$B136*Resumo!$F$7/Resumo!Y$7/10^6","v":5.2210450932993719},{"$f":"(Resumo!Z$120+SUM(Resumo!$H120:Z120)*1%)*Resumo!$B136*Resumo!$F$7/Resumo!Z$7/10^6","v":5.1110471060797984},{"$f":"(Resumo!AA$120+SUM(Resumo!$H120:AA120)*1%)*Resumo!$B136*Resumo!$F$7/Resumo!AA$7/10^6","v":5.0008984416240017},{"$f":"(Resumo!AB$120+SUM(Resumo!$H120:AB120)*1%)*Resumo!$B136*Resumo!$F$7/Resumo!AB$7/10^6","v":4.8906204637946971},{"$f":"(Resumo!AC$120+SUM(Resumo!$H120:AC120)*1%)*Resumo!$B136*Resumo!$F$7/Resumo!AC$7/10^6","v":4.7802343103478657}]
["EE e GD FV"]
["Federais Tarifa",null,null,null,null,null,null,null,{"$f":"((Resumo!I55+Resumo!I87-Resumo!I98-Resumo!I129-Resumo!I74-Resumo!I75+Resumo!I156-Resumo!I33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!I$7/10^6","v":671.79870304092196},{"$f":"((Resumo!J55+Resumo!J87-Resumo!J98-Resumo!J129-Resumo!J74-Resumo!J75+Resumo!J156-Resumo!J33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!J$7/10^6","v":670.6290030318977},{"$f":"((Resumo!K55+Resumo!K87-Resumo!K98-Resumo!K129-Resumo!K74-Resumo!K75+Resumo!K156-Resumo!K33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!K$7/10^6","v":672.46736703410261},{"$f":"((Resumo!L55+Resumo!L87-Resumo!L98-Resumo!L129-Resumo!L74-Resumo!L75+Resumo!L156-Resumo!L33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!L$7/10^6","v":701.17829967175294},{"$f":"((Resumo!M55+Resumo!M87-Resumo!M98-Resumo!M129-Resumo!M74-Resumo!M75+Resumo!M156-Resumo!M33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!M$7/10^6","v":699.71807414072646},{"$f":"((Resumo!N55+Resumo!N87-Resumo!N98-Resumo!N129-Resumo!N74-Resumo!N75+Resumo!N156-Resumo!N33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!N$7/10^6","v":682.66791894549181},{"$f":"((Resumo!O55+Resumo!O87-Resumo!O98-Resumo!O129-Resumo!O74-Resumo!O75+Resumo!O156-Resumo!O33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!O$7/10^6","v":660.1758379856542},{"$f":"((Resumo!P55+Resumo!P87-Resumo!P98-Resumo!P129-Resumo!P74-Resumo!P75+Resumo!P156-Resumo!P33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!P$7/10^6","v":660.42061821758216},{"$f":"((Resumo!Q55+Resumo!Q87-Resumo!Q98-Resumo!Q129-Resumo!Q74-Resumo!Q75+Resumo!Q156-Resumo!Q33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!Q$7/10^6","v":690.60122600142472},{"$f":"((Resumo!R55+Resumo!R87-Resumo!R98-Resumo!R129-Resumo!R74-Resumo!R75+Resumo!R156-Resumo!R33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!R$7/10^6","v":694.6901863148853},{"$f":"((Resumo!S55+Resumo!S87-Resumo!S98-Resumo!S129-Resumo!S74-Resumo!S75+Resumo!S156-Resumo!S33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!S$7/10^6","v":698.63261485450425},{"$f":"((Resumo!T55+Resumo!T87-Resumo!T98-Resumo!T129-Resumo!T74-Resumo!T75+Resumo!T156-Resumo!T33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!T$7/10^6","v":699.23391712572266},{"$f":"((Resumo!U55+Resumo!U87-Resumo!U98-Resumo!U129-Resumo!U74-Resumo!U75+Resumo!U156-Resumo!U33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!U$7/10^6","v":705.84133237175729},{"$f":"((Resumo!V55+Resumo!V87-Resumo!V98-Resumo!V129-Resumo!V74-Resumo!V75+Resumo!V156-Resumo!V33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!V$7/10^6","v":746.38582663468935},{"$f":"((Resumo!W55+Resumo!W87-Resumo!W98-Resumo!W129-Resumo!W