{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Financeiro","Base <=500","Cad.CLIENTE","Cad.TÉCNICO","Cad.HSP","F.CAIXA","Planilha1","PEDIDO DE COMPRA","FINANCIAMENTO","RELATÓRIO","P.ECON","Logotipo"],"not_rendered":{"charts":3,"images":7,"macros":1,"external_links":3,"defined_names":10,"comments":2,"pivot_tables":4},"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":"Financeiro","index":0,"n_rows":343,"n_cols":61,"rows_kept":343,"cut":false,"hidden":true,"merged":[[67,3,68,3],[67,4,68,4],[44,3,44,4],[62,3,62,4],[63,3,64,3],[63,4,64,4],[65,3,66,3],[65,4,66,4]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INSERÇÃO COM IMPOSTOS?",{"$f":"'Cad.TÉCNICO'!$M$31","v":false},null,null,null,null,null,null,null,null,"PERFIL DE CONSUMO"]
[null,null,null,null,null,null,null,"ALIQUOTAS",null,null,null,null,null,null,null,null,null,null,null,null,"INSERÇÃO MANUAL?",true,null,null,null,null,null,null,null,null,"RESIDENCIAL 1",0.87]
[null,null,null,null,null,null,null,"ICMS",{"$f":"'Cad.TÉCNICO'!E33","v":0.28999999999999998},null,null,null,"CONFIGURAÇÃO DOS IMPOSTOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESIDENCIAL 2",0.69]
[null,null,null,null,null,null,null,"PIS",{"$f":"'Cad.TÉCNICO'!E34","v":8.6999999999999994E-3},null,null,null,null,null,null,null,null,null,null,null,"ICMS NO FIO B",{"$f":"'Cad.TÉCNICO'!E37","v":true},null,null,null,null,null,null,null,null,"CONSUMO REMOTO",1]
[null,null,null,null,null,null,null,"COFINS",{"$f":"'Cad.TÉCNICO'!E35","v":4.8800000000000003E-2},null,null,null,null,null,null,null,null,null,null,null,"ICMS NA TUSD G",{"$f":"'Cad.TÉCNICO'!E38","v":true},null,null,null,null,null,null,null,null,"CONSUMO NOTURNO",0.99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ICMS NA TUSD DA TAXA DE DISPONIBILIDADE",{"$f":"'Cad.TÉCNICO'!E39","v":true},null,null,null,null,null,null,null,null,"COMERCIAL 1",0.33]
[null,null,null,null,null,null,null,"OPÇÕES DE INSERÇÃO DO CUSTO DO KWH",null,null,null,null,null,null,null,null,null,null,null,null,"ICMS NA TE DA TAXA DE DISPONIBILIDADE",{"$f":"'Cad.TÉCNICO'!E40","v":true},null,null,null,null,null,null,null,null,"PADARIAS/MERCADOS",0.39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ICMS NA TUSD DA ENERGIA COMPENSADA",{"$f":"'Cad.TÉCNICO'!E41","v":true},null,null,null,null,null,null,null,null,"24H",0.53]
[null,null,null,null,null,null,null,"CUSTO DO KWH MANUALMENTE",null,null,null,null,null,null,null,null,null,null,null,null,"ICMS NA TE DA ENERGIA COMPENSADA",{"$f":"'Cad.TÉCNICO'!E42","v":true},null,null,null,null,null,null,null,null,"PERSONALIZADO",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,"INSERÇÃO DA TE",{"$f":"'Cad.TÉCNICO'!K29","v":0.30214000000000002}]
[null,null,null,null,null,null,null,"INSERÇÃO DA TUSD",{"$f":"'Cad.TÉCNICO'!K30","v":0.32837},null,null,null,null,null,null,null,null,null,null,null,"VALOR DO KWH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TE (COM IMPOSTOS)",{"$f":"IF(V2,IF(V1,I10,I10/(1-SUM(I3:I5))),V14/(1-SUM(I3:I5)))","v":0.46304980842911875}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TUSD (COM IMPOSTOS)",{"$f":"IF(V2,IF(V1,I11,I11/(1-SUM(I3:I5))),V15/(1-SUM(I3:I5)))","v":0.50324904214559385}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TE (SEM IMPOSTOS)",{"$f":"IF(V2,IF(V1,I10*(1-SUM(I3:I5)),I10),'Base <=500'!$AB$5)","v":0.30214000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TUSD (SEM IMPOSTOS)",{"$f":"IF(V2,IF(V1,I11*(1-SUM(I3:I5)),I11),'Base <=500'!$AB$4)","v":0.32837}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(COM IMPOSTOS)",{"$f":"ROUND(V12+V13,6)","v":0.96629900000000002},{"$f":"\"R$ \"&V16","v":"R$ 0,966299"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(SEM IMPOSTOS)",{"$f":"ROUND(V14+V15,6)","v":0.63051000000000001},{"$f":"\"R$ \"&V17","v":"R$ 0,63051"}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PADRÃO","N FASES","TARIF MIN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"JANEIRO",31,1,null,null,"MONOFÁSICO",1,30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"FEVEREIRO",28,2,null,null,"BIFÁSICO",2,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"MARÇO",31,3,null,null,"TRIFÁSICO",3,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"ABRIL",30,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"MAIO",31,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"JUNHO",30,6]
[null,null,null,null,null,null,"Custo da demanda",2000,null,null,null,null,null,null,null,null,null,null,null,null,7,"JULHO",31,7]
[null,null,null,null,null,null,"Iluminação pública",50,null,null,null,null,null,null,null,null,null,null,null,null,8,"AGOSTO",31,8]
[null,null,null,null,null,null,"Investimento",50000,null,null,null,null,null,null,null,null,null,null,null,null,9,"SETEMBRO",30,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"OUTUBRO",31,10]
[null,null,null,null,null,null,null,"Data de início da geração",null,null,null,null,null,null,null,null,null,null,null,null,11,"NOVEMBRO",30,11]
[null,null,null,null,null,null,null,"2023-06-21",null,null,null,null,null,null,null,null,null,null,null,null,12,"DEZEMBRO",31,12]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLUXO DE CAIXA ANUAL",null,null,null,null,null,null,null,null,null,null,null,null,null,"SEM IMPOSTOS",null,"COM IMPOSTOS",null,"CUSTO ENERGIA","TARIFA MINIMA","Valor TUSD G (AN)",null,null,null,null,"COMPENSACAO REMOTA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RETORNO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MÊS","MÊS","ANO","CÓDIGO","FLUXO DE CAIXA","ECONOMIA","VALOR SEM SOLAR","VALOR COM SOLAR","ILUMINCACAO","APLICAÇÃO","INVESTINDO ECONOMIA","CONSUMO","GERACAO","VALOR kW","TE - S/ IMPOSTOS","TUSD - S/ IMPOSTOS","te c/ imp","tusd c/ imp","te + tusd c/ imp","tarifa min c/ imp","tusd g 1","tusd g 2","VALOR TUSD G","ger - consumo","TUSD G C/ IMP","ilum publica comp","tarifa minima mono","tarifa minima bi","tarifa minima tri","SOMA","Compensado","icms te da compensacao","icms tusd da compensacao","ICMS COMPENSACAO","TRANSIÇÃO","FIO B INFLAÇÃO","VALOR FIO B","FIO B (ANO)","FIO B (MÊS)","fio com imp","ANO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"VLOOKUP(MONTH(H35),U24:V35,2,0)","v":"JUNHO"},{"$f":"YEAR(H35)","v":2023},{"$f":"V43&W43","v":"JUNHO2023"},{"$f":"-H32","v":-50000},null,{"$f":"AF43*AM43+AC43","v":{"$error":"#REF!"}},null,{"$f":"H31","v":50},null,null,{"$f":"'[1]Calculos-Dim'!$Y$7","v":{"$error":"#REF!"}},null,null,{"$f":"$V$14","v":0.30214000000000002},{"$f":"$V$15","v":0.32837},{"$f":"V12","v":0.46304980842911875},{"$f":"V13","v":0.50324904214559385},{"$f":"V16","v":0.96629900000000002},{"$f":"AM43*VLOOKUP($E$49,$AA$24:$AC$26,3,)","v":48.314950000000003},{"$f":"'[2]Base <=500'!AB2","v":2.52},{"$f":"'[2]Base <=500'!AB3","v":7.94},{"$f":"IF(E50=\"sim\",IF(E51=\"sim\",AP43*AR43,AO43*AR43),0)","v":0},{"$f":"IF($E$52>$E$53,$E$52-$E$53,0)","v":0},{"$f":"(AQ43/(1-$I$3)-AQ43)*$J$7+(AQ43/(1-$I$4)-AQ43)+(AQ43/(1-$I$5)-AQ43)+AQ43","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"UPPER(TEXT(EDATE($H$35,U44),\"MMMM\"))","v":"JULHO"},{"$f":"IF(V43=$V$35,W43+1,W43)","v":2023},{"$f":"V44&W44","v":"JULHO2023"},null,null,{"$f":"AF44*AM44+AC44","v":464.54227100000003},null,{"$f":"IF(W44<>W43,AC43*(1+$E$46),AC43)","v":50},null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,{"$f":"IF($W44<>$W43,AI43*(1+$E$46),AI43)","v":0.30214000000000002},{"$f":"IF($W44<>$W43,AJ43*(1+$E$46),AJ43)","v":0.32837},0.46304980842911875,0.50324904214559385,0.96629900000000002,48.314950000000003,{"$f":"IF($W44<>$W43,AO43*(1+$E$46),AO43)","v":2.52},7.94,{"$f":"IF(E51=\"sim\",IF(E52=\"sim\",AP44*AR44,AO44*AR44),0)","v":0},{"$f":"IF($E$52>$E$53,$E$52-$E$53,0)","v":0},{"$f":"(AQ44/(1-$I$3)-AQ44)*$J$7+(AQ44/(1-$I$4)-AQ44)+(AQ44/(1-$I$5)-AQ44)+AQ44","v":0}]
[null,null,null,"PARÂMETROS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"AGOSTO",2023,"AGOSTO2023",null,null,{"$f":"AF45*AM45+AC45","v":464.54227100000003},null,{"$f":"IF(W45<>W44,AC44*(1+$E$46),AC44)","v":50},null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,{"$f":"IF($W45<>$W44,AI44*(1+$E$46),AI44)","v":0.30214000000000002},0.32837,0.46304980842911875,0.50324904214559385,0.96629900000000002,48.314950000000003,2.52,7.94,0,0,0]
[null,null,null,"REAJUSTE TARIFÁRIO ANUAL (%)",8.5000000000000006E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"SETEMBRO",2023,"SETEMBRO2023",null,null,464.54227100000003,null,50,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.30214000000000002,0.32837,0.46304980842911875,0.50324904214559385,0.96629900000000002,48.314950000000003,2.52,7.94,0,0,0]
[null,null,null,"JUROS DE APLICAÇÃO ANUAL (%)",0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"OUTUBRO",2023,"OUTUBRO2023",null,null,464.54227100000003,null,50,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.30214000000000002,0.32837,0.46304980842911875,0.50324904214559385,0.96629900000000002,48.314950000000003,2.52,7.94,0,0,0]
[null,null,null,"TAXA DE ILUMINAÇÃO PÚBLICA (R$)",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"NOVEMBRO",2023,"NOVEMBRO2023",null,null,464.54227100000003,null,50,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.30214000000000002,0.32837,0.46304980842911875,0.50324904214559385,0.96629900000000002,48.314950000000003,2.52,7.94,0,0,0]
[null,null,null,"TIPO DE PADRÃO","BIFÁSICO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"DEZEMBRO",2023,"DEZEMBRO2023",null,null,464.54227100000003,null,50,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.30214000000000002,0.32837,0.46304980842911875,0.50324904214559385,0.96629900000000002,48.314950000000003,2.52,7.94,0,0,0]
[null,null,null,"CONSIDERAR TUSD G","NÃO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"JANEIRO",2024,"JANEIRO2024",null,null,504.02836403499998,null,54.25,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.3278219,0.35628145,0.50240904214559379,0.54602521072796928,1.048434415,52.421720749999999,2.7342,8.6149000000000004,0,0,0]
[null,null,null,"MELHORIA NA REDE","NÃO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"FEVEREIRO",2024,"FEVEREIRO2024",null,null,504.02836403499998,null,54.25,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.3278219,0.35628145,0.50240904214559379,0.54602521072796928,1.048434415,52.421720749999999,2.7342,8.6149000000000004,0,0,0]
[null,null,null,"POTÊNCIA DE GERAÇÃO (kW)",2000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"MARÇO",2024,"MARÇO2024",null,null,504.02836403499998,null,54.25,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.3278219,0.35628145,0.50240904214559379,0.54602521072796928,1.048434415,52.421720749999999,2.7342,8.6149000000000004,0,0,0]
[null,null,null,"POTÊNCIA DE CONSUMO (kW)",2000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"ABRIL",2024,"ABRIL2024",null,null,504.02836403499998,null,54.25,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.3278219,0.35628145,0.50240904214559379,0.54602521072796928,1.048434415,52.421720749999999,2.7342,8.6149000000000004,0,0,0]
[null,null,null,"PERFIL DE CONSUMO","RESIDENCIAL 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"MAIO",2024,"MAIO2024",null,null,504.02836403499998,null,54.25,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.3278219,0.35628145,0.50240904214559379,0.54602521072796928,1.048434415,52.421720749999999,2.7342,8.6149000000000004,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"JUNHO",2024,"JUNHO2024",null,null,504.02836403499998,null,54.25,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.3278219,0.35628145,0.50240904214559379,0.54602521072796928,1.048434415,52.421720749999999,2.7342,8.6149000000000004,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"JULHO",2024,"JULHO2024",null,null,504.02836403499998,null,54.25,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.3278219,0.35628145,0.50240904214559379,0.54602521072796928,1.048434415,52.421720749999999,2.7342,8.6149000000000004,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"AGOSTO",2024,"AGOSTO2024",null,null,504.02836403499998,null,54.25,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.3278219,0.35628145,0.50240904214559379,0.54602521072796928,1.048434415,52.421720749999999,2.7342,8.6149000000000004,0,0,0]
[null,null,null,"INSERÇÃO MANUAL DO % DE INJEÇÃO:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"SETEMBRO",2024,"SETEMBRO2024",null,null,504.02836403499998,null,54.25,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.3278219,0.35628145,0.50240904214559379,0.54602521072796928,1.048434415,52.421720749999999,2.7342,8.6149000000000004,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"OUTUBRO",2024,"OUTUBRO2024",null,null,504.02836403499998,null,54.25,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.3278219,0.35628145,0.50240904214559379,0.54602521072796928,1.048434415,52.421720749999999,2.7342,8.6149000000000004,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"NOVEMBRO",2024,"NOVEMBRO2024",null,null,504.02836403499998,null,54.25,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.3278219,0.35628145,0.50240904214559379,0.54602521072796928,1.048434415,52.421720749999999,{"$f":"IF($W60<>$W59,AO59*(1+$E$46),AO59)","v":2.7342},8.6149000000000004,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"DEZEMBRO",2024,"DEZEMBRO2024",null,null,504.02836403499998,null,54.25,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,{"$f":"IF($W61<>$W60,AI60*(1+$E$46),AI60)","v":0.3278219},0.35628145,0.50240904214559379,0.54602521072796928,1.048434415,52.421720749999999,2.7342,8.6149000000000004,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"JANEIRO",2025,"JANEIRO2025",null,null,546.87077497797497,null,58.861249999999998,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.3556867615,0.38656537325000001,0.54511381072796927,0.59243735363984662,1.1375513402749999,56.877567013749996,2.9666069999999998,9.3471665000000002,0,0,0]
[null,null,null,"CONSUMO REMOTO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"FEVEREIRO",2025,"FEVEREIRO2025",null,null,546.87077497797497,null,58.861249999999998,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.3556867615,0.38656537325000001,0.54511381072796927,0.59243735363984662,1.1375513402749999,56.877567013749996,2.9666069999999998,9.3471665000000002,0,0,0]
[null,null,null,"QUANTIDADE DE IMÓVEIS QUE VÃO RECEBER ENERGIA MONOFÁSICO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"MARÇO",2025,"MARÇO2025",null,null,546.87077497797497,null,58.861249999999998,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.3556867615,0.38656537325000001,0.54511381072796927,0.59243735363984662,1.1375513402749999,56.877567013749996,2.9666069999999998,9.3471665000000002,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"ABRIL",2025,"ABRIL2025",null,null,546.87077497797497,null,58.861249999999998,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.3556867615,0.38656537325000001,0.54511381072796927,0.59243735363984662,1.1375513402749999,56.877567013749996,2.9666069999999998,9.3471665000000002,0,0,0]
[null,null,null,"QUANTIDADE DE IMÓVEIS QUE VÃO RECEBER ENERGIA BIFÁSICO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"MAIO",2025,"MAIO2025",null,null,546.87077497797497,null,58.861249999999998,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.3556867615,0.38656537325000001,0.54511381072796927,0.59243735363984662,1.1375513402749999,56.877567013749996,2.9666069999999998,9.3471665000000002,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"JUNHO",2025,"JUNHO2025",null,null,546.87077497797497,null,58.861249999999998,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.3556867615,0.38656537325000001,0.54511381072796927,0.59243735363984662,1.1375513402749999,56.877567013749996,2.9666069999999998,9.3471665000000002,0,0,0]
[null,null,null,"QUANTIDADE DE IMÓVEIS QUE VÃO RECEBER ENERGIA TRIFÁSICO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"JULHO",2025,"JULHO2025",null,null,546.87077497797497,null,58.861249999999998,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.3556867615,0.38656537325000001,0.54511381072796927,0.59243735363984662,1.1375513402749999,56.877567013749996,2.9666069999999998,9.3471665000000002,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"AGOSTO",2025,"AGOSTO2025",null,null,546.87077497797497,null,58.861249999999998,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.3556867615,0.38656537325000001,0.54511381072796927,0.59243735363984662,1.1375513402749999,56.877567013749996,2.9666069999999998,9.3471665000000002,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"SETEMBRO",2025,"SETEMBRO2025",null,null,546.87077497797497,null,58.861249999999998,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.3556867615,0.38656537325000001,0.54511381072796927,0.59243735363984662,1.1375513402749999,56.877567013749996,2.9666069999999998,9.3471665000000002,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"OUTUBRO",2025,"OUTUBRO2025",null,null,546.87077497797497,null,58.861249999999998,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.3556867615,0.38656537325000001,0.54511381072796927,0.59243735363984662,1.1375513402749999,56.877567013749996,2.9666069999999998,9.3471665000000002,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"NOVEMBRO",2025,"NOVEMBRO2025",null,null,546.87077497797497,null,58.861249999999998,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.3556867615,0.38656537325000001,0.54511381072796927,0.59243735363984662,1.1375513402749999,56.877567013749996,2.9666069999999998,9.3471665000000002,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"DEZEMBRO",2025,"DEZEMBRO2025",null,null,546.87077497797497,null,58.861249999999998,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.3556867615,0.38656537325000001,0.54511381072796927,0.59243735363984662,1.1375513402749999,56.877567013749996,2.9666069999999998,9.3471665000000002,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"JANEIRO",2026,"JANEIRO2026",null,null,593.35479085110285,null,63.864456249999996,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.38592013622749999,0.41942342997624998,0.59144848463984667,0.64279452869923359,1.2342432041983749,61.712160209918743,3.2187685949999998,10.1416756525,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"FEVEREIRO",2026,"FEVEREIRO2026",null,null,593.35479085110285,null,63.864456249999996,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.38592013622749999,0.41942342997624998,0.59144848463984667,0.64279452869923359,1.2342432041983749,61.712160209918743,3.2187685949999998,10.1416756525,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"MARÇO",2026,"MARÇO2026",null,null,593.35479085110285,null,63.864456249999996,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.38592013622749999,0.41942342997624998,0.59144848463984667,0.64279452869923359,1.2342432041983749,61.712160209918743,{"$f":"IF($W76<>$W75,AO75*(1+$E$46),AO75)","v":3.2187685949999998},10.1416756525,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"ABRIL",2026,"ABRIL2026",null,null,593.35479085110285,null,63.864456249999996,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,{"$f":"IF($W77<>$W76,AI76*(1+$E$46),AI76)","v":0.38592013622749999},0.41942342997624998,0.59144848463984667,0.64279452869923359,1.2342432041983749,61.712160209918743,3.2187685949999998,10.1416756525,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"MAIO",2026,"MAIO2026",null,null,593.35479085110285,null,63.864456249999996,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.38592013622749999,0.41942342997624998,0.59144848463984667,0.64279452869923359,1.2342432041983749,61.712160209918743,3.2187685949999998,10.1416756525,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,"JUNHO",2026,"JUNHO2026",null,null,593.35479085110285,null,63.864456249999996,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.38592013622749999,0.41942342997624998,0.59144848463984667,0.64279452869923359,1.2342432041983749,61.712160209918743,3.2187685949999998,10.1416756525,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,"JULHO",2026,"JULHO2026",null,null,593.35479085110285,null,63.864456249999996,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.38592013622749999,0.41942342997624998,0.59144848463984667,0.64279452869923359,1.2342432041983749,61.712160209918743,3.2187685949999998,10.1416756525,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,"AGOSTO",2026,"AGOSTO2026",null,null,593.35479085110285,null,63.864456249999996,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.38592013622749999,0.41942342997624998,0.59144848463984667,0.64279452869923359,1.2342432041983749,61.712160209918743,3.2187685949999998,10.1416756525,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"SETEMBRO",2026,"SETEMBRO2026",null,null,593.35479085110285,null,63.864456249999996,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.38592013622749999,0.41942342997624998,0.59144848463984667,0.64279452869923359,1.2342432041983749,61.712160209918743,3.2187685949999998,10.1416756525,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"OUTUBRO",2026,"OUTUBRO2026",null,null,593.35479085110285,null,63.864456249999996,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.38592013622749999,0.41942342997624998,0.59144848463984667,0.64279452869923359,1.2342432041983749,61.712160209918743,3.2187685949999998,10.1416756525,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"NOVEMBRO",2026,"NOVEMBRO2026",null,null,593.35479085110285,null,63.864456249999996,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.38592013622749999,0.41942342997624998,0.59144848463984667,0.64279452869923359,1.2342432041983749,61.712160209918743,3.2187685949999998,10.1416756525,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,"DEZEMBRO",2026,"DEZEMBRO2026",null,null,593.35479085110285,null,63.864456249999996,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.38592013622749999,0.41942342997624998,0.59144848463984667,0.64279452869923359,1.2342432041983749,61.712160209918743,3.2187685949999998,10.1416756525,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,"JANEIRO",2027,"JANEIRO2027",null,null,643.78994807344645,null,69.292935031249996,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.41872334780683745,0.45507442152423122,0.64172160583423365,0.69743206363866839,1.3391538765552367,66.95769382776183,3.4923639255749999,11.0037180829625,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,"FEVEREIRO",2027,"FEVEREIRO2027",null,null,643.78994807344645,null,69.292935031249996,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.41872334780683745,0.45507442152423122,0.64172160583423365,0.69743206363866839,1.3391538765552367,66.95769382776183,3.4923639255749999,11.0037180829625,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,"MARÇO",2027,"MARÇO2027",null,null,643.78994807344645,null,69.292935031249996,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.41872334780683745,0.45507442152423122,0.64172160583423365,0.69743206363866839,1.3391538765552367,66.95769382776183,3.4923639255749999,11.0037180829625,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,"ABRIL",2027,"ABRIL2027",null,null,643.78994807344645,null,69.292935031249996,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.41872334780683745,0.45507442152423122,0.64172160583423365,0.69743206363866839,1.3391538765552367,66.95769382776183,3.4923639255749999,11.0037180829625,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,"MAIO",2027,"MAIO2027",null,null,643.78994807344645,null,69.292935031249996,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.41872334780683745,0.45507442152423122,0.64172160583423365,0.69743206363866839,1.3391538765552367,66.95769382776183,3.4923639255749999,11.0037180829625,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,"JUNHO",2027,"JUNHO2027",null,null,643.78994807344645,null,69.292935031249996,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.41872334780683745,0.45507442152423122,0.64172160583423365,0.69743206363866839,1.3391538765552367,66.95769382776183,3.4923639255749999,11.0037180829625,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,"JULHO",2027,"JULHO2027",null,null,643.78994807344645,null,69.292935031249996,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.41872334780683745,0.45507442152423122,0.64172160583423365,0.69743206363866839,1.3391538765552367,66.95769382776183,{"$f":"IF($W92<>$W91,AO91*(1+$E$46),AO91)","v":3.4923639255749999},11.0037180829625,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,"AGOSTO",2027,"AGOSTO2027",null,null,643.78994807344645,null,69.292935031249996,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,{"$f":"IF($W93<>$W92,AI92*(1+$E$46),AI92)","v":0.41872334780683745},0.45507442152423122,0.64172160583423365,0.69743206363866839,1.3391538765552367,66.95769382776183,3.4923639255749999,11.0037180829625,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,"SETEMBRO",2027,"SETEMBRO2027",null,null,643.78994807344645,null,69.292935031249996,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.41872334780683745,0.45507442152423122,0.64172160583423365,0.69743206363866839,1.3391538765552367,66.95769382776183,3.4923639255749999,11.0037180829625,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,"OUTUBRO",2027,"OUTUBRO2027",null,null,643.78994807344645,null,69.292935031249996,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.41872334780683745,0.45507442152423122,0.64172160583423365,0.69743206363866839,1.3391538765552367,66.95769382776183,3.4923639255749999,11.0037180829625,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,"NOVEMBRO",2027,"NOVEMBRO2027",null,null,643.78994807344645,null,69.292935031249996,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.41872334780683745,0.45507442152423122,0.64172160583423365,0.69743206363866839,1.3391538765552367,66.95769382776183,3.4923639255749999,11.0037180829625,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,"DEZEMBRO",2027,"DEZEMBRO2027",null,null,643.78994807344645,null,69.292935031249996,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.41872334780683745,0.45507442152423122,0.64172160583423365,0.69743206363866839,1.3391538765552367,66.95769382776183,3.4923639255749999,11.0037180829625,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,"JANEIRO",2028,"JANEIRO2028",null,null,698.51209365968941,null,75.18283450890624,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.45431483237041864,0.49375574735379085,0.69626794233014344,0.75671378904795517,1.4529819560624317,72.649097803121592,3.7892148592488746,11.939034120014313,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,"FEVEREIRO",2028,"FEVEREIRO2028",null,null,698.51209365968941,null,75.18283450890624,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.45431483237041864,0.49375574735379085,0.69626794233014344,0.75671378904795517,1.4529819560624317,72.649097803121592,3.7892148592488746,11.939034120014313,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,"MARÇO",2028,"MARÇO2028",null,null,698.51209365968941,null,75.18283450890624,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.45431483237041864,0.49375574735379085,0.69626794233014344,0.75671378904795517,1.4529819560624317,72.649097803121592,3.7892148592488746,11.939034120014313,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,"ABRIL",2028,"ABRIL2028",null,null,698.51209365968941,null,75.18283450890624,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.45431483237041864,0.49375574735379085,0.69626794233014344,0.75671378904795517,1.4529819560624317,72.649097803121592,3.7892148592488746,11.939034120014313,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,"MAIO",2028,"MAIO2028",null,null,698.51209365968941,null,75.18283450890624,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.45431483237041864,0.49375574735379085,0.69626794233014344,0.75671378904795517,1.4529819560624317,72.649097803121592,3.7892148592488746,11.939034120014313,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,"JUNHO",2028,"JUNHO2028",null,null,698.51209365968941,null,75.18283450890624,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.45431483237041864,0.49375574735379085,0.69626794233014344,0.75671378904795517,1.4529819560624317,72.649097803121592,3.7892148592488746,11.939034120014313,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,"JULHO",2028,"JULHO2028",null,null,698.51209365968941,null,75.18283450890624,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.45431483237041864,0.49375574735379085,0.69626794233014344,0.75671378904795517,1.4529819560624317,72.649097803121592,3.7892148592488746,11.939034120014313,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,"AGOSTO",2028,"AGOSTO2028",null,null,698.51209365968941,null,75.18283450890624,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.45431483237041864,0.49375574735379085,0.69626794233014344,0.75671378904795517,1.4529819560624317,72.649097803121592,3.7892148592488746,11.939034120014313,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,"SETEMBRO",2028,"SETEMBRO2028",null,null,698.51209365968941,null,75.18283450890624,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.45431483237041864,0.49375574735379085,0.69626794233014344,0.75671378904795517,1.4529819560624317,72.649097803121592,3.7892148592488746,11.939034120014313,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,"OUTUBRO",2028,"OUTUBRO2028",null,null,698.51209365968941,null,75.18283450890624,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.45431483237041864,0.49375574735379085,0.69626794233014344,0.75671378904795517,1.4529819560624317,{"$f":"AM107*VLOOKUP($E$49,$AA$24:$AC$26,3,)","v":72.649097803121592},3.7892148592488746,11.939034120014313,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"UPPER(TEXT(EDATE($H$35,U108),\"MMMM\"))","v":"NOVEMBRO"},{"$f":"IF(V107=$V$35,W107+1,W107)","v":2028},{"$f":"V108&W108","v":"NOVEMBRO2028"},null,null,698.51209365968941,null,75.18283450890624,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.45431483237041864,0.49375574735379085,0.69626794233014344,0.75671378904795517,1.4529819560624317,72.649097803121592,{"$f":"IF($W108<>$W107,AO107*(1+$E$46),AO107)","v":3.7892148592488746},11.939034120014313,{"$f":"IF(E115=\"sim\",IF(E116=\"sim\",AP108*AR108,AO108*AR108),0)","v":0},{"$f":"IF($E$52>$E$53,$E$52-$E$53,0)","v":0},{"$f":"(AQ108/(1-$I$3)-AQ108)*$J$7+(AQ108/(1-$I$4)-AQ108)+(AQ108/(1-$I$5)-AQ108)+AQ108","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,"DEZEMBRO",2028,"DEZEMBRO2028",null,null,{"$f":"AF109*AM109+AC109","v":698.51209365968941},null,{"$f":"IF(W109<>W108,AC108*(1+$E$46),AC108)","v":75.18283450890624},null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,{"$f":"IF($W109<>$W108,AI108*(1+$E$46),AI108)","v":0.45431483237041864},0.49375574735379085,0.69626794233014344,0.75671378904795517,1.4529819560624317,72.649097803121592,3.7892148592488746,11.939034120014313,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,"JANEIRO",2029,"JANEIRO2029",null,null,757.88562162076312,null,81.573375442163268,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.49293159312190421,0.53572498587886308,0.75545071742820558,0.82103446111703138,1.5764854223277385,78.824271116386925,4.1112981222850289,12.953852020215528,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,"FEVEREIRO",2029,"FEVEREIRO2029",null,null,757.88562162076312,null,81.573375442163268,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.49293159312190421,0.53572498587886308,0.75545071742820558,0.82103446111703138,1.5764854223277385,78.824271116386925,4.1112981222850289,12.953852020215528,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,"MARÇO",2029,"MARÇO2029",null,null,757.88562162076312,null,81.573375442163268,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.49293159312190421,0.53572498587886308,0.75545071742820558,0.82103446111703138,1.5764854223277385,78.824271116386925,4.1112981222850289,12.953852020215528,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,"ABRIL",2029,"ABRIL2029",null,null,757.88562162076312,null,81.573375442163268,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.49293159312190421,0.53572498587886308,0.75545071742820558,0.82103446111703138,1.5764854223277385,78.824271116386925,4.1112981222850289,12.953852020215528,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,"MAIO",2029,"MAIO2029",null,null,757.88562162076312,null,81.573375442163268,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.49293159312190421,0.53572498587886308,0.75545071742820558,0.82103446111703138,1.5764854223277385,78.824271116386925,4.1112981222850289,12.953852020215528,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,"JUNHO",2029,"JUNHO2029",null,null,757.88562162076312,null,81.573375442163268,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.49293159312190421,0.53572498587886308,0.75545071742820558,0.82103446111703138,1.5764854223277385,78.824271116386925,4.1112981222850289,12.953852020215528,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,"JULHO",2029,"JULHO2029",null,null,757.88562162076312,null,81.573375442163268,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.49293159312190421,0.53572498587886308,0.75545071742820558,0.82103446111703138,1.5764854223277385,78.824271116386925,4.1112981222850289,12.953852020215528,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,"AGOSTO",2029,"AGOSTO2029",null,null,757.88562162076312,null,81.573375442163268,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.49293159312190421,0.53572498587886308,0.75545071742820558,0.82103446111703138,1.5764854223277385,78.824271116386925,4.1112981222850289,12.953852020215528,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,"SETEMBRO",2029,"SETEMBRO2029",null,null,757.88562162076312,null,81.573375442163268,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.49293159312190421,0.53572498587886308,0.75545071742820558,0.82103446111703138,1.5764854223277385,78.824271116386925,4.1112981222850289,12.953852020215528,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,"OUTUBRO",2029,"OUTUBRO2029",null,null,757.88562162076312,null,81.573375442163268,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.49293159312190421,0.53572498587886308,0.75545071742820558,0.82103446111703138,1.5764854223277385,78.824271116386925,4.1112981222850289,12.953852020215528,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,"NOVEMBRO",2029,"NOVEMBRO2029",null,null,757.88562162076312,null,81.573375442163268,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.49293159312190421,0.53572498587886308,0.75545071742820558,0.82103446111703138,1.5764854223277385,78.824271116386925,4.1112981222850289,12.953852020215528,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78,"DEZEMBRO",2029,"DEZEMBRO2029",null,null,757.88562162076312,null,81.573375442163268,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.49293159312190421,0.53572498587886308,0.75545071742820558,0.82103446111703138,1.5764854223277385,78.824271116386925,4.1112981222850289,12.953852020215528,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79,"JANEIRO",2030,"JANEIRO2030",null,null,822.30589945852796,null,88.50711235474715,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.53483077853726602,0.58126160967856644,0.81966402840960306