74-Resumo!W75+Resumo!W156-Resumo!W33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!W$7/10^6","v":753.43896982890453},{"$f":"((Resumo!X55+Resumo!X87-Resumo!X98-Resumo!X129-Resumo!X74-Resumo!X75+Resumo!X156-Resumo!X33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!X$7/10^6","v":760.40865442712095},{"$f":"((Resumo!Y55+Resumo!Y87-Resumo!Y98-Resumo!Y129-Resumo!Y74-Resumo!Y75+Resumo!Y156-Resumo!Y33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!Y$7/10^6","v":768.53722290388498},{"$f":"((Resumo!Z55+Resumo!Z87-Resumo!Z98-Resumo!Z129-Resumo!Z74-Resumo!Z75+Resumo!Z156-Resumo!Z33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!Z$7/10^6","v":778.74778539202578},{"$f":"((Resumo!AA55+Resumo!AA87-Resumo!AA98-Resumo!AA129-Resumo!AA74-Resumo!AA75+Resumo!AA156-Resumo!AA33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!AA$7/10^6","v":832.12727015195026},{"$f":"((Resumo!AB55+Resumo!AB87-Resumo!AB98-Resumo!AB129-Resumo!AB74-Resumo!AB75+Resumo!AB156-Resumo!AB33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!AB$7/10^6","v":840.66938329476932},{"$f":"((Resumo!AC55+Resumo!AC87-Resumo!AC98-Resumo!AC129-Resumo!AC74-Resumo!AC75+Resumo!AC156-Resumo!AC33)*(1/(1-5%)-1))*Resumo!$F$7/Resumo!AC$7/10^6","v":849.39096013183257}]
["Federais Serviços",null,null,null,null,null,null,null,{"$f":"I18+I12","v":96.686898705644822},{"$f":"J18+J12","v":95.74879114548088},94.505480737721015,92.961558296212459,91.121618152944635,88.990256333407217,76.01050001190724,75.257547227618602,74.345186207596157,73.276106941916538,72.053001749320828,26.458274683628815,26.133127204875489,25.813356668848503,25.499347162039097,25.191494441412956,24.89020640015606,24.595903557636017,24.309019574283674,24.030001792126889,23.759311801769822]
["Estaduais Tarifa",null,null,null,null,null,null,null,{"$f":"((Resumo!I55+Resumo!I87-Resumo!I98-Resumo!I129-Resumo!I74-Resumo!I75+Resumo!I156-Resumo!I33)*(1/(1-31%)-1))*Resumo!$F$7/Resumo!I$7/10^6","v":5734.6295085667198},{"$f":"((Resumo!J55+Resumo!J87-Resumo!J98-Resumo!J129-Resumo!J74-Resumo!J75+Resumo!J156-Resumo!J33)*(1/(1-31%)-1))*Resumo!$F$7/Resumo!J$7/10^6","v":5724.644678054904},{"$f":"((Resumo!K55+Resumo!K87-Resumo!K98-Resumo!K129-Resumo!K74-Resumo!K75+Resumo!K156-Resumo!K33)*(1/(1-31%)-1))*Resumo!$F$7/Resumo!K$7/10^6","v":5740.3373794650306},{"$f":"((Resumo!L55+Resumo!L87-Resumo!L98-Resumo!L129-Resumo!L74-Resumo!L75+Resumo!L156-Resumo!L33)*(1/(1-31%)-1))*Resumo!$F$7/Resumo!L$7/10^6","v":5985.4205580675816},{"$f":"((Resumo!M55+Resumo!M87-Resumo!M98-Resumo!M129-Resumo!M74-Resumo!M75+Resumo!M156-Resumo!M33)*(1/(1-31%)-1))*Resumo!$F$7/Resumo!M$7/10^6","v":5972.9557343317174},{"$f":"((Resumo!N55+Resumo!N87-Resumo!N98-Resumo!N129-Resumo!N74-Resumo!N75+Resumo!N156-Resumo!N33)*(1/(1-31%)-1))*Resumo!$F$7/Resumo!N$7/10^6","v":5827.4116559260183},{"$f":"((Resumo!O55+Resumo!O87-Resumo!O98-Resumo!O129-Resumo!O74-Resumo!O75+Resumo!O156-Resumo!O33)*(1/(1-31%)-1))*Resumo!$F$7/Resumo!O$7/10^6","v":5635.4140372978391},{"$f":"((Resumo!P55+Resumo!P87-Resumo!P98-Resumo!P129-Resumo!P74-Resumo!P75+Resumo!P156-Resumo!P33)*(1/(1-31%)-1))*Resumo!$F$7/Resumo!P$7/10^6","v":5637.5035381182097},{"$f":"((Resumo!Q55+Resumo!Q87-Resumo!Q98-Resumo!Q129-Resumo!Q74-Resumo!Q75+Resumo!Q156-Resumo!Q33)*(1/(1-31%)-1))*Resumo!