,0.89082239031197896,1.7104866832255963,85.52433416127981,4.460758462679256,14.054929441933847,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,"FEVEREIRO",2030,"FEVEREIRO2030",null,null,822.30589945852796,null,88.50711235474715,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.53483077853726602,0.58126160967856644,0.81966402840960306,0.89082239031197896,1.7104866832255963,85.52433416127981,4.460758462679256,14.054929441933847,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,"MARÇO",2030,"MARÇO2030",null,null,822.30589945852796,null,88.50711235474715,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.53483077853726602,0.58126160967856644,0.81966402840960306,0.89082239031197896,1.7104866832255963,85.52433416127981,{"$f":"IF($W124<>$W123,AO123*(1+$E$46),AO123)","v":4.460758462679256},14.054929441933847,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,"ABRIL",2030,"ABRIL2030",null,null,822.30589945852796,null,88.50711235474715,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,{"$f":"IF($W125<>$W124,AI124*(1+$E$46),AI124)","v":0.53483077853726602},0.58126160967856644,0.81966402840960306,0.89082239031197896,1.7104866832255963,85.52433416127981,4.460758462679256,14.054929441933847,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83,"MAIO",2030,"MAIO2030",null,null,822.30589945852796,null,88.50711235474715,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.53483077853726602,0.58126160967856644,0.81966402840960306,0.89082239031197896,1.7104866832255963,85.52433416127981,4.460758462679256,14.054929441933847,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,"JUNHO",2030,"JUNHO2030",null,null,822.30589945852796,null,88.50711235474715,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.53483077853726602,0.58126160967856644,0.81966402840960306,0.89082239031197896,1.7104866832255963,85.52433416127981,4.460758462679256,14.054929441933847,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,"JULHO",2030,"JULHO2030",null,null,822.30589945852796,null,88.50711235474715,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.53483077853726602,0.58126160967856644,0.81966402840960306,0.89082239031197896,1.7104866832255963,85.52433416127981,4.460758462679256,14.054929441933847,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,"AGOSTO",2030,"AGOSTO2030",null,null,822.30589945852796,null,88.50711235474715,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.53483077853726602,0.58126160967856644,0.81966402840960306,0.89082239031197896,1.7104866832255963,85.52433416127981,4.460758462679256,14.054929441933847,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,"SETEMBRO",2030,"SETEMBRO2030",null,null,822.30589945852796,null,88.50711235474715,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.53483077853726602,0.58126160967856644,0.81966402840960306,0.89082239031197896,1.7104866832255963,85.52433416127981,4.460758462679256,14.054929441933847,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,"OUTUBRO",2030,"OUTUBRO2030",null,null,822.30589945852796,null,88.50711235474715,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.53483077853726602,0.58126160967856644,0.81966402840960306,0.89082239031197896,1.7104866832255963,85.52433416127981,4.460758462679256,14.054929441933847,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89,"NOVEMBRO",2030,"NOVEMBRO2030",null,null,822.30589945852796,null,88.50711235474715,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.53483077853726602,0.58126160967856644,0.81966402840960306,0.89082239031197896,1.7104866832255963,85.52433416127981,4.460758462679256,14.054929441933847,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,"DEZEMBRO",2030,"DEZEMBRO2030",null,null,822.30589945852796,null,88.50711235474715,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.53483077853726602,0.58126160967856644,0.81966402840960306,0.89082239031197896,1.7104866832255963,85.52433416127981,4.460758462679256,14.054929441933847,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91,"JANEIRO",2031,"JANEIRO2031",null,null,892.20190091250277,null,96.030216904900655,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.58029139471293356,0.63066884650124455,0.88933547082441933,0.96654229348849718,1.8558780512997719,92.793902564988599,4.839922932006993,15.249598444498224,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92,"FEVEREIRO",2031,"FEVEREIRO2031",null,null,892.20190091250277,null,96.030216904900655,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.58029139471293356,0.63066884650124455,0.88933547082441933,0.96654229348849718,1.8558780512997719,92.793902564988599,4.839922932006993,15.249598444498224,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93,"MARÇO",2031,"MARÇO2031",null,null,892.20190091250277,null,96.030216904900655,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.58029139471293356,0.63066884650124455,0.88933547082441933,0.96654229348849718,1.8558780512997719,92.793902564988599,4.839922932006993,15.249598444498224,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,"ABRIL",2031,"ABRIL2031",null,null,892.20190091250277,null,96.030216904900655,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.58029139471293356,0.63066884650124455,0.88933547082441933,0.96654229348849718,1.8558780512997719,92.793902564988599,4.839922932006993,15.249598444498224,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,"MAIO",2031,"MAIO2031",null,null,892.20190091250277,null,96.030216904900655,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.58029139471293356,0.63066884650124455,0.88933547082441933,0.96654229348849718,1.8558780512997719,92.793902564988599,4.839922932006993,15.249598444498224,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,"JUNHO",2031,"JUNHO2031",null,null,892.20190091250277,null,96.030216904900655,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.58029139471293356,0.63066884650124455,0.88933547082441933,0.96654229348849718,1.8558780512997719,92.793902564988599,4.839922932006993,15.249598444498224,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97,"JULHO",2031,"JULHO2031",null,null,892.20190091250277,null,96.030216904900655,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.58029139471293356,0.63066884650124455,0.88933547082441933,0.96654229348849718,1.8558780512997719,92.793902564988599,{"$f":"IF($W140<>$W139,AO139*(1+$E$46),AO139)","v":4.839922932006993},15.249598444498224,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98,"AGOSTO",2031,"AGOSTO2031",null,null,892.20190091250277,null,96.030216904900655,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,{"$f":"IF($W141<>$W140,AI140*(1+$E$46),AI140)","v":0.58029139471293356},0.63066884650124455,0.88933547082441933,0.96654229348849718,1.8558780512997719,92.793902564988599,4.839922932006993,15.249598444498224,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99,"SETEMBRO",2031,"SETEMBRO2031",null,null,892.20190091250277,null,96.030216904900655,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.58029139471293356,0.63066884650124455,0.88933547082441933,0.96654229348849718,1.8558780512997719,92.793902564988599,4.839922932006993,15.249598444498224,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,"OUTUBRO",2031,"OUTUBRO2031",null,null,892.20190091250277,null,96.030216904900655,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.58029139471293356,0.63066884650124455,0.88933547082441933,0.96654229348849718,1.8558780512997719,92.793902564988599,4.839922932006993,15.249598444498224,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101,"NOVEMBRO",2031,"NOVEMBRO2031",null,null,892.20190091250277,null,96.030216904900655,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.58029139471293356,0.63066884650124455,0.88933547082441933,0.96654229348849718,1.8558780512997719,92.793902564988599,4.839922932006993,15.249598444498224,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102,"DEZEMBRO",2031,"DEZEMBRO2031",null,null,892.20190091250277,null,96.030216904900655,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.58029139471293356,0.63066884650124455,0.88933547082441933,0.96654229348849718,1.8558780512997719,92.793902564988599,4.839922932006993,15.249598444498224,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103,"JANEIRO",2032,"JANEIRO2032",null,null,968.03906249006559,null,104.19278534181721,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.62961616326353287,0.68427569845385028,0.96492898584449494,1.0486983884350194,2.0136276856602526,100.68138428301263,5.2513163812275874,16.545814312280573,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104,"FEVEREIRO",2032,"FEVEREIRO2032",null,null,968.03906249006559,null,104.19278534181721,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.62961616326353287,0.68427569845385028,0.96492898584449494,1.0486983884350194,2.0136276856602526,100.68138428301263,5.2513163812275874,16.545814312280573,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,"MARÇO",2032,"MARÇO2032",null,null,968.03906249006559,null,104.19278534181721,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.62961616326353287,0.68427569845385028,0.96492898584449494,1.0486983884350194,2.0136276856602526,100.68138428301263,5.2513163812275874,16.545814312280573,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106,"ABRIL",2032,"ABRIL2032",null,null,968.03906249006559,null,104.19278534181721,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.62961616326353287,0.68427569845385028,0.96492898584449494,1.0486983884350194,2.0136276856602526,100.68138428301263,5.2513163812275874,16.545814312280573,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107,"MAIO",2032,"MAIO2032",null,null,968.03906249006559,null,104.19278534181721,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.62961616326353287,0.68427569845385028,0.96492898584449494,1.0486983884350194,2.0136276856602526,100.68138428301263,5.2513163812275874,16.545814312280573,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108,"JUNHO",2032,"JUNHO2032",null,null,968.03906249006559,null,104.19278534181721,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.62961616326353287,0.68427569845385028,0.96492898584449494,1.0486983884350194,2.0136276856602526,100.68138428301263,5.2513163812275874,16.545814312280573,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109,"JULHO",2032,"JULHO2032",null,null,968.03906249006559,null,104.19278534181721,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.62961616326353287,0.68427569845385028,0.96492898584449494,1.0486983884350194,2.0136276856602526,100.68138428301263,5.2513163812275874,16.545814312280573,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110,"AGOSTO",2032,"AGOSTO2032",null,null,968.03906249006559,null,104.19278534181721,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.62961616326353287,0.68427569845385028,0.96492898584449494,1.0486983884350194,2.0136276856602526,100.68138428301263,5.2513163812275874,16.545814312280573,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,"SETEMBRO",2032,"SETEMBRO2032",null,null,968.03906249006559,null,104.19278534181721,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.62961616326353287,0.68427569845385028,0.96492898584449494,1.0486983884350194,2.0136276856602526,100.68138428301263,5.2513163812275874,16.545814312280573,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,"OUTUBRO",2032,"OUTUBRO2032",null,null,968.03906249006559,null,104.19278534181721,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.62961616326353287,0.68427569845385028,0.96492898584449494,1.0486983884350194,2.0136276856602526,100.68138428301263,5.2513163812275874,16.545814312280573,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113,"NOVEMBRO",2032,"NOVEMBRO2032",null,null,968.03906249006559,null,104.19278534181721,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.62961616326353287,0.68427569845385028,0.96492898584449494,1.0486983884350194,2.0136276856602526,100.68138428301263,{"$f":"IF($W156<>$W155,AO155*(1+$E$46),AO155)","v":5.2513163812275874},16.545814312280573,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114,"DEZEMBRO",2032,"DEZEMBRO2032",null,null,968.03906249006559,null,104.19278534181721,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,{"$f":"IF($W157<>$W156,AI156*(1+$E$46),AI156)","v":0.62961616326353287},0.68427569845385028,0.96492898584449494,1.0486983884350194,2.0136276856602526,100.68138428301263,5.2513163812275874,16.545814312280573,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115,"JANEIRO",2033,"JANEIRO2033",null,null,1050.3223828017212,null,113.04917209587167,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.68313353714093317,0.74243913282242757,1.046947949641277,1.1378377514519959,2.184786038941374,109.2393019470687,5.697678273631932,17.952208528824421,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116,"FEVEREIRO",2033,"FEVEREIRO2033",null,null,1050.3223828017212,null,113.04917209587167,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.68313353714093317,0.74243913282242757,1.046947949641277,1.1378377514519959,2.184786038941374,109.2393019470687,5.697678273631932,17.952208528824421,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,"MARÇO",2033,"MARÇO2033",null,null,1050.3223828017212,null,113.04917209587167,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.68313353714093317,0.74243913282242757,1.046947949641277,1.1378377514519959,2.184786038941374,109.2393019470687,5.697678273631932,17.952208528824421,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,"ABRIL",2033,"ABRIL2033",null,null,1050.3223828017212,null,113.04917209587167,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.68313353714093317,0.74243913282242757,1.046947949641277,1.1378377514519959,2.184786038941374,109.2393019470687,5.697678273631932,17.952208528824421,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119,"MAIO",2033,"MAIO2033",null,null,1050.3223828017212,null,113.04917209587167,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.68313353714093317,0.74243913282242757,1.046947949641277,1.1378377514519959,2.184786038941374,109.2393019470687,5.697678273631932,17.952208528824421,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,"JUNHO",2033,"JUNHO2033",null,null,1050.3223828017212,null,113.04917209587167,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.68313353714093317,0.74243913282242757,1.046947949641277,1.1378377514519959,2.184786038941374,109.2393019470687,5.697678273631932,17.952208528824421,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121,"JULHO",2033,"JULHO2033",null,null,1050.3223828017212,null,113.04917209587167,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.68313353714093317,0.74243913282242757,1.046947949641277,1.1378377514519959,2.184786038941374,109.2393019470687,5.697678273631932,17.952208528824421,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,"AGOSTO",2033,"AGOSTO2033",null,null,1050.3223828017212,null,113.04917209587167,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.68313353714093317,0.74243913282242757,1.046947949641277,1.1378377514519959,2.184786038941374,109.2393019470687,5.697678273631932,17.952208528824421,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123,"SETEMBRO",2033,"SETEMBRO2033",null,null,1050.3223828017212,null,113.04917209587167,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.68313353714093317,0.74243913282242757,1.046947949641277,1.1378377514519959,2.184786038941374,109.2393019470687,5.697678273631932,17.952208528824421,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124,"OUTUBRO",2033,"OUTUBRO2033",null,null,1050.3223828017212,null,113.04917209587167,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.68313353714093317,0.74243913282242757,1.046947949641277,1.1378377514519959,2.184786038941374,109.2393019470687,5.697678273631932,17.952208528824421,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,"NOVEMBRO",2033,"NOVEMBRO2033",null,null,1050.3223828017212,null,113.04917209587167,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.68313353714093317,0.74243913282242757,1.046947949641277,1.1378377514519959,2.184786038941374,109.2393019470687,5.697678273631932,17.952208528824421,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126,"DEZEMBRO",2033,"DEZEMBRO2033",null,null,1050.3223828017212,null,113.04917209587167,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.68313353714093317,0.74243913282242757,1.046947949641277,1.1378377514519959,2.184786038941374,109.2393019470687,5.697678273631932,17.952208528824421,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127,"JANEIRO",2034,"JANEIRO2034",null,null,1139.5997853398674,null,122.65835172402076,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.74119988779791246,0.80554645911233391,1.1359385253607854,1.2345539603254156,2.3704928522513908,118.52464261256954,6.1819809268906463,19.478146253774497,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128,"FEVEREIRO",2034,"FEVEREIRO2034",null,null,1139.5997853398674,null,122.65835172402076,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.74119988779791246,0.80554645911233391,1.1359385253607854,1.2345539603254156,2.3704928522513908,{"$f":"AM171*VLOOKUP($E$49,$AA$24:$AC$26,3,)","v":118.52464261256954},6.1819809268906463,19.478146253774497,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129,{"$f":"UPPER(TEXT(EDATE($H$35,U172),\"MMMM\"))","v":"MARÇO"},{"$f":"IF(V171=$V$35,W171+1,W171)","v":2034},{"$f":"V172&W172","v":"MARÇO2034"},null,null,1139.5997853398674,null,122.65835172402076,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.74119988779791246,0.80554645911233391,1.1359385253607854,1.2345539603254156,2.3704928522513908,118.52464261256954,{"$f":"IF($W172<>$W171,AO171*(1+$E$46),AO171)","v":6.1819809268906463},19.478146253774497,{"$f":"IF(E179=\"sim\",IF(E180=\"sim\",AP172*AR172,AO172*AR172),0)","v":0},{"$f":"IF($E$52>$E$53,$E$52-$E$53,0)","v":0},{"$f":"(AQ172/(1-$I$3)-AQ172)*$J$7+(AQ172/(1-$I$4)-AQ172)+(AQ172/(1-$I$5)-AQ172)+AQ172","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130,"ABRIL",2034,"ABRIL2034",null,null,{"$f":"AF173*AM173+AC173","v":1139.5997853398674},null,{"$f":"IF(W173<>W172,AC172*(1+$E$46),AC172)","v":122.65835172402076},null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,{"$f":"IF($W173<>$W172,AI172*(1+$E$46),AI172)","v":0.74119988779791246},0.80554645911233391,1.1359385253607854,1.2345539603254156,2.3704928522513908,118.52464261256954,6.1819809268906463,19.478146253774497,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131,"MAIO",2034,"MAIO2034",null,null,1139.5997853398674,null,122.65835172402076,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.74119988779791246,0.80554645911233391,1.1359385253607854,1.2345539603254156,2.3704928522513908,118.52464261256954,6.1819809268906463,19.478146253774497,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,"JUNHO",2034,"JUNHO2034",null,null,1139.5997853398674,null,122.65835172402076,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.74119988779791246,0.80554645911233391,1.1359385253607854,1.2345539603254156,2.3704928522513908,118.52464261256954,6.1819809268906463,19.478146253774497,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133,"JULHO",2034,"JULHO2034",null,null,1139.5997853398674,null,122.65835172402076,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.74119988779791246,0.80554645911233391,1.1359385253607854,1.2345539603254156,2.3704928522513908,118.52464261256954,6.1819809268906463,19.478146253774497,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,"AGOSTO",2034,"AGOSTO2034",null,null,1139.5997853398674,null,122.65835172402076,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.74119988779791246,0.80554645911233391,1.1359385253607854,1.2345539603254156,2.3704928522513908,118.52464261256954,6.1819809268906463,19.478146253774497,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,"SETEMBRO",2034,"SETEMBRO2034",null,null,1139.5997853398674,null,122.65835172402076,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.74119988779791246,0.80554645911233391,1.1359385253607854,1.2345539603254156,2.3704928522513908,118.52464261256954,6.1819809268906463,19.478146253774497,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,"OUTUBRO",2034,"OUTUBRO2034",null,null,1139.5997853398674,null,122.65835172402076,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.74119988779791246,0.80554645911233391,1.1359385253607854,1.2345539603254156,2.3704928522513908,118.52464261256954,6.1819809268906463,19.478146253774497,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,"NOVEMBRO",2034,"NOVEMBRO2034",null,null,1139.5997853398674,null,122.65835172402076,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.74119988779791246,0.80554645911233391,1.1359385253607854,1.2345539603254156,2.3704928522513908,118.52464261256954,6.1819809268906463,19.478146253774497,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,"DEZEMBRO",2034,"DEZEMBRO2034",null,null,1139.5997853398674,null,122.65835172402076,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.74119988779791246,0.80554645911233391,1.1359385253607854,1.2345539603254156,2.3704928522513908,118.52464261256954,6.1819809268906463,19.478146253774497,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139,"JANEIRO",2035,"JANEIRO2035",null,null,1236.4657670937563,null,133.08431162056252,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.80420187826073497,0.87401790813688229,1.2324933000164522,1.3394910469530759,2.5719847446927591,128.59923723463794,6.7074493056763513,21.13378868534533,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140,"FEVEREIRO",2035,"FEVEREIRO2035",null,null,1236.4657670937563,null,133.08431162056252,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.80420187826073497,0.87401790813688229,1.2324933000164522,1.3394910469530759,2.5719847446927591,128.59923723463794,6.7074493056763513,21.13378868534533,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141,"MARÇO",2035,"MARÇO2035",null,null,1236.4657670937563,null,133.08431162056252,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.80420187826073497,0.87401790813688229,1.2324933000164522,1.3394910469530759,2.5719847446927591,128.59923723463794,6.7074493056763513,21.13378868534533,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,"ABRIL",2035,"ABRIL2035",null,null,1236.4657670937563,null,133.08431162056252,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.80420187826073497,0.87401790813688229,1.2324933000164522,1.3394910469530759,2.5719847446927591,128.59923723463794,6.7074493056763513,21.13378868534533,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143,"MAIO",2035,"MAIO2035",null,null,1236.4657670937563,null,133.08431162056252,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.80420187826073497,0.87401790813688229,1.2324933000164522,1.3394910469530759,2.5719847446927591,128.59923723463794,6.7074493056763513,21.13378868534533,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,"JUNHO",2035,"JUNHO2035",null,null,1236.4657670937563,null,133.08431162056252,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.80420187826073497,0.87401790813688229,1.2324933000164522,1.3394910469530759,2.5719847446927591,128.59923723463794,6.7074493056763513,21.13378868534533,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145,"JULHO",2035,"JULHO2035",null,null,1236.4657670937563,null,133.08431162056252,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.80420187826073497,0.87401790813688229,1.2324933000164522,1.3394910469530759,2.5719847446927591,128.59923723463794,{"$f":"IF($W188<>$W187,AO187*(1+$E$46),AO187)","v":6.7074493056763513},21.13378868534533,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,"AGOSTO",2035,"AGOSTO2035",null,null,1236.4657670937563,null,133.08431162056252,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,{"$f":"IF($W189<>$W188,AI188*(1+$E$46),AI188)","v":0.80420187826073497},0.87401790813688229,1.2324933000164522,1.3394910469530759,2.5719847446927591,128.59923723463794,6.7074493056763513,21.13378868534533,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,147,"SETEMBRO",2035,"SETEMBRO2035",null,null,1236.4657670937563,null,133.08431162056252,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.80420187826073497,0.87401790813688229,1.2324933000164522,1.3394910469530759,2.5719847446927591,128.59923723463794,6.7074493056763513,21.13378868534533,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148,"OUTUBRO",2035,"OUTUBRO2035",null,null,1236.4657670937563,null,133.08431162056252,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.80420187826073497,0.87401790813688229,1.2324933000164522,1.3394910469530759,2.5719847446927591,128.59923723463794,6.7074493056763513,21.13378868534533,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149,"NOVEMBRO",2035,"NOVEMBRO2035",null,null,1236.4657670937563,null,133.08431162056252,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.80420187826073497,0.87401790813688229,1.2324933000164522,1.3394910469530759,2.5719847446927591,128.59923723463794,6.7074493056763513,21.13378868534533,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150,"DEZEMBRO",2035,"DEZEMBRO2035",null,null,1236.4657670937563,null,133.08431162056252,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.80420187826073497,0.87401790813688229,1.2324933000164522,1.3394910469530759,2.5719847446927591,128.59923723463794,6.7074493056763513,21.13378868534533,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151,"JANEIRO",2036,"JANEIRO2036",null,null,1341.5653572967253,null,144.39647810831033,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.87255903791289746,0.94830943032851722,1.3372552305178507,1.4533477859440873,2.7906034479916433,139.53017239958217,7.2775824966588409,22.93016072359968,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152,"FEVEREIRO",2036,"FEVEREIRO2036",null,null,1341.5653572967253,null,144.39647810831033,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.87255903791289746,0.94830943032851722,1.3372552305178507,1.4533477859440873,2.7906034479916433,139.53017239958217,7.2775824966588409,22.93016072359968,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153,"MARÇO",2036,"MARÇO2036",null,null,1341.5653572967253,null,144.39647810831033,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.87255903791289746,0.94830943032851722,1.3372552305178507,1.4533477859440873,2.7906034479916433,139.53017239958217,7.2775824966588409,22.93016072359968,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,154,"ABRIL",2036,"ABRIL2036",null,null,1341.5653572967253,null,144.39647810831033,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.87255903791289746,0.94830943032851722,1.3372552305178507,1.4533477859440873,2.7906034479916433,139.53017239958217,7.2775824966588409,22.93016072359968,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155,"MAIO",2036,"MAIO2036",null,null,1341.5653572967253,null,144.39647810831033,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.87255903791289746,0.94830943032851722,1.3372552305178507,1.4533477859440873,2.7906034479916433,139.53017239958217,7.2775824966588409,22.93016072359968,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156,"JUNHO",2036,"JUNHO2036",null,null,1341.5653572967253,null,144.39647810831033,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.87255903791289746,0.94830943032851722,1.3372552305178507,1.4533477859440873,2.7906034479916433,139.53017239958217,7.2775824966588409,22.93016072359968,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157,"JULHO",2036,"JULHO2036",null,null,1341.5653572967253,null,144.39647810831033,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.87255903791289746,0.94830943032851722,1.3372552305178507,1.4533477859440873,2.7906034479916433,139.53017239958217,7.2775824966588409,22.93016072359968,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158,"AGOSTO",2036,"AGOSTO2036",null,null,1341.5653572967253,null,144.39647810831033,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.87255903791289746,0.94830943032851722,1.3372552305178507,1.4533477859440873,2.7906034479916433,139.53017239958217,7.2775824966588409,22.93016072359968,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159,"SETEMBRO",2036,"SETEMBRO2036",null,null,1341.5653572967253,null,144.39647810831033,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.87255903791289746,0.94830943032851722,1.3372552305178507,1.4533477859440873,2.7906034479916433,139.53017239958217,7.2775824966588409,22.93016072359968,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160,"OUTUBRO",2036,"OUTUBRO2036",null,null,1341.5653572967253,null,144.39647810831033,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.87255903791289746,0.94830943032851722,1.3372552305178507,1.4533477859440873,2.7906034479916433,139.53017239958217,7.2775824966588409,22.93016072359968,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,161,"NOVEMBRO",2036,"NOVEMBRO2036",null,null,1341.5653572967253,null,144.39647810831033,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.87255903791289746,0.94830943032851722,1.3372552305178507,1.4533477859440873,2.7906034479916433,139.53017239958217,{"$f":"IF($W204<>$W203,AO203*(1+$E$46),AO203)","v":7.2775824966588409},22.93016072359968,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162,"DEZEMBRO",2036,"DEZEMBRO2036",null,null,1341.5653572967253,null,144.39647810831033,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,{"$f":"IF($W205<>$W204,AI204*(1+$E$46),AI204)","v":0.87255903791289746},0.94830943032851722,1.3372552305178507,1.4533477859440873,2.7906034479916433,139.53017239958217,7.2775824966588409,22.93016072359968,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163,"JANEIRO",2037,"JANEIRO2037",null,null,1455.5984126669468,null,156.6701787475167,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.94672655613549372,1.0289157319064413,1.4509219251118679,1.5768823477493348,3.0278047410709328,151.39023705354663,7.896177008874842,24.879224385105651,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,164,"FEVEREIRO",2037,"FEVEREIRO2037",null,null,1455.5984126669468,null,156.6701787475167,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.94672655613549372,1.0289157319064413,1.4509219251118679,1.5768823477493348,3.0278047410709328,151.39023705354663,7.896177008874842,24.879224385105651,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,165,"MARÇO",2037,"MARÇO2037",null,null,1455.5984126669468,null,156.6701787475167,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.94672655613549372,1.0289157319064413,1.4509219251118679,1.5768823477493348,3.0278047410709328,151.39023705354663,7.896177008874842,24.879224385105651,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166,"ABRIL",2037,"ABRIL2037",null,null,1455.5984126669468,null,156.6701787475167,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.94672655613549372,1.0289157319064413,1.4509219251118679,1.5768823477493348,3.0278047410709328,151.39023705354663,7.896177008874842,24.879224385105651,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,167,"MAIO",2037,"MAIO2037",null,null,1455.5984126669468,null,156.6701787475167,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.94672655613549372,1.0289157319064413,1.4509219251118679,1.5768823477493348,3.0278047410709328,151.39023705354663,7.896177008874842,24.879224385105651,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,168,"JUNHO",2037,"JUNHO2037",null,null,1455.5984126669468,null,156.6701787475167,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.94672655613549372,1.0289157319064413,1.4509219251118679,1.5768823477493348,3.0278047410709328,151.39023705354663,7.896177008874842,24.879224385105651,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,169,"JULHO",2037,"JULHO2037",null,null,1455.5984126669468,null,156.6701787475167,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.94672655613549372,1.0289157319064413,1.4509219251118679,1.5768823477493348,3.0278047410709328,151.39023705354663,7.896177008874842,24.879224385105651,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170,"AGOSTO",2037,"AGOSTO2037",null,null,1455.5984126669468,null,156.6701787475167,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.94672655613549372,1.0289157319064413,1.4509219251118679,1.5768823477493348,3.0278047410709328,151.39023705354663,7.896177008874842,24.879224385105651,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,171,"SETEMBRO",2037,"SETEMBRO2037",null,null,1455.5984126669468,null,156.6701787475167,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.94672655613549372,1.0289157319064413,1.4509219251118679,1.5768823477493348,3.0278047410709328,151.39023705354663,7.896177008874842,24.879224385105651,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172,"OUTUBRO",2037,"OUTUBRO2037",null,null,1455.5984126669468,null,156.6701787475167,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.94672655613549372,1.0289157319064413,1.4509219251118679,1.5768823477493348,3.0278047410709328,151.39023705354663,7.896177008874842,24.879224385105651,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173,"NOVEMBRO",2037,"NOVEMBRO2037",null,null,1455.5984126669468,null,156.6701787475167,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.94672655613549372,1.0289157319064413,1.4509219251118679,1.5768823477493348,3.0278047410709328,151.39023705354663,7.896177008874842,24.879224385105651,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174,"DEZEMBRO",2037,"DEZEMBRO2037",null,null,1455.5984126669468,null,156.6701787475167,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,0.94672655613549372,1.0289157319064413,1.4509219251118679,1.5768823477493348,3.0278047410709328,151.39023705354663,7.896177008874842,24.879224385105651,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175,"JANEIRO",2038,"JANEIRO2038",null,null,1579.3242777436374,null,169.98714394105562,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.0271983134070106,1.1163735691184886,1.5742502887463767,1.7109173473080281,3.285168144061962,164.2584072030981,8.5673520546292039,26.993958457839632,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176,"FEVEREIRO",2038,"FEVEREIRO2038",null,null,1579.3242777436374,null,169.98714394105562,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.0271983134070106,1.1163735691184886,1.5742502887463767,1.7109173473080281,3.285168144061962,164.2584072030981,8.5673520546292039,26.993958457839632,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,177,"MARÇO",2038,"MARÇO2038",null,null,1579.3242777436374,null,169.98714394105562,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.0271983134070106,1.1163735691184886,1.5742502887463767,1.7109173473080281,3.285168144061962,164.2584072030981,{"$f":"IF($W220<>$W219,AO219*(1+$E$46),AO219)","v":8.5673520546292039},26.993958457839632,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,178,"ABRIL",2038,"ABRIL2038",null,null,1579.3242777436374,null,169.98714394105562,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,{"$f":"IF($W221<>$W220,AI220*(1+$E$46),AI220)","v":1.0271983134070106},1.1163735691184886,1.5742502887463767,1.7109173473080281,3.285168144061962,164.2584072030981,8.5673520