$F$7/Resumo!Q$7/10^6","v":5895.1322045628967},{"$f":"((Resumo!R55+Resumo!R87-Resumo!R98-Resumo!R129-Resumo!R74-Resumo!R75+Resumo!R156-Resumo!R33)*(1/(1-31%)-1))*Resumo!$F$7/Resumo!R$7/10^6","v":5930.0365179633054},{"$f":"((Resumo!S55+Resumo!S87-Resumo!S98-Resumo!S129-Resumo!S74-Resumo!S75+Resumo!S156-Resumo!S33)*(1/(1-31%)-1))*Resumo!$F$7/Resumo!S$7/10^6","v":5963.6900021638203},{"$f":"((Resumo!T55+Resumo!T87-Resumo!T98-Resumo!T129-Resumo!T74-Resumo!T75+Resumo!T156-Resumo!T33)*(1/(1-31%)-1))*Resumo!$F$7/Resumo!T$7/10^6","v":5968.8228577833506},{"$f":"((Resumo!U55+Resumo!U87-Resumo!U98-Resumo!U129-Resumo!U74-Resumo!U75+Resumo!U156-Resumo!U33)*(1/(1-31%)-1))*Resumo!$F$7/Resumo!U$7/10^6","v":6025.2252864777647},{"$f":"((Resumo!V55+Resumo!V87-Resumo!V98-Resumo!V129-Resumo!V74-Resumo!V75+Resumo!V156-Resumo!V33)*(1/(1-31%)-1))*Resumo!$F$7/Resumo!V$7/10^6","v":6371.3224911280095},{"$f":"((Resumo!W55+Resumo!W87-Resumo!W98-Resumo!W129-Resumo!W74-Resumo!W75+Resumo!W156-Resumo!W33)*(1/(1-31%)-1))*Resumo!$F$7/Resumo!W$7/10^6","v":6431.529756945295},{"$f":"((Resumo!X55+Resumo!X87-Resumo!X98-Resumo!X129-Resumo!X74-Resumo!X75+Resumo!X156-Resumo!X33)*(1/(1-31%)-1))*Resumo!$F$7/Resumo!X$7/10^6","v":6491.0246008344202},{"$f":"((Resumo!Y55+Resumo!Y87-Resumo!Y98-Resumo!Y129-Resumo!Y74-Resumo!Y75+Resumo!Y156-Resumo!Y33)*(1/(1-31%)-1))*Resumo!$F$7/Resumo!Y$7/10^6","v":6560.411946237522},{"$f":"((Resumo!Z55+Resumo!Z87-Resumo!Z98-Resumo!Z129-Resumo!Z74-Resumo!Z75+Resumo!Z156-Resumo!Z33)*(1/(1-31%)-1))*Resumo!$F$7/Resumo!Z$7/10^6","v":6647.5716753029546},{"$f":"((Resumo!AA55+Resumo!AA87-Resumo!AA98-Resumo!AA129-Resumo!AA74-Resumo!AA75+Resumo!AA156-Resumo!AA33)*(1/(1-31%)-1))*Resumo!$F$7/Resumo!AA$7/10^6","v":7103.2313350652094},{"$f":"((Resumo!AB55+Resumo!AB87-Resumo!AB98-Resumo!AB129-Resumo!AB74-Resumo!AB75+Resumo!AB156-Resumo!AB33)*(1/(1-31%)-1))*Resumo!$F$7/Resumo!AB$7/10^6","v":7176.1487936321719},{"$f":"((Resumo!AC55+Resumo!AC87-Resumo!AC98-Resumo!AC129-Resumo!AC74-Resumo!AC75+Resumo!AC156-Resumo!AC33)*(1/(1-31%)-1))*Resumo!$F$7/Resumo!AC$7/10^6","v":7250.5981959079745}]
["Estaduais Serviços",null,null,null,null,null,null,null,{"$f":"I20+I14","v":63.020063477546131},{"$f":"J20+J14","v":62.751934406393595},62.314248894432922,61.710500477513399,60.944215641467991,60.018954006715347,52.535986194011741,52.484119346117971,52.355828011292473,52.153658818201151,51.880199205572538,24.732160051664252,25.050223125511607,25.396743568769061,25.773084286137227,26.180663561447368,26.620957344884374,27.095501636533044,27.605894969957632,28.153800999672541,28.740951196535228]
["Municipais Serviços",null,null,null,null,null,null,null,{"$f":"I21+I15","v":23.855168010055618},{"$f":"J21+J15","v":23.688686892654253},23.452463222375734,23.147724536765139,22.775705043208529,22.337645428756456,19.320133460895867,19.217423232239199,19.080582893891808,18.910426269639871,18.707775193883098,7.9448192048015507,7.9648981703788344,7.9910260748589002,8.0235082345042752,8.0626618859237169,8.1088166763906102,8.1623151753781382,8.2235134081003025,8.2927814118791332,8.3705038161989389]
[]
[]
[]
["Salário médio",2500,"IBGE"]
["INSS",{"$f":"B31*C32*13","v":2925},0.09]
["IR",{"$f":"(B31-1903.98)*0.075*13","v":581.1194999999999},7.4999999999999997E-2]