546292039,26.993958457839632,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,179,"MAIO",2038,"MAIO2038",null,null,1579.3242777436374,null,169.98714394105562,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.0271983134070106,1.1163735691184886,1.5742502887463767,1.7109173473080281,3.285168144061962,164.2584072030981,8.5673520546292039,26.993958457839632,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,"JUNHO",2038,"JUNHO2038",null,null,1579.3242777436374,null,169.98714394105562,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.0271983134070106,1.1163735691184886,1.5742502887463767,1.7109173473080281,3.285168144061962,164.2584072030981,8.5673520546292039,26.993958457839632,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181,"JULHO",2038,"JULHO2038",null,null,1579.3242777436374,null,169.98714394105562,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.0271983134070106,1.1163735691184886,1.5742502887463767,1.7109173473080281,3.285168144061962,164.2584072030981,8.5673520546292039,26.993958457839632,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,182,"AGOSTO",2038,"AGOSTO2038",null,null,1579.3242777436374,null,169.98714394105562,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.0271983134070106,1.1163735691184886,1.5742502887463767,1.7109173473080281,3.285168144061962,164.2584072030981,8.5673520546292039,26.993958457839632,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,183,"SETEMBRO",2038,"SETEMBRO2038",null,null,1579.3242777436374,null,169.98714394105562,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.0271983134070106,1.1163735691184886,1.5742502887463767,1.7109173473080281,3.285168144061962,164.2584072030981,8.5673520546292039,26.993958457839632,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,184,"OUTUBRO",2038,"OUTUBRO2038",null,null,1579.3242777436374,null,169.98714394105562,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.0271983134070106,1.1163735691184886,1.5742502887463767,1.7109173473080281,3.285168144061962,164.2584072030981,8.5673520546292039,26.993958457839632,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185,"NOVEMBRO",2038,"NOVEMBRO2038",null,null,1579.3242777436374,null,169.98714394105562,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.0271983134070106,1.1163735691184886,1.5742502887463767,1.7109173473080281,3.285168144061962,164.2584072030981,8.5673520546292039,26.993958457839632,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186,"DEZEMBRO",2038,"DEZEMBRO2038",null,null,1579.3242777436374,null,169.98714394105562,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.0271983134070106,1.1163735691184886,1.5742502887463767,1.7109173473080281,3.285168144061962,164.2584072030981,8.5673520546292039,26.993958457839632,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,187,"JANEIRO",2039,"JANEIRO2039",null,null,1713.5668413518465,null,184.43605117604534,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.1145101700466065,1.2112653224935601,1.7080615632898186,1.8563453218292105,3.5644074363072287,178.22037181536143,9.2955769792726866,29.288444926756,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,188,"FEVEREIRO",2039,"FEVEREIRO2039",null,null,1713.5668413518465,null,184.43605117604534,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.1145101700466065,1.2112653224935601,1.7080615632898186,1.8563453218292105,3.5644074363072287,178.22037181536143,9.2955769792726866,29.288444926756,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189,"MARÇO",2039,"MARÇO2039",null,null,1713.5668413518465,null,184.43605117604534,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.1145101700466065,1.2112653224935601,1.7080615632898186,1.8563453218292105,3.5644074363072287,178.22037181536143,9.2955769792726866,29.288444926756,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190,"ABRIL",2039,"ABRIL2039",null,null,1713.5668413518465,null,184.43605117604534,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.1145101700466065,1.2112653224935601,1.7080615632898186,1.8563453218292105,3.5644074363072287,178.22037181536143,9.2955769792726866,29.288444926756,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,191,"MAIO",2039,"MAIO2039",null,null,1713.5668413518465,null,184.43605117604534,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.1145101700466065,1.2112653224935601,1.7080615632898186,1.8563453218292105,3.5644074363072287,178.22037181536143,9.2955769792726866,29.288444926756,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,192,"JUNHO",2039,"JUNHO2039",null,null,1713.5668413518465,null,184.43605117604534,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.1145101700466065,1.2112653224935601,1.7080615632898186,1.8563453218292105,3.5644074363072287,{"$f":"AM235*VLOOKUP($E$49,$AA$24:$AC$26,3,)","v":178.22037181536143},9.2955769792726866,29.288444926756,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193,{"$f":"UPPER(TEXT(EDATE($H$35,U236),\"MMMM\"))","v":"JULHO"},{"$f":"IF(V235=$V$35,W235+1,W235)","v":2039},{"$f":"V236&W236","v":"JULHO2039"},null,null,1713.5668413518465,null,184.43605117604534,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.1145101700466065,1.2112653224935601,1.7080615632898186,1.8563453218292105,3.5644074363072287,178.22037181536143,{"$f":"IF($W236<>$W235,AO235*(1+$E$46),AO235)","v":9.2955769792726866},29.288444926756,{"$f":"IF(E243=\"sim\",IF(E244=\"sim\",AP236*AR236,AO236*AR236),0)","v":0},{"$f":"IF($E$52>$E$53,$E$52-$E$53,0)","v":0},{"$f":"(AQ236/(1-$I$3)-AQ236)*$J$7+(AQ236/(1-$I$4)-AQ236)+(AQ236/(1-$I$5)-AQ236)+AQ236","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,194,"AGOSTO",2039,"AGOSTO2039",null,null,{"$f":"AF237*AM237+AC237","v":1713.5668413518465},null,{"$f":"IF(W237<>W236,AC236*(1+$E$46),AC236)","v":184.43605117604534},null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,{"$f":"IF($W237<>$W236,AI236*(1+$E$46),AI236)","v":1.1145101700466065},1.2112653224935601,1.7080615632898186,1.8563453218292105,3.5644074363072287,178.22037181536143,9.2955769792726866,29.288444926756,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,195,"SETEMBRO",2039,"SETEMBRO2039",null,null,1713.5668413518465,null,184.43605117604534,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.1145101700466065,1.2112653224935601,1.7080615632898186,1.8563453218292105,3.5644074363072287,178.22037181536143,9.2955769792726866,29.288444926756,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196,"OUTUBRO",2039,"OUTUBRO2039",null,null,1713.5668413518465,null,184.43605117604534,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.1145101700466065,1.2112653224935601,1.7080615632898186,1.8563453218292105,3.5644074363072287,178.22037181536143,9.2955769792726866,29.288444926756,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197,"NOVEMBRO",2039,"NOVEMBRO2039",null,null,1713.5668413518465,null,184.43605117604534,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.1145101700466065,1.2112653224935601,1.7080615632898186,1.8563453218292105,3.5644074363072287,178.22037181536143,9.2955769792726866,29.288444926756,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,198,"DEZEMBRO",2039,"DEZEMBRO2039",null,null,1713.5668413518465,null,184.43605117604534,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.1145101700466065,1.2112653224935601,1.7080615632898186,1.8563453218292105,3.5644074363072287,178.22037181536143,9.2955769792726866,29.288444926756,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,199,"JANEIRO",2040,"JANEIRO2040",null,null,1859.2200228667532,null,200.11311552600918,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.2092435345005679,1.3142228749055127,1.8532467961694532,2.0141346741846933,3.8673820683933431,193.36910341966714,10.085701022510865,31.77796274553026,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,"FEVEREIRO",2040,"FEVEREIRO2040",null,null,1859.2200228667532,null,200.11311552600918,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.2092435345005679,1.3142228749055127,1.8532467961694532,2.0141346741846933,3.8673820683933431,193.36910341966714,10.085701022510865,31.77796274553026,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,201,"MARÇO",2040,"MARÇO2040",null,null,1859.2200228667532,null,200.11311552600918,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.2092435345005679,1.3142228749055127,1.8532467961694532,2.0141346741846933,3.8673820683933431,193.36910341966714,10.085701022510865,31.77796274553026,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,202,"ABRIL",2040,"ABRIL2040",null,null,1859.2200228667532,null,200.11311552600918,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.2092435345005679,1.3142228749055127,1.8532467961694532,2.0141346741846933,3.8673820683933431,193.36910341966714,10.085701022510865,31.77796274553026,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,203,"MAIO",2040,"MAIO2040",null,null,1859.2200228667532,null,200.11311552600918,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.2092435345005679,1.3142228749055127,1.8532467961694532,2.0141346741846933,3.8673820683933431,193.36910341966714,10.085701022510865,31.77796274553026,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204,"JUNHO",2040,"JUNHO2040",null,null,1859.2200228667532,null,200.11311552600918,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.2092435345005679,1.3142228749055127,1.8532467961694532,2.0141346741846933,3.8673820683933431,193.36910341966714,10.085701022510865,31.77796274553026,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,205,"JULHO",2040,"JULHO2040",null,null,1859.2200228667532,null,200.11311552600918,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.2092435345005679,1.3142228749055127,1.8532467961694532,2.0141346741846933,3.8673820683933431,193.36910341966714,10.085701022510865,31.77796274553026,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,206,"AGOSTO",2040,"AGOSTO2040",null,null,1859.2200228667532,null,200.11311552600918,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.2092435345005679,1.3142228749055127,1.8532467961694532,2.0141346741846933,3.8673820683933431,193.36910341966714,10.085701022510865,31.77796274553026,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,207,"SETEMBRO",2040,"SETEMBRO2040",null,null,1859.2200228667532,null,200.11311552600918,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.2092435345005679,1.3142228749055127,1.8532467961694532,2.0141346741846933,3.8673820683933431,193.36910341966714,10.085701022510865,31.77796274553026,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,208,"OUTUBRO",2040,"OUTUBRO2040",null,null,1859.2200228667532,null,200.11311552600918,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.2092435345005679,1.3142228749055127,1.8532467961694532,2.0141346741846933,3.8673820683933431,193.36910341966714,10.085701022510865,31.77796274553026,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209,"NOVEMBRO",2040,"NOVEMBRO2040",null,null,1859.2200228667532,null,200.11311552600918,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.2092435345005679,1.3142228749055127,1.8532467961694532,2.0141346741846933,3.8673820683933431,193.36910341966714,{"$f":"IF($W252<>$W251,AO251*(1+$E$46),AO251)","v":10.085701022510865},31.77796274553026,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210,"DEZEMBRO",2040,"DEZEMBRO2040",null,null,1859.2200228667532,null,200.11311552600918,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,{"$f":"IF($W253<>$W252,AI252*(1+$E$46),AI252)","v":1.2092435345005679},1.3142228749055127,1.8532467961694532,2.0141346741846933,3.8673820683933431,193.36910341966714,10.085701022510865,31.77796274553026,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,211,"JANEIRO",2041,"JANEIRO2041",null,null,2017.2537248104275,null,217.12273034571996,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.3120292349331162,1.4259318192724812,2.0107727738438568,2.1853361214903919,4.1961095442067773,209.80547721033886,10.942985609424287,34.479089578900329,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,212,"FEVEREIRO",2041,"FEVEREIRO2041",null,null,2017.2537248104275,null,217.12273034571996,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.3120292349331162,1.4259318192724812,2.0107727738438568,2.1853361214903919,4.1961095442067773,209.80547721033886,10.942985609424287,34.479089578900329,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213,"MARÇO",2041,"MARÇO2041",null,null,2017.2537248104275,null,217.12273034571996,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.3120292349331162,1.4259318192724812,2.0107727738438568,2.1853361214903919,4.1961095442067773,209.80547721033886,10.942985609424287,34.479089578900329,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214,"ABRIL",2041,"ABRIL2041",null,null,2017.2537248104275,null,217.12273034571996,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.3120292349331162,1.4259318192724812,2.0107727738438568,2.1853361214903919,4.1961095442067773,209.80547721033886,10.942985609424287,34.479089578900329,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,215,"MAIO",2041,"MAIO2041",null,null,2017.2537248104275,null,217.12273034571996,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.3120292349331162,1.4259318192724812,2.0107727738438568,2.1853361214903919,4.1961095442067773,209.80547721033886,10.942985609424287,34.479089578900329,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,216,"JUNHO",2041,"JUNHO2041",null,null,2017.2537248104275,null,217.12273034571996,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.3120292349331162,1.4259318192724812,2.0107727738438568,2.1853361214903919,4.1961095442067773,209.80547721033886,10.942985609424287,34.479089578900329,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,217,"JULHO",2041,"JULHO2041",null,null,2017.2537248104275,null,217.12273034571996,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.3120292349331162,1.4259318192724812,2.0107727738438568,2.1853361214903919,4.1961095442067773,209.80547721033886,10.942985609424287,34.479089578900329,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,218,"AGOSTO",2041,"AGOSTO2041",null,null,2017.2537248104275,null,217.12273034571996,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.3120292349331162,1.4259318192724812,2.0107727738438568,2.1853361214903919,4.1961095442067773,209.80547721033886,10.942985609424287,34.479089578900329,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219,"SETEMBRO",2041,"SETEMBRO2041",null,null,2017.2537248104275,null,217.12273034571996,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.3120292349331162,1.4259318192724812,2.0107727738438568,2.1853361214903919,4.1961095442067773,209.80547721033886,10.942985609424287,34.479089578900329,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,220,"OUTUBRO",2041,"OUTUBRO2041",null,null,2017.2537248104275,null,217.12273034571996,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.3120292349331162,1.4259318192724812,2.0107727738438568,2.1853361214903919,4.1961095442067773,209.80547721033886,10.942985609424287,34.479089578900329,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,221,"NOVEMBRO",2041,"NOVEMBRO2041",null,null,2017.2537248104275,null,217.12273034571996,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.3120292349331162,1.4259318192724812,2.0107727738438568,2.1853361214903919,4.1961095442067773,209.80547721033886,10.942985609424287,34.479089578900329,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222,"DEZEMBRO",2041,"DEZEMBRO2041",null,null,2017.2537248104275,null,217.12273034571996,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.3120292349331162,1.4259318192724812,2.0107727738438568,2.1853361214903919,4.1961095442067773,209.80547721033886,10.942985609424287,34.479089578900329,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,223,"JANEIRO",2042,"JANEIRO2042",null,null,2188.720291419314,null,235.57816242510614,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.423551719902431,1.5471360239106422,2.1816884596205846,2.3710896918170752,4.5527788554643536,227.63894277321768,11.87313938622535,37.409812193106852,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,224,"FEVEREIRO",2042,"FEVEREIRO2042",null,null,2188.720291419314,null,235.57816242510614,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.423551719902431,1.5471360239106422,2.1816884596205846,2.3710896918170752,4.5527788554643536,227.63894277321768,11.87313938622535,37.409812193106852,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,225,"MARÇO",2042,"MARÇO2042",null,null,2188.720291419314,null,235.57816242510614,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.423551719902431,1.5471360239106422,2.1816884596205846,2.3710896918170752,4.5527788554643536,227.63894277321768,{"$f":"IF($W268<>$W267,AO267*(1+$E$46),AO267)","v":11.87313938622535},37.409812193106852,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,226,"ABRIL",2042,"ABRIL2042",null,null,2188.720291419314,null,235.57816242510614,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,{"$f":"IF($W269<>$W268,AI268*(1+$E$46),AI268)","v":1.423551719902431},1.5471360239106422,2.1816884596205846,2.3710896918170752,4.5527788554643536,227.63894277321768,11.87313938622535,37.409812193106852,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,227,"MAIO",2042,"MAIO2042",null,null,2188.720291419314,null,235.57816242510614,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.423551719902431,1.5471360239106422,2.1816884596205846,2.3710896918170752,4.5527788554643536,227.63894277321768,11.87313938622535,37.409812193106852,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,228,"JUNHO",2042,"JUNHO2042",null,null,2188.720291419314,null,235.57816242510614,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.423551719902431,1.5471360239106422,2.1816884596205846,2.3710896918170752,4.5527788554643536,227.63894277321768,11.87313938622535,37.409812193106852,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,229,"JULHO",2042,"JULHO2042",null,null,2188.720291419314,null,235.57816242510614,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.423551719902431,1.5471360239106422,2.1816884596205846,2.3710896918170752,4.5527788554643536,227.63894277321768,11.87313938622535,37.409812193106852,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230,"AGOSTO",2042,"AGOSTO2042",null,null,2188.720291419314,null,235.57816242510614,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.423551719902431,1.5471360239106422,2.1816884596205846,2.3710896918170752,4.5527788554643536,227.63894277321768,11.87313938622535,37.409812193106852,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,231,"SETEMBRO",2042,"SETEMBRO2042",null,null,2188.720291419314,null,235.57816242510614,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.423551719902431,1.5471360239106422,2.1816884596205846,2.3710896918170752,4.5527788554643536,227.63894277321768,11.87313938622535,37.409812193106852,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,232,"OUTUBRO",2042,"OUTUBRO2042",null,null,2188.720291419314,null,235.57816242510614,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.423551719902431,1.5471360239106422,2.1816884596205846,2.3710896918170752,4.5527788554643536,227.63894277321768,11.87313938622535,37.409812193106852,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,233,"NOVEMBRO",2042,"NOVEMBRO2042",null,null,2188.720291419314,null,235.57816242510614,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.423551719902431,1.5471360239106422,2.1816884596205846,2.3710896918170752,4.5527788554643536,227.63894277321768,11.87313938622535,37.409812193106852,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,234,"DEZEMBRO",2042,"DEZEMBRO2042",null,null,2188.720291419314,null,235.57816242510614,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.423551719902431,1.5471360239106422,2.1816884596205846,2.3710896918170752,4.5527788554643536,227.63894277321768,11.87313938622535,37.409812193106852,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,235,"JANEIRO",2043,"JANEIRO2043",null,null,2374.7615161899553,null,255.60230623124016,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.5445536160941375,1.6786425859430467,2.367131978688334,2.5726323156215263,4.9397650581788231,246.98825290894115,12.882356234054505,40.58964622952093,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,236,"FEVEREIRO",2043,"FEVEREIRO2043",null,null,2374.7615161899553,null,255.60230623124016,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.5445536160941375,1.6786425859430467,2.367131978688334,2.5726323156215263,4.9397650581788231,246.98825290894115,12.882356234054505,40.58964622952093,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,237,"MARÇO",2043,"MARÇO2043",null,null,2374.7615161899553,null,255.60230623124016,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.5445536160941375,1.6786425859430467,2.367131978688334,2.5726323156215263,4.9397650581788231,246.98825290894115,12.882356234054505,40.58964622952093,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,238,"ABRIL",2043,"ABRIL2043",null,null,2374.7615161899553,null,255.60230623124016,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.5445536160941375,1.6786425859430467,2.367131978688334,2.5726323156215263,4.9397650581788231,246.98825290894115,12.882356234054505,40.58964622952093,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239,"MAIO",2043,"MAIO2043",null,null,2374.7615161899553,null,255.60230623124016,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.5445536160941375,1.6786425859430467,2.367131978688334,2.5726323156215263,4.9397650581788231,246.98825290894115,12.882356234054505,40.58964622952093,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240,"JUNHO",2043,"JUNHO2043",null,null,2374.7615161899553,null,255.60230623124016,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.5445536160941375,1.6786425859430467,2.367131978688334,2.5726323156215263,4.9397650581788231,246.98825290894115,12.882356234054505,40.58964622952093,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,241,"JULHO",2043,"JULHO2043",null,null,2374.7615161899553,null,255.60230623124016,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.5445536160941375,1.6786425859430467,2.367131978688334,2.5726323156215263,4.9397650581788231,246.98825290894115,{"$f":"IF($W284<>$W283,AO283*(1+$E$46),AO283)","v":12.882356234054505},40.58964622952093,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,242,"AGOSTO",2043,"AGOSTO2043",null,null,2374.7615161899553,null,255.60230623124016,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,{"$f":"IF($W285<>$W284,AI284*(1+$E$46),AI284)","v":1.5445536160941375},1.6786425859430467,2.367131978688334,2.5726323156215263,4.9397650581788231,246.98825290894115,12.882356234054505,40.58964622952093,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,"SETEMBRO",2043,"SETEMBRO2043",null,null,2374.7615161899553,null,255.60230623124016,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.5445536160941375,1.6786425859430467,2.367131978688334,2.5726323156215263,4.9397650581788231,246.98825290894115,12.882356234054505,40.58964622952093,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,244,"OUTUBRO",2043,"OUTUBRO2043",null,null,2374.7615161899553,null,255.60230623124016,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.5445536160941375,1.6786425859430467,2.367131978688334,2.5726323156215263,4.9397650581788231,246.98825290894115,12.882356234054505,40.58964622952093,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,245,"NOVEMBRO",2043,"NOVEMBRO2043",null,null,2374.7615161899553,null,255.60230623124016,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.5445536160941375,1.6786425859430467,2.367131978688334,2.5726323156215263,4.9397650581788231,246.98825290894115,12.882356234054505,40.58964622952093,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,246,"DEZEMBRO",2043,"DEZEMBRO2043",null,null,2374.7615161899553,null,255.60230623124016,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.5445536160941375,1.6786425859430467,2.367131978688334,2.5726323156215263,4.9397650581788231,246.98825290894115,12.882356234054505,40.58964622952093,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,247,"JANEIRO",2044,"JANEIRO2044",null,null,2576.6162450661018,null,277.32850226089556,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.6758406734621392,1.8213272057482057,2.5683381968768422,2.791306062449356,5.3596450881240232,267.98225440620115,13.977356513949138,44.039766159030208,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,248,"FEVEREIRO",2044,"FEVEREIRO2044",null,null,2576.6162450661018,null,277.32850226089556,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.6758406734621392,1.8213272057482057,2.5683381968768422,2.791306062449356,5.3596450881240232,267.98225440620115,13.977356513949138,44.039766159030208,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,249,"MARÇO",2044,"MARÇO2044",null,null,2576.6162450661018,null,277.32850226089556,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.6758406734621392,1.8213272057482057,2.5683381968768422,2.791306062449356,5.3596450881240232,267.98225440620115,13.977356513949138,44.039766159030208,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250,"ABRIL",2044,"ABRIL2044",null,null,2576.6162450661018,null,277.32850226089556,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.6758406734621392,1.8213272057482057,2.5683381968768422,2.791306062449356,5.3596450881240232,267.98225440620115,13.977356513949138,44.039766159030208,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251,"MAIO",2044,"MAIO2044",null,null,2576.6162450661018,null,277.32850226089556,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.6758406734621392,1.8213272057482057,2.5683381968768422,2.791306062449356,5.3596450881240232,267.98225440620115,13.977356513949138,44.039766159030208,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,252,"JUNHO",2044,"JUNHO2044",null,null,2576.6162450661018,null,277.32850226089556,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.6758406734621392,1.8213272057482057,2.5683381968768422,2.791306062449356,5.3596450881240232,267.98225440620115,13.977356513949138,44.039766159030208,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,253,"JULHO",2044,"JULHO2044",null,null,2576.6162450661018,null,277.32850226089556,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.6758406734621392,1.8213272057482057,2.5683381968768422,2.791306062449356,5.3596450881240232,267.98225440620115,13.977356513949138,44.039766159030208,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,254,"AGOSTO",2044,"AGOSTO2044",null,null,2576.6162450661018,null,277.32850226089556,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.6758406734621392,1.8213272057482057,2.5683381968768422,2.791306062449356,5.3596450881240232,267.98225440620115,13.977356513949138,44.039766159030208,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255,"SETEMBRO",2044,"SETEMBRO2044",null,null,2576.6162450661018,null,277.32850226089556,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.6758406734621392,1.8213272057482057,2.5683381968768422,2.791306062449356,5.3596450881240232,267.98225440620115,13.977356513949138,44.039766159030208,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,256,"OUTUBRO",2044,"OUTUBRO2044",null,null,2576.6162450661018,null,277.32850226089556,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.6758406734621392,1.8213272057482057,2.5683381968768422,2.791306062449356,5.3596450881240232,{"$f":"AM299*VLOOKUP($E$49,$AA$24:$AC$26,3,)","v":267.98225440620115},13.977356513949138,44.039766159030208,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,257,{"$f":"UPPER(TEXT(EDATE($H$35,U300),\"MMMM\"))","v":"NOVEMBRO"},{"$f":"IF(V299=$V$35,W299+1,W299)","v":2044},{"$f":"V300&W300","v":"NOVEMBRO2044"},null,null,2576.6162450661018,null,277.32850226089556,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.6758406734621392,1.8213272057482057,2.5683381968768422,2.791306062449356,5.3596450881240232,267.98225440620115,{"$f":"IF($W300<>$W299,AO299*(1+$E$46),AO299)","v":13.977356513949138},44.039766159030208,{"$f":"IF(E307=\"sim\",IF(E308=\"sim\",AP300*AR300,AO300*AR300),0)","v":0},{"$f":"IF($E$52>$E$53,$E$52-$E$53,0)","v":0},{"$f":"(AQ300/(1-$I$3)-AQ300)*$J$7+(AQ300/(1-$I$4)-AQ300)+(AQ300/(1-$I$5)-AQ300)+AQ300","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,258,"DEZEMBRO",2044,"DEZEMBRO2044",null,null,{"$f":"AF301*AM301+AC301","v":2576.6162450661018},null,{"$f":"IF(W301<>W300,AC300*(1+$E$46),AC300)","v":277.32850226089556},null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,{"$f":"IF($W301<>$W300,AI300*(1+$E$46),AI300)","v":1.6758406734621392},1.8213272057482057,2.5683381968768422,2.791306062449356,5.3596450881240232,267.98225440620115,13.977356513949138,44.039766159030208,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,259,"JANEIRO",2045,"JANEIRO2045",null,null,2795.6286258967202,null,300.90142495307168,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.818287130706421,1.9761400182368032,2.7866469436113737,3.0285670777575513,5.8152149206145651,290.76074603072823,15.165431817634815,47.783146282547776,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,"FEVEREIRO",2045,"FEVEREIRO2045",null,null,2795.6286258967202,null,300.90142495307168,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.818287130706421,1.9761400182368032,2.7866469436113737,3.0285670777575513,5.8152149206145651,290.76074603072823,15.165431817634815,47.783146282547776,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,261,"MARÇO",2045,"MARÇO2045",null,null,2795.6286258967202,null,300.90142495307168,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.818287130706421,1.9761400182368032,2.7866469436113737,3.0285670777575513,5.8152149206145651,290.76074603072823,15.165431817634815,47.783146282547776,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,262,"ABRIL",2045,"ABRIL2045",null,null,2795.6286258967202,null,300.90142495307168,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.818287130706421,1.9761400182368032,2.7866469436113737,3.0285670777575513,5.8152149206145651,290.76074603072823,15.165431817634815,47.783146282547776,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,263,"MAIO",2045,"MAIO2045",null,null,2795.6286258967202,null,300.90142495307168,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.818287130706421,1.9761400182368032,2.7866469436113737,3.0285670777575513,5.8152149206145651,290.76074603072823,15.165431817634815,47.783146282547776,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,264,"JUNHO",2045,"JUNHO2045",null,null,2795.6286258967202,null,300.90142495307168,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.818287130706421,1.9761400182368032,2.7866469436113737,3.0285670777575513,5.8152149206145651,290.76074603072823,15.165431817634815,47.783146282547776,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,265,"JULHO",2045,"JULHO2045",null,null,2795.6286258967202,null,300.90142495307168,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.818287130706421,1.9761400182368032,2.7866469436113737,3.0285670777575513,5.8152149206145651,290.76074603072823,15.165431817634815,47.783146282547776,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,266,"AGOSTO",2045,"AGOSTO2045",null,null,2795.6286258967202,null,300.90142495307168,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.818287130706421,1.9761400182368032,2.7866469436113737,3.0285670777575513,5.8152149206145651,290.76074603072823,15.165431817634815,47.783146282547776,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,267,"SETEMBRO",2045,"SETEMBRO2045",null,null,2795.6286258967202,null,300.90142495307168,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.818287130706421,1.9761400182368032,2.7866469436113737,3.0285670777575513,5.8152149206145651,290.76074603072823,15.165431817634815,47.783146282547776,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,268,"OUTUBRO",2045,"OUTUBRO2045",null,null,2795.6286258967202,null,300.90142495307168,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.818287130706421,1.9761400182368032,2.7866469436113737,3.0285670777575513,5.8152149206145651,290.76074603072823,15.165431817634815,47.783146282547776,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,269,"NOVEMBRO",2045,"NOVEMBRO2045",null,null,2795.6286258967202,null,300.90142495307168,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.818287130706421,1.9761400182368032,2.7866469436113737,3.0285670777575513,5.8152149206145651,290.76074603072823,15.165431817634815,47.783146282547776,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,270,"DEZEMBRO",2045,"DEZEMBRO2045",null,null,2795.6286258967202,null,300.90142495307168,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.818287130706421,1.9761400182368032,2.7866469436113737,3.0285670777575513,5.8152149206145651,290.76074603072823,15.165431817634815,47.783146282547776,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,271,"JANEIRO",2046,"JANEIRO2046",null,null,3033.2570590979412,null,326.47804607408278,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.9728415368164667,2.1441119197869316,3.0235119338183405,3.2859952793669431,6.3095081888668032,315.47540944334014,16.454493522133774,51.844713716564335,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,272,"FEVEREIRO",2046,"FEVEREIRO2046",null,null,3033.2570590979412,null,326.47804607408278,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.9728415368164667,2.1441119197869316,3.0235119338183405,3.2859952793669431,6.3095081888668032,315.47540944334014,16.454493522133774,51.844713716564335,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,273,"MARÇO",2046,"MARÇO2046",null,null,3033.2570590979412,null,326.47804607408278,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.9728415368164667,2.1441119197869316,3.0235119338183405,3.2859952793669431,6.3095081888668032,315.47540944334014,{"$f":"IF($W316<>$W315,AO315*(1+$E$46),AO315)","v":16.454493522133774},51.844713716564335,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,274,"ABRIL",2046,"ABRIL2046",null,null,3033.2570590979412,null,326.47804607408278,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,{"$f":"IF($W317<>$W316,AI316*(1+$E$46),AI316)","v":1.9728415368164667},2.1441119197869316,3.0235119338183405,3.2859952793669431,6.3095081888668032,315.47540944334014,16.454493522133774,51.844713716564335,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,275,"MAIO",2046,"MAIO2046",null,null,3033.2570590979412,null,326.47804607408278,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.9728415368164667,2.1441119197869316,3.0235119338183405,3.2859952793669431,6.3095081888668032,315.47540944334014,16.454493522133774,51.844713716564335,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,276,"JUNHO",2046,"JUNHO2046",null,null,3033.2570590979412,null,326.47804607408278,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.9728415368164667,2.1441119197869316,3.0235119338183405,3.2859952793669431,6.3095081888668032,315.47540944334014,16.454493522133774,51.844713716564335,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,277,"JULHO",2046,"JULHO2046",null,null,3033.2570590979412,null,326.47804607408278,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.9728415368164667,2.1441119197869316,3.0235119338183405,3.2859952793669431,6.3095081888668032,315.47540944334014,16.454493522133774,51.844713716564335,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,278,"AGOSTO",2046,"AGOSTO2046",null,null,3033.2570590979412,null,326.47804607408278,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.9728415368164667,2.1441119197869316,3.0235119338183405,3.2859952793669431,6.3095081888668032,315.47540944334014,16.454493522133774,51.844713716564335,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,279,"SETEMBRO",2046,"SETEMBRO2046",null,null,3033.2570590979412,null,326.47804607408278,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.9728415368164667,2.1441119197869316,3.0235119338183405,3.2859952793669431,6.3095081888668032,315.47540944334014,16.454493522133774,51.844713716564335,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,280,"OUTUBRO",2046,"OUTUBRO2046",null,null,3033.2570590979412,null,326.47804607408278,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.9728415368164667,2.1441119197869316,3.0235119338183405,3.2859952793669431,6.3095081888668032,315.47540944334014,16.454493522133774,51.844713716564335,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,281,"NOVEMBRO",2046,"NOVEMBRO2046",null,null,3033.2570590979412,null,326.47804607408278,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.9728415368164667,2.1441119197869316,3.0235119338183405,3.2859952793669431,6.3095081888668032,315.47540944334014,16.454493522133774,51.844713716564335,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,282,"DEZEMBRO",2046,"DEZEMBRO2046",null,null,3033.2570590979412,null,326.47804607408278,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,1.9728415368164667,2.1441119197869316,3.0235119338183405,3.2859952793669431,6.3095081888668032,315.47540944334014,16.454493522133774,51.844713716564335,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,283,"JANEIRO",2047,"JANEIRO2047",null,null,3291.0839091212665,null,354.22867999037982,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,2.1405330674458662,2.3263614329688207,3.2805104481928993,3.5653048781131331,6.8458163849204814,342.29081924602406,17.853125471515146,56.251514382472301,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,284,"FEVEREIRO",2047,"FEVEREIRO2047",null,null,3291.0839091212665,null,354.22867999037982,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,2.1405330674458662,2.3263614329688207,3.2805104481928993,3.5653048781131331,6.8458163849204814,342.29081924602406,17.853125471515146,56.251514382472301,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,285,"MARÇO",2047,"MARÇO2047",null,null,3291.0839091212665,null,354.22867999037982,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,2.1405330674458662,2.3263614329688207,3.2805104481928993,3.5653048781131331,6.8458163849204814,342.29081924602406,17.853125471515146,56.251514382472301,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,286,"ABRIL",2047,"ABRIL2047",null,null,3291.0839091212665,null,354.22867999037982,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,2.1405330674458662,2.3263614329688207,3.2805104481928993,3.5653048781131331,6.8458163849204814,342.29081924602406,17.853125471515146,56.251514382472301,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,287,"MAIO",2047,"MAIO2047",null,null,3291.0839091212665,null,354.22867999037982,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,2.1405330674458662,2.3263614329688207,3.2805104481928993,3.5653048781131331,6.8458163849204814,342.29081924602406,17.853125471515146,56.251514382472301,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,288,"JUNHO",2047,"JUNHO2047",null,null,3291.0839091212665,null,354.22867999037982,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,2.1405330674458662,2.3263614329688207,3.2805104481928993,3.5653048781131331,6.8458163849204814,342.29081924602406,17.853125471515146,56.251514382472301,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,289,"JULHO",2047,"JULHO2047",null,null,3291.0839091212665,null,354.22867999037982,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,2.1405330674458662,2.3263614329688207,3.2805104481928993,3.5653048781131331,6.8458163849204814,342.29081924602406,{"$f":"IF($W332<>$W331,AO331*(1+$E$46),AO331)","v":17.853125471515146},56.251514382472301,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,290,"AGOSTO",2047,"AGOSTO2047",null,null,3291.0839091212665,null,354.22867999037982,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,{"$f":"IF($W333<>$W332,AI332*(1+$E$46),AI332)","v":2.1405330674458662},2.3263614329688207,3.2805104481928993,3.5653048781131331,6.8458163849204814,342.29081924602406,17.853125471515146,56.251514382472301,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,291,"SETEMBRO",2047,"SETEMBRO2047",null,null,3291.0839091212665,null,354.22867999037982,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,2.1405330674458662,2.3263614329688207,3.2805104481928993,3.5653048781131331,6.8458163849204814,342.29081924602406,17.853125471515146,56.251514382472301,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,292,"OUTUBRO",2047,"OUTUBRO2047",null,null,3291.0839091212665,null,354.22867999037982,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,2.1405330674458662,2.3263614329688207,3.2805104481928993,3.5653048781131331,6.8458163849204814,342.29081924602406,17.853125471515146,56.251514382472301,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,293,"NOVEMBRO",2047,"NOVEMBRO2047",null,null,3291.0839091212665,null,354.22867999037982,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,2.1405330674458662,2.3263614329688207,3.2805104481928993,3.5653048781131331,6.8458163849204814,342.29081924602406,17.853125471515146,56.251514382472301,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,294,"DEZEMBRO",2047,"DEZEMBRO2047",null,null,3291.0839091212665,null,354.22867999037982,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,2.1405330674458662,2.3263614329688207,3.2805104481928993,3.5653048781131331,6.8458163849204814,342.29081924602406,17.853125471515146,56.251514382472301,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,295,"JANEIRO",2048,"JANEIRO2048",null,null,3570.8260413965736,null,384.33811778956209,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,2.322478378178765,2.5241021547711702,3.5593538362892958,3.8683557927527494,7.4277107776387217,371.3855388819361,19.370641136593932,61.032893104982442,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,296,{"$f":"UPPER(TEXT(EDATE($H$35,U339),\"MMMM\"))","v":"FEVEREIRO"},2048,"FEVEREIRO2048",null,null,3570.8260413965736,null,384.33811778956209,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,2.322478378178765,2.5241021547711702,3.5593538362892958,3.8683557927527494,7.4277107776387217,371.3855388819361,19.370641136593932,61.032893104982442,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,297,{"$f":"UPPER(TEXT(EDATE($H$35,U340),\"MMMM\"))","v":"MARÇO"},2048,"MARÇO2048",null,null,3570.8260413965736,null,384.33811778956209,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,2.322478378178765,2.5241021547711702,3.5593538362892958,3.8683557927527494,7.4277107776387217,371.3855388819361,19.370641136593932,61.032893104982442,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,298,{"$f":"UPPER(TEXT(EDATE($H$35,U341),\"MMMM\"))","v":"ABRIL"},2048,"ABRIL2048",null,null,3570.8260413965736,null,384.33811778956209,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,2.322478378178765,2.5241021547711702,3.5593538362892958,3.8683557927527494,7.4277107776387217,371.3855388819361,19.370641136593932,61.032893104982442,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,299,"MAIO",2048,"MAIO2048",null,null,3570.8260413965736,null,384.33811778956209,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,2.322478378178765,2.5241021547711702,3.5593538362892958,3.8683557927527494,7.4277107776387217,371.3855388819361,19.370641136593932,61.032893104982442,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300,"JUNHO",2048,"JUNHO2048",null,null,3570.8260413965736,null,384.33811778956209,null,null,{"$f":"'[2]Calculos-Dim'!$Y$7","v":429},null,null,2.322478378178765,2.5241021547711702,3.5593538362892958,3.8683557927527494,7.4277107776387217,371.3855388819361,19.370641136593932,61.032893104982442,0,0,0]

{"sheet":"Base <=500","index":1,"n_rows":464,"n_cols":32,"rows_kept":464,"cut":false,"hidden":true,"merged":[]}
["Estado","Concessionária","Fim Vigência","Subgrupo","Classe","Unidade","TUSD_SUBSIDIO","TUSD_FioB","TUSD","TE","Fio B","% FioBc -> TUSD","% FioBc -> TUSD+TE","VALOR FIO B","VALOR KWH","TUSD G TIPO 1","TUSD G TIPO 2","Rótulos de Linha",null,"Concessionária","Copel-DIS","Rótulos de Linha",null,"Rótulos de Linha",null,null,"VALOR FIOB",{"$f":"SUMIFS(N:N,A:A,R2,B:B,U1,D:D,V2,E:E,X2)","v":0.14341424474483999}]
["Acre","Energisa AC","2023-12-12","B1","Residencial","MWh",-46.804090771278901,341.16623935832303,502.22,230.68,309.37145692229336,0.61600783903925238,0.46550175925545501,0.34116623935832302,{"$f":"((I2+J2)/1000)/0.7876","v":0.93054850177755222},{"$f":"VLOOKUP(AF2,[3]ANEEL!AW:AY,2,0)","v":14.07},{"$f":"VLOOKUP(AF2,[3]ANEEL!AW:AY,3,0)","v":31.29},"Paraná",null,null,null,"B1",null,"Residencial",null,null,"VALOR KWH",{"$f":"[3]Cálculo!H220","v":0.72101163627988019},null,null,null,{"$f":"A2&B2&D2&E2","v":"AcreEnergisa ACB1Residencial"}]
["Acre","Energisa AC","2023-12-12","B2","Rural","MWh",-43.9958453250022,320.696264996823,472.09,216.84,290.80937209270274,0.61600409263636757,0.46549905650330664,0.32069626499682302,0.87472067039106138,{"$f":"VLOOKUP(AF3,[3]ANEEL!AW:AY,2,0)","v":14.07},{"$f":"VLOOKUP(AF3,[3]ANEEL!AW:AY,3,0)","v":31.29},"Total Geral",null,null,null,"Total Geral",null,"Total Geral",null,null,"VALOR TUSD G TIPO 1",{"$f":"SUMIFS(P:P,A:A,R2,B:B,U1,D:D,V2,E:E,X2)","v":2.52},null,null,null,{"$f":"A3&B3&D3&E3","v":"AcreEnergisa ACB2Rural"}]
["Acre","Energisa AC","2023-12-12","B3","Comercial ","MWh",-40.275996537304998,341.16623935832303,502.22,230.68,313.80609783659713,0.62483791532913291,0.46550175925545501,0.34116623935832302,0.93054850177755222,{"$f":"VLOOKUP(AF4,[3]ANEEL!AW:AY,2,0)","v":14.07},{"$f":"VLOOKUP(AF4,[3]ANEEL!AW:AY,3,0)","v":31.29},null,null,null,null,null,null,null,null,null,"VALOR TUSD G TIPO 2",{"$f":"SUMIFS(Q:Q,A:A,R2,B:B,U1,D:D,V2,E:E,X2)","v":7.94},null,null,null,"AcreEnergisa ACB3Comercial "]
["Alagoas","Equatorial (Ceal)","2023-05-02","B1","Residencial","MWh",-0.594882200737614,258.27356877652602,466.62,283.87,257.94430224490259,0.55279306983177445,0.34413992028744689,0.25827356877652602,0.95288217369222961,{"$f":"VLOOKUP(AF5,[3]ANEEL!AW:AY,2,0)","v":8.5299999999999994},{"$f":"VLOOKUP(AF5,[3]ANEEL!AW:AY,3,0)","v":21.61},null,null,null,null,null,null,null,null,null,"TUSD",{"$f":"IF(AND(OR([3]Cálculo!F18=0,[3]Cálculo!F18=\"\"),OR([3]Cálculo!F17=0,[3]Cálculo!F17=\"\")),SUMIFS(I:I,A:A,R2,B:B,U1,D:D,V2,E:E,X2)/1000/(1-SUM([3]Cálculo!I3:I5)),[3]Cálculo!F18)","v":0.40079540091146137},null,null,null,"AlagoasEquatorial (Ceal)B1Residencial"]
["Alagoas","Equatorial (Ceal)","2023-05-02","B2","Rural","MWh",-0.55918926869335694,242.777154649934,438.62,266.83999999999997,242.46764213439857,0.5527965941689813,0.3441402129815071,0.24277715464993402,0.89570848146267157,{"$f":"VLOOKUP(AF6,[3]ANEEL!AW:AY,2,0)","v":8.5299999999999994},{"$f":"VLOOKUP(AF6,[3]ANEEL!AW:AY,3,0)","v":21.61},null,null,null,null,null,null,null,null,null,"TE",{"$f":"IF(AND(OR([3]Cálculo!F18=0,[3]Cálculo!F18=\"\"),OR([3]Cálculo!F17=0,[3]Cálculo!F17=\"\")),SUMIFS(J:J,A:A,R2,B:B,U1,D:D,V2,E:E,X2)/1000/(1-SUM([3]Cálculo!I3:I5)),[3]Cálculo!F17)","v":0.3339187937966982},null,null,null,"AlagoasEquatorial (Ceal)B2Rural"]
["Alagoas","Equatorial (Ceal)","2023-05-02","B3","Comercial ","MWh",-0.594882200737614,258.27356877652602,466.62,283.87,257.94430224490259,0.55279306983177445,0.34413992028744689,0.25827356877652602,0.95288217369222961,{"$f":"VLOOKUP(AF7,[3]ANEEL!AW:AY,2,0)","v":8.5299999999999994},{"$f":"VLOOKUP(AF7,[3]ANEEL!AW:AY,3,0)","v":21.61},null,null,null,null,null,null,null,null,null,"tusd sem imp",{"$f":"IF(AND(OR([3]Cálculo!F18=0,[3]Cálculo!F18=\"\"),OR([3]Cálculo!F17=0,[3]Cálculo!F17=\"\")),(SUMIFS(I:I,A:A,R2,B:B,U1,D:D,V2,E:E,X2)/1000),[3]Cálculo!F18*(1-SUM([3]Cálculo!I3:I5)))","v":0.31080000000000002},null,null,null,"AlagoasEquatorial (Ceal)B3Comercial "]
["Amapá","CEA Equatorial","2023-12-12","B1","Residencial","MWh",-29.6234438455011,280.91423994716899,497.19,224.48,264.17688156812562,0.53133989333680409,0.38925580936878212,0.28091423994716902,0.91628999492127983,{"$f":"VLOOKUP(AF8,[3]ANEEL!AW:AY,2,0)","v":10.33},{"$f":"VLOOKUP(AF8,[3]ANEEL!AW:AY,3,0)","v":23.4},null,null,null,null,null,null,null,null,null,"te sem imp",{"$f":"IF(AND(OR([3]Cálculo!F18=0,[3]Cálculo!F18=\"\"),OR([3]Cálculo!F17=0,[3]Cálculo!F17=\"\")),(SUMIFS(J:J,A:A,R2,B:B,U1,D:D,V2,E:E,X2)/1000),[3]Cálculo!F17*(1-SUM([3]Cálculo!I3:I5)))","v":0.25894},null,null,null,"AmapáCEA EquatorialB1Residencial"]
["Amapá","CEA Equatorial","2023-12-12","B2","Rural","MWh",-32.143996774958097,280.91423994716899,467.36,211.01,261.59357403031345,0.55972606562460081,0.41410180277307218,0.28091423994716902,0.86131284916201123,{"$f":"VLOOKUP(AF9,[3]ANEEL!AW:AY,2,0)","v":10.33},{"$f":"VLOOKUP(AF9,[3]ANEEL!AW:AY,3,0)","v":23.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AmapáCEA EquatorialB2Rural"]
["Amapá","CEA Equatorial","2023-12-12","B3","Comercial ","MWh",-34.939126929302297,280.91423994716899,497.19,224.48,261.17350041949823,0.52529918224320327,0.38925580936878212,0.28091423994716902,0.91628999492127983,{"$f":"VLOOKUP(AF10,[3]ANEEL!AW:AY,2,0)","v":10.33},{"$f":"VLOOKUP(AF10,[3]ANEEL!AW:AY,3,0)","v":23.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AmapáCEA EquatorialB3Comercial "]
["Amazonas","Amazonas Energia","2023-10-31","B1","Residencial","MWh",null,239.327455332364,546.80999999999995,288.04000000000002,239.327455332364,0.4376793682126589,0.28667120480608976,0.23932745533236402,1.0599923819197561,{"$f":"VLOOKUP(AF11,[3]ANEEL!AW:AY,2,0)","v":2.4500000000000002},{"$f":"VLOOKUP(AF11,[3]ANEEL!AW:AY,3,0)","v":20.239999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AmazonasAmazonas EnergiaB1Residencial"]
["Amazonas","Amazonas Energia","2023-10-31","B2","Rural","MWh",null,224.96780801242201,514,270.76,224.96780801242201,0.43768056033545139,0.28667083950815792,0.224967808012422,0.99639410868461153,{"$f":"VLOOKUP(AF12,[3]ANEEL!AW:AY,2,0)","v":2.4500000000000002},{"$f":"VLOOKUP(AF12,[3]ANEEL!AW:AY,3,0)","v":20.239999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AmazonasAmazonas EnergiaB2Rural"]
["Amazonas","Amazonas Energia","2023-10-31","B3","Comercial ","MWh",null,239.327455332364,546.80999999999995,288.04000000000002,239.327455332364,0.4376793682126589,0.28667120480608976,0.23932745533236402,1.0599923819197561,{"$f":"VLOOKUP(AF13,[3]ANEEL!AW:AY,2,0)","v":2.4500000000000002},{"$f":"VLOOKUP(AF13,[3]ANEEL!AW:AY,3,0)","v":20.239999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AmazonasAmazonas EnergiaB3Comercial "]
["Bahia","Coelba","2023-04-21","B1","Residencial","MWh",-33.351156595579397,329.38363676253499,475.6,270.16000000000003,306.28581243602378,0.64399876458373373,0.44167511902292289,0.32938363676253501,0.94687658710005085,{"$f":"VLOOKUP(AF14,[3]ANEEL!AW:AY,2,0)","v":8.06},{"$f":"VLOOKUP(AF14,[3]ANEEL!AW:AY,3,0)","v":23.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BahiaCoelbaB1Residencial"]
["Bahia","Coelba","2023-04-21","B2","Rural","MWh",-31.350087199844701,309.62061855678297,447.06,253.95,287.90846942551423,0.64400409212524989,0.44167789126657675,0.30962061855678297,0.89005840528186908,{"$f":"VLOOKUP(AF15,[3]ANEEL!AW:AY,2,0)","v":8.06},{"$f":"VLOOKUP(AF15,[3]ANEEL!AW:AY,3,0)","v":23.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BahiaCoelbaB2Rural"]
["Bahia","Coelba","2023-04-21","B3","Comercial ","MWh",-33.351156595579397,329.38363676253499,475.6,270.16000000000003,306.28581243602378,0.64399876458373373,0.44167511902292289,0.32938363676253501,0.94687658710005085,{"$f":"VLOOKUP(AF16,[3]ANEEL!AW:AY,2,0)","v":8.06},{"$f":"VLOOKUP(AF16,[3]ANEEL!AW:AY,3,0)","v":23.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BahiaCoelbaB3Comercial "]
["Ceará","Enel CE","2023-04-21","B1","Residencial","MWh",-22.942609617479999,283.14680613417403,413.73,295.61,267.44543896821398,0.64642505732775957,0.39916937735666114,0.28314680613417403,0.90063484002031502,{"$f":"VLOOKUP(AF17,[3]ANEEL!AW:AY,2,0)","v":10.27},{"$f":"VLOOKUP(AF17,[3]ANEEL!AW:AY,3,0)","v":24.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CearáEnel CEB1Residencial"]
["Ceará","Enel CE","2023-04-21","B2","Rural","MWh",-21.5660530404312,266.157997766123,388.91,277.87,251.39885684159245,0.64641911198373003,0.39916913789574227,0.26615799776612298,0.84659725749111214,{"$f":"VLOOKUP(AF18,[3]ANEEL!AW:AY,2,0)","v":10.27},{"$f":"VLOOKUP(AF18,[3]ANEEL!AW:AY,3,0)","v":24.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CearáEnel CEB2Rural"]
["Ceará","Enel CE","2023-04-21","B3","Comercial ","MWh",-22.942609617479999,283.14680613417403,413.73,295.61,267.44543896821398,0.64642505732775957,0.39916937735666114,0.28314680613417403,0.90063484002031502,{"$f":"VLOOKUP(AF19,[3]ANEEL!AW:AY,2,0)","v":10.27},{"$f":"VLOOKUP(AF19,[3]ANEEL!AW:AY,3,0)","v":24.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CearáEnel CEB3Comercial "]
["Distrito Federal ","Neoenergia Brasília","2023-10-21","B1","Residencial","MWh",-9.6200235876516196,111.483868,345.68,353.03,108.38135284204282,0.31353087491912407,0.15955670879191652,0.111483868,0.8871381411884206,{"$f":"VLOOKUP(AF20,[3]ANEEL!AW:AY,2,0)","v":1.63},{"$f":"VLOOKUP(AF20,[3]ANEEL!AW:AY,3,0)","v":5.95},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distrito Federal Neoenergia BrasíliaB1Residencial"]
["Distrito Federal ","Neoenergia Brasília","2023-10-21","B2","Rural","MWh",-13.461829373522599,104.79483594737999,324.93,331.85,100.45319251417924,0.30915333306921255,0.15955850657355583,0.10479483594738,0.83390045708481453,{"$f":"VLOOKUP(AF21,[3]ANEEL!AW:AY,2,0)","v":1.63},{"$f":"VLOOKUP(AF21,[3]ANEEL!AW:AY,3,0)","v":5.95},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distrito Federal Neoenergia BrasíliaB2Rural"]
["Distrito Federal ","Neoenergia Brasília","2023-10-21","B3","Comercial ","MWh",-14.632423232089799,111.483868029127,345.68,353.03,106.7648239983684,0.30885450126813352,0.15955670883360334,0.11148386802912699,0.8871381411884206,{"$f":"VLOOKUP(AF22,[3]ANEEL!AW:AY,2,0)","v":1.63},{"$f":"VLOOKUP(AF22,[3]ANEEL!AW:AY,3,0)","v":5.95},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distrito Federal Neoenergia BrasíliaB3Comercial "]
["Espírito Santo","EDP ES","2023-08-06","B1","Residencial","MWh",-37.8375557256173,192.04647591529201,396.81,277.02999999999997,173.73401092107997,0.43782669519689515,0.2850030807243441,0.192046475915292,0.8555611985779582,{"$f":"VLOOKUP(AF23,[3]ANEEL!AW:AY,2,0)","v":2.09},{"$f":"VLOOKUP(AF23,[3]ANEEL!AW:AY,3,0)","v":9.16},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Espírito SantoEDP ESB1Residencial"]
["Espírito Santo","EDP ES","2023-08-06","B2","Rural","MWh",-35.5673023820803,180.52368736037499,373,260.41000000000003,163.30990565668978,0.43782816529943641,0.28500290074418616,0.180523687360375,0.80422803453529712,{"$f":"VLOOKUP(AF24,[3]ANEEL!AW:AY,2,0)","v":2.09},{"$f":"VLOOKUP(AF24,[3]ANEEL!AW:AY,3,0)","v":9.16},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Espírito SantoEDP ESB2Rural"]
["Espírito Santo","EDP ES","2023-08-06","B3","Comercial ","MWh",-37.8375557256173,192.04647591529201,396.81,277.02999999999997,173.73401092107997,0.43782669519689515,0.2850030807243441,0.192046475915292,0.8555611985779582,{"$f":"VLOOKUP(AF25,[3]ANEEL!AW:AY,2,0)","v":2.09},{"$f":"VLOOKUP(AF25,[3]ANEEL!AW:AY,3,0)","v":9.16},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Espírito SantoEDP ESB3Comercial "]
["Espírito Santo","ELFSM","2023-09-21","B1","Residencial","MWh",-12.014854239068599,181.956827009005,434.8,319.95,176.92880319502933,0.40691997054974544,0.24108224843856244,0.18195682700900501,0.95829101066531241,{"$f":"VLOOKUP(AF26,[3]ANEEL!AW:AY,2,0)","v":1.7},{"$f":"VLOOKUP(AF26,[3]ANEEL!AW:AY,3,0)","v":15.21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Espírito SantoELFSMB1Residencial"]
["Espírito Santo","ELFSM","2023-09-21","B2","Rural","MWh",-11.2939629847245,171.03941738846501,408.71,300.76,166.31305187523029,0.40692190520229576,0.24108054940795948,0.17103941738846501,0.90079989842559682,{"$f":"VLOOKUP(AF27,[3]ANEEL!AW:AY,2,0)","v":1.7},{"$f":"VLOOKUP(AF27,[3]ANEEL!AW:AY,3,0)","v":15.21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Espírito SantoELFSMB2Rural"]
["Espírito Santo","ELFSM","2023-09-21","B3","Comercial ","MWh",-12.014854239068599,181.956827009005,434.8,319.95,176.92880319502933,0.40691997054974544,0.24108224843856244,0.18195682700900501,0.95829101066531241,{"$f":"VLOOKUP(AF28,[3]ANEEL!AW:AY,2,0)","v":1.7},{"$f":"VLOOKUP(AF28,[3]ANEEL!AW:AY,3,0)","v":15.21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Espírito SantoELFSMB3Comercial "]
["Espírito Santo","EPB","2023-08-27","B1","Residencial","MWh",-34.6363091553864,227.245764182306,356.61,242.47,205.17416063089021,0.57534606609710948,0.3793245713131902,0.22724576418230599,0.76063991874047754,{"$f":"VLOOKUP(AF29,[3]ANEEL!AW:AY,2,0)","v":2.09},{"$f":"VLOOKUP(AF29,[3]ANEEL!AW:AY,3,0)","v":16.91},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Espírito SantoEPBB1Residencial"]
["Espírito Santo","EPB","2023-08-27","B2","Rural","MWh",-32.558130606063202,213.61101833136701,335.21,227.92,192.86350055526603,0.57535127399321628,0.37932807403506652,0.213611018331367,0.71499492127983755,{"$f":"VLOOKUP(AF30,[3]ANEEL!AW:AY,2,0)","v":2.09},{"$f":"VLOOKUP(AF30,[3]ANEEL!AW:AY,3,0)","v":16.91},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Espírito SantoEPBB2Rural"]
["Espírito Santo","EPB","2023-08-27","B3","Comercial ","MWh",-34.6363091553864,227.245764182306,356.61,242.47,205.17416063089021,0.57534606609710948,0.3793245713131902,0.22724576418230599,0.76063991874047754,{"$f":"VLOOKUP(AF31,[3]ANEEL!AW:AY,2,0)","v":2.09},{"$f":"VLOOKUP(AF31,[3]ANEEL!AW:AY,3,0)","v":16.91},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Espírito SantoEPBB3Comercial "]
["Goiás","Equatorial GO","2023-10-21","B1","Residencial","MWh",-21.185992808936,174.57202343814299,384.48,286.51,164.95258514954045,0.42902773915298703,0.26017082734190222,0.17457202343814296,0.85194261046216357,{"$f":"VLOOKUP(AF32,[3]ANEEL!AW:AY,2,0)","v":2.16},{"$f":"VLOOKUP(AF32,[3]ANEEL!AW:AY,3,0)","v":10.94},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GoiásEquatorial GOB1Residencial"]
["Goiás","Equatorial GO","2023-10-21","B2","Rural","MWh",-27.700634518641699,164.097702031854,361.42,269.32,151.52061590122108,0.41923694289530483,0.2601669499823287,0.164097702031854,0.80083798882681567,{"$f":"VLOOKUP(AF33,[3]ANEEL!AW:AY,2,0)","v":2.16},{"$f":"VLOOKUP(AF33,[3]ANEEL!AW:AY,3,0)","v":10.94},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GoiásEquatorial GOB2Rural"]
["Goiás","Equatorial GO","2023-10-21","B3","Comercial ","MWh",-30.109385346349701,174.57202343814299,384.48,286.51,160.90094477503689,0.41848976481230982,0.26017082734190222,0.17457202343814296,0.85194261046216357,{"$f":"VLOOKUP(AF34,[3]ANEEL!AW:AY,2,0)","v":2.16},{"$f":"VLOOKUP(AF34,[3]ANEEL!AW:AY,3,0)","v":10.94},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GoiásEquatorial GOB3Comercial "]
["Maranhão","Equatorial (Cemar)","2023-08-27","B1","Residencial","MWh",-77.231906261367598,286.77994058831098,409.03,241.87,232.63095032070956,0.56873811290298892,0.44058986109742049,0.28677994058831097,0.82643473844591153,{"$f":"VLOOKUP(AF35,[3]ANEEL!AW:AY,2,0)","v":7},{"$f":"VLOOKUP(AF35,[3]ANEEL!AW:AY,3,0)","v":20.81},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MaranhãoEquatorial (Cemar)B1Residencial"]
["Maranhão","Equatorial (Cemar)","2023-08-27","B2","Rural","MWh",-72.597991885685502,269.57314415301198,384.49,227.36,218.67333159138727,0.56873607009645832,0.44058698071915009,0.26957314415301198,0.77685373285931947,{"$f":"VLOOKUP(AF36,[3]ANEEL!AW:AY,2,0)","v":7},{"$f":"VLOOKUP(AF36,[3]ANEEL!AW:AY,3,0)","v":20.81},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MaranhãoEquatorial (Cemar)B2Rural"]
["Maranhão","Equatorial (Cemar)","2023-08-27","B3","Comercial ","MWh",-77.231906261367598,286.77994058831098,409.03,241.87,232.63095032070956,0.56873811290298892,0.44058986109742049,0.28677994058831097,0.82643473844591153,{"$f":"VLOOKUP(AF37,[3]ANEEL!AW:AY,2,0)","v":7},{"$f":"VLOOKUP(AF37,[3]ANEEL!AW:AY,3,0)","v":20.81},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MaranhãoEquatorial (Cemar)B3Comercial "]
["Mato Grosso","Energisa (EMT)","2023-04-07","B1","Residencial","MWh",-25.857386933180798,356.11793604138899,545.05999999999995,268.55,339.2238706796528,0.62236060374940894,0.43770103125746862,0.35611793604138897,1.03302437785678,{"$f":"VLOOKUP(AF38,[3]ANEEL!AW:AY,2,0)","v":6.52},{"$f":"VLOOKUP(AF38,[3]ANEEL!AW:AY,3,0)","v":29.84},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mato GrossoEnergisa (EMT)B1Residencial"]
["Mato Grosso","Energisa (EMT)","2023-04-07","B2","Rural","MWh",-24.305943717189901,334.750859878906,512.35,252.44,318.87024006921024,0.62236799076648819,0.4377029771295467,0.33475085987890602,0.97103859827323513,{"$f":"VLOOKUP(AF39,[3]ANEEL!AW:AY,2,0)","v":6.52},{"$f":"VLOOKUP(AF39,[3]ANEEL!AW:AY,3,0)","v":29.84},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mato GrossoEnergisa (EMT)B2Rural"]
["Mato Grosso","Energisa (EMT)","2023-04-07","B3","Comercial ","MWh",-25.857386933180798,356.11793604138899,545.05999999999995,268.55,339.2238706796528,0.62236060374940894,0.43770103125746862,0.35611793604138897,1.03302437785678,{"$f":"VLOOKUP(AF40,[3]ANEEL!AW:AY,2,0)","v":6.52},{"$f":"VLOOKUP(AF40,[3]ANEEL!AW:AY,3,0)","v":29.84},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mato GrossoEnergisa (EMT)B3Comercial "]
["Mato Grosso do Sul","Energisa (EMS)","2023-04-07","B1","Residencial","MWh",-20.3764694472546,329.18028229533002,529.14,272.77,316.50399253301867,0.59814792405227102,0.4104952953515108,0.32918028229533003,1.0181691213814119,{"$f":"VLOOKUP(AF41,[3]ANEEL!AW:AY,2,0)","v":6.59},{"$f":"VLOOKUP(AF41,[3]ANEEL!AW:AY,3,0)","v":19.18},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mato Grosso do SulEnergisa (EMS)B1Residencial"]
["Mato Grosso do Sul","Energisa (EMS)","2023-04-07","B2","Rural","MWh",-19.153881280419402,309.42946535761001,497.39,256.39999999999998,297.51371465067319,0.59814977110652245,0.41049823605727065,0.30942946535761001,0.95707211782630774,{"$f":"VLOOKUP(AF42,[3]ANEEL!AW:AY,2,0)","v":6.59},{"$f":"VLOOKUP(AF42,[3]ANEEL!AW:AY,3,0)","v":19.18},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mato Grosso do SulEnergisa (EMS)B2Rural"]
["Mato Grosso do Sul","Energisa (EMS)","2023-04-07","B3","Comercial ","MWh",-20.3764694472546,329.18028229533002,529.14,272.77,316.50399253301867,0.59814792405227102,0.4104952953515108,0.32918028229533003,1.0181691213814119,{"$f":"VLOOKUP(AF43,[3]ANEEL!AW:AY,2,0)","v":6.59},{"$f":"VLOOKUP(AF43,[3]ANEEL!AW:AY,3,0)","v":19.18},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mato Grosso do SulEnergisa (EMS)B3Comercial "]
["Minas Gerais","Cemig-D","2023-06-21","B1","Residencial","MWh",-62.9336512936042,232.75720232031799,409.13,244,196.95376427641563,0.481396534784581,0.35637193563351549,0.23275720232031796,0.82926612493651597,{"$f":"VLOOKUP(AF44,[3]ANEEL!AW:AY,2,0)","v":2.4300000000000002},{"$f":"VLOOKUP(AF44,[3]ANEEL!AW:AY,3,0)","v":12.34},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minas GeraisCemig-DB1Residencial"]
["Minas Gerais","Cemig-D","2023-06-21","B2","Rural","MWh",-59.157632215987903,218.791770181099,384.58,229.36,185.13634589419274,0.48139878801339836,0.35637321266100758,0.21879177018109902,0.77950736414423571,{"$f":"VLOOKUP(AF45,[3]ANEEL!AW:AY,2,0)","v":2.4300000000000002},{"$f":"VLOOKUP(AF45,[3]ANEEL!AW:AY,3,0)","v":12.34},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minas GeraisCemig-DB2Rural"]
["Minas Gerais","Cemig-D","2023-06-21","B3","Comercial ","MWh",-62.9336512936042,232.75720232031799,409.13,244,196.95376427641563,0.481396534784581,0.35637193563351549,0.23275720232031796,0.82926612493651597,{"$f":"VLOOKUP(AF46,[3]ANEEL!AW:AY,2,0)","v":244},{"$f":"VLOOKUP(AF46,[3]ANEEL!AW:AY,3,0)","v":12.34},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minas GeraisCemig-DB3Comercial "]
["Minas Gerais","CPFL Santa Cruz","2023-03-21","B1","Residencial","MWh",-34.9262679011714,176.24815542613001,342.55,249.33,158.27796043707642,0.46205797821362254,0.29777683893040824,0.17624815542613004,0.75149822244794307,{"$f":"VLOOKUP(AF47,[3]ANEEL!AW:AY,2,0)","v":2.99},{"$f":"VLOOKUP(AF47,[3]ANEEL!AW:AY,3,0)","v":8.56},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minas GeraisCPFL Santa CruzB1Residencial"]
["Minas Gerais","CPFL Santa Cruz","2023-03-21","B2","Rural","MWh",-32.830691827101099,165.67326610056199,322,234.37,148.78144018957792,0.46205416207943456,0.29777534033208475,0.16567326610056199,0.70641188420518042,{"$f":"VLOOKUP(AF48,[3]ANEEL!AW:AY,2,0)","v":2.99},{"$f":"VLOOKUP(AF48,[3]ANEEL!AW:AY,3,0)","v":8.56},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minas GeraisCPFL Santa CruzB2Rural"]
["Minas Gerais","CPFL Santa Cruz","2023-03-21","B3","Comercial ","MWh",-34.9262679011714,176.24815542613001,342.55,249.33,158.27796043707642,0.46205797821362254,0.29777683893040824,0.17624815542613004,0.75149822244794307,{"$f":"VLOOKUP(AF49,[3]ANEEL!AW:AY,2,0)","v":2.99},{"$f":"VLOOKUP(AF49,[3]ANEEL!AW:AY,3,0)","v":8.56},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minas GeraisCPFL Santa CruzB3Comercial "]
["Minas Gerais","DMED","2023-11-21","B1","Residencial","MWh",null,185.83277681087199,409.13,244,185.83277681087199,0.4542144961524992,0.28452647529721797,0.18583277681087196,0.82926612493651597,{"$f":"VLOOKUP(AF50,[3]ANEEL!AW:AY,2,0)","v":2.92},{"$f":"VLOOKUP(AF50,[3]ANEEL!AW:AY,3,0)","v":7.78},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minas GeraisDMEDB1Residencial"]
["Minas Gerais","DMED","2023-11-21","B2","Rural","MWh",null,174.68281020222,384.58,229.36,174.68281020222,0.45421709449846587,0.28452749487282142,0.17468281020221998,0.77950736414423571,{"$f":"VLOOKUP(AF51,[3]ANEEL!AW:AY,2,0)","v":2.92},{"$f":"VLOOKUP(AF51,[3]ANEEL!AW:AY,3,0)","v":7.78},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minas GeraisDMEDB2Rural"]
["Minas Gerais","DMED","2023-11-21","B3","Comercial ","MWh",null,185.83277681087199,409.13,244,185.83277681087199,0.4542144961524992,0.28452647529721797,0.18583277681087196,0.82926612493651597,{"$f":"VLOOKUP(AF52,[3]ANEEL!AW:AY,2,0)","v":2.92},{"$f":"VLOOKUP(AF52,[3]ANEEL!AW:AY,3,0)","v":7.78},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minas GeraisDMEDB3Comercial "]
["Minas Gerais","Energisa (EMG)","2023-06-21","B1","Residencial","MWh",null,197.03140300737201,436.78,329.63,197.03140300737201,0.45109987409536156,0.25708354928481103,0.19703140300737201,0.97309547993905532,{"$f":"VLOOKUP(AF53,[3]ANEEL!AW:AY,2,0)","v":1.17},{"$f":"VLOOKUP(AF53,[3]ANEEL!AW:AY,3,0)","v":11.07},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minas GeraisEnergisa (EMG)B1Residencial"]
["Minas Gerais","Energisa (EMG)","2023-06-21","B2","Rural","MWh",null,185.20951882693001,410.58,309.85000000000002,185.20951882693001,0.45109240300776954,0.25708190778691892,0.18520951882693001,0.914715591670899,{"$f":"VLOOKUP(AF54,[3]ANEEL!AW:AY,2,0)","v":1.17},{"$f":"VLOOKUP(AF54,[3]ANEEL!AW:AY,3,0)","v":11.07},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minas GeraisEnergisa (EMG)B2Rural"]
["Minas Gerais","Energisa (EMG)","2023-06-21","B3","Comercial ","MWh",null,197.03140300737201,436.78,329.63,197.03140300737201,0.45109987409536156,0.25708354928481103,0.19703140300737201,0.97309547993905532,{"$f":"VLOOKUP(AF55,[3]ANEEL!AW:AY,2,0)","v":1.17},{"$f":"VLOOKUP(AF55,[3]ANEEL!AW:AY,3,0)","v":11.07},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minas GeraisEnergisa (EMG)B3Comercial "]
["Pará","Equatorial (Celpa)","2023-08-06","B1","Residencial","MWh",-33.157472426112903,425.63383723215298,656.44,222.46,404.13462599937355,0.61564594783890914,0.48428016524309131,0.42563383723215298,1.1159217877094973,{"$f":"VLOOKUP(AF56,[3]ANEEL!AW:AY,2,0)","v":5.91},{"$f":"VLOOKUP(AF56,[3]ANEEL!AW:AY,3,0)","v":33.729999999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParáEquatorial (Celpa)B1Residencial"]
["Pará","Equatorial (Celpa)","2023-08-06","B2","Rural","MWh",-31.1680240805461,400.095806998223,617.04999999999995,209.11,379.88643053432844,0.61564934856871967,0.48428368233541086,0.400095806998223,1.0489588623666837,{"$f":"VLOOKUP(AF57,[3]ANEEL!AW:AY,2,0)","v":5.91},{"$f":"VLOOKUP(AF57,[3]ANEEL!AW:AY,3,0)","v":33.729999999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParáEquatorial (Celpa)B2Rural"]
["Pará","Equatorial (Celpa)","2023-08-06","B3","Comercial ","MWh",-33.157472426112903,425.63383723215298,656.44,222.46,404.13462599937355,0.61564594783890914,0.48428016524309131,0.42563383723215298,1.1159217877094973,{"$f":"VLOOKUP(AF58,[3]ANEEL!AW:AY,2,0)","v":5.91},{"$f":"VLOOKUP(AF58,[3]ANEEL!AW:AY,3,0)","v":33.729999999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParáEquatorial (Celpa)B3Comercial "]
["Paraíba","Energisa (EBO)","2023-02-03","B1","Residencial","MWh",-26.372298391919198,194.45409957023301,285.64999999999998,250.79,176.50135482177109,0.61789376797399298,0.36248993283542064,0.19445409957023302,0.68110716099542912,{"$f":"VLOOKUP(AF59,[3]ANEEL!AW:AY,2,0)","v":9.64},{"$f":"VLOOKUP(AF59,[3]ANEEL!AW:AY,3,0)","v":16.61},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParaíbaEnergisa (EBO)B1Residencial"]
["Paraíba","Energisa (EBO)","2023-02-03","B2","Rural","MWh",-24.789960488404098,182.786853596019,268.51,235.75,165.91121068348309,0.61789583510291268,0.36248533216201761,0.18278685359601901,0.64024885728796355,{"$f":"VLOOKUP(AF60,[3]ANEEL!AW:AY,2,0)","v":9.64},{"$f":"VLOOKUP(AF60,[3]ANEEL!AW:AY,3,0)","v":16.61},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParaíbaEnergisa (EBO)B2Rural"]
["Paraíba","Energisa (EBO)","2023-02-03","B3","Comercial ","MWh",-26.372298391919198,194.45409957023301,285.64999999999998,250.79,176.50135482177109,0.61789376797399298,0.36248993283542064,0.19445409957023302,0.68110716099542912,{"$f":"VLOOKUP(AF61,[3]ANEEL!AW:AY,2,0)","v":9.64},{"$f":"VLOOKUP(AF61,[3]ANEEL!AW:AY,3,0)","v":16.61},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParaíbaEnergisa (EBO)B3Comercial "]
["Paraíba","Energisa Paraiba (EPB)","2023-08-27","B1","Residencial","MWh",-29.461833621350898,227.2457642,356.61,242.47,208.47153774528158,0.58459251772323151,0.37932457134272546,0.22724576420000001,0.76063991874047754,{"$f":"VLOOKUP(AF62,[3]ANEEL!AW:AY,2,0)","v":6.08},{"$f":"VLOOKUP(AF62,[3]ANEEL!AW:AY,3,0)","v":16.91},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParaíbaEnergisa Paraiba (EPB)B1Residencial"]
["Paraíba","Energisa Paraiba (EPB)","2023-08-27","B2","Rural","MWh",-31.8654044229555,213.61101833136701,335.21,227.92,193.3049371036937,0.57666816951670208,0.37932807403506652,0.213611018331367,0.71499492127983755,{"$f":"VLOOKUP(AF63,[3]ANEEL!AW:AY,2,0)","v":6.08},{"$f":"VLOOKUP(AF63,[3]ANEEL!AW:AY,3,0)","v":16.91},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParaíbaEnergisa Paraiba (EPB)B2Rural"]
["Paraíba","Energisa Paraiba (EPB)","2023-08-27","B3","Comercial ","MWh",-29.461833621350898,227.2457642,356.61,242.47,208.47153774528158,0.58459251772323151,0.37932457134272546,0.22724576420000001,0.76063991874047754,{"$f":"VLOOKUP(AF64,[3]ANEEL!AW:AY,2,0)","v":6.08},{"$f":"VLOOKUP(AF64,[3]ANEEL!AW:AY,3,0)","v":16.91},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParaíbaEnergisa Paraiba (EPB)B3Comercial "]
["Paraná","Castro-DIS","2023-07-29","B1","Residencial","MWh",-3.7424448605453402E-2,151.44906018831301,254.85,201.63,151.42682005659097,0.59418018464426514,0.33177589420853709,0.151449060188313,0.57958354494667341,2.52,7.94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParanáCastro-DISB1Residencial"]
["Paraná","Castro-DIS","2023-07-29","B2","Rural","MWh",-3.5178981689126199E-2,142.36211657701401,239.56,189.53,142.34121094046247,0.59417770471056297,0.33177682205834208,0.142362116577014,{"$f":"((I66+J66)/1000)/0.7876","v":0.54480700863382436},2.52,7.94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParanáCastro-DISB2Rural"]
["Paraná","Castro-DIS","2023-07-29","B3","Comercial ","MWh",-3.7424448605453402E-2,151.44906018831301,254.85,201.63,151.42682005659097,0.59418018464426514,0.33177589420853709,0.151449060188313,0.57958354494667341,2.52,7.94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A67&B67&D67&E67","v":"ParanáCastro-DISB3Comercial "}]
["Paraná","Ceral DIS","2023-07-29","B1","Residencial","MWh",null,181.34569886093701,415.71,233.16,181.34569886093701,0.43623126424896447,0.27947924678431274,0.18134569886093702,0.82385728796343327,2.52,7.94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParanáCeral DISB1Residencial"]
["Paraná","Ceral DIS","2023-07-29","B2","Rural","MWh",null,170.46495692928099,390.77,219.17,170.46495692928099,0.43622836177106994,0.27947823872722072,0.17046495692928099,0.77442864398171651,2.52,7.94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParanáCeral DISB2Rural"]
["Paraná","Ceral DIS","2023-07-29","B3","Comercial ","MWh",null,181.34569886093701,415.71,233.16,181.34569886093701,0.43623126424896447,0.27947924678431274,0.18134569886093702,0.82385728796343327,2.52,7.94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParanáCeral DISB3Comercial "]
["Paraná","Cocel","2023-06-28","B1","Residencial","MWh",null,134.412709270135,362.49,272.04000000000002,134.412709270135,0.37080390981857431,0.21183034572066728,0.13441270927013499,0.80565007618080242,{"$f":"VLOOKUP(AF71,[3]ANEEL!AW:AY,2,0)","v":3.21},{"$f":"VLOOKUP(AF71,[3]ANEEL!AW:AY,3,0)","v":10.48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParanáCocelB1Residencial"]
["Paraná","Cocel","2023-06-28","B2","Rural","MWh",null,126.347946713927,340.74,255.72,126.347946713927,0.37080456275731349,0.21182970645798041,0.12634794671392699,0.75731335703402747,{"$f":"VLOOKUP(AF72,[3]ANEEL!AW:AY,2,0)","v":3.21},{"$f":"VLOOKUP(AF72,[3]ANEEL!AW:AY,3,0)","v":10.48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParanáCocelB2Rural"]
["Paraná","Cocel","2023-06-28","B3","Comercial ","MWh",null,134.412709270135,362.49,272.04000000000002,134.412709270135,0.37080390981857431,0.21183034572066728,0.13441270927013499,0.80565007618080242,{"$f":"VLOOKUP(AF73,[3]ANEEL!AW:AY,2,0)","v":3.21},{"$f":"VLOOKUP(AF73,[3]ANEEL!AW:AY,3,0)","v":10.48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParanáCocelB3Comercial "]
["Paraná","Copel-DIS","2023-06-23","B1","Residencial","MWh",-40.520311883897598,143.41424474484,310.8,258.94,124.71672246152424,0.40127645579641003,0.25171875723108789,0.14341424474483999,0.72338750634840021,{"$f":"VLOOKUP(AF74,[3]ANEEL!AW:AY,2,0)","v":2.52},{"$f":"VLOOKUP(AF74,[3]ANEEL!AW:AY,3,0)","v":7.94},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParanáCopel-DISB1Residencial"]
["Paraná","Copel-DIS","2023-06-23","B2","Rural","MWh",-38.089093170863798,134.80939006015001,292.14999999999998,243.4,117.23359879433322,0.40127879101260733,0.25172138933834382,0.13480939006015,0.67997714575926871,{"$f":"VLOOKUP(AF75,[3]ANEEL!AW:AY,2,0)","v":2.52},{"$f":"VLOOKUP(AF75,[3]ANEEL!AW:AY,3,0)","v":7.94},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParanáCopel-DISB2Rural"]
["Paraná","Copel-DIS","2023-06-23","B3","Comercial ","MWh",-40.520311883897598,143.41424474484,310.8,258.94,124.71672246152424,0.40127645579641003,0.25171875723108789,0.14341424474483999,0.72338750634840021,{"$f":"VLOOKUP(AF76,[3]ANEEL!AW:AY,2,0)","v":2.52},{"$f":"VLOOKUP(AF76,[3]ANEEL!AW:AY,3,0)","v":7.94},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParanáCopel-DISB3Comercial "]
["Paraná","CPFL Santa Cruz","2023-03-21","B1","Residencial","MWh",-34.9262679011714,176.24815542613001,342.55,249.33,158.27796043707642,0.46205797821362254,0.29777683893040824,0.17624815542613004,0.75149822244794307,{"$f":"VLOOKUP(AF77,[3]ANEEL!AW:AY,2,0)","v":2.99},{"$f":"VLOOKUP(AF77,[3]ANEEL!AW:AY,3,0)","v":8.56},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParanáCPFL Santa CruzB1Residencial"]
["Paraná","CPFL Santa Cruz","2023-03-21","B2","Rural","MWh",-32.830691827101099,165.67326610056199,322,234.37,148.78144018957792,0.46205416207943456,0.29777534033208475,0.16567326610056199,0.70641188420518042,{"$f":"VLOOKUP(AF78,[3]ANEEL!AW:AY,2,0)","v":2.99},{"$f":"VLOOKUP(AF78,[3]ANEEL!AW:AY,3,0)","v":8.56},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParanáCPFL Santa CruzB2Rural"]
["Paraná","CPFL Santa Cruz","2023-03-21","B3","Comercial ","MWh",-34.9262679011714,176.24815542613001,342.55,249.33,158.27796043707642,0.46205797821362254,0.29777683893040824,0.17624815542613004,0.75149822244794307,{"$f":"VLOOKUP(AF79,[3]ANEEL!AW:AY,2,0)","v":2.99},{"$f":"VLOOKUP(AF79,[3]ANEEL!AW:AY,3,0)","v":8.56},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParanáCPFL Santa CruzB3Comercial "]
["Paraná","Forcel","2023-08-25","B1","Residencial","MWh",-125.413378260619,194.83147166907801,350.41,207.63,125.10037651338283,0.35701143378722872,0.34913531587176194,0.19483147166907802,0.70853224987303198,{"$f":"VLOOKUP(AF80,[3]ANEEL!AW:AY,2,0)","v":4.3600000000000003},{"$f":"VLOOKUP(AF80,[3]ANEEL!AW:AY,3,0)","v":10.42},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParanáForcelB1Residencial"]
["Paraná","Forcel","2023-08-25","B2","Rural","MWh",-117.88857556498201,183.141583368933,329.39,195.17,117.59526930329983,0.35700922706609134,0.34913371848584152,0.18314158336893299,0.66602336211274749,{"$f":"VLOOKUP(AF81,[3]ANEEL!AW:AY,2,0)","v":4.3600000000000003},{"$f":"VLOOKUP(AF81,[3]ANEEL!AW:AY,3,0)","v":10.42},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParanáForcelB2Rural"]
["Paraná","Forcel","2023-08-25","B3","Comercial ","MWh",-125.413378260619,194.83147166907801,350.41,207.63,125.10037651338283,0.35701143378722872,0.34913531587176194,0.19483147166907802,0.70853224987303198,{"$f":"VLOOKUP(AF82,[3]ANEEL!AW:AY,2,0)","v":4.3600000000000003},{"$f":"VLOOKUP(AF82,[3]ANEEL!AW:AY,3,0)","v":10.42},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParanáForcelB3Comercial "]
["Pernambuco ","Celpe","2023-04-28","B1","Residencial","MWh",-25.608063289828301,227.90351193945,384.84,320.82,212.73833275402339,0.5527968318106834,0.32296504256929687,0.22790351193945002,0.8959624174707973,{"$f":"VLOOKUP(AF83,[3]ANEEL!AW:AY,2,0)","v":9.11},{"$f":"VLOOKUP(AF83,[3]ANEEL!AW:AY,3,0)","v":18.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pernambuco CelpeB1Residencial"]
["Pernambuco ","Celpe","2023-04-28","B2","Rural","MWh",-24.071579492438602,214.22930122308301,361.75,301.57,199.97404855134559,0.55279626413640803,0.32296523732600108,0.21422930122308301,0.84220416455053315,{"$f":"VLOOKUP(AF84,[3]ANEEL!AW:AY,2,0)","v":9.11},{"$f":"VLOOKUP(AF84,[3]ANEEL!AW:AY,3,0)","v":18.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pernambuco CelpeB2Rural"]
["Pernambuco ","Celpe","2023-04-28","B3","Comercial ","MWh",-25.608063289828301,227.90351193945,384.84,320.82,212.73833275402339,0.5527968318106834,0.32296504256929687,0.22790351193945002,0.8959624174707973,{"$f":"VLOOKUP(AF85,[3]ANEEL!AW:AY,2,0)","v":9.11},{"$f":"VLOOKUP(AF85,[3]ANEEL!AW:AY,3,0)","v":18.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pernambuco CelpeB3Comercial "]
["Piauí","Equatorial PI","2023-12-01","B1","Residencial","MWh",-47.383946613109501,281.91950297259302,494,249.1,254.87808864456122,0.51594754786348429,0.37938299417654825,0.28191950297259305,0.94349923819197568,{"$f":"VLOOKUP(AF86,[3]ANEEL!AW:AY,2,0)","v":5.82},{"$f":"VLOOKUP(AF86,[3]ANEEL!AW:AY,3,0)","v":19.600000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PiauíEquatorial PIB1Residencial"]
["Piauí","Equatorial PI","2023-12-01","B2","Rural","MWh",-50.800015581133302,265.004332794238,464.36,234.16,236.01341145085112,0.5082552576682986,0.37937973543239706,0.26500433279423802,0.88689690198070092,{"$f":"VLOOKUP(AF87,[3]ANEEL!AW:AY,2,0)","v":5.82},{"$f":"VLOOKUP(AF87,[3]ANEEL!AW:AY,3,0)","v":19.600000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PiauíEquatorial PIB2Rural"]
["Piauí","Equatorial PI","2023-12-01","B3","Comercial ","MWh",-51.904363745940501,281.91950297259302,494,249.1,252.29834420869784,0.51072539313501586,0.37938299417654825,0.28191950297259305,0.94349923819197568,{"$f":"VLOOKUP(AF88,[3]ANEEL!AW:AY,2,0)","v":5.82},{"$f":"VLOOKUP(AF88,[3]ANEEL!AW:AY,3,0)","v":19.600000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PiauíEquatorial PIB3Comercial "]
["Rio de Janeiro","Ceral Araruama","2023-04-28","B1","Residencial","MWh",null,546.67006312246895,982.06,330.73,546.67006312246895,0.55665648038049509,0.41641851562128668,0.54667006312246891,1.6668232605383442,{"$f":"VLOOKUP(AF89,[3]ANEEL!AW:AY,2,0)","v":7.28},{"$f":"VLOOKUP(AF89,[3]ANEEL!AW:AY,3,0)","v":23.45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio de JaneiroCeral AraruamaB1Residencial"]
["Rio de Janeiro","Ceral Araruama","2023-04-28","B2","Rural","MWh",null,513.86985933512096,923.13,310.89,513.86985933512096,0.55666033964351824,0.41641939298805608,0.51386985933512097,1.5668105637379379,{"$f":"VLOOKUP(AF90,[3]ANEEL!AW:AY,2,0)","v":7.28},{"$f":"VLOOKUP(AF90,[3]ANEEL!AW:AY,3,0)","v":23.45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio de JaneiroCeral AraruamaB2Rural"]
["Rio de Janeiro","Ceral Araruama","2023-04-28","B3","Comercial ","MWh",null,546.67006312246895,982.06,330.73,546.67006312246895,0.55665648038049509,0.41641851562128668,0.54667006312246891,1.6668232605383442,{"$f":"VLOOKUP(AF91,[3]ANEEL!AW:AY,2,0)","v":7.28},{"$f":"VLOOKUP(AF91,[3]ANEEL!AW:AY,3,0)","v":23.45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio de JaneiroCeral AraruamaB3Comercial "]
["Rio de Janeiro","CERCI","2023-04-28","B1","Residencial","MWh",null,536.41943816145101,969.52,260.8,536.41943816145101,0.55328351984636837,0.43599993348189986,0.53641943816145099,1.5621127475876078,{"$f":"VLOOKUP(AF92,[3]ANEEL!AW:AY,2,0)","v":7.15},{"$f":"VLOOKUP(AF92,[3]ANEEL!AW:AY,3,0)","v":23.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio de JaneiroCERCIB1Residencial"]
["Rio de Janeiro","CERCI","2023-04-28","B2","Rural","MWh",null,504.23427187176401,911.35,245.15,504.23427187176401,0.55328279132250402,0.43600023508150798,0.50423427187176406,1.4683849669883191,{"$f":"VLOOKUP(AF93,[3]ANEEL!AW:AY,2,0)","v":7.15},{"$f":"VLOOKUP(AF93,[3]ANEEL!AW:AY,3,0)","v":23.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio de JaneiroCERCIB2Rural"]
["Rio de Janeiro","CERCI","2023-04-28","B3","Comercial ","MWh",-8.5101048699176403,536.41943816145101,969.52,260.8,531.71093738476122,0.54842699210409407,0.43599993348189986,0.53641943816145099,1.5621127475876078,{"$f":"VLOOKUP(AF94,[3]ANEEL!AW:AY,2,0)","v":7.15},{"$f":"VLOOKUP(AF94,[3]ANEEL!AW:AY,3,0)","v":23.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio de JaneiroCERCIB3Comercial "]
["Rio de Janeiro","Ceres","2023-04-28","B1","Residencial","MWh",null,491.10230723697902,1046.47,225.79,491.10230723697902,0.46929420550706569,0.38600781855672506,0.49110230723697901,1.6153631284916201,{"$f":"VLOOKUP(AF95,[3]ANEEL!AW:AY,2,0)","v":3.47},{"$f":"VLOOKUP(AF95,[3]ANEEL!AW:AY,3,0)","v":11.17},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio de JaneiroCeresB1Residencial"]
["Rio de Janeiro","Ceres","2023-04-28","B2","Rural","MWh",null,461.63616880275998,983.68,212.25,461.63616880275998,0.46929506425134193,0.38600601105646654,0.46163616880275998,1.5184484509903504,{"$f":"VLOOKUP(AF96,[3]ANEEL!AW:AY,2,0)","v":3.47},{"$f":"VLOOKUP(AF96,[3]ANEEL!AW:AY,3,0)","v":11.17},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio de JaneiroCeresB2Rural"]
["Rio de Janeiro","Ceres","2023-04-28","B3","Comercial ","MWh",null,491.10230723697902,1046.47,225.79,491.10230723697902,0.46929420550706569,0.38600781855672506,0.49110230723697901,1.6153631284916201,{"$f":"VLOOKUP(AF97,[3]ANEEL!AW:AY,2,0)","v":3.47},{"$f":"VLOOKUP(AF97,[3]ANEEL!AW:AY,3,0)","v":11.17},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio de JaneiroCeresB3Comercial "]
["Rio de Janeiro","Enel RJ","2023-03-14","B1","Residencial","MWh",-39.3741173370368,248.164032158981,496.79,304.85000000000002,228.49527932365845,0.45994339524478844,0.30957042083601238,0.248164032158981,1.0178263077704421,{"$f":"VLOOKUP(AF98,[3]ANEEL!AW:AY,2,0)","v":3.09},{"$f":"VLOOKUP(AF98,[3]ANEEL!AW:AY,3,0)","v":9.8699999999999992},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio de JaneiroEnel RJB1Residencial"]
["Rio de Janeiro","Enel RJ","2023-03-14","B2","Rural","MWh",-37.0116702968146,233.27419022944201,466.99,286.56,214.78585553805993,0.45993673427281084,0.30956696998134436,0.23327419022944204,0.95676739461655658,{"$f":"VLOOKUP(AF99,[3]ANEEL!AW:AY,2,0)","v":3.09},{"$f":"VLOOKUP(AF99,[3]ANEEL!AW:AY,3,0)","v":9.8699999999999992},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio de JaneiroEnel RJB2Rural"]
["Rio de Janeiro","Enel RJ","2023-03-14","B3","Comercial ","MWh",-39.3741173370368,248.164032158981,496.79,304.85000000000002,228.49527932365845,0.45994339524478844,0.30957042083601238,0.248164032158981,1.0178263077704421,{"$f":"VLOOKUP(AF100,[3]ANEEL!AW:AY,2,0)","v":3.09},{"$f":"VLOOKUP(AF100,[3]ANEEL!AW:AY,3,0)","v":9.8699999999999992},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio de JaneiroEnel RJB3Comercial "]
["Rio de Janeiro","Energisa (ENF)","2023-06-21","B1","Residencial","MWh",-19.533772211158301,197.46580202015301,476.19,345.74,189.36556472798947,0.39766808359686145,0.24024649546817003,0.19746580202015301,1.0435881157948199,{"$f":"VLOOKUP(AF101,[3]ANEEL!AW:AY,2,0)","v":3.15},{"$f":"VLOOKUP(AF101,[3]ANEEL!AW:AY,3,0)","v":9.24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio de JaneiroEnergisa (ENF)B1Residencial"]
["Rio de Janeiro","Energisa (ENF)","2023-06-21","B2","Rural","MWh",-18.361745878488801,185.61785389894399,447.62,325,178.00365465895723,0.39766689303194053,0.24024469195586962,0.185617853898944,0.98098019299136618,{"$f":"VLOOKUP(AF102,[3]ANEEL!AW:AY,2,0)","v":3.15},{"$f":"VLOOKUP(AF102,[3]ANEEL!AW:AY,3,0)","v":9.24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio de JaneiroEnergisa (ENF)B2Rural"]
["Rio de Janeiro","Energisa (ENF)","2023-06-21","B3","Comercial ","MWh",-19.533772211158301,197.46580202015301,476.19,345.74,189.36556472798947,0.39766808359686145,0.24024649546817003,0.19746580202015301,1.0435881157948199,{"$f":"VLOOKUP(AF103,[3]ANEEL!AW:AY,2,0)","v":3.15},{"$f":"VLOOKUP(AF103,[3]ANEEL!AW:AY,3,0)","v":9.24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio de JaneiroEnergisa (ENF)B3Comercial "]
["Rio de Janeiro","Light","2023-03-14","B1","Residencial","MWh",-35.775050262834498,166.58789173140701,447.38,354.82,153.26657607163071,0.34258700896694244,0.20766378924383819,0.16658789173140701,1.0185373285931947,{"$f":"VLOOKUP(AF104,[3]ANEEL!AW:AY,2,0)","v":7.83},{"$f":"VLOOKUP(AF104,[3]ANEEL!AW:AY,3,0)","v":12.13},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio de JaneiroLightB1Residencial"]
["Rio de Janeiro","Light","2023-03-14","B2","Rural","MWh",-33.628547247064503,156.59261822752299,420.54,333.53,144.0706648803841,0.3425849262386077,0.20766323846264007,0.15659261822752299,0.95742762823768401,{"$f":"VLOOKUP(AF105,[3]ANEEL!AW:AY,2,0)","v":7.83},{"$f":"VLOOKUP(AF105,[3]ANEEL!AW:AY,3,0)","v":12.13},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio de JaneiroLightB2Rural"]
["Rio de Janeiro","Light","2023-03-14","B3","Comercial ","MWh",-35.775050262834498,166.58789173140701,447.38,354.82,153.26657607163071,0.34258700896694244,0.20766378924383819,0.16658789173140701,1.0185373285931947,{"$f":"VLOOKUP(AF106,[3]ANEEL!AW:AY,2,0)","v":7.83},{"$f":"VLOOKUP(AF106,[3]ANEEL!AW:AY,3,0)","v":12.13},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio de JaneiroLightB3Comercial "]
["Rio Grande do Norte","Cosern","2023-04-21","B1","Residencial","MWh",-25.883170631420899,254.13663874112299,379.54,282.32,236.80549582013376,0.62392763824665054,0.38397340637162392,0.25413663874112302,0.84035043169121382,{"$f":"VLOOKUP(AF107,[3]ANEEL!AW:AY,2,0)","v":9.99},{"$f":"VLOOKUP(AF107,[3]ANEEL!AW:AY,3,0)","v":19.690000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do NorteCosernB1Residencial"]
["Rio Grande do Norte","Cosern","2023-04-21","B2","Rural","MWh",-24.330180393535599,238.88844041665601,356.77,265.38,222.59727566270354,0.62392374824874164,0.3839724188968191,0.23888844041665599,0.78993143727780601,{"$f":"VLOOKUP(AF108,[3]ANEEL!AW:AY,2,0)","v":9.99},{"$f":"VLOOKUP(AF108,[3]ANEEL!AW:AY,3,0)","v":19.690000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do NorteCosernB2Rural"]
["Rio Grande do Norte","Cosern","2023-04-21","B3","Comercial ","MWh",-25.883170631420899,254.13663874112299,379.54,282.32,236.80549582013376,0.62392763824665054,0.38397340637162392,0.25413663874112302,0.84035043169121382,{"$f":"VLOOKUP(AF109,[3]ANEEL!AW:AY,2,0)","v":9.99},{"$f":"VLOOKUP(AF109,[3]ANEEL!AW:AY,3,0)","v":19.690000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do NorteCosernB3Comercial "]
["Rio Grande do Sul","CEEE Equatorial","2023-11-21","B1","Residencial","MWh",-19.678076159184599,148.800172335664,377.12,278.44,141.03579727276363,0.37398121890317043,0.22698177487287818,0.148800172335664,0.83235144743524625,{"$f":"VLOOKUP(AF110,[3]ANEEL!AW:AY,2,0)","v":3.85},{"$f":"VLOOKUP(AF110,[3]ANEEL!AW:AY,3,0)","v":9.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulCEEE EquatorialB1Residencial"]
["Rio Grande do Sul","CEEE Equatorial","2023-11-21","B2","Rural","MWh",-25.636764935157402,139.87216199552401,354.49,261.74,129.75658824717706,0.36603737269648529,0.22698044885111729,0.13987216199552402,0.78241493143727792,{"$f":"VLOOKUP(AF111,[3]ANEEL!AW:AY,2,0)","v":3.85},{"$f":"VLOOKUP(AF111,[3]ANEEL!AW:AY,3,0)","v":9.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulCEEE EquatorialB2Rural"]
["Rio Grande do Sul","CEEE Equatorial","2023-11-21","B3","Comercial ","MWh",-27.8660488425624,148.800172335664,377.12,278.44,137.80507032546217,0.36541437824952844,0.22698177487287818,0.148800172335664,0.83235144743524625,{"$f":"VLOOKUP(AF112,[3]ANEEL!AW:AY,2,0)","v":3.85},{"$f":"VLOOKUP(AF112,[3]ANEEL!AW:AY,3,0)","v":9.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulCEEE EquatorialB3Comercial "]
["Rio Grande do Sul","CELETRO","2023-07-29","B1","Residencial","MWh",null,209.219449511573,487.86,251.92,209.219449511573,0.42885141128924897,0.28281306538642975,0.20921944951157301,0.93928390045708487,{"$f":"VLOOKUP(AF113,[3]ANEEL!AW:AY,2,0)","v":4.55},{"$f":"VLOOKUP(AF113,[3]ANEEL!AW:AY,3,0)","v":11.8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulCELETROB1Residencial"]
["Rio Grande do Sul","CELETRO","2023-07-29","B2","Rural","MWh",null,196.666282540878,458.59,236.81,196.666282540878,0.42884991504585362,0.28281029988622092,0.19666628254087803,0.88293550025393608,{"$f":"VLOOKUP(AF114,[3]ANEEL!AW:AY,2,0)","v":4.55},{"$f":"VLOOKUP(AF114,[3]ANEEL!AW:AY,3,0)","v":11.8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulCELETROB2Rural"]
["Rio Grande do Sul","CELETRO","2023-07-29","B3","Comercial ","MWh",null,209.219449511573,487.86,251.92,209.219449511573,0.42885141128924897,0.28281306538642975,0.20921944951157301,0.93928390045708487,{"$f":"VLOOKUP(AF115,[3]ANEEL!AW:AY,2,0)","v":4.55},{"$f":"VLOOKUP(AF115,[3]ANEEL!AW:AY,3,0)","v":11.8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulCELETROB3Comercial "]
["Rio Grande do Sul","Cerfox","2023-07-29","B1","Residencial","MWh",null,205.36096754286001,482.61,243.99,205.36096754286001,0.42552157548094738,0.2826327656796862,0.20536096754286001,0.92254951752158465,{"$f":"VLOOKUP(AF116,[3]ANEEL!AW:AY,2,0)","v":9.34},{"$f":"VLOOKUP(AF116,[3]ANEEL!AW:AY,3,0)","v":25.07},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulCerfoxB1Residencial"]
["Rio Grande do Sul","Cerfox","2023-07-29","B2","Rural","MWh",null,193.03930949028901,453.66,229.35,193.03930949028901,0.42551538484832035,0.28263028285133307,0.193039309490289,0.86720416455053329,{"$f":"VLOOKUP(AF117,[3]ANEEL!AW:AY,2,0)","v":9.34},{"$f":"VLOOKUP(AF117,[3]ANEEL!AW:AY,3,0)","v":25.07},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulCerfoxB2Rural"]
["Rio Grande do Sul","Cerfox","2023-07-29","B3","Comercial ","MWh",null,205.36096754286001,482.61,243.99,205.36096754286001,0.42552157548094738,0.2826327656796862,0.20536096754286001,0.92254951752158465,{"$f":"VLOOKUP(AF118,[3]ANEEL!AW:AY,2,0)","v":9.34},{"$f":"VLOOKUP(AF118,[3]ANEEL!AW:AY,3,0)","v":25.07},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulCerfoxB3Comercial "]
["Rio Grande do Sul","Ceriluz","2023-07-29","B1","Residencial","MWh",-16.825504033267599,175.40855259869599,389.1,206.82,167.82351710854181,0.43131204602555073,0.29434916196586114,0.17540855259869598,0.75662772981208748,{"$f":"VLOOKUP(AF119,[3]ANEEL!AW:AY,2,0)","v":3.6},{"$f":"VLOOKUP(AF119,[3]ANEEL!AW:AY,3,0)","v":9.35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulCeriluzB1Residencial"]
["Rio Grande do Sul","Ceriluz","2023-07-29","B2","Rural","MWh",-15.815973791271499,164.88403944277499,365.75,194.41,157.75402810599877,0.43131654984551954,0.29435168423803021,0.16488403944277499,0.71122397155916706,{"$f":"VLOOKUP(AF120,[3]ANEEL!AW:AY,2,0)","v":3.6},{"$f":"VLOOKUP(AF120,[3]ANEEL!AW:AY,3,0)","v":9.35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulCeriluzB2Rural"]
["Rio Grande do Sul","Ceriluz","2023-07-29","B3","Comercial ","MWh",-16.825504033267599,175.40855259869599,389.1,206.82,167.82351710854181,0.43131204602555073,0.29434916196586114,0.17540855259869598,0.75662772981208748,{"$f":"VLOOKUP(AF121,[3]ANEEL!AW:AY,2,0)","v":3.6},{"$f":"VLOOKUP(AF121,[3]ANEEL!AW:AY,3,0)","v":9.35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulCeriluzB3Comercial "]
["Rio Grande do Sul","Cermissões","2023-07-29","B1","Residencial","MWh",null,260.28280667171202,496.98,216.8,260.28280667171202,0.52372893611757421,0.36465410444634488,0.260282806671712,0.90627221940071101,{"$f":"VLOOKUP(AF122,[3]ANEEL!AW:AY,2,0)","v":5.65},{"$f":"VLOOKUP(AF122,[3]ANEEL!AW:AY,3,0)","v":14.68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulCermissõesB1Residencial"]
["Rio Grande do Sul","Cermissões","2023-07-29","B2","Rural","MWh",null,244.66583827141,467.16,203.8,244.66583827141,0.52373028142694145,0.36465040877460653,0.24466583827141,0.85190452006094464,{"$f":"VLOOKUP(AF123,[3]ANEEL!AW:AY,2,0)","v":5.65},{"$f":"VLOOKUP(AF123,[3]ANEEL!AW:AY,3,0)","v":14.68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulCermissõesB2Rural"]
["Rio Grande do Sul","Cermissões","2023-07-29","B3","Comercial ","MWh",null,260.28280667171202,496.98,216.8,260.28280667171202,0.52372893611757421,0.36465410444634488,0.260282806671712,0.90627221940071101,{"$f":"VLOOKUP(AF124,[3]ANEEL!AW:AY,2,0)","v":5.65},{"$f":"VLOOKUP(AF124,[3]ANEEL!AW:AY,3,0)","v":14.68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulCermissõesB3Comercial "]
["Rio Grande do Sul","Certaja","2023-07-29","B1","Residencial","MWh",-25.741112990182199,175.664613364041,352.54,198.07,162.83825986945754,0.46190009607266563,0.31903636578347833,0.17566461336404099,0.69909852717115295,{"$f":"VLOOKUP(AF125,[3]ANEEL!AW:AY,2,0)","v":5.66},{"$f":"VLOOKUP(AF125,[3]ANEEL!AW:AY,3,0)","v":16.97},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulCertajaB1Residencial"]
["Rio Grande do Sul","Certaja","2023-07-29","B2","Rural","MWh",-24.196646210771199,165.124736562198,331.38,186.19,153.0676877625049,0.46190985503803761,0.31903846158432292,0.165124736562198,0.65714829862874558,{"$f":"VLOOKUP(AF126,[3]ANEEL!AW:AY,2,0)","v":5.66},{"$f":"VLOOKUP(AF126,[3]ANEEL!AW:AY,3,0)","v":16.97},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulCertajaB2Rural"]
["Rio Grande do Sul","Certaja","2023-07-29","B3","Comercial ","MWh",-25.741112990182199,175.664613364041,352.54,198.07,162.83825986945754,0.46190009607266563,0.31903636578347833,0.17566461336404099,0.69909852717115295,{"$f":"VLOOKUP(AF127,[3]ANEEL!AW:AY,2,0)","v":5.66},{"$f":"VLOOKUP(AF127,[3]ANEEL!AW:AY,3,0)","v":16.97},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulCertajaB3Comercial "]
["Rio Grande do Sul","Certel","2023-07-29","B1","Residencial","MWh",null,194.57858835766299,385.32,197.64,194.57858835766299,0.50497920782119532,0.33377691155081479,0.19457858835766301,0.74017267648552576,{"$f":"VLOOKUP(AF128,[3]ANEEL!AW:AY,2,0)","v":7.15},{"$f":"VLOOKUP(AF128,[3]ANEEL!AW:AY,3,0)","v":19.57},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulCertelB1Residencial"]
["Rio Grande do Sul","Certel","2023-07-29","B2","Rural","MWh",null,182.903873056203,362.2,185.78,182.903873056203,0.50498032318112374,0.33377837340085953,0.18290387305620301,0.6957592686642966,{"$f":"VLOOKUP(AF129,[3]ANEEL!AW:AY,2,0)","v":7.15},{"$f":"VLOOKUP(AF129,[3]ANEEL!AW:AY,3,0)","v":19.57},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulCertelB2Rural"]
["Rio Grande do Sul","Certel","2023-07-29","B3","Comercial ","MWh",null,194.57858835766299,385.32,197.64,194.57858835766299,0.50497920782119532,0.33377691155081479,0.19457858835766301,{"$f":"((I130+J130)/1000)/0.7876","v":0.74017267648552576},{"$f":"VLOOKUP(AF130,[3]ANEEL!AW:AY,2,0)","v":7.15},{"$f":"VLOOKUP(AF130,[3]ANEEL!AW:AY,3,0)","v":19.57},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulCertelB3Comercial "]
["Rio Grande do Sul","Certhil","2023-07-29","B1","Residencial","MWh",null,186.35761790540101,403.12,196,186.35761790540101,0.46228819682824224,0.31105223979403296,0.18635761790540101,0.76069070594210264,{"$f":"VLOOKUP(AF131,[3]ANEEL!AW:AY,2,0)","v":4.05},{"$f":"VLOOKUP(AF131,[3]ANEEL!AW:AY,3,0)","v":10.51},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A131&B131&D131&E131","v":"Rio Grande do SulCerthilB1Residencial"}]
["Rio Grande do Sul","Certhil","2023-07-29","B2","Rural","MWh",null,175.176160831077,378.93,184.24,175.176160831077,0.46229161278092784,0.31105378630089842,0.17517616083107698,0.71504570848146276,{"$f":"VLOOKUP(AF132,[3]ANEEL!AW:AY,2,0)","v":4.05},{"$f":"VLOOKUP(AF132,[3]ANEEL!AW:AY,3,0)","v":10.51},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulCerthilB2Rural"]
["Rio Grande do Sul","Certhil","2023-07-29","B3","Comercial ","MWh",null,186.35761790540101,403.12,196,186.35761790540101,0.46228819682824224,0.31105223979403296,0.18635761790540101,0.76069070594210264,{"$f":"VLOOKUP(AF133,[3]ANEEL!AW:AY,2,0)","v":4.05},{"$f":"VLOOKUP(AF133,[3]ANEEL!AW:AY,3,0)","v":10.51},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulCerthilB3Comercial "]
["Rio Grande do Sul","Cooperluz","2023-07-29","B1","Residencial","MWh",-10.288192110771901,107.081360349785,283.72000000000003,220.93,103.19839966050903,0.36373325694525949,0.21218935965478053,0.10708136034978501,0.64074403250380907,{"$f":"VLOOKUP(AF134,[3]ANEEL!AW:AY,2,0)","v":1.61},{"$f":"VLOOKUP(AF134,[3]ANEEL!AW:AY,3,0)","v":7.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulCooperluzB1Residencial"]
["Rio Grande do Sul","Cooperluz","2023-07-29","B2","Rural","MWh",-9.6709005841256293,100.656478728797,266.7,207.67,97.006539475199872,0.36372905689988705,0.21218980696249129,0.100656478728797,0.60229812087353995,{"$f":"VLOOKUP(AF135,[3]ANEEL!AW:AY,2,0)","v":1.61},{"$f":"VLOOKUP(AF135,[3]ANEEL!AW:AY,3,0)","v":7.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulCooperluzB2Rural"]
["Rio Grande do Sul","Cooperluz","2023-07-29","B3","Comercial ","MWh",-10.288192110771901,107.081360349785,283.72000000000003,220.93,103.19839966050903,0.36373325694525949,0.21218935965478053,0.10708136034978501,0.64074403250380907,{"$f":"VLOOKUP(AF136,[3]ANEEL!AW:AY,2,0)","v":1.61},{"$f":"VLOOKUP(AF136,[3]ANEEL!AW:AY,3,0)","v":7.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulCooperluzB3Comercial "]
["Rio Grande do Sul","Coopernorte","2022-12-21","B1","Residencial","MWh",null,374.57509890512802,617.48,198.21,374.57509890512802,0.60661899803253228,0.45921256715802328,0.37457509890512802,1.03566531234129,{"$f":"VLOOKUP(AF137,[3]ANEEL!AW:AY,2,0)","v":9.5299999999999994},{"$f":"VLOOKUP(AF137,[3]ANEEL!AW:AY,3,0)","v":24.66},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulCoopernorteB1Residencial"]
["Rio Grande do Sul","Coopernorte","2022-12-21","B2","Rural","MWh",null,329.62608703651199,543.38,174.43,329.62608703651199,0.60662167734644634,0.45921077588291054,0.32962608703651197,0.91138902996444893,{"$f":"VLOOKUP(AF138,[3]ANEEL!AW:AY,2,0)","v":9.5299999999999994},{"$f":"VLOOKUP(AF138,[3]ANEEL!AW:AY,3,0)","v":24.66},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulCoopernorteB2Rural"]
["Rio Grande do Sul","Coopernorte","2022-12-21","B3","Comercial ","MWh",null,374.57509890512802,617.48,198.21,374.57509890512802,0.60661899803253228,0.45921256715802328,0.37457509890512802,1.03566531234129,{"$f":"VLOOKUP(AF139,[3]ANEEL!AW:AY,2,0)","v":9.5299999999999994},{"$f":"VLOOKUP(AF139,[3]ANEEL!AW:AY,3,0)","v":24.66},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulCoopernorteB3Comercial "]
["Rio Grande do Sul","Coprel","2023-07-29","B1","Residencial","MWh",-1.1873463423711501,73.744515717609701,292.17,198.18,73.444826218320813,0.25137702782051824,0.15039158910494482,7.3744515717609704E-2,0.62258760792280354,{"$f":"VLOOKUP(AF140,[3]ANEEL!AW:AY,2,0)","v":1.61},{"$f":"VLOOKUP(AF140,[3]ANEEL!AW:AY,3,0)","v":6.34},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulCoprelB1Residencial"]
["Rio Grande do Sul","Coprel","2023-07-29","B2","Rural","MWh",-1.11610556182888,69.319844774553104,274.64,186.29,69.038136850368744,0.25137684550818801,0.15039126282635781,6.9319844774553108E-2,0.58523362112747579,{"$f":"VLOOKUP(AF141,[3]ANEEL!AW:AY,2,0)","v":1.61},{"$f":"VLOOKUP(AF141,[3]ANEEL!AW:AY,3,0)","v":6.34},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulCoprelB2Rural"]
["Rio Grande do Sul","Coprel","2023-07-29","B3","Comercial ","MWh",-1.1873463423711501,73.744515717609701,292.17,198.18,73.444826218320813,0.25137702782051824,0.15039158910494482,7.3744515717609704E-2,0.62258760792280354,{"$f":"VLOOKUP(AF142,[3]ANEEL!AW:AY,2,0)","v":1.61},{"$f":"VLOOKUP(AF142,[3]ANEEL!AW:AY,3,0)","v":6.34},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulCoprelB3Comercial "]
["Rio Grande do Sul","Creluz-D","2023-07-29","B1","Residencial","MWh",-0.43929126389252898,270.26541465271401,542.66999999999996,190.82,270.04663484990709,0.49762587732859215,0.36846502972462342,0.27026541465271403,0.93129761300152358,{"$f":"VLOOKUP(AF143,[3]ANEEL!AW:AY,2,0)","v":12.16},{"$f":"VLOOKUP(AF143,[3]ANEEL!AW:AY,3,0)","v":23.93},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulCreluz-DB1Residencial"]
["Rio Grande do Sul","Creluz-D","2023-07-29","B2","Rural","MWh",-0.41293378805897701,254.04948977355201,510.11,179.37,253.84383683954437,0.49762568238133809,0.36846535037064454,0.25404948977355202,0.87541899441340787,{"$f":"VLOOKUP(AF144,[3]ANEEL!AW:AY,2,0)","v":12.16},{"$f":"VLOOKUP(AF144,[3]ANEEL!AW:AY,3,0)","v":23.93},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulCreluz-DB2Rural"]
["Rio Grande do Sul","Creluz-D","2023-07-29","B3","Comercial ","MWh",-0.43929126389252898,270.26541465271401,542.66999999999996,190.82,270.04663484990709,0.49762587732859215,0.36846502972462342,0.27026541465271403,0.93129761300152358,{"$f":"VLOOKUP(AF145,[3]ANEEL!AW:AY,2,0)","v":12.16},{"$f":"VLOOKUP(AF145,[3]ANEEL!AW:AY,3,0)","v":23.93},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulCreluz-DB3Comercial "]
["Rio Grande do Sul","Creral","2023-07-29","B1","Residencial","MWh",null,290.478415526378,570.89,196.57,290.478415526378,0.50881678699290234,0.3784932316034425,0.29047841552637799,0.97442864398171669,{"$f":"VLOOKUP(AF146,[3]ANEEL!AW:AY,2,0)","v":10.81},{"$f":"VLOOKUP(AF146,[3]ANEEL!AW:AY,3,0)","v":26.75},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulCreralB1Residencial"]
["Rio Grande do Sul","Creral","2023-07-29","B2","Rural","MWh",null,273.04971059479499,536.63,184.77,273.04971059479499,0.50882304491883601,0.37849973744773358,0.27304971059479499,0.91594718131030972,{"$f":"VLOOKUP(AF147,[3]ANEEL!AW:AY,2,0)","v":10.81},{"$f":"VLOOKUP(AF147,[3]ANEEL!AW:AY,3,0)","v":26.75},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulCreralB2Rural"]
["Rio Grande do Sul","Creral","2023-07-29","B3","Comercial ","MWh",null,290.478415526378,570.89,196.57,290.478415526378,0.50881678699290234,0.3784932316034425,0.29047841552637799,0.97442864398171669,{"$f":"VLOOKUP(AF148,[3]ANEEL!AW:AY,2,0)","v":10.81},{"$f":"VLOOKUP(AF148,[3]ANEEL!AW:AY,3,0)","v":26.75},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulCreralB3Comercial "]
["Rio Grande do Sul","Demei","2023-07-21","B1","Residencial","MWh",null,116.654470258846,421.12,259.99,116.654470258846,0.27701004525751804,0.17127111664613059,0.11665447025884602,0.86479177247333672,{"$f":"VLOOKUP(AF149,[3]ANEEL!AW:AY,2,0)","v":3.52},{"$f":"VLOOKUP(AF149,[3]ANEEL!AW:AY,3,0)","v":6.87},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulDemeiB1Residencial"]
["Rio Grande do Sul","Demei","2023-07-21","B2","Rural","MWh",null,109.655202043315,395.85,244.39,109.655202043315,0.2770120046565997,0.17127202618286111,0.109655202043315,0.8128999492127984,{"$f":"VLOOKUP(AF150,[3]ANEEL!AW:AY,2,0)","v":3.52},{"$f":"VLOOKUP(AF150,[3]ANEEL!AW:AY,3,0)","v":6.87},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulDemeiB2Rural"]
["Rio Grande do Sul","Demei","2023-07-21","B3","Comercial ","MWh",null,116.654470258846,421.12,259.99,116.654470258846,0.27701004525751804,0.17127111664613059,0.11665447025884602,0.86479177247333672,{"$f":"VLOOKUP(AF151,[3]ANEEL!AW:AY,2,0)","v":3.52},{"$f":"VLOOKUP(AF151,[3]ANEEL!AW:AY,3,0)","v":6.87},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulDemeiB3Comercial "]
["Rio Grande do Sul","Eletrocar","2023-07-21","B1","Residencial","MWh",-71.260129922992704,185.440165404054,330.16,230.58,145.41566128594718,0.44043997239504229,0.33070614795458503,0.185440165404054,0.71196038598273237,{"$f":"VLOOKUP(AF152,[3]ANEEL!AW:AY,2,0)","v":2.94},{"$f":"VLOOKUP(AF152,[3]ANEEL!AW:AY,3,0)","v":9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulEletrocarB1Residencial"]
["Rio Grande do Sul","Eletrocar","2023-07-21","B2","Rural","MWh",-66.984522127613204,174.31375547981099,310.35000000000002,216.75,136.69067311768836,0.44044038381726552,0.3307033873644678,0.17431375547981098,0.66924834941594724,{"$f":"VLOOKUP(AF153,[3]ANEEL!AW:AY,2,0)","v":2.94},{"$f":"VLOOKUP(AF153,[3]ANEEL!AW:AY,3,0)","v":9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulEletrocarB2Rural"]
["Rio Grande do Sul","Eletrocar","2023-07-21","B3","Comercial ","MWh",-71.260129922992704,185.440165404054,330.16,230.58,145.41566128594718,0.44043997239504229,0.33070614795458503,0.185440165404054,0.71196038598273237,{"$f":"VLOOKUP(AF154,[3]ANEEL!AW:AY,2,0)","v":2.94},{"$f":"VLOOKUP(AF154,[3]ANEEL!AW:AY,3,0)","v":9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulEletrocarB3Comercial "]
["Rio Grande do Sul","Hidropan","2023-07-21","B1","Residencial","MWh",-65.352761649010205,169.01548363691001,313.91000000000003,248.9,133.8282369193312,0.42632677174773403,0.30030646867843497,0.16901548363691002,0.71458862366683606,{"$f":"VLOOKUP(AF155,[3]ANEEL!AW:AY,2,0)","v":4.71},{"$f":"VLOOKUP(AF155,[3]ANEEL!AW:AY,3,0)","v":7.84},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulHidropanB1Residencial"]
["Rio Grande do Sul","Hidropan","2023-07-21","B2","Rural","MWh",-61.4315959500696,158.87455461869601,295.08,233.96,125.79905832588391,0.4263218731390942,0.3003072633802662,0.15887455461869601,0.67171152869476891,{"$f":"VLOOKUP(AF156,[3]ANEEL!AW:AY,2,0)","v":4.71},{"$f":"VLOOKUP(AF156,[3]ANEEL!AW:AY,3,0)","v":7.84},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulHidropanB2Rural"]
["Rio Grande do Sul","Hidropan","2023-07-21","B3","Comercial ","MWh",-65.352761649010205,169.01548363691001,313.91000000000003,248.9,133.8282369193312,0.42632677174773403,0.30030646867843497,0.16901548363691002,0.71458862366683606,{"$f":"VLOOKUP(AF157,[3]ANEEL!AW:AY,2,0)","v":4.71},{"$f":"VLOOKUP(AF157,[3]ANEEL!AW:AY,3,0)","v":7.84},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulHidropanB3Comercial "]
["Rio Grande do Sul","MuxEnergia","2023-07-21","B1","Residencial","MWh",-41.548623945774203,135.88233847305,376.13,227.55,120.87230422401599,0.32135778646748731,0.22509001204785645,0.13588233847305001,0.76648044692737449,{"$f":"VLOOKUP(AF158,[3]ANEEL!AW:AY,2,0)","v":4.6100000000000003},{"$f":"VLOOKUP(AF158,[3]ANEEL!AW:AY,3,0)","v":7.88},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulMuxEnergiaB1Residencial"]
["Rio Grande do Sul","MuxEnergia","2023-07-21","B2","Rural","MWh",-39.055706509027701,127.729398164667,353.57,213.9,113.62027723445806,0.32135157743716397,0.22508572817006536,0.127729398164667,0.72050533265617067,{"$f":"VLOOKUP(AF159,[3]ANEEL!AW:AY,2,0)","v":4.6100000000000003},{"$f":"VLOOKUP(AF159,[3]ANEEL!AW:AY,3,0)","v":7.88},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulMuxEnergiaB2Rural"]
["Rio Grande do Sul","MuxEnergia","2023-07-21","B3","Comercial ","MWh",-41.548623945774203,135.88233847305,376.13,227.55,120.87230422401599,0.32135778646748731,0.22509001204785645,0.13588233847305001,0.76648044692737449,{"$f":"VLOOKUP(AF160,[3]ANEEL!AW:AY,2,0)","v":4.6100000000000003},{"$f":"VLOOKUP(AF160,[3]ANEEL!AW:AY,3,0)","v":7.88},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulMuxEnergiaB3Comercial "]
["Rio Grande do Sul","RGE","2023-06-21","B1","Residencial","MWh",-21.914384947582999,250.816495699336,437.54,261.62,238.25424027592547,0.54453133490863792,0.35873976729122942,0.25081649569933601,0.88770949720670411,{"$f":"VLOOKUP(AF161,[3]ANEEL!AW:AY,2,0)","v":5.23},{"$f":"VLOOKUP(AF161,[3]ANEEL!AW:AY,3,0)","v":13.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulRGEB1Residencial"]
["Rio Grande do Sul","RGE","2023-06-21","B2","Rural","MWh",-20.599521850727999,235.76750595737499,437.54,261.62,224.66749706524951,0.51347876094814071,0.33721538125375444,0.235767505957375,0.88770949720670411,{"$f":"VLOOKUP(AF162,[3]ANEEL!AW:AY,2,0)","v":5.23},{"$f":"VLOOKUP(AF162,[3]ANEEL!AW:AY,3,0)","v":13.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulRGEB2Rural"]
["Rio Grande do Sul","RGE","2023-06-21","B3","Comercial ","MWh",-21.914384947582999,250.816495699336,411.29,245.92,237.4524721685936,0.57733587534001218,0.38163828258750776,0.25081649569933601,0.8344464195022856,{"$f":"VLOOKUP(AF163,[3]ANEEL!AW:AY,2,0)","v":5.23},{"$f":"VLOOKUP(AF163,[3]ANEEL!AW:AY,3,0)","v":13.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulRGEB3Comercial "]
["Rio Grande do Sul","Uhenpal","2023-07-21","B1","Residencial","MWh",-61.545890892764596,232.35663620615099,446.02,205.52,200.29395699859626,0.44906945203936205,0.3566268167820103,0.23235663620615096,0.82724733367191472,{"$f":"VLOOKUP(AF164,[3]ANEEL!AW:AY,2,0)","v":6.1},{"$f":"VLOOKUP(AF164,[3]ANEEL!AW:AY,3,0)","v":15.64},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulUhenpalB1Residencial"]
["Rio Grande do Sul","Uhenpal","2023-07-21","B2","Rural","MWh",-57.853137439198697,218.415238033782,419.26,193.19,188.27640584186366,0.44906837247021819,0.35662541927305408,0.21841523803378199,0.77761554088369744,{"$f":"VLOOKUP(AF165,[3]ANEEL!AW:AY,2,0)","v":6.1},{"$f":"VLOOKUP(AF165,[3]ANEEL!AW:AY,3,0)","v":15.64},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulUhenpalB2Rural"]
["Rio Grande do Sul","Uhenpal","2023-07-21","B3","Comercial ","MWh",-61.545890892764596,232.35663620615099,446.02,205.52,200.29395699859626,0.44906945203936205,0.3566268167820103,0.23235663620615096,0.82724733367191472,{"$f":"VLOOKUP(AF166,[3]ANEEL!AW:AY,2,0)","v":6.1},{"$f":"VLOOKUP(AF166,[3]ANEEL!AW:AY,3,0)","v":15.64},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rio Grande do SulUhenpalB3Comercial "]
["Rondônia","Energisa RO","2023-12-12","B1","Residencial","MWh",-25.5391092113342,252.77940242678699,423.34,233.95,237.52981399915552,0.56108521282929924,0.3845781959664486,0.25277940242678698,0.8345479939055358,{"$f":"VLOOKUP(AF167,[3]ANEEL!AW:AY,2,0)","v":2.4300000000000002},{"$f":"VLOOKUP(AF167,[3]ANEEL!AW:AY,3,0)","v":20.68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RondôniaEnergisa ROB1Residencial"]
["Rondônia","Energisa RO","2023-12-12","B2","Rural","MWh",-27.930338719161799,232.557050232644,397.94,219.91,216.23449611763454,0.54338467135154678,0.37639726508480048,0.23255705023264397,0.7844718131030981,{"$f":"VLOOKUP(AF168,[3]ANEEL!AW:AY,2,0)","v":2.4300000000000002},{"$f":"VLOOKUP(AF168,[3]ANEEL!AW:AY,3,0)","v":20.68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RondôniaEnergisa ROB2Rural"]
["Rondônia","Energisa RO","2023-12-12","B3","Comercial ","MWh",-25.5391092113342,252.77940242678699,423.34,233.95,237.52981399915552,0.56108521282929924,0.3845781959664486,0.25277940242678698,0.8345479939055358,{"$f":"VLOOKUP(AF169,[3]ANEEL!AW:AY,2,0)","v":2.4300000000000002},{"$f":"VLOOKUP(AF169,[3]ANEEL!AW:AY,3,0)","v":20.68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RondôniaEnergisa ROB3Comercial "]
["Roraima","Roraima Energia","2023-10-31","B1","Residencial","MWh",null,247.73714957332299,398.95,336.18,247.73714957332299,0.62097292786896352,0.33699774131558091,0.24773714957332299,0.93337988826815643,{"$f":"VLOOKUP(AF170,[3]ANEEL!AW:AY,2,0)","v":4.3499999999999996},{"$f":"VLOOKUP(AF170,[3]ANEEL!AW:AY,3,0)","v":21.45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RoraimaRoraima EnergiaB1Residencial"]
["Roraima","Roraima Energia","2023-10-31","B2","Rural","MWh",null,232.872920598924,375.02,316,232.872920598924,0.62096133699249112,0.33699881421510813,0.23287292059892403,0.87737430167597763,{"$f":"VLOOKUP(AF171,[3]ANEEL!AW:AY,2,0)","v":4.3499999999999996},{"$f":"VLOOKUP(AF171,[3]ANEEL!AW:AY,3,0)","v":21.45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RoraimaRoraima EnergiaB2Rural"]
["Roraima","Roraima Energia","2023-10-31","B3","Comercial ","MWh",null,247.73714957332299,398.95,336.18,247.73714957332299,0.62097292786896352,0.33699774131558091,0.24773714957332299,0.93337988826815643,{"$f":"VLOOKUP(AF172,[3]ANEEL!AW:AY,2,0)","v":4.3499999999999996},{"$f":"VLOOKUP(AF172,[3]ANEEL!AW:AY,3,0)","v":21.45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RoraimaRoraima EnergiaB3Comercial "]
["Santa Catarina","Cegero","2023-09-29","B1","Residencial","MWh",null,104.40950786538301,290.13,194.01,104.40950786538301,0.35987146405191811,0.21565974277147729,0.104409507865383,0.61470289487049257,{"$f":"VLOOKUP(AF173,[3]ANEEL!AW:AY,2,0)","v":1.87},{"$f":"VLOOKUP(AF173,[3]ANEEL!AW:AY,3,0)","v":5.56},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCegeroB1Residencial"]
["Santa Catarina","Cegero","2023-09-29","B2","Rural","MWh",null,98.144937393460296,272.72000000000003,182.37,98.144937393460296,0.35987436709247683,0.2156605009854321,9.8144937393460294E-2,0.57781868969019812,{"$f":"VLOOKUP(AF174,[3]ANEEL!AW:AY,2,0)","v":1.87},{"$f":"VLOOKUP(AF174,[3]ANEEL!AW:AY,3,0)","v":5.56},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCegeroB2Rural"]
["Santa Catarina","Cegero","2023-09-29","B3","Comercial ","MWh",null,104.40950786538301,290.13,194.01,104.40950786538301,0.35987146405191811,0.21565974277147729,0.104409507865383,0.61470289487049257,{"$f":"VLOOKUP(AF175,[3]ANEEL!AW:AY,2,0)","v":1.87},{"$f":"VLOOKUP(AF175,[3]ANEEL!AW:AY,3,0)","v":5.56},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCegeroB3Comercial "]
["Santa Catarina","Cejama","2023-09-29","B1","Residencial","MWh",null,224.53232118611999,448.02,191.01,224.53232118611999,0.50116584345814918,0.35136428835284728,0.22453232118611999,0.8113636363636364,{"$f":"VLOOKUP(AF176,[3]ANEEL!AW:AY,2,0)","v":7.05},{"$f":"VLOOKUP(AF176,[3]ANEEL!AW:AY,3,0)","v":14.32},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCejamaB1Residencial"]
["Santa Catarina","Cejama","2023-09-29","B2","Rural","MWh",null,211.06038191495301,421.14,179.55,211.06038191495301,0.50116441543181134,0.3513632354707969,0.21106038191495302,0.76268410360589145,{"$f":"VLOOKUP(AF177,[3]ANEEL!AW:AY,2,0)","v":7.05},{"$f":"VLOOKUP(AF177,[3]ANEEL!AW:AY,3,0)","v":14.32},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCejamaB2Rural"]
["Santa Catarina","Cejama","2023-09-29","B3","Comercial ","MWh",null,224.53232118611999,448.02,191.01,224.53232118611999,0.50116584345814918,0.35136428835284728,0.22453232118611999,0.8113636363636364,{"$f":"VLOOKUP(AF178,[3]ANEEL!AW:AY,2,0)","v":7.05},{"$f":"VLOOKUP(AF178,[3]ANEEL!AW:AY,3,0)","v":14.32},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCejamaB3Comercial "]
["Santa Catarina","Celesc-DIS","2023-08-21","B1","Residencial","MWh",-21.891475473272401,118.07685350204601,310.49,262.52999999999997,109.75170118666961,0.35347902085951111,0.20606061481631707,0.11807685350204601,0.7275520568816658,{"$f":"VLOOKUP(AF179,[3]ANEEL!AW:AY,2,0)","v":1.99},{"$f":"VLOOKUP(AF179,[3]ANEEL!AW:AY,3,0)","v":5.86},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCelesc-DISB1Residencial"]
["Santa Catarina","Celesc-DIS","2023-08-21","B2","Rural","MWh",-20.577986944875999,110.99224229192301,291.86,246.77,103.16658302766719,0.35347969241303084,0.20606398138225313,0.110992242291923,0.68388776028440823,{"$f":"VLOOKUP(AF180,[3]ANEEL!AW:AY,2,0)","v":1.99},{"$f":"VLOOKUP(AF180,[3]ANEEL!AW:AY,3,0)","v":5.86},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCelesc-DISB2Rural"]
["Santa Catarina","Celesc-DIS","2023-08-21","B3","Comercial ","MWh",-21.891475473272401,118.07685350204601,310.49,262.52999999999997,109.75170118666961,0.35347902085951111,0.20606061481631707,0.11807685350204601,0.7275520568816658,{"$f":"VLOOKUP(AF181,[3]ANEEL!AW:AY,2,0)","v":1.99},{"$f":"VLOOKUP(AF181,[3]ANEEL!AW:AY,3,0)","v":5.86},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCelesc-DISB3Comercial "]
["Santa Catarina","Ceprag","2022-12-21","B1","Residencial","MWh",null,191.94071650225499,384.51,248.29,191.94071650225499,0.499182638948935,0.30331971634363936,0.19194071650225497,0.80345352971051287,{"$f":"VLOOKUP(AF182,[3]ANEEL!AW:AY,2,0)","v":4.9800000000000004},{"$f":"VLOOKUP(AF182,[3]ANEEL!AW:AY,3,0)","v":14.81},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCepragB1Residencial"]
["Santa Catarina","Ceprag","2022-12-21","B2","Rural","MWh",null,168.90783052198501,338.37,218.49,168.90783052198501,0.49918086864079264,0.30332189512980823,0.16890783052198499,0.70703402742508892,{"$f":"VLOOKUP(AF183,[3]ANEEL!AW:AY,2,0)","v":4.9800000000000004},{"$f":"VLOOKUP(AF183,[3]ANEEL!AW:AY,3,0)","v":14.81},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCepragB2Rural"]
["Santa Catarina","Ceprag","2022-12-21","B3","Comercial ","MWh",null,191.94071650225499,384.51,248.29,191.94071650225499,0.499182638948935,0.30331971634363936,0.19194071650225497,0.80345352971051287,{"$f":"VLOOKUP(AF184,[3]ANEEL!AW:AY,2,0)","v":4.9800000000000004},{"$f":"VLOOKUP(AF184,[3]ANEEL!AW:AY,3,0)","v":14.81},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCepragB3Comercial "]
["Santa Catarina","Ceraça","2023-09-29","B1","Residencial","MWh",null,186.54185701422199,415.67,135.81,186.54185701422199,0.44877392406048544,0.33825679446983026,0.18654185701422199,0.70020314880650081,{"$f":"VLOOKUP(AF185,[3]ANEEL!AW:AY,2,0)","v":5.86},{"$f":"VLOOKUP(AF185,[3]ANEEL!AW:AY,3,0)","v":11.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCeraçaB1Residencial"]
["Santa Catarina","Ceraça","2023-09-29","B2","Rural","MWh",null,175.34934559336901,390.73,127.66,175.34934559336901,0.44877369434998338,0.33825757748677449,0.17534934559336901,0.65818943626206206,{"$f":"VLOOKUP(AF186,[3]ANEEL!AW:AY,2,0)","v":5.86},{"$f":"VLOOKUP(AF186,[3]ANEEL!AW:AY,3,0)","v":11.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCeraçaB2Rural"]
["Santa Catarina","Ceraça","2023-09-29","B3","Comercial ","MWh",null,186.54185701422199,415.67,135.81,186.54185701422199,0.44877392406048544,0.33825679446983026,0.18654185701422199,0.70020314880650081,{"$f":"VLOOKUP(AF187,[3]ANEEL!AW:AY,2,0)","v":5.86},{"$f":"VLOOKUP(AF187,[3]ANEEL!AW:AY,3,0)","v":11.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCeraçaB3Comercial "]
["Santa Catarina","Ceral Anitápolis","2023-11-29","B1","Residencial","MWh",null,180.571129005492,486.09,192.1,180.571129005492,0.37147674094404742,0.26625448473951552,0.18057112900549202,0.86108430675469783,{"$f":"VLOOKUP(AF188,[3]ANEEL!AW:AY,2,0)","v":5.67},{"$f":"VLOOKUP(AF188,[3]ANEEL!AW:AY,3,0)","v":11.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCeral AnitápolisB1Residencial"]
["Santa Catarina","Ceral Anitápolis","2023-11-29","B2","Rural","MWh",null,169.73686126516199,456.93,180.57,169.73686126516199,0.37147235083089747,0.26625390002378352,0.16973686126516199,0.8094210259014728,{"$f":"VLOOKUP(AF189,[3]ANEEL!AW:AY,2,0)","v":5.67},{"$f":"VLOOKUP(AF189,[3]ANEEL!AW:AY,3,0)","v":11.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCeral AnitápolisB2Rural"]
["Santa Catarina","Ceral Anitápolis","2023-11-29","B3","Comercial ","MWh",null,180.571129005492,486.09,192.1,180.571129005492,0.37147674094404742,0.26625448473951552,0.18057112900549202,0.86108430675469783,{"$f":"VLOOKUP(AF190,[3]ANEEL!AW:AY,2,0)","v":5.67},{"$f":"VLOOKUP(AF190,[3]ANEEL!AW:AY,3,0)","v":11.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCeral AnitápolisB3Comercial "]
["Santa Catarina","Cerbranorte","2023-09-29","B1","Residencial","MWh",null,183.007263490925,387.74,203.38,183.007263490925,0.47198448313541291,0.30959409847564789,0.183007263490925,0.75053326561706446,{"$f":"VLOOKUP(AF191,[3]ANEEL!AW:AY,2,0)","v":5.75},{"$f":"VLOOKUP(AF191,[3]ANEEL!AW:AY,3,0)","v":11.68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCerbranorteB1Residencial"]
["Santa Catarina","Cerbranorte","2023-09-29","B2","Rural","MWh",null,172.026827681469,364.47,191.18,172.026827681469,0.47199173507138859,0.30959565856468818,0.17202682768146904,0.70549771457592703,{"$f":"VLOOKUP(AF192,[3]ANEEL!AW:AY,2,0)","v":5.75},{"$f":"VLOOKUP(AF192,[3]ANEEL!AW:AY,3,0)","v":11.68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCerbranorteB2Rural"]
["Santa Catarina","Cerbranorte","2023-09-29","B3","Comercial ","MWh",null,183.007263490925,387.74,203.38,183.007263490925,0.47198448313541291,0.30959409847564789,0.183007263490925,0.75053326561706446,{"$f":"VLOOKUP(AF193,[3]ANEEL!AW:AY,2,0)","v":5.75},{"$f":"VLOOKUP(AF193,[3]ANEEL!AW:AY,3,0)","v":11.68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCerbranorteB3Comercial "]
["Santa Catarina","Cerej","2023-09-29","B1","Residencial","MWh",null,253.19905098096999,519.26,166.76,253.19905098096999,0.48761516577623926,0.36908406603447419,0.25319905098097001,{"$f":"((I194+J194)/1000)/0.7876","v":0.87102590147282888},{"$f":"VLOOKUP(AF194,[3]ANEEL!AW:AY,2,0)","v":7.94},{"$f":"VLOOKUP(AF194,[3]ANEEL!AW:AY,3,0)","v":16.149999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCerejB1Residencial"]
["Santa Catarina","Cerej","2023-09-29","B2","Rural","MWh",null,238.007107922112,488.1,156.76,238.007107922112,0.48761956140567914,0.36908337921736811,0.23800710792211199,0.81876587100050791,{"$f":"VLOOKUP(AF195,[3]ANEEL!AW:AY,2,0)","v":7.94},{"$f":"VLOOKUP(AF195,[3]ANEEL!AW:AY,3,0)","v":16.149999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A195&B195&D195&E195","v":"Santa CatarinaCerejB2Rural"}]
["Santa Catarina","Cerej","2023-09-29","B3","Comercial ","MWh",null,253.19905098096999,519.26,166.76,253.19905098096999,0.48761516577623926,0.36908406603447419,0.25319905098097001,0.87102590147282888,{"$f":"VLOOKUP(AF196,[3]ANEEL!AW:AY,2,0)","v":7.94},{"$f":"VLOOKUP(AF196,[3]ANEEL!AW:AY,3,0)","v":16.149999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCerejB3Comercial "]
["Santa Catarina","Cergal","2023-09-29","B1","Residencial","MWh",-1.26972004671065,353.26167059522999,589.61,195.8,352.50092463622445,0.59785438618107634,0.44977995008368871,0.35326167059523,0.99721940071102089,{"$f":"VLOOKUP(AF197,[3]ANEEL!AW:AY,2,0)","v":11.05},{"$f":"VLOOKUP(AF197,[3]ANEEL!AW:AY,3,0)","v":22.47},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCergalB1Residencial"]
["Santa Catarina","Cergal","2023-09-29","B2","Rural","MWh",-1.47617715479888,332.06597035951597,554.23,184.05,331.18152130527704,0.59755249861118498,0.44978323990832203,0.33206597035951596,0.9373793803961401,{"$f":"VLOOKUP(AF198,[3]ANEEL!AW:AY,2,0)","v":11.05},{"$f":"VLOOKUP(AF198,[3]ANEEL!AW:AY,3,0)","v":22.47},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCergalB2Rural"]
["Santa Catarina","Cergal","2023-09-29","B3","Comercial ","MWh",-1.5082679625119,353.26167059522999,589.61,195.8,352.35799993132974,0.59761198068440113,0.44977995008368871,0.35326167059523,0.99721940071102089,{"$f":"VLOOKUP(AF199,[3]ANEEL!AW:AY,2,0)","v":11.05},{"$f":"VLOOKUP(AF199,[3]ANEEL!AW:AY,3,0)","v":22.47},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCergalB3Comercial "]
["Santa Catarina","Cergapa","2023-09-29","B1","Residencial","MWh",null,164.840064318863,421.81,173.79,164.840064318863,0.3907922152601005,0.27676303612972297,0.164840064318863,0.75622143219908589,{"$f":"VLOOKUP(AF200,[3]ANEEL!AW:AY,2,0)","v":2.95},{"$f":"VLOOKUP(AF200,[3]ANEEL!AW:AY,3,0)","v":18.27},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCergapaB1Residencial"]
["Santa Catarina","Cergapa","2023-09-29","B2","Rural","MWh",null,154.94966045973101,396.5,163.36000000000001,154.94966045973101,0.39079359510650946,0.2767650135028954,0.15494966045973102,0.71084306754697824,{"$f":"VLOOKUP(AF201,[3]ANEEL!AW:AY,2,0)","v":2.95},{"$f":"VLOOKUP(AF201,[3]ANEEL!AW:AY,3,0)","v":18.27},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCergapaB2Rural"]
["Santa Catarina","Cergapa","2023-09-29","B3","Comercial ","MWh",null,164.840064318863,421.81,173.79,164.840064318863,0.3907922152601005,0.27676303612972297,0.164840064318863,0.75622143219908589,{"$f":"VLOOKUP(AF202,[3]ANEEL!AW:AY,2,0)","v":2.95},{"$f":"VLOOKUP(AF202,[3]ANEEL!AW:AY,3,0)","v":18.27},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCergapaB3Comercial "]
["Santa Catarina","Cergral","2023-09-29","B1","Residencial","MWh",null,286.485240283032,529.71,153.96,286.485240283032,0.54083411731519504,0.41904023912564831,0.28648524028303202,0.86804215337734913,{"$f":"VLOOKUP(AF203,[3]ANEEL!AW:AY,2,0)","v":8.99},{"$f":"VLOOKUP(AF203,[3]ANEEL!AW:AY,3,0)","v":8.77},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCergralB1Residencial"]
["Santa Catarina","Cergral","2023-09-29","B2","Rural","MWh",null,269.29612586604998,497.93,144.72,269.29612586604998,0.5408312932863053,0.41904010871555275,0.26929612586604995,0.81595987811071602,{"$f":"VLOOKUP(AF204,[3]ANEEL!AW:AY,2,0)","v":8.99},{"$f":"VLOOKUP(AF204,[3]ANEEL!AW:AY,3,0)","v":8.77},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCergralB2Rural"]
["Santa Catarina","Cergral","2023-09-29","B3","Comercial ","MWh",null,286.485240283032,529.71,153.96,286.485240283032,0.54083411731519504,0.41904023912564831,0.28648524028303202,0.86804215337734913,{"$f":"VLOOKUP(AF205,[3]ANEEL!AW:AY,2,0)","v":8.99},{"$f":"VLOOKUP(AF205,[3]ANEEL!AW:AY,3,0)","v":8.77},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCergralB3Comercial "]
["Santa Catarina","Cermoful","2023-09-29","B1","Residencial","MWh",null,372.25686454375398,590.21,136.62,372.25686454375398,0.63071934488360748,0.51216496917264553,0.37225686454375395,0.92284154393092954,{"$f":"VLOOKUP(AF206,[3]ANEEL!AW:AY,2,0)","v":6.65},{"$f":"VLOOKUP(AF206,[3]ANEEL!AW:AY,3,0)","v":19.79},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCermofulB1Residencial"]
["Santa Catarina","Cermoful","2023-09-29","B2","Rural","MWh",null,349.92145267112897,554.79999999999995,128.43,349.92145267112897,0.6307163890972044,0.5121576228665734,0.34992145267112895,0.8674834941594719,{"$f":"VLOOKUP(AF207,[3]ANEEL!AW:AY,2,0)","v":6.65},{"$f":"VLOOKUP(AF207,[3]ANEEL!AW:AY,3,0)","v":19.79},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCermofulB2Rural"]
["Santa Catarina","Cermoful","2023-09-29","B3","Comercial ","MWh",null,372.25686454375398,590.21,136.62,372.25686454375398,0.63071934488360748,0.51216496917264553,0.37225686454375395,0.92284154393092954,{"$f":"VLOOKUP(AF208,[3]ANEEL!AW:AY,2,0)","v":6.65},{"$f":"VLOOKUP(AF208,[3]ANEEL!AW:AY,3,0)","v":19.79},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCermofulB3Comercial "]
["Santa Catarina","Cerpalo","2023-09-29","B1","Residencial","MWh",-6.5505233102572298,434.313318044482,679.25,77.959999999999994,430.12490506869176,0.63323504610775383,0.57357049965595008,0.43431331804448198,0.96141442356526163,{"$f":"VLOOKUP(AF209,[3]ANEEL!AW:AY,2,0)","v":13.47},{"$f":"VLOOKUP(AF209,[3]ANEEL!AW:AY,3,0)","v":27.39},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCerpaloB1Residencial"]
["Santa Catarina","Cerpalo","2023-09-29","B2","Rural","MWh",-7.1050497645474904,408.25451896181397,631.70000000000005,72.5,403.66267366527273,0.63901008970282203,0.57974228764813118,0.40825451896181403,0.89410868461147797,{"$f":"VLOOKUP(AF210,[3]ANEEL!AW:AY,2,0)","v":13.47},{"$f":"VLOOKUP(AF210,[3]ANEEL!AW:AY,3,0)","v":27.39},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCerpaloB2Rural"]
["Santa Catarina","Cerpalo","2023-09-29","B3","Comercial ","MWh",-7.72288017885597,434.313318044482,679.25,77.959999999999994,429.37529858870153,0.63213146645373797,0.57357049965595008,0.43431331804448198,0.96141442356526163,{"$f":"VLOOKUP(AF211,[3]ANEEL!AW:AY,2,0)","v":13.47},{"$f":"VLOOKUP(AF211,[3]ANEEL!AW:AY,3,0)","v":27.39},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCerpaloB3Comercial "]
["Santa Catarina","Cersad","2023-09-29","B1","Residencial","MWh",null,167.55405555248299,352.12,185.94,167.55405555248299,0.47584362022175108,0.31140403589280563,0.16755405555248298,0.68316404266124942,{"$f":"VLOOKUP(AF212,[3]ANEEL!AW:AY,2,0)","v":3},{"$f":"VLOOKUP(AF212,[3]ANEEL!AW:AY,3,0)","v":8.91},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCersadB1Residencial"]
["Santa Catarina","Cersad","2023-09-29","B2","Rural","MWh",null,157.50081221933399,330.99,174.78,157.50081221933399,0.47584764560661647,0.31140797639111456,0.15750081221933399,0.64216607414931437,{"$f":"VLOOKUP(AF213,[3]ANEEL!AW:AY,2,0)","v":3},{"$f":"VLOOKUP(AF213,[3]ANEEL!AW:AY,3,0)","v":8.91},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCersadB2Rural"]
["Santa Catarina","Cersad","2023-09-29","B3","Comercial ","MWh",null,167.55405555248299,352.12,185.94,167.55405555248299,0.47584362022175108,0.31140403589280563,0.16755405555248298,0.68316404266124942,{"$f":"VLOOKUP(AF214,[3]ANEEL!AW:AY,2,0)","v":3},{"$f":"VLOOKUP(AF214,[3]ANEEL!AW:AY,3,0)","v":8.91},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCersadB3Comercial "]
["Santa Catarina","Cersul","2023-09-29","B1","Residencial","MWh",null,159.31782063742099,365.17,134.09,159.31782063742099,0.43628397907117505,0.3191079209979189,0.159317820637421,0.63390045708481468,{"$f":"VLOOKUP(AF215,[3]ANEEL!AW:AY,2,0)","v":5},{"$f":"VLOOKUP(AF215,[3]ANEEL!AW:AY,3,0)","v":10.17},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCersulB1Residencial"]
["Santa Catarina","Cersul","2023-09-29","B2","Rural","MWh",null,149.75875139917599,343.26,126.04,149.75875139917599,0.43628372487087336,0.31911091284716808,0.14975875139917599,0.59586084306754694,{"$f":"VLOOKUP(AF216,[3]ANEEL!AW:AY,2,0)","v":5},{"$f":"VLOOKUP(AF216,[3]ANEEL!AW:AY,3,0)","v":10.17},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCersulB2Rural"]
["Santa Catarina","Cersul","2023-09-29","B3","Comercial ","MWh",null,159.31782063742099,365.17,134.09,159.31782063742099,0.43628397907117505,0.3191079209979189,0.159317820637421,0.63390045708481468,{"$f":"VLOOKUP(AF217,[3]ANEEL!AW:AY,2,0)","v":5},{"$f":"VLOOKUP(AF217,[3]ANEEL!AW:AY,3,0)","v":10.17},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCersulB3Comercial "]
["Santa Catarina","Certrel","2023-09-29","B1","Residencial","MWh",null,426.25392862967698,659.72,122.59,426.25392862967698,0.64611339451536554,0.54486575478988752,0.42625392862967693,0.9932833925850687,{"$f":"VLOOKUP(AF218,[3]ANEEL!AW:AY,2,0)","v":7.62},{"$f":"VLOOKUP(AF218,[3]ANEEL!AW:AY,3,0)","v":22.66},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCertrelB1Residencial"]
["Santa Catarina","Certrel","2023-09-29","B2","Rural","MWh",null,400.67869291189601,620.13,115.23,400.67869291189601,0.64612047943478945,0.54487420163171241,0.40067869291189606,0.93367191467750132,{"$f":"VLOOKUP(AF219,[3]ANEEL!AW:AY,2,0)","v":7.62},{"$f":"VLOOKUP(AF219,[3]ANEEL!AW:AY,3,0)","v":22.66},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCertrelB2Rural"]
["Santa Catarina","Certrel","2023-09-29","B3","Comercial ","MWh",null,426.25392862967698,659.72,122.59,426.25392862967698,0.64611339451536554,0.54486575478988752,0.42625392862967693,0.9932833925850687,{"$f":"VLOOKUP(AF220,[3]ANEEL!AW:AY,2,0)","v":7.62},{"$f":"VLOOKUP(AF220,[3]ANEEL!AW:AY,3,0)","v":22.66},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCertrelB3Comercial "]
["Santa Catarina","Codesam","2023-09-29","B1","Residencial","MWh",-4.5554949732004397,131.79177965872699,279.52999999999997,239.91,129.64397158895105,0.4637926934101923,0.25371896592239146,0.13179177965872699,0.65952260030472309,{"$f":"VLOOKUP(AF221,[3]ANEEL!AW:AY,2,0)","v":2.65},{"$f":"VLOOKUP(AF221,[3]ANEEL!AW:AY,3,0)","v":4.45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCodesamB1Residencial"]
["Santa Catarina","Codesam","2023-09-29","B2","Rural","MWh",-7.1471966105497202,123.884272879203,262.76,225.52,120.51456190636597,0.45864881224831017,0.25371564036864708,0.12388427287920298,0.61995937023869985,{"$f":"VLOOKUP(AF222,[3]ANEEL!AW:AY,2,0)","v":2.65},{"$f":"VLOOKUP(AF222,[3]ANEEL!AW:AY,3,0)","v":4.45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCodesamB2Rural"]
["Santa Catarina","Codesam","2023-09-29","B3","Comercial ","MWh",-6.7183648139167396,131.79177965872699,279.52999999999997,239.91,128.62422964540943,0.46014463436986885,0.25371896592239146,0.13179177965872699,0.65952260030472309,{"$f":"VLOOKUP(AF223,[3]ANEEL!AW:AY,2,0)","v":2.65},{"$f":"VLOOKUP(AF223,[3]ANEEL!AW:AY,3,0)","v":4.45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCodesamB3Comercial "]
["Santa Catarina","Coopera","2023-09-29","B1","Residencial","MWh",null,162.559933770714,343.81,114.77,162.559933770714,0.47281909709058489,0.35448544151666883,0.16255993377071401,0.58224987303199593,{"$f":"VLOOKUP(AF224,[3]ANEEL!AW:AY,2,0)","v":5.0999999999999996},{"$f":"VLOOKUP(AF224,[3]ANEEL!AW:AY,3,0)","v":10.37},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCooperaB1Residencial"]
["Santa Catarina","Coopera","2023-09-29","B2","Rural","MWh",null,152.80633774447099,323.19,107.88,152.80633774447099,0.47280651550008046,0.35448149429204306,0.152806337744471,0.54732097511427125,{"$f":"VLOOKUP(AF225,[3]ANEEL!AW:AY,2,0)","v":5.0999999999999996},{"$f":"VLOOKUP(AF225,[3]ANEEL!AW:AY,3,0)","v":10.37},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCooperaB2Rural"]
["Santa Catarina","Coopera","2023-09-29","B3","Comercial ","MWh",null,162.559933770714,343.81,114.77,162.559933770714,0.47281909709058489,0.35448544151666883,0.16255993377071401,0.58224987303199593,{"$f":"VLOOKUP(AF226,[3]ANEEL!AW:AY,2,0)","v":5.0999999999999996},{"$f":"VLOOKUP(AF226,[3]ANEEL!AW:AY,3,0)","v":10.37},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCooperaB3Comercial "]
["Santa Catarina","Cooperaliança","2023-08-28","B1","Residencial","MWh",null,142.54629267420501,338.51,224.01,142.54629267420501,0.42109920733273759,0.25340662140760328,0.14254629267420502,0.71422041645505341,{"$f":"VLOOKUP(AF227,[3]ANEEL!AW:AY,2,0)","v":9.2100000000000009},{"$f":"VLOOKUP(AF227,[3]ANEEL!AW:AY,3,0)","v":14.58},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCooperaliançaB1Residencial"]
["Santa Catarina","Cooperaliança","2023-08-28","B2","Rural","MWh",null,125.4407375533,297.89,197.13,125.4407375533,0.42109751100506898,0.25340539281907803,0.12544073755330001,0.62851701371254443,{"$f":"VLOOKUP(AF228,[3]ANEEL!AW:AY,2,0)","v":9.2100000000000009},{"$f":"VLOOKUP(AF228,[3]ANEEL!AW:AY,3,0)","v":14.58},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCooperaliançaB2Rural"]
["Santa Catarina","Cooperaliança","2023-08-28","B3","Comercial ","MWh",null,142.54629267420501,338.51,224.01,142.54629267420501,0.42109920733273759,0.25340662140760328,0.14254629267420502,0.71422041645505341,{"$f":"VLOOKUP(AF229,[3]ANEEL!AW:AY,2,0)","v":9.2100000000000009},{"$f":"VLOOKUP(AF229,[3]ANEEL!AW:AY,3,0)","v":14.58},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCooperaliançaB3Comercial "]
["Santa Catarina","Coopercocal","2023-09-29","B1","Residencial","MWh",null,236.050096343321,446.01,172.55,236.050096343321,0.52924843914558195,0.38161228715617079,0.23605009634332097,0.78537328593194522,{"$f":"VLOOKUP(AF230,[3]ANEEL!AW:AY,2,0)","v":2.56},{"$f":"VLOOKUP(AF230,[3]ANEEL!AW:AY,3,0)","v":7.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCoopercocalB1Residencial"]
["Santa Catarina","Coopercocal","2023-09-29","B2","Rural","MWh",null,221.88709056272199,419.25,162.19999999999999,221.88709056272199,0.52924768172384495,0.38160992443498493,0.22188709056272199,0.73825545962417471,{"$f":"VLOOKUP(AF231,[3]ANEEL!AW:AY,2,0)","v":2.56},{"$f":"VLOOKUP(AF231,[3]ANEEL!AW:AY,3,0)","v":7.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCoopercocalB2Rural"]
["Santa Catarina","Coopercocal","2023-09-29","B3","Comercial ","MWh",null,236.050096343321,446.01,172.55,236.050096343321,0.52924843914558195,0.38161228715617079,0.23605009634332097,0.78537328593194522,{"$f":"VLOOKUP(AF232,[3]ANEEL!AW:AY,2,0)","v":2.56},{"$f":"VLOOKUP(AF232,[3]ANEEL!AW:AY,3,0)","v":7.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCoopercocalB3Comercial "]
["Santa Catarina","Coopermila","2023-09-29","B1","Residencial","MWh",null,93.810804888209603,311.37,221.79,93.810804888209603,0.30128401865372256,0.17595244370959864,9.3810804888209601E-2,0.67694261046216353,{"$f":"VLOOKUP(AF233,[3]ANEEL!AW:AY,2,0)","v":2.95},{"$f":"VLOOKUP(AF233,[3]ANEEL!AW:AY,3,0)","v":5.99},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCoopermilaB1Residencial"]
["Santa Catarina","Coopermila","2023-09-29","B2","Rural","MWh",null,88.182156594917004,292.69,208.48,88.182156594917004,0.30128175405691004,0.17595258414293954,8.8182156594917002E-2,0.63632554596241753,{"$f":"VLOOKUP(AF234,[3]ANEEL!AW:AY,2,0)","v":2.95},{"$f":"VLOOKUP(AF234,[3]ANEEL!AW:AY,3,0)","v":5.99},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCoopermilaB2Rural"]
["Santa Catarina","Coopermila","2023-09-29","B3","Comercial ","MWh",null,93.810804888209603,311.37,221.79,93.810804888209603,0.30128401865372256,0.17595244370959864,9.3810804888209601E-2,0.67694261046216353,{"$f":"VLOOKUP(AF235,[3]ANEEL!AW:AY,2,0)","v":2.95},{"$f":"VLOOKUP(AF235,[3]ANEEL!AW:AY,3,0)","v":5.99},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCoopermilaB3Comercial "]
["Santa Catarina","Coopersul","2022-12-21","B1","Residencial","MWh",null,107.550422590004,356.07,284.91000000000003,107.550422590004,0.30204853705733142,0.16779060593154857,0.10755042259000401,0.81383951244286445,{"$f":"VLOOKUP(AF236,[3]ANEEL!AW:AY,2,0)","v":0.79},{"$f":"VLOOKUP(AF236,[3]ANEEL!AW:AY,3,0)","v":12.28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCoopersulB1Residencial"]
["Santa Catarina","Coopersul","2022-12-21","B2","Rural","MWh",null,94.644371879203106,313.33999999999997,250.72,94.644371879203106,0.30205007940002271,0.16779131985817664,9.4644371879203104E-2,0.71617572371762306,{"$f":"VLOOKUP(AF237,[3]ANEEL!AW:AY,2,0)","v":0.79},{"$f":"VLOOKUP(AF237,[3]ANEEL!AW:AY,3,0)","v":12.28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCoopersulB2Rural"]
["Santa Catarina","Coopersul","2022-12-21","B3","Comercial ","MWh",null,107.550422590004,356.07,284.91000000000003,107.550422590004,0.30204853705733142,0.16779060593154857,0.10755042259000401,0.81383951244286445,{"$f":"VLOOKUP(AF238,[3]ANEEL!AW:AY,2,0)","v":0.79},{"$f":"VLOOKUP(AF238,[3]ANEEL!AW:AY,3,0)","v":12.28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCoopersulB3Comercial "]
["Santa Catarina","Cooperzem","2023-09-29","B1","Residencial","MWh",null,217.289912546713,429.21,213.77,217.289912546713,0.50625547528415693,0.33794194616739709,0.21728991254671301,0.816378872524124,{"$f":"VLOOKUP(AF239,[3]ANEEL!AW:AY,2,0)","v":3.89},{"$f":"VLOOKUP(AF239,[3]ANEEL!AW:AY,3,0)","v":11.56},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCooperzemB1Residencial"]
["Santa Catarina","Cooperzem","2023-09-29","B2","Rural","MWh",null,204.25251779391101,403.46,200.95,204.25251779391101,0.50625221284367972,0.33793702584985524,0.20425251779391101,0.76740731335703405,{"$f":"VLOOKUP(AF240,[3]ANEEL!AW:AY,2,0)","v":3.89},{"$f":"VLOOKUP(AF240,[3]ANEEL!AW:AY,3,0)","v":11.56},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCooperzemB2Rural"]
["Santa Catarina","Cooperzem","2023-09-29","B3","Comercial ","MWh",null,217.289912546713,429.21,213.77,217.289912546713,0.50625547528415693,0.33794194616739709,0.21728991254671301,0.816378872524124,{"$f":"VLOOKUP(AF241,[3]ANEEL!AW:AY,2,0)","v":3.89},{"$f":"VLOOKUP(AF241,[3]ANEEL!AW:AY,3,0)","v":11.56},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCooperzemB3Comercial "]
["Santa Catarina","Coorsel","2023-09-29","B1","Residencial","MWh",null,182.00164907414299,416.37,210.34,182.00164907414299,0.43711518378880082,0.29040808200625962,0.18200164907414296,0.79572117826307776,{"$f":"VLOOKUP(AF242,[3]ANEEL!AW:AY,2,0)","v":5.71},{"$f":"VLOOKUP(AF242,[3]ANEEL!AW:AY,3,0)","v":11.61},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCoorselB1Residencial"]
["Santa Catarina","Coorsel","2023-09-29","B2","Rural","MWh",null,171.08155012969399,391.38,197.72,171.08155012969399,0.4371238952672441,0.29041172997741299,0.171081550129694,0.74796851193499247,{"$f":"VLOOKUP(AF243,[3]ANEEL!AW:AY,2,0)","v":5.71},{"$f":"VLOOKUP(AF243,[3]ANEEL!AW:AY,3,0)","v":11.61},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCoorselB2Rural"]
["Santa Catarina","Coorsel","2023-09-29","B3","Comercial ","MWh",null,182.00164907414299,416.37,210.34,182.00164907414299,0.43711518378880082,0.29040808200625962,0.18200164907414296,0.79572117826307776,{"$f":"VLOOKUP(AF244,[3]ANEEL!AW:AY,2,0)","v":5.71},{"$f":"VLOOKUP(AF244,[3]ANEEL!AW:AY,3,0)","v":11.61},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaCoorselB3Comercial "]
["Santa Catarina","EFLJC","2023-08-28","B1","Residencial","MWh",null,208.675977346607,404.34,320.60000000000002,208.675977346607,0.51609036292874066,0.28785275656827736,0.20867597734660701,0.92044184865413925,{"$f":"VLOOKUP(AF245,[3]ANEEL!AW:AY,2,0)","v":14.79},{"$f":"VLOOKUP(AF245,[3]ANEEL!AW:AY,3,0)","v":22.58},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaEFLJCB1Residencial"]
["Santa Catarina","EFLJC","2023-08-28","B2","Rural","MWh",null,183.63486006501401,355.82,282.13,183.63486006501401,0.51608920258842672,0.28785149316563052,0.18363486006501401,0.80999238191975631,{"$f":"VLOOKUP(AF246,[3]ANEEL!AW:AY,2,0)","v":14.79},{"$f":"VLOOKUP(AF246,[3]ANEEL!AW:AY,3,0)","v":22.58},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaEFLJCB2Rural"]
["Santa Catarina","EFLJC","2023-08-28","B3","Comercial ","MWh",null,208.675977346607,404.34,320.60000000000002,208.675977346607,0.51609036292874066,0.28785275656827736,0.20867597734660701,0.92044184865413925,{"$f":"VLOOKUP(AF247,[3]ANEEL!AW:AY,2,0)","v":14.79},{"$f":"VLOOKUP(AF247,[3]ANEEL!AW:AY,3,0)","v":22.58},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaEFLJCB3Comercial "]
["Santa Catarina","Eflul","2023-08-28","B1","Residencial","MWh",-17.524654495650299,200.26864245107899,310.49,262.52999999999997,188.96509397844514,0.60860283416034378,0.34949677576887195,0.20026864245107898,0.7275520568816658,{"$f":"VLOOKUP(AF248,[3]ANEEL!AW:AY,2,0)","v":10.35},{"$f":"VLOOKUP(AF248,[3]ANEEL!AW:AY,3,0)","v":15.97},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaEflulB1Residencial"]
["Santa Catarina","Eflul","2023-08-28","B2","Rural","MWh",-16.473175225911302,188.25252390401499,291.86,246.78,177.62716649638497,0.60860401047209267,0.34949599714840152,0.18825252390401498,0.68390045708481462,{"$f":"VLOOKUP(AF249,[3]ANEEL!AW:AY,2,0)","v":10.35},{"$f":"VLOOKUP(AF249,[3]ANEEL!AW:AY,3,0)","v":15.97},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaEflulB2Rural"]
["Santa Catarina","Eflul","2023-08-28","B3","Comercial ","MWh",-17.524654495650299,200.26864245107899,310.49,262.52999999999997,188.96509397844514,0.60860283416034378,0.34949677576887195,0.20026864245107898,0.7275520568816658,{"$f":"VLOOKUP(AF250,[3]ANEEL!AW:AY,2,0)","v":10.35},{"$f":"VLOOKUP(AF250,[3]ANEEL!AW:AY,3,0)","v":15.97},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaEflulB3Comercial "]
["Santa Catarina","Ienergia","2023-08-28","B1","Residencial","MWh",-19.127787859067301,124.64458416685299,310.49,262.52999999999997,116.96583392135322,0.37671369100889956,0.21752222290121287,0.12464458416685299,0.7275520568816658,1.99,5.86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaIenergiaB1Residencial"]
["Santa Catarina","Ienergia","2023-08-28","B2","Rural","MWh",-17.980120587523299,117.165909116842,291.86,246.78,109.94786904739907,0.3767144146076854,0.21752173829801352,0.11716590911684201,0.68390045708481462,1.99,5.86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaIenergiaB2Rural"]
["Santa Catarina","Ienergia","2023-08-28","B3","Comercial ","MWh",-19.127787859067301,124.64458416685299,310.49,262.52999999999997,116.96583392135322,0.37671369100889956,0.21752222290121287,0.12464458416685299,0.7275520568816658,1.99,5.86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa CatarinaIenergiaB3Comercial "]
["São Paulo","Cedrap","2023-11-29","B1","Residencial","MWh",null,467.05797658139397,727.29,266.47000000000003,467.05797658139397,0.64218946579960401,0.469990718665869,0.46705797658139397,1.2617572371762316,{"$f":"VLOOKUP(AF254,[3]ANEEL!AW:AY,2,0)","v":6.89},{"$f":"VLOOKUP(AF254,[3]ANEEL!AW:AY,3,0)","v":17.71},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCedrapB1Residencial"]
["São Paulo","Cedrap","2023-11-29","B2","Rural","MWh",null,439.03449798651098,683.65,250.48,439.03449798651098,0.64219190812039928,0.46999293244678042,0.43903449798651101,1.1860462163534791,{"$f":"VLOOKUP(AF255,[3]ANEEL!AW:AY,2,0)","v":6.89},{"$f":"VLOOKUP(AF255,[3]ANEEL!AW:AY,3,0)","v":17.71},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCedrapB2Rural"]
["São Paulo","Cedrap","2023-11-29","B3","Comercial ","MWh",null,467.05797658139397,727.29,266.47000000000003,467.05797658139397,0.64218946579960401,0.469990718665869,0.46705797658139397,1.2617572371762316,{"$f":"VLOOKUP(AF256,[3]ANEEL!AW:AY,2,0)","v":6.89},{"$f":"VLOOKUP(AF256,[3]ANEEL!AW:AY,3,0)","v":17.71},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCedrapB3Comercial "]
["São Paulo","Cedri","2023-09-29","B1","Residencial","MWh",null,197.00795012840001,546.80999999999995,288.04000000000002,197.00795012840001,0.3602859313626306,0.2359800564513386,0.1970079501284,1.0599923819197561,{"$f":"VLOOKUP(AF257,[3]ANEEL!AW:AY,2,0)","v":2.5099999999999998},{"$f":"VLOOKUP(AF257,[3]ANEEL!AW:AY,3,0)","v":13.81},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCedriB1Residencial"]
["São Paulo","Cedri","2023-09-29","B2","Rural","MWh",null,185.18747312069601,514,270.76,185.18747312069601,0.36028691268617902,0.23597975574786689,0.185187473120696,{"$f":"((I258+J258)/1000)/0.7876","v":0.99639410868461153},{"$f":"VLOOKUP(AF258,[3]ANEEL!AW:AY,2,0)","v":2.5099999999999998},{"$f":"VLOOKUP(AF258,[3]ANEEL!AW:AY,3,0)","v":13.81},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCedriB2Rural"]
["São Paulo","Cedri","2023-09-29","B3","Comercial ","MWh",null,197.00795012840001,546.80999999999995,288.04000000000002,197.00795012840001,0.3602859313626306,0.2359800564513386,0.1970079501284,1.0599923819197561,{"$f":"VLOOKUP(AF259,[3]ANEEL!AW:AY,2,0)","v":2.5099999999999998},{"$f":"VLOOKUP(AF259,[3]ANEEL!AW:AY,3,0)","v":13.81},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A259&B259&D259&E259","v":"São PauloCedriB3Comercial "}]
["São Paulo","Cemirim","2023-05-28","B1","Residencial","MWh",null,147.72312446127199,320.11,210.64,147.72312446127199,0.46147613152126454,0.27832901452900988,0.147723124461272,0.67388268156424591,{"$f":"VLOOKUP(AF260,[3]ANEEL!AW:AY,2,0)","v":3.78},{"$f":"VLOOKUP(AF260,[3]ANEEL!AW:AY,3,0)","v":7.69},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCemirimB1Residencial"]
["São Paulo","Cemirim","2023-05-28","B2","Rural","MWh",null,138.85973699359599,300.89999999999998,198.01,138.85973699359599,0.46148134594083084,0.27832622515803651,0.13885973699359599,0.63345606907059415,{"$f":"VLOOKUP(AF261,[3]ANEEL!AW:AY,2,0)","v":3.78},{"$f":"VLOOKUP(AF261,[3]ANEEL!AW:AY,3,0)","v":7.69},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCemirimB2Rural"]
["São Paulo","Cemirim","2023-05-28","B3","Comercial ","MWh",null,147.72312446127199,320.11,210.64,147.72312446127199,0.46147613152126454,0.27832901452900988,0.147723124461272,0.67388268156424591,{"$f":"VLOOKUP(AF262,[3]ANEEL!AW:AY,2,0)","v":3.78},{"$f":"VLOOKUP(AF262,[3]ANEEL!AW:AY,3,0)","v":7.69},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCemirimB3Comercial "]
["São Paulo","Cerim","2023-11-29","B1","Residencial","MWh",null,266.35261701055401,529.27,185.96,266.35261701055401,0.50324525669422793,0.37240134923109208,0.26635261701055402,0.90811325545962429,{"$f":"VLOOKUP(AF263,[3]ANEEL!AW:AY,2,0)","v":3.6},{"$f":"VLOOKUP(AF263,[3]ANEEL!AW:AY,3,0)","v":13.12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCerimB1Residencial"]
["São Paulo","Cerim","2023-11-29","B2","Rural","MWh",null,250.37145998992099,497.51,174.8,250.37145998992099,0.50324910050033367,0.37240478349261652,0.250371459989921,0.85361858811579483,{"$f":"VLOOKUP(AF264,[3]ANEEL!AW:AY,2,0)","v":3.6},{"$f":"VLOOKUP(AF264,[3]ANEEL!AW:AY,3,0)","v":13.12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCerimB2Rural"]
["São Paulo","Cerim","2023-11-29","B3","Comercial ","MWh",null,266.35261701055401,529.27,185.96,266.35261701055401,0.50324525669422793,0.37240134923109208,0.26635261701055402,0.90811325545962429,{"$f":"VLOOKUP(AF265,[3]ANEEL!AW:AY,2,0)","v":3.6},{"$f":"VLOOKUP(AF265,[3]ANEEL!AW:AY,3,0)","v":13.12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCerimB3Comercial "]
["São Paulo","Ceripa","2023-04-28","B1","Residencial","MWh",-9.8768483754628296,222.33020227255,494.39,217.63,217.88852323953566,0.44072194672128412,0.31225274890108423,0.22233020227254999,0.90403758252920263,{"$f":"VLOOKUP(AF266,[3]ANEEL!AW:AY,2,0)","v":5.29},{"$f":"VLOOKUP(AF266,[3]ANEEL!AW:AY,3,0)","v":17.75},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCeripaB1Residencial"]
["São Paulo","Ceripa","2023-04-28","B2","Rural","MWh",-9.2842374729350592,208.99039013619699,464.73,204.57,204.81524239108521,0.4407187880943455,0.31225218905751834,0.20899039013619702,0.84979685119349924,{"$f":"VLOOKUP(AF267,[3]ANEEL!AW:AY,2,0)","v":5.29},{"$f":"VLOOKUP(AF267,[3]ANEEL!AW:AY,3,0)","v":17.75},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCeripaB2Rural"]
["São Paulo","Ceripa","2023-04-28","B3","Comercial ","MWh",-9.8768483754628296,222.33020227255,494.39,217.63,217.88852323953566,0.44072194672128412,0.31225274890108423,0.22233020227254999,0.90403758252920263,{"$f":"VLOOKUP(AF268,[3]ANEEL!AW:AY,2,0)","v":5.29},{"$f":"VLOOKUP(AF268,[3]ANEEL!AW:AY,3,0)","v":17.75},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCeripaB3Comercial "]
["São Paulo","Ceris","2023-07-29","B1","Residencial","MWh",-12.2239173260261,407.384517920056,670.08,116.43,399.95281623226089,0.59687323339341702,0.51796482933472687,0.40738451792005603,0.99861604875571364,{"$f":"VLOOKUP(AF269,[3]ANEEL!AW:AY,2,0)","v":4.33},{"$f":"VLOOKUP(AF269,[3]ANEEL!AW:AY,3,0)","v":19.399999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCerisB1Residencial"]
["São Paulo","Ceris","2023-07-29","B2","Rural","MWh",-11.4904822864645,382.94144684485298,629.88,109.44,375.95570049360532,0.5968687694379966,0.51796440897696938,0.38294144684485298,0.93869984763839509,{"$f":"VLOOKUP(AF270,[3]ANEEL!AW:AY,2,0)","v":4.33},{"$f":"VLOOKUP(AF270,[3]ANEEL!AW:AY,3,0)","v":19.399999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCerisB2Rural"]
["São Paulo","Ceris","2023-07-29","B3","Comercial ","MWh",-12.2239173260261,407.384517920056,670.08,116.43,399.95281623226089,0.59687323339341702,0.51796482933472687,0.40738451792005603,0.99861604875571364,{"$f":"VLOOKUP(AF271,[3]ANEEL!AW:AY,2,0)","v":4.33},{"$f":"VLOOKUP(AF271,[3]ANEEL!AW:AY,3,0)","v":19.399999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCerisB3Comercial "]
["São Paulo","CERMC","2023-11-29","B1","Residencial","MWh",-4.9985958808037303,284.045071075105,578.23,323.17,281.58960089500601,0.48698545716238523,0.31511545493133458,0.28404507107510502,1.144489588623667,{"$f":"VLOOKUP(AF272,[3]ANEEL!AW:AY,2,0)","v":4.1500000000000004},{"$f":"VLOOKUP(AF272,[3]ANEEL!AW:AY,3,0)","v":10.66},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCERMCB1Residencial"]
["São Paulo","CERMC","2023-11-29","B2","Rural","MWh",-5.5217645596652796,267.00236681059903,543.54,303.77999999999997,264.28991840495911,0.48623821320410482,0.31511396734480368,0.26700236681059902,1.0758252920264093,{"$f":"VLOOKUP(AF273,[3]ANEEL!AW:AY,2,0)","v":4.1500000000000004},{"$f":"VLOOKUP(AF273,[3]ANEEL!AW:AY,3,0)","v":10.66},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCERMCB2Rural"]
["São Paulo","CERMC","2023-11-29","B3","Comercial ","MWh",-6.0019179996361798,284.045071075105,578.23,323.17,281.09673697830334,0.48613309060115062,0.31511545493133458,0.28404507107510502,1.144489588623667,{"$f":"VLOOKUP(AF274,[3]ANEEL!AW:AY,2,0)","v":4.1500000000000004},{"$f":"VLOOKUP(AF274,[3]ANEEL!AW:AY,3,0)","v":10.66},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCERMCB3Comercial "]
["São Paulo","Cernhe","2023-07-29","B1","Residencial","MWh",-3.2536637179697601,148.76967458724701,413.24,221.69,147.598329866168,0.35717338560199402,0.23430878142038808,0.14876967458724702,0.80615794819705455,{"$f":"VLOOKUP(AF275,[3]ANEEL!AW:AY,2,0)","v":2.94},{"$f":"VLOOKUP(AF275,[3]ANEEL!AW:AY,3,0)","v":7.93},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCernheB1Residencial"]
["São Paulo","Cernhe","2023-07-29","B2","Rural","MWh",-3.0389219125837599,138.95087606448899,385.96,207.06,137.8568226339649,0.35717904092124808,0.23431060683364641,0.138950876064489,0.75294565769426103,{"$f":"VLOOKUP(AF276,[3]ANEEL!AW:AY,2,0)","v":2.94},{"$f":"VLOOKUP(AF276,[3]ANEEL!AW:AY,3,0)","v":7.93},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCernheB2Rural"]
["São Paulo","Cernhe","2023-07-29","B3","Comercial ","MWh",-3.2536637179697601,148.76967458724701,413.24,221.69,147.598329866168,0.35717338560199402,0.23430878142038808,0.14876967458724702,0.80615794819705455,{"$f":"VLOOKUP(AF277,[3]ANEEL!AW:AY,2,0)","v":2.94},{"$f":"VLOOKUP(AF277,[3]ANEEL!AW:AY,3,0)","v":7.93},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCernheB3Comercial "]
["São Paulo","Cerpro","2023-05-28","B1","Residencial","MWh",-0.60690607654367701,206.34468757815901,429,322.56,206.05277185612243,0.48030949150611291,0.27455517533950585,0.20634468757815902,0.95424073133570331,{"$f":"VLOOKUP(AF278,[3]ANEEL!AW:AY,2,0)","v":3.06},{"$f":"VLOOKUP(AF278,[3]ANEEL!AW:AY,3,0)","v":8.1999999999999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCerproB1Residencial"]
["São Paulo","Cerpro","2023-05-28","B2","Rural","MWh",-0.56442265118561996,191.90055944768801,398.97,299.98,191.62907782619399,0.48030949150611318,0.27455548958822235,0.19190055944768802,0.88744286439817177,{"$f":"VLOOKUP(AF279,[3]ANEEL!AW:AY,2,0)","v":3.06},{"$f":"VLOOKUP(AF279,[3]ANEEL!AW:AY,3,0)","v":8.1999999999999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCerproB2Rural"]
["São Paulo","Cerpro","2023-05-28","B3","Comercial ","MWh",-0.60690607654367701,206.34468757815901,429,322.56,206.05277185612243,0.48030949150611291,0.27455517533950585,0.20634468757815902,0.95424073133570331,{"$f":"VLOOKUP(AF280,[3]ANEEL!AW:AY,2,0)","v":3.06},{"$f":"VLOOKUP(AF280,[3]ANEEL!AW:AY,3,0)","v":8.1999999999999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCerproB3Comercial "]
["São Paulo","CERRP","2023-05-28","B1","Residencial","MWh",null,248.52886002985599,480.42,286.54000000000002,248.52886002985599,0.51731580706435198,0.32404409621082714,0.248528860029856,0.97379380396140192,{"$f":"VLOOKUP(AF281,[3]ANEEL!AW:AY,2,0)","v":4.97},{"$f":"VLOOKUP(AF281,[3]ANEEL!AW:AY,3,0)","v":13.44},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCERRPB1Residencial"]
["São Paulo","CERRP","2023-05-28","B2","Rural","MWh",null,233.617128428065,451.59,269.33999999999997,233.617128428065,0.51732130567121726,0.32404966977108046,0.23361712842806504,0.91535043169121377,{"$f":"VLOOKUP(AF282,[3]ANEEL!AW:AY,2,0)","v":4.97},{"$f":"VLOOKUP(AF282,[3]ANEEL!AW:AY,3,0)","v":13.44},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCERRPB2Rural"]
["São Paulo","CERRP","2023-05-28","B3","Comercial ","MWh",null,248.52886002985599,480.42,286.54000000000002,248.52886002985599,0.51731580706435198,0.32404409621082714,0.248528860029856,0.97379380396140192,{"$f":"VLOOKUP(AF283,[3]ANEEL!AW:AY,2,0)","v":4.97},{"$f":"VLOOKUP(AF283,[3]ANEEL!AW:AY,3,0)","v":13.44},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCERRPB3Comercial "]
["São Paulo","Cervam","2023-09-29","B1","Residencial","MWh",-4.5336291741797803,211.38825059999999,437.6,185.42,209.19822331481035,0.47805809715450259,0.33929609097621266,0.21138825059999999,0.79103605891315398,{"$f":"VLOOKUP(AF284,[3]ANEEL!AW:AY,2,0)","v":2.65},{"$f":"VLOOKUP(AF284,[3]ANEEL!AW:AY,3,0)","v":14.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCervamB1Residencial"]
["São Paulo","Cervam","2023-09-29","B2","Rural","MWh",-5.1981386305705204,198.70495554105199,411.35,174.3,196.19396513024915,0.47695141638567923,0.33928960222155202,0.19870495554105197,0.74358811579481987,{"$f":"VLOOKUP(AF285,[3]ANEEL!AW:AY,2,0)","v":2.65},{"$f":"VLOOKUP(AF285,[3]ANEEL!AW:AY,3,0)","v":14.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCervamB2Rural"]
["São Paulo","Cervam","2023-09-29","B3","Comercial ","MWh",-5.6501506854027399,211.38825059999999,437.6,185.42,208.65887338561774,0.4768255790347754,0.33929609097621266,0.21138825059999999,0.79103605891315398,{"$f":"VLOOKUP(AF286,[3]ANEEL!AW:AY,2,0)","v":2.65},{"$f":"VLOOKUP(AF286,[3]ANEEL!AW:AY,3,0)","v":14.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCervamB3Comercial "]
["São Paulo","Cetril","2023-11-29","B1","Residencial","MWh",null,336.28499900494597,609.51,188.23,336.28499900494597,0.5517300766270381,0.42154711936839817,0.33628499900494596,1.0128745556119858,{"$f":"VLOOKUP(AF287,[3]ANEEL!AW:AY,2,0)","v":9.3699999999999992},{"$f":"VLOOKUP(AF287,[3]ANEEL!AW:AY,3,0)","v":16.559999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCetrilB1Residencial"]
["São Paulo","Cetril","2023-11-29","B2","Rural","MWh",null,316.10789906464902,572.94000000000005,176.93,316.10789906464902,0.55172949883870737,0.42155026746589269,0.31610789906464903,0.9520949720670393,{"$f":"VLOOKUP(AF288,[3]ANEEL!AW:AY,2,0)","v":9.3699999999999992},{"$f":"VLOOKUP(AF288,[3]ANEEL!AW:AY,3,0)","v":16.559999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCetrilB2Rural"]
["São Paulo","Cetril","2023-11-29","B3","Comercial ","MWh",null,336.28499900494597,609.51,188.23,336.28499900494597,0.5517300766270381,0.42154711936839817,0.33628499900494596,1.0128745556119858,{"$f":"VLOOKUP(AF289,[3]ANEEL!AW:AY,2,0)","v":9.3699999999999992},{"$f":"VLOOKUP(AF289,[3]ANEEL!AW:AY,3,0)","v":16.559999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCetrilB3Comercial "]
["São Paulo","Chesp","2023-11-21","B1","Residencial","MWh",-14.580548247037701,249.97889535353099,384.48,286.51,240.49900213556555,0.62551758774335608,0.37255234109827418,0.24997889535353099,0.85194261046216357,{"$f":"VLOOKUP(AF290,[3]ANEEL!AW:AY,2,0)","v":5.71},{"$f":"VLOOKUP(AF290,[3]ANEEL!AW:AY,3,0)","v":20.84},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloChespB1Residencial"]
["São Paulo","Chesp","2023-11-21","B2","Rural","MWh",-18.248182569482001,234.98016163231901,361.41,269.32,223.11562858211855,0.61734768983182131,0.37255269549937214,0.23498016163231902,0.8008252920264094,{"$f":"VLOOKUP(AF291,[3]ANEEL!AW:AY,2,0)","v":5.71},{"$f":"VLOOKUP(AF291,[3]ANEEL!AW:AY,3,0)","v":20.84},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloChespB2Rural"]
["São Paulo","Chesp","2023-11-21","B3","Comercial ","MWh",-19.834981053784801,249.97889535353099,384.48,286.51,237.08270659681193,0.61663209164797106,0.37255234109827418,0.24997889535353099,0.85194261046216357,{"$f":"VLOOKUP(AF292,[3]ANEEL!AW:AY,2,0)","v":5.71},{"$f":"VLOOKUP(AF292,[3]ANEEL!AW:AY,3,0)","v":20.84},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloChespB3Comercial "]
["São Paulo","CPFL Paulista","2023-04-07","B1","Residencial","MWh",-19.119884039139802,194.73992406906001,365.99,295.92,184.56640903861842,0.50429358462968499,0.29420906780235984,0.19473992406906002,0.84041391569324553,{"$f":"VLOOKUP(AF293,[3]ANEEL!AW:AY,2,0)","v":4.7699999999999996},{"$f":"VLOOKUP(AF293,[3]ANEEL!AW:AY,3,0)","v":8.56},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCPFL PaulistaB1Residencial"]
["São Paulo","CPFL Paulista","2023-04-07","B2","Rural","MWh",-17.9726909967914,183.055528624917,344.03,278.17,173.49240781792361,0.50429441565538946,0.29420689267906941,0.183055528624917,0.78999492127983761,{"$f":"VLOOKUP(AF294,[3]ANEEL!AW:AY,2,0)","v":4.7699999999999996},{"$f":"VLOOKUP(AF294,[3]ANEEL!AW:AY,3,0)","v":8.56},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCPFL PaulistaB2Rural"]
["São Paulo","CPFL Paulista","2023-04-07","B3","Comercial ","MWh",-19.119884039139802,194.73992406906001,365.99,295.92,184.56640903861842,0.50429358462968499,0.29420906780235984,0.19473992406906002,0.84041391569324553,{"$f":"VLOOKUP(AF295,[3]ANEEL!AW:AY,2,0)","v":4.7699999999999996},{"$f":"VLOOKUP(AF295,[3]ANEEL!AW:AY,3,0)","v":8.56},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCPFL PaulistaB3Comercial "]
["São Paulo","CPFL Piratininga","2023-10-22","B1","Residencial","MWh",-18.302194145116399,174.21453350460499,360.87,319.31,165.3789189755442,0.45827837995827914,0.2561300442597621,0.174214533504605,0.86361097003555121,{"$f":"VLOOKUP(AF296,[3]ANEEL!AW:AY,2,0)","v":4.55},{"$f":"VLOOKUP(AF296,[3]ANEEL!AW:AY,3,0)","v":7.99},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCPFL PiratiningaB1Residencial"]
["São Paulo","CPFL Piratininga","2023-10-22","B2","Rural","MWh",-24.0006444010893,163.76166149432899,339.22,300.14999999999998,152.1751235423894,0.44860304092444253,0.25612972378173671,0.163761661494329,0.81179532757745054,{"$f":"VLOOKUP(AF297,[3]ANEEL!AW:AY,2,0)","v":4.55},{"$f":"VLOOKUP(AF297,[3]ANEEL!AW:AY,3,0)","v":7.99},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCPFL PiratiningaB2Rural"]
["São Paulo","CPFL Piratininga","2023-10-22","B3","Comercial ","MWh",-26.0876569577058,174.21453350460499,360.87,319.31,161.62038883446095,0.4478631885012912,0.2561300442597621,0.174214533504605,0.86361097003555121,{"$f":"VLOOKUP(AF298,[3]ANEEL!AW:AY,2,0)","v":4.55},{"$f":"VLOOKUP(AF298,[3]ANEEL!AW:AY,3,0)","v":7.99},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCPFL PiratiningaB3Comercial "]
["São Paulo","CPFL Santa Cruz","2023-03-21","B1","Residencial","MWh",-34.9262679011714,176.24815542613001,342.55,249.33,158.27796043707642,0.46205797821362254,0.29777683893040824,0.17624815542613004,0.75149822244794307,{"$f":"VLOOKUP(AF299,[3]ANEEL!AW:AY,2,0)","v":2.99},{"$f":"VLOOKUP(AF299,[3]ANEEL!AW:AY,3,0)","v":8.56},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCPFL Santa CruzB1Residencial"]
["São Paulo","CPFL Santa Cruz","2023-03-21","B2","Rural","MWh",-32.830691827101099,165.67326610056199,322,234.37,148.78144018957792,0.46205416207943456,0.29777534033208475,0.16567326610056199,0.70641188420518042,{"$f":"VLOOKUP(AF300,[3]ANEEL!AW:AY,2,0)","v":2.99},{"$f":"VLOOKUP(AF300,[3]ANEEL!AW:AY,3,0)","v":8.56},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCPFL Santa CruzB2Rural"]
["São Paulo","CPFL Santa Cruz","2023-03-21","B3","Comercial ","MWh",-34.9262679011714,176.24815542613001,342.55,249.33,158.27796043707642,0.46205797821362254,0.29777683893040824,0.17624815542613004,0.75149822244794307,{"$f":"VLOOKUP(AF301,[3]ANEEL!AW:AY,2,0)","v":2.99},{"$f":"VLOOKUP(AF301,[3]ANEEL!AW:AY,3,0)","v":8.56},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloCPFL Santa CruzB3Comercial "]
["São Paulo","EDP SP","2023-10-22","B1","Residencial","MWh",-39.028664541192498,204.597331100519,377.43,276.14,183.44066469470746,0.48602565957848465,0.31304578101889474,0.20459733110051903,0.82982478415439309,{"$f":"VLOOKUP(AF302,[3]ANEEL!AW:AY,2,0)","v":2.64},{"$f":"VLOOKUP(AF302,[3]ANEEL!AW:AY,3,0)","v":6.74},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloEDP SPB1Residencial"]
["São Paulo","EDP SP","2023-10-22","B2","Rural","MWh",-49.263999842685401,192.32149123448701,354.78,259.57,165.61613604557897,0.46681361983645914,0.31304873644418824,0.19232149123448702,0.78002793296089379,{"$f":"VLOOKUP(AF303,[3]ANEEL!AW:AY,2,0)","v":2.64},{"$f":"VLOOKUP(AF303,[3]ANEEL!AW:AY,3,0)","v":6.74},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloEDP SPB2Rural"]
["São Paulo","EDP SP","2023-10-22","B3","Comercial ","MWh",-53.547825915962399,204.597331100519,377.43,276.14,175.5701147461192,0.46517265385930956,0.31304578101889474,0.20459733110051903,0.82982478415439309,{"$f":"VLOOKUP(AF304,[3]ANEEL!AW:AY,2,0)","v":2.64},{"$f":"VLOOKUP(AF304,[3]ANEEL!AW:AY,3,0)","v":6.74},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloEDP SPB3Comercial "]
["São Paulo","Elektro","2023-08-26","B1","Residencial","MWh",-17.339089159045201,195.62088147950499,426.45,266.49,187.66710517432466,0.4400682499104811,0.28230565630430482,0.19562088147950499,0.87981208735398686,{"$f":"VLOOKUP(AF305,[3]ANEEL!AW:AY,2,0)","v":2.41},{"$f":"VLOOKUP(AF305,[3]ANEEL!AW:AY,3,0)","v":13.16},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloElektroB1Residencial"]
["São Paulo","Elektro","2023-08-26","B2","Rural","MWh",-16.298743809502501,183.88362859073499,400.86,250.5,176.40702291004322,0.44007140375703041,0.28230721657875057,0.18388362859073498,0.82701879126460143,{"$f":"VLOOKUP(AF306,[3]ANEEL!AW:AY,2,0)","v":2.41},{"$f":"VLOOKUP(AF306,[3]ANEEL!AW:AY,3,0)","v":13.16},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloElektroB2Rural"]
["São Paulo","Elektro","2023-08-26","B3","Comercial ","MWh",-17.339089159045201,195.62088147950499,426.45,266.49,187.66710517432466,0.4400682499104811,0.28230565630430482,0.19562088147950499,0.87981208735398686,{"$f":"VLOOKUP(AF307,[3]ANEEL!AW:AY,2,0)","v":2.41},{"$f":"VLOOKUP(AF307,[3]ANEEL!AW:AY,3,0)","v":13.16},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloElektroB3Comercial "]
["São Paulo","Enel SP","2023-07-03","B1","Residencial","MWh",-30.8774552395878,221.46938882532899,396.03,260.45999999999998,204.2019819612203,0.51562250829790757,0.33735378882439793,0.22146938882532899,0.83353224987303209,{"$f":"VLOOKUP(AF308,[3]ANEEL!AW:AY,2,0)","v":2.25},{"$f":"VLOOKUP(AF308,[3]ANEEL!AW:AY,3,0)","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloEnel SPB1Residencial"]
["São Paulo","Enel SP","2023-07-03","B2","Rural","MWh",-29.0248079252125,208.181225495809,372.27,244.83,191.94994152543478,0.51562022597962442,0.33735411683002592,0.208181225495809,0.78351955307262566,{"$f":"VLOOKUP(AF309,[3]ANEEL!AW:AY,2,0)","v":2.25},{"$f":"VLOOKUP(AF309,[3]ANEEL!AW:AY,3,0)","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloEnel SPB2Rural"]
["São Paulo","Enel SP","2023-07-03","B3","Comercial ","MWh",-30.8774552395878,221.46938882532899,396.03,260.45999999999998,204.2019819612203,0.51562250829790757,0.33735378882439793,0.22146938882532899,0.83353224987303209,{"$f":"VLOOKUP(AF310,[3]ANEEL!AW:AY,2,0)","v":2.25},{"$f":"VLOOKUP(AF310,[3]ANEEL!AW:AY,3,0)","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloEnel SPB3Comercial "]
["São Paulo","EPB","2023-08-27","B1","Residencial","MWh",-34.6363091553864,227.245764182306,356.61,242.47,205.17416063089021,0.57534606609710948,0.3793245713131902,0.22724576418230599,0.76063991874047754,{"$f":"VLOOKUP(AF311,[3]ANEEL!AW:AY,2,0)","v":6.08},{"$f":"VLOOKUP(AF311,[3]ANEEL!AW:AY,3,0)","v":16.91},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloEPBB1Residencial"]
["São Paulo","EPB","2023-08-27","B2","Rural","MWh",-32.558130606063202,213.61101833136701,335.21,227.92,192.86350055526603,0.57535127399321628,0.37932807403506652,0.213611018331367,0.71499492127983755,{"$f":"VLOOKUP(AF312,[3]ANEEL!AW:AY,2,0)","v":6.08},{"$f":"VLOOKUP(AF312,[3]ANEEL!AW:AY,3,0)","v":16.91},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloEPBB2Rural"]
["São Paulo","EPB","2023-08-27","B3","Comercial ","MWh",-34.6363091553864,227.245764182306,356.61,242.47,205.17416063089021,0.57534606609710948,0.3793245713131902,0.22724576418230599,0.76063991874047754,{"$f":"VLOOKUP(AF313,[3]ANEEL!AW:AY,2,0)","v":6.08},{"$f":"VLOOKUP(AF313,[3]ANEEL!AW:AY,3,0)","v":16.91},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloEPBB3Comercial "]
["São Paulo","Energisa (ESS)","2023-07-11","B1","Residencial","MWh",-13.761939105939099,140.789694392146,353.4,268.55,135.30712732658719,0.38287245989413471,0.22636818778381862,0.140789694392146,0.78967750126968006,{"$f":"VLOOKUP(AF314,[3]ANEEL!AW:AY,2,0)","v":2.94},{"$f":"VLOOKUP(AF314,[3]ANEEL!AW:AY,3,0)","v":10.49},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloEnergisa (ESS)B1Residencial"]
["São Paulo","Energisa (ESS)","2023-07-11","B2","Rural","MWh",-12.9362227595827,132.342312728617,332.2,252.43,127.188761741333,0.38286803654826307,0.22636934938100509,0.13234231272861699,0.74229304215337732,{"$f":"VLOOKUP(AF315,[3]ANEEL!AW:AY,2,0)","v":2.94},{"$f":"VLOOKUP(AF315,[3]ANEEL!AW:AY,3,0)","v":10.49},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloEnergisa (ESS)B2Rural"]
["São Paulo","Energisa (ESS)","2023-07-11","B3","Comercial ","MWh",-13.761939105939099,140.789694392146,353.4,268.55,135.30712732658719,0.38287245989413471,0.22636818778381862,0.140789694392146,0.78967750126968006,{"$f":"VLOOKUP(AF316,[3]ANEEL!AW:AY,2,0)","v":2.94},{"$f":"VLOOKUP(AF316,[3]ANEEL!AW:AY,3,0)","v":10.49},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"São PauloEnergisa (ESS)B3Comercial "]
["Sergipe","Cercos","2023-05-28","B1","Residencial","MWh",-0.90657285766463802,420.97637755261599,657.95,256.69,420.39632472549056,0.63894874188842699,0.46026456043100666,0.42097637755261597,1.1613001523616051,{"$f":"VLOOKUP(AF317,[3]ANEEL!AW:AY,2,0)","v":5.0999999999999996},{"$f":"VLOOKUP(AF317,[3]ANEEL!AW:AY,3,0)","v":15.35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SergipeCercosB1Residencial"]
["Sergipe","Cercos","2023-05-28","B2","Rural","MWh",-0.852178486204759,395.71779489945902,618.47,241.29,395.17254259712956,0.6389518369478383,0.46026541697620155,0.39571779489945902,1.0916201117318436,{"$f":"VLOOKUP(AF318,[3]ANEEL!AW:AY,2,0)","v":5.0999999999999996},{"$f":"VLOOKUP(AF318,[3]ANEEL!AW:AY,3,0)","v":15.35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SergipeCercosB2Rural"]
["Sergipe","Cercos","2023-05-28","B3","Comercial ","MWh",-0.90657285766463802,420.97637755261599,657.95,256.69,420.39632472549056,0.63894874188842699,0.46026456043100666,0.42097637755261597,1.1613001523616051,{"$f":"VLOOKUP(AF319,[3]ANEEL!AW:AY,2,0)","v":5.0999999999999996},{"$f":"VLOOKUP(AF319,[3]ANEEL!AW:AY,3,0)","v":15.35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SergipeCercosB3Comercial "]
["Sergipe","Energisa (ESE)","2023-04-21","B1","Residencial","MWh",-35.055175889832,309.98988560060099,411.14,234.68,283.55910785142072,0.68968990575332179,0.47999424855315881,0.30998988560060098,0.81998476383951246,{"$f":"VLOOKUP(AF320,[3]ANEEL!AW:AY,2,0)","v":7.02},{"$f":"VLOOKUP(AF320,[3]ANEEL!AW:AY,3,0)","v":21.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SergipeEnergisa (ESE)B1Residencial"]
["Sergipe","Energisa (ESE)","2023-04-21","B2","Rural","MWh",-32.951865336442097,291.390492464565,386.47,220.6,266.54545852140797,0.68969249494503571,0.47999488109207339,0.291390492464565,0.77078466226510922,{"$f":"VLOOKUP(AF321,[3]ANEEL!AW:AY,2,0)","v":7.02},{"$f":"VLOOKUP(AF321,[3]ANEEL!AW:AY,3,0)","v":21.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SergipeEnergisa (ESE)B2Rural"]
["Sergipe","Energisa (ESE)","2023-04-21","B3","Comercial ","MWh",-35.055175889832,309.98988560060099,411.14,234.68,283.55910785142072,0.68968990575332179,0.47999424855315881,0.30998988560060098,{"$f":"((I322+J322)/1000)/0.7876","v":0.81998476383951246},{"$f":"VLOOKUP(AF322,[3]ANEEL!AW:AY,2,0)","v":7.02},{"$f":"VLOOKUP(AF322,[3]ANEEL!AW:AY,3,0)","v":21.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SergipeEnergisa (ESE)B3Comercial "]
["Sergipe","Sulgipe","2023-05-21","B1","Residencial","MWh",-33.001222558687601,271.06973295114699,421.64,220.05,249.85345227083957,0.59257530659055013,0.42243097594032469,0.271069732951147,0.81474098527171168,{"$f":"VLOOKUP(AF323,[3]ANEEL!AW:AY,2,0)","v":6.77},{"$f":"VLOOKUP(AF323,[3]ANEEL!AW:AY,3,0)","v":19.309999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A323&B323&D323&E323","v":"SergipeSulgipeB1Residencial"}]
["Sergipe","Sulgipe","2023-05-21","B2","Rural","MWh",-31.021149205166299,254.80554897407799,396.34,206.85,234.8621646247083,0.59257749564694029,0.42242999548082366,0.25480554897407798,0.76585830370746566,{"$f":"VLOOKUP(AF324,[3]ANEEL!AW:AY,2,0)","v":6.77},{"$f":"VLOOKUP(AF324,[3]ANEEL!AW:AY,3,0)","v":19.309999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SergipeSulgipeB2Rural"]
["Sergipe","Sulgipe","2023-05-21","B3","Comercial ","MWh",-33.001222558687601,271.06973295114699,421.64,220.05,249.85345227083957,0.59257530659055013,0.42243097594032469,0.271069732951147,0.81474098527171168,{"$f":"VLOOKUP(AF325,[3]ANEEL!AW:AY,2,0)","v":6.77},{"$f":"VLOOKUP(AF325,[3]ANEEL!AW:AY,3,0)","v":19.309999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SergipeSulgipeB3Comercial "]
["Tocantins","Energisa (ETO)","2023-07-03","B1","Residencial","MWh",-44.067948030214701,361.44390073925001,489.75,271.99,328.92099919026509,0.67161000345128141,0.47449772985434663,0.36144390073925003,0.96716607414931433,{"$f":"VLOOKUP(AF326,[3]ANEEL!AW:AY,2,0)","v":6.61},{"$f":"VLOOKUP(AF326,[3]ANEEL!AW:AY,3,0)","v":30.08},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TocantinsEnergisa (ETO)B1Residencial"]
["Tocantins","Energisa (ETO)","2023-07-03","B2","Rural","MWh",-41.423871148401801,339.75726669489501,460.36,255.67,309.18540719949465,0.67161657659113438,0.47450144085428686,0.33975726669489503,0.909128999492128,{"$f":"VLOOKUP(AF327,[3]ANEEL!AW:AY,2,0)","v":6.61},{"$f":"VLOOKUP(AF327,[3]ANEEL!AW:AY,3,0)","v":30.08},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TocantinsEnergisa (ETO)B2Rural"]
["Tocantins","Energisa (ETO)","2023-07-03","B3","Comercial ","MWh",-44.067948030214701,361.44390073925001,489.75,271.99,328.92099919026509,0.67161000345128141,0.47449772985434663,0.36144390073925003,0.96716607414931433,{"$f":"VLOOKUP(AF328,[3]ANEEL!AW:AY,2,0)","v":6.61},{"$f":"VLOOKUP(AF328,[3]ANEEL!AW:AY,3,0)","v":30.08},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A328&B328&D328&E328","v":"TocantinsEnergisa (ETO)B3Comercial "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A329&B329&D329&E329","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A393&B393&D393&E393","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A457&B457&D457&E457","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]

{"sheet":"Cad.CLIENTE","index":2,"n_rows":53,"n_cols":4,"rows_kept":53,"cut":false,"hidden":false,"merged":[[3,2,4,2],[36,2,39,2],[36,3,39,3],[54,2,54,3],[55,2,55,3],[18,2,21,2],[18,3,21,3],[22,2,25,2],[22,3,25,3],[26,2,29,2],[40,2,43,2],[40,3,43,3],[5,2,5,3],[3,3,4,3],[32,2,34,2]]}
[]
[null,null,null,"Cadastro Cliente"]
[null,null,"DISTRIBUIDOR VERTYS","SUA EMPRESA"]
[null,null,"VERTYS SOLAR ","xx.xxx.xxx/YYYY-ZZ"]
[]
[]
[null,null,"NOME/RAZÃO SOCIAL","NOME DO CLIENTE"]
[null,null,"ENDEREÇO/Nº/BAIRRO","RUA DO CLIENTE, NÚMERO 0001, BAIRRO"]
[null,null,"CIDADE/ESTADO/CEP","SANTA TEREZA DO OESTE / PR"]
[null,null,"CEP",511511111]
[null,null,"CPF/CNPJ"]
[null,null,"RG/INSCRIÇÃO ESTADUAL"]
[null,null,"NÚMERO DA UC:"]
[null,null,"CONTATO TELEFÔNICO"]
[null,null,"E-MAIL"]
[null,null,"SOLICITO O SERVIÇO DE","SISTEMA SOLAR FOTOVOLTAICO ON-GRID"]
[null,null,"VALOR",{"$f":"'PEDIDO DE COMPRA'!M8","v":15000}]
[null,null,"EMPRESA",{"$f":"D3","v":"SUA EMPRESA"}]
[null,null,"OBSERVAÇÕES DOS PAINÉIS:"]
[]
[]
[]
[null,null,"OBSERVAÇÕES DOS INVERSORES E DO SISTEMA:"]
[]
[]
[]
[null,null,"O Serviço compreende:",false]
[null,null,null,false]
[null,null,null,false]
[]
[null,null,"Garantias:","Os equipamentos têm garantia de defeitos de fabricação:"]
[null,null,"Observação:"," Painel fotovoltaico: 15 anos"]
[null,null,"Inserir as garantias dos equipamentos de acordo com seus fabricantes"," Garantia contra perda de eficiência: 30 anos."]
[null,null,null," Garantia dos Inversores: 10 anos"]
[null,null,null," Garantia do Transformador: 1 ano."]
[null,null,null," Garantia dos Stringbox:  2 anos."]
[null,null,"Observações gerais do projeto:","O orçamento fotovoltaico NÃO compreende alterações no padrão de entrada/carga instalada ou sistema de medição. A estimativa de geração desconsidera sombreamentos.\nA distância máxima considerada do ponto de conexão ao inversor é de 30 metros.\nO prazo para homologação e troca do medidor é de responsabilidade da concessionária de energia."]
[]
[]
[]
[null,null,"Dados Bancários:","Banco:\nAgência:\nConta:\nTitular/CPF/CNPJ:"]
[]
[]
[]
[null,null,"Técnico Responsável:","TÉCNICO RESPONSÁVEL"]
[null,null,"Atribuição:","Engenheiro Eletricista"]
[null,null,"Número de Registro:","CREA:"]
[]
[null,null,"Local:",{"$f":"D9","v":"SANTA TEREZA DO OESTE / PR"}]
[null,null,"Data:",{"$f":"TODAY()","v":"2023-08-17"}]
[]
[null,null,"Autorização","____________________________________________"]
[null,null,null,"Assinatura"]

{"sheet":"Cad.TÉCNICO","index":3,"n_rows":114,"n_cols":53,"rows_kept":114,"cut":false,"hidden":false,"merged":[[39,8,39,9],[38,8,38,9],[37,8,37,9],[7,43,7,45],[9,37,9,38],[24,17,24,19],[16,37,16,38],[17,8,17,9],[19,8,19,9],[36,8,36,9],[35,8,35,9],[28,8,28,9],[29,8,29,9],[3,37,3,38],[3,24,3,25],[3,27,3,28],[8,27,8,28],[3,31,3,32],[7,31,7,32],[3,35,3,36],[5,35,5,36],[5,37,5,38],[3,14,3,16],[3,17,3,19],[10,17,10,19],[16,17,16,19],[10,8,10,9],[15,8,15,9],[12,8,12,9],[14,8,14,9],[11,8,11,9],[3,1,3,2],[3,4,3,6],[4,4,4,5],[5,4,5,5],[7,4,7,5],[21,4,21,5],[17,4,17,5],[18,4,18,5],[26,4,26,5],[27,3,29,5],[23,3,25,5],[56,1,56,2],[57,1,57,2],[58,1,58,2],[23,1,25,2],[30,1,30,2],[32,1,46,1],[32,2,32,3],[33,2,33,3],[34,2,34,3],[31,1,31,4],[27,1,29,2],[0,1,2,10],[54,1,54,3],[55,1,55,2],[23,6,25,7],[23,8,25,9],[3,8,3,10],[19,4,19,5],[6,8,6,9],[5,8,5,9],[11,4,11,5],[13,4,13,5],[16,8,16,9],[21,8,21,9],[15,4,15,5],[9,4,9,5],[27,8,27,10]]}
[null,"CADASTRO TÉCNICO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% consumo simultaneo",{"$f":"1-BA2","v":0.13}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"VLOOKUP(AV2,$AU$5:$AW$12,3,)","v":0.87},null,null,"% consumo compensado",{"$f":"AW2","v":0.87}]
[]
[null,"DADOS DO CONSUMO",null,null,"DADOS DA UNIDADE CONSUMIDORA",null,null,null,"DADOS DA USINA",null,null,null,null,null,"DISJUNTOR",null,null,"TIPO DE LIGAÇÃO",null,null,null,"INVERSOR",null,null,"TEMPERATURA",null,null,"MÓDULOS",null,"ÁREA",null,null,null,null,null,"MÉDIA CONS.",null,"MÉDIA HSP"]
[null,"MÊS","CONSUMO KWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"MONOFÁSICO",30,1,"INVERSOR ON-GRID ",null,null,1,"0°",0,"MONOCRISTALINO",null,{"$f":"ROUNDUP(IF(AD11<401,D24*2,D24*(AD11/1000/21%)),0)","v":31},null,null,null,null,null,{"$f":"C18","v":596.66666666666663},{"$f":"AJ5*1000","v":596666.66666666663},{"$f":"AL30","v":4.9158333333333326},null,null,null,null,null,null,null,null,1,"RESIDENCIAL 1",0.87]
[null,"JANEIRO",500,null,"DISJUNTOR",null,null,null,"POTÊNCIA DOS MÓDULOS (W)",null,580,null,null,null," ","1x 30",{"$f":"VLOOKUP(P47,O6:P46,2,FALSE)","v":"2x 63"},2,"BIFÁSICO",50,2,"INVERSOR OFF-GRID",null,null,2,"10°",10,"POLICRISTALINO",null,null,null,null,null,null,null,"POT. MOD.",null,"PERDAS",null,null,"PERDA TOTAL %",null,"GRAFICO DE GERAÇÃO",null,null,null,2,"RESIDENCIAL 2",0.69]
[null,"FEVEREIRO",550,null,null,null,null,null,null,null,null,null,null,null,2,"1x 40",null,3,"TRIFÁSICO",100,3,"INVERSOR HÍBRIDO",null,null,3,"15°",15,1,null,null,null,null,null,null,null,{"$f":"AD11","v":580},null,"MOD.",{"$f":"-ABS(K8)","v":-0.3},{"$f":"V40","v":0.97},{"$f":"AN7*AN9*(1-G18%)*(1-1.5%)*(1-5%)*(1-5%)*(1-1%)","v":0.78964538709374998},null,{"$f":"AJ9*AO8","v":457.99432451437497},null,null,null,3,"CONSUMO REMOTO",1]
[null,"MARÇO",650,null,"TIPO DE LIGAÇÃO ",null,null,null,"COEFICIENTE DE TEMPERATURA %/°C",null,-0.3,null,null,null,3,"1x 50",null,null,2,null,4,"INVERSOR STRING ON-GRID",null,null,4,"20°",20,null,null,null,null,"POTÊNCIA",null,null,null,null,null,"TEMP. LOC.",{"$f":"VLOOKUP(Z19,Y5:AA18,3,FALSE)","v":50},null,{"$f":"AO7","v":0.78964538709374998},null,{"$f":"AQ7*30","v":13739.829735431249},null,null,null,4,"CONSUMO NOTURNO",0.99]
[null,"ABRIL",600,null,null,null,null,null,null,null,null,null,null,null,4,"1x 60",null,null,null,null,5,"MICRO-INVERSOR",null,null,5,"25°",25,"POTÊNCIA",null,null,null,1,"500W",0.5,null,{"$f":"AJ7","v":580},null,null,{"$f":"ABS((AM8-25)*AM7/100)","v":7.4999999999999997E-2},{"$f":"1-AM9","v":0.92500000000000004},null,null,{"$f":"(AQ8*AK15)/1000","v":151.13812708974373},null,null,null,5,"COMERCIAL 1",0.33]
[null,"MAIO",480,null,"TENSÃO DE ATENDIMENTO",null,null,null,"DEGRADAÇÃO ANUAL DO SISTEMA %",null,0.4,null,null,null,5,"1x 63",null,null,null,null,6,1,null,null,6,"28°",28,1,330,31,null,2,"600W",0.6,null,{"$f":"(AJ9*AL5)","v":2851.1833333333329},{"$f":"((AJ10*30)*AO8)","v":67542.71300775744},"INCLINAÇÃO",null,null,null,null,null,null,null,null,6,"PADARIAS/MERCADOS",0.39]
[null,"JUNHO",450,null,null,null,null,null,null,null,null,null,null,null,6,"1x 70",null,"TENSÃO DE ATENDIMENTO",null,null,7,{"$f":"VLOOKUP(V10,U5:V9,2,FALSE)","v":"INVERSOR ON-GRID "},null,null,7,"30°",30,2,335,{"$f":"K6","v":580},null,3,"800W",0.8,null,{"$f":"AJ5/AJ10","v":0.20926983533152904},{"$f":"ROUNDUP(AK10,0)","v":67543},null,null,null,null,null,null,null,null,null,7,"24H",0.53]
[null,"JULHO",430,null,"TIPO DE TELHADO",null,null,null,"POTÊNCIA GERAÇÃO - CONSUMO (KW)",null,0,null,null,null,7,"1x 80",null,1,127,3,8,null,null,null,8,"32°",32,3,340,null,null,4,"900W",0.9,null,null,null,null,"MÉDIA DE GERAÇÃO MENSAL",null,null,null,"conf",null,null,null,8,"PERSONALIZADO",{"$f":"G22","v":1}]
[null,"AGOSTO",700,null,null,null,null,null,null,null,null,null,null,null,8,"1x 100",null,2,"127/220",null,9,null,null,null,9,"33°",33,4,345,null,null,5,"1KW",1,null,{"$f":"ROUNDUP(AJ5,0)","v":597},{"$f":"AM21*1000","v":697000},null,null,{"$f":"((AO13*AL30*30)*AO8)*AO14","v":742.96984308533183},{"$f":"AJ9/1000","v":0.57999999999999996},null,-0.35]
[null,"SETEMBRO",650,null,"INCLINAÇÃO DO TELHADO",null,null,null,"TIPO DE INVERSOR",null,null,null,null,null,9,"2x 30",null,3,220,null,10,null,null,null,10,"34°",34,5,370,null,null,6,"1,2KW",1.2,null,null,{"$f":"AK13/AK11","v":10.319352116429533},null,null,{"$f":"ROUNDDOWN(AN13,2)","v":742.96},{"$f":"AK15","v":11},null,0.55000000000000004]
[null,"OUTUBRO",700,null,null,null,null,null,null,null,null,null,null,null,10,"2x 32",null,4,"220/380",null,11,null,null,null,11,"35°",35,6,380,null,null,7,"1,3KW",1.3,null,null,{"$f":"ROUNDUP(AK14,0)","v":11},null,null,{"$f":"AN14*12","v":8915.52},null,null,{"$f":"F.CAIXA!C29","v":990940.90877893032}]
[null,"NOVEMBRO",600,null,"ORIENTAÇÃO DO TELHADO",null,null,null,"QUANTIDADE DE INVERSORES",null,null,null,null,null,11,"2x 40",null,null,null,null,12,null,null,null,12,"40°",40,7,400,null,null,8,"1,4KW",1.4]
[null,"DEZEMBRO",850,null,null,null,null,null,null,null,null,null,null,null,12,"2x 50",null,"TIPO DE TELHADO",null,null,13,null,null,null,13,"45°",45,8,405,null,null,9,"1,5KW",1.5,null,"TARIFA",null,"CONSUMO"]
[null,"MÉDIA",{"$f":"AVERAGE(C6:C17)","v":596.66666666666663},null,"FATOR DE SEGURANÇA:",null,null,null,"POTÊNCIA DOS INVERSORES",null,null,null,null,null,13,"2x 60",null,1,"CERÂMICO/COLONIAL",{"$f":"VLOOKUP(S24,R18:S23,2,FALSE)","v":"FIBROCIMENTO"},14,null,null,null,14,"50°",50,9,410,null,null,10,"1,6KW",1.6,1,30,null,"MÉDIA",{"$f":"AJ13+AK23","v":597}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"2x 63",null,2,"FIBROCIMENTO",null,15,null,null,null,null,14,null,10,415,null,null,11,"1,7KW",1.7,2,50,null,"TARIFA"]
[null,null,null,null,"PERFIL DE INJEÇÃO",null,null,null,"                  INCLUIR A TARIFA MÍNIMA ",null,{"$f":"AK22","v":0},null,null,null,15,"2x 70",null,3,"METÁLICO",null,16,null,null,null,null,null,null,11,420,null,null,12,"1,8KW",1.8,3,100,null,"AUMENTO ",{"$f":"K22","v":100}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"2x 80",null,4,"ESTRUTURA PARA LAJE",null,17,null,null,null,null,null,null,12,425,null,null,13,"1,9KW",1.9,null,false,{"$f":"VLOOKUP(S8,AI18:AJ20,2,FALSE)","v":50},"TOTAL",{"$f":"AM18+AM19+AM20","v":697}]
[null,null,null,null,"PERFIL DE INJEÇÃO PERSONALIZADO",null,1,null,"AUMENTO DE CONSUMO MENSAL",null,100,null,null,null,17,"2x90",null,5,"ESTRUTURA PARA SOLO",null,18,null,null,null,null,null,null,13,430,null,null,14,"2KW",2,null,null,{"$f":"IF(AJ21=FALSE,0,AK21)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"2x100",null,6,"SEM ESTRUTURA",null,19,null,null,null,null,null,null,14,435,null,null,15,"2,2KW",2.2000000000000002,null,null,{"$f":"AK22*(-1)","v":0}]
[null,"QUANTIDADES DE MÓDULOS",null,{"$f":"AK15","v":11},null,null,"POTÊNCIA DE PICO DO SISTEMA",null,{"$f":"(AK15*AD11)/1000","v":6.38},null,"USO DE TRAFO REBAIXADOR",null,null,null,19,"3x30",null,null,2,null,20,null,null,null,null,null,null,15,440,null,null,16,"2,5KW",2.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"3x40",null,"INCLINAÇÃO DO TELHADO",null,null,1,null,null,null,null,null,null,16,445,null,null,17,"2,8KW",2.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"3x50",null,null,null,"NORTE","NOROESTE","OESTE","SUDOESTE","SUL","SUDESTE","LESTE","NORDESTE",17,450,null,null,18,"3KW",3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"3x60",null,1,"0°",0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,18,455,null,null,19,"3,3KW",3.3,null,"HSP"]
[null,"SUGESTÃO DA POTÊNCIA DO INVERSOR",null,{"$f":"O55","v":"DIMENSIONADO"},null,null,null,null,"PARA O USO DO FLUXO DE CAIXA",null,null,null,null,null,23,"3x63",null,2,"5°",0.96,0.95,0.9,0.89,0.9,0.9,0.9,0.93,19,460,null,null,20,"4,0KW",4,null,{"$f":"'Cad.CLIENTE'!D9","v":"SANTA TEREZA DO OESTE / PR"},{"$f":"AJ28&\",\"&AJ29","v":"SANTA TEREZA DO OESTE / PR,Horas de Sol Pico no Local (HSP)"}]
[null,null,null,null,null,null,null,null,"VALOR DA TE (R$/KWH)",null,0.30214000000000002,null,{"$f":"Financeiro!W16","v":"R$ 0,966299"},null,24,"3x70",null,3,"10°",0.97,0.99,0.89,0.87,0.86,0.88,0.89,0.95,20,470,null,null,21,"5KW",5,null,"Horas de Sol Pico no Local (HSP)",null,null,null,"GERAÇÃO",{"$f":"(AJ9*AP29*30)/1000","v":191.4},{"$f":"AK15","v":11}]
[null,null,null,null,null,null,null,null,"VALOR DA TUSD (R$/KWH)",null,0.32837,null,{"$f":"Financeiro!W17","v":"R$ 0,63051"},null,25,"3x80",null,4,"15°",1,0.98,0.88,0.84,0.83,0.87,0.88,0.96,21,480,null,null,22,"6kW",6,null,"Jan",{"$f":"VLOOKUP($AJ$28,'Cad.HSP'!$A:$M,2,0)","v":5.63},{"$f":"AVERAGE(AK30:AK41)","v":4.9158333333333326},null,{"$f":"AQ9*AK30","v":850.90765551525715},null,{"$f":"C6","v":500}]
[null,null,null,null,null,null,null,null,null,null,null,null,false,null,26,"3x90",null,5,"20°",0.99,0.97,0.87,0.81,0.8,0.85,0.87,0.97,22,490,null,null,23,"7KW",7,null,"Fev",{"$f":"VLOOKUP($AJ$28,'Cad.HSP'!$A:$M,3,0)","v":5.41},null,null,{"$f":"AQ9*AK31","v":817.65726755551361},null,{"$f":"C7","v":550}]
[null,"IMPOSTOS",null,null,null,null,null,null,null,null,null,null,null,null,27,"3x100",null,6,"25°",0.97,0.96,0.86,0.8,0.75,0.83,0.86,0.98,23,495,null,null,24,"8KW",8,null,"Mar",{"$f":"VLOOKUP($AJ$28,'Cad.HSP'!$A:$M,4,0)","v":5.29},null,null,{"$f":"AQ9*AK32","v":799.52069230474433},null,650]
[null,"CONFIG.\nIMPOSTOS","ICMS",null,0.28999999999999998,null,null,null,null,null,null,null,null,null,28,"3x125",null,7,"30°",0.95,0.96,0.85,0.79,0.73,0.81,0.85,0.96,24,500,null,null,25,"10kW",10,null,"Abr",{"$f":"VLOOKUP($AJ$28,'Cad.HSP'!$A:$M,5,0)","v":4.8099999999999996},null,null,{"$f":"AQ9*AK33","v":726.97439130166731},null,600]
[null,null,"PIS",null,8.6999999999999994E-3,null,null,null,null,null,null,null,null,null,29,"3x135",null,8,"35°",0.9,0.95,0.84,0.77,0.7,0.78,0.84,0.95,25,530,null,null,26,"10,5kW",10.5,null,"Mai",{"$f":"VLOOKUP($AJ$28,'Cad.HSP'!$A:$M,6,0)","v":4.04},null,null,{"$f":"AQ9*AK34","v":610.59803344256466},null,480]
[null,null,"COFINS",null,4.8800000000000003E-2,null,null,null,null,null,null,null,null,null,30,"3x150",null,null,null,null,null,null,null,null,null,null,null,26,540,null,null,27,"12KW",12,null,"Jun",{"$f":"VLOOKUP($AJ$28,'Cad.HSP'!$A:$M,7,0)","v":3.78},null,null,{"$f":"AQ9*AK35","v":571.30212039923128},null,450]
[null,null,null,null,null,null,null,null,"VALOR DO FIO B SEM IMPOSTOS (R$)",null,0.14618999999999999,null,null,null,31,"3x175",null,null,null,null,null,null,null,null,null,null,null,27,545,null,null,28,"13KW",13,null,"Jul",{"$f":"VLOOKUP($AJ$28,'Cad.HSP'!$A:$M,8,0)","v":3.99},null,null,{"$f":"AQ9*AK36","v":603.04112708807747},null,430]
[null,null,null,null,true,null,null,null,"TUSD-G SEM IMPOSTOS (R$)",null,2.52,null,null,null,32,"3x180",null,null,null,null,null,null,null,null,null,null,null,28,550,null,null,29,"15KW",15,null,"Ago",{"$f":"VLOOKUP($AJ$28,'Cad.HSP'!$A:$M,9,0)","v":4.97},null,null,{"$f":"AQ9*AK37","v":751.15649163602632},null,700]
[null,null,null,null,true,null,null,null,"ILUMINAÇÃO PÚBLICA - CIF (R$/MÊS)",null,50,null,null,null,33,"3x200",null,null,null,null,null,null,null,null,null,null,null,29,555,null,null,30,"16KW",16,null,"Set",{"$f":"VLOOKUP($AJ$28,'Cad.HSP'!$A:$M,10,0)","v":4.6500000000000004},null,null,{"$f":"AQ9*AK38","v":702.79229096730842},null,650]
[null,null,null,null,true,null,null,null,"REAJUSTE TARIFÁRIO ANUAL %",null,8,null,null,null,34,"3x225",null,null,"INCLINAÇÃO","ORIENTAÇÃO",null,"FATOR PERDA",null,null,null,null,null,30,570,null,null,31,"18KW",18,null,"Out",{"$f":"VLOOKUP($AJ$28,'Cad.HSP'!$A:$M,11,0)","v":5.13},null,null,{"$f":"AQ9*AK39","v":775.33859197038532},null,700]
[null,null,null,null,true,null,null,null,"JUROS DE APLICAÇÃO ANUAL %",null,9,null,null,null,35,"3x250",null,null,3,{"$f":"S63+2","v":3},null,{"$f":"VLOOKUP(S40,R27:AA34,T40,FALSE)","v":0.97},null,null,null,null,null,31,580,null,null,32,"20KW",20,null,"Nov",{"$f":"VLOOKUP($AJ$28,'Cad.HSP'!$A:$M,12,0)","v":5.54},null,null,{"$f":"AQ9*AK40","v":837.30522407718024},null,600]
[null,null,null,null,true,null,null,null,null,null,null,null,null,null,36,"3x270",null,null,null,null,null,null,null,null,null,null,null,32,590,null,null,33,"22KW",22,null,"Dez",{"$f":"VLOOKUP($AJ$28,'Cad.HSP'!$A:$M,13,0)","v":5.75},null,null,{"$f":"AQ9*AK41","v":869.04423076602643},null,850]
[null,null,null,null,true,null,null,null,null,null,null,null,null,null,37,"3x300",null,null,null,null,null,null,null,null,null,null,null,33,600,null,null,34,"25KW",25,null,null,null,null,null,"POTÊNCIA GERADA",null,"POTÊNCIA CONSUMIDA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,"3x325",null,null,null,null,null,null,null,null,null,null,null,34,605,null,null,35,"28KW",28,null,null,"EMM:",null,null,"PRODUÇÃO",{"$f":"SUM(AN30:AN41)/1000","v":8.9156381170239811}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"3x350",null,null,null,null,null,null,null,null,null,null,null,35,620,null,null,36,"30KW",30,null,null,{"$f":"AVERAGE(AN30:AN41)","v":742.96984308533183},null,null,null,{"$f":"ROUNDUP(AO43,2)","v":8.92}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"3x400",null,null,null,null,null,null,null,null,null,null,null,36,625,null,null,37,"32KW",32,null,null,{"$f":"F.CAIXA!D4/12","v":485.5725044741784}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"3x450",null,null,null,null,null,null,null,null,null,null,null,37,630,null,null,38,"33KW",33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,38,635,null,null,39,"36KW",36]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,640,null,null,40,"38KW",38]
[null,"INVESTIMENTO",null,null,null,null,null,null,null,null,null,null,null,null,"INVERSOR",null,null,null,null,null,null,"calculo da N-S-L-O",null,null,null,null,null,40,650,null,null,41,"40KW",40]
[null,"CUSTO DO SISTEMA",{"$f":"'Cad.CLIENTE'!D17","v":15000},null,null,"ENERGIA GERADA",{"$f":"SUM(AN30:AN41)","v":8915.638117023982},null,null,null,null,null,null,"PICO",{"$f":"I24","v":6.38},{"$f":"O50*1.35","v":8.6129999999999995},{"$f":"O50*0.65","v":4.1470000000000002},null,null,null,null,null,"perdas",{"$f":"AO8*(1/V40)*W51","v":0.7896453870937501},null,null,null,41,660,null,null,42,"42KW",42]
[null,"POT. SISTEMA",{"$f":"I24*1000","v":6380},null,null,"VALOR",{"$f":"G50*K29","v":2693.7709006776263},null,null,null,null,null,null,"ARRED",{"$f":"ROUNDUP(P50,0)","v":9},null,null,1,"NORTE",null,null,"NORTE",{"$f":"VLOOKUP(S40,R27:AA34,1+2,FALSE)","v":0.97},{"$f":"$AO$8*(1/$V$40)*W51","v":0.7896453870937501},{"$f":"((AO13*AL30*30)*X51)*AO14","v":742.96984308533206},null,null,null,670,null,null,43,"44KW",44]
[null,"CUSTO WP",{"$f":"C50/C51","v":2.3510971786833856},null,null,null,null,null,null,null,null,null,null,"QUANT",{"$f":"U25","v":1},null,null,2,"NOROESTE",null,null,"SUL",{"$f":"VLOOKUP(S40,R27:AA34,5+2,FALSE)","v":0.86},{"$f":"$AO$8*(1/$V$40)*W52","v":0.70009797206250013},{"$f":"((AO13*AL30*30)*X52)*AO14","v":658.71553098287166},null,null,null,680,null,null,44,"45KW",45]
[null,"ARREDONDADO",{"$f":"ROUNDUP(C52,2)","v":2.36},null,null,null,null,null,null,null,null,null,null,"POT",{"$f":"VLOOKUP(AG80,AF9:AH79,3,FALSE)","v":6},null,null,3,"OESTE",null,null,"LESTE",{"$f":"VLOOKUP(S40,R27:AA34,7+2,FALSE)","v":0.89},0.72451999434375014,{"$f":"((AO13*AL30*30)*X53)*AO14","v":681.69397973808816},null,null,null,690,null,null,45,"48KW",48]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"POT TOT.",{"$f":"O52*O53","v":6},null,null,4,"SUDOESTE",null,null,"OESTE",{"$f":"VLOOKUP(S40,R27:AA34,3+2,FALSE)","v":0.89},0.72451999434375014,{"$f":"((AO13*AL30*30)*X54)*AO14","v":681.69397973808816},null,null,null,null,null,null,46,"50KW",50]
[null,"Para uso do Fluxo de Caixa:",null,null,null,null,null,null,null,null,null,null,null,"SUGEST.",{"$f":"IF(AND(O54<=P50,O54>=Q50),\"DIMENSIONADO\",IF(AND(O54<Q50),\"SUBDIMENSIONADO\",IF(AND(O54>P50),\"SOBREDIMENSIONADO\")))","v":"DIMENSIONADO"},null,null,5,"SUL",null,null,null,null,null,null,null,null,null,null,null,null,47,"55KW",55]
[null,"DEGRADAÇÃO DO SISTEMA ANUAL %",null,0.9,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"SUDESTE",null,null,null,null,null,null,null,null,null,null,null,null,48,"60KW",60]
[null,"INFLAÇÃO %",null,4.5,null,null,null,null,null,null,null,null,null,"trafo rebaixador",null,null,null,7,"LESTE",null,null,null,null,null,null,null,null,null,null,null,null,49,"70KW",70]
[null,"REAJUSTE TARIFA % ANUAL",null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"NORDESTE",null,null,null,null,null,null,null,null,null,null,null,null,50,"75KW",75]
[null,"JUROS APLICAÇÃO %",null,0.5,null,null,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,"80KW",80]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N59,\"SIM\",\"NÃO\")","v":"NÃO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,"90KW",90]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,"100KW",100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,"110KW",110]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"VLOOKUP(S63,R51:S58,2,)","v":"NORTE"},null,null,null,null,null,null,null,null,null,null,null,55,"112KW",112]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,"120KW",120]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,"125KW",125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,"130KW",130]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,"135KW",135]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,"140KW",140]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,"145KW",145]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,"150KW",150]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,"155KW",155]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,"160KW",160]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,"165KW",165]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,"170KW",170]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,"175KW",175]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,"180KW",180]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,"185KW",185]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,"190KW",190]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,"195KW",195]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AG80,AF9:AH79,2,)","v":"6kW"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"SISTEMA SOLAR FOTOVOLTAICO ON-GRID"]

{"sheet":"Cad.HSP","index":4,"n_rows":67,"n_cols":13,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[]
["CIDADE/ESTADO","Janeiro","Fevereiro","Março","Abril","Maio","Junho","Julho","Agosto","Setembro","Outubro","Novembro","Dezembro"]
["ASSIS CHATEAUBRIAND",5.5,5.64,5.2,4.3,3.3,2.98,3.19,4.2,4.4000000000000004,5.23,6.1,6.5]
["ASTORGA/PR",5.5,5.64,5.2,4.3,3.3,2.98,3.19,4.2,4.4000000000000004,5.23,6.1,6.5]
["CACOAL/RO",4.4400000000000004,4.38,4.5,4.53,4.1500000000000004,4.51,4.63,5.05,5.04,5.12,5,4.78]
["CAMPO GRANDE/MS",5.13,5.46,5.46,5.34,4.78,4.68,4.79,5.49,5.2,5.28,5.41,5.56]
["CASCAVEL/PR",5.5,5.64,5.2,4.3,3.3,2.98,3.19,4.2,4.4000000000000004,5.23,6.1,6.5]
["CATOLE DO ROCHA/PB",5.82,5.96,6.06,5.87,5.54,5.2,5.57,6.24,6.6,6.49,6.34,5.93]
["CHAPADA DOS GUIMARÃES/MT",4.82,4.9000000000000004,4.95,5.17,5.15,5.34,5.52,6.11,5.36,5.0599999999999996,4.95,4.95]
["CUIABA/MT",5.43,5.32,5.16,4.91,4.4800000000000004,4.45,4.59,5.42,5.13,5.26,5.55,5.72]
["EXTREMOZ/RN",5.77,5.92,6.01,5.71,5.33,4.95,5.1100000000000003,5.8,6.06,5.99,6.03,5.72]
["GOIANIA/GO",5.51,5.58,5.22,5.0999999999999996,4.8099999999999996,4.58,4.74,5.63,5.52,5.56,5.4,5.52]
["IPORÂ/PR",5.5,5.64,5.2,4.3,3.3,2.98,3.19,4.2,4.4000000000000004,5.23,6.1,6.5]
["LONDRINA/PR",5.5,5.64,5.2,4.3,3.3,2.98,3.19,4.2,4.4000000000000004,5.23,6.1,6.5]
["MARIALVA/PR",5.36,5.6,5.41,5.13,4.4400000000000004,4.2300000000000004,4.42,5.25,4.9800000000000004,5.24,5.55,5.65]
["MARIPA / PR",5.5,5.64,5.2,4.3,3.3,2.98,3.19,4.2,4.4000000000000004,5.23,6.1,6.5]
["NOVA CONQUISTA/RO",4.04,4.2699999999999996,4.3499999999999996,4.4400000000000004,4.21,4.67,4.78,5.01,4.93,4.84,4.4800000000000004,4.25]
["NOVA FRIBURGO/RJ",4.96,5.57,4.82,4.6399999999999997,4.28,4.1900000000000004,4.3600000000000003,4.9000000000000004,4.7699999999999996,4.72,4.29,4.83]
["PALOTINA/PR",5.5,5.64,5.2,4.3,3.3,2.98,3.19,4.2,4.4000000000000004,5.23,6.1,6.5]
["PORTO VELHO/ RO",4.04,4.2699999999999996,4.3499999999999996,4.4400000000000004,4.21,4.67,4.78,5.01,4.93,4.84,4.4800000000000004,4.25]
["RIO BRILHANTE/MS",5.36,5.48,5.47,5.18,4.59,4.3899999999999997,4.47,5.31,5.04,5.24,5.45,5.67]
["RIO BRILHANTE/MS",5.36,5.48,5.47,5.18,4.59,4.3899999999999997,4.47,5.31,5.04,5.24,5.45,5.67]
["RIO GRANDE/RS",5.64,5.5,5.23,4.4800000000000004,3.68,3.28,3.42,3.85,4.0199999999999996,4.88,5.62,5.86]
["SÃO MIGUEL DO IGUAÇU/PR",5.71,5.54,5.53,4.91,4.13,3.74,3.96,4.8600000000000003,4.63,5.15,5.59,5.84]
["TOLEDO/PR",5.5,5.64,5.2,4.3,3.3,2.98,3.19,4.2,4.4000000000000004,5.23,6.1,6.5]
["TUPÃSSI/PR",5.5,5.64,5.2,4.3,3.3,2.98,3.19,4.2,4.4000000000000004,5.23,6.1,6.5]
["UMUARAMA/PR",5.5,5.64,5.2,4.3,3.3,2.98,3.19,4.2,4.4000000000000004,5.23,6.1,6.5]
["VILHENA/RO",4.4400000000000004,4.38,4.5,4.53,4.1500000000000004,4.51,4.63,5.05,5.04,5.12,5,4.78]
["ANDIRA/PR",5.39,5.72,5.41,5.3,4.51,4.54,5.39,5.33,5.32,5.5,5.5,5.8]
["FLORIANOPOLIS/SC",5.44,5.32,4.95,4.34,3.84,3.37,3.45,4.0599999999999996,3.82,4.34,5.2,5.49]
["TERRA ROXA/PR",5.5,5.64,5.2,4.3,3.3,2.98,3.19,4.2,4.4000000000000004,5.23,6.1,6.5]
["CAMPINAS/SP",5.14,5.53,5.24,5.22,4.6500000000000004,4.54,4.67,5.44,5.16,5.39,5.26,5.52]
["ITUPORANGA/SC",5.09,5.1100000000000003,4.84,4.24,3.67,3.11,3.31,4.04,3.77,4.04,4.95,5.1100000000000003]
["SÃO LUIZ DO MARANHAO/MA",4.9000000000000004,4.95,4.78,4.68,4.75,4.92,5.15,5.71,6.01,5.71,5.57,5.4]
["LEME/SP",5.12,5.61,5.28,5.27,4.79,4.7300000000000004,4.8,5.64,5.27,5.4,5.28,5.42]
["MOCOCA/SP",5.14,5.57,5.25,5.4,4.96,4.8899999999999997,5.07,5.75,5.28,5.41,5.29,5.31]
["Ananindeua/PA",4.2,4.18,4.18,4.29,4.57,4.95,5.05,5.22,5.27,5,4.84,4.43]
["Nova Tebas / PR ",5.51,5.5,5.49,5.24,4.42,4.12,4.32,5.21,4.9000000000000004,5.18,5.63,5.65]
["João Pessoa / PB ",5.84,5.96,5.99,5.33,4.78,4.33,4.4400000000000004,5.22,5.61,5.9,6.12,6.02]
["FORTALEZA / CE ",5.58,5.57,5.35,4.71,5.09,5.1100000000000003,5.42,6.01,6.17,6.3,6.25,5.82]
["Rio Verde / GO ",5.08,5.18,5.14,5.45,5.44,5.24,5.34,6.06,5.43,5.07,5.05,5.18]
["CHAPECÓ / SC ",5.55,5.49,5.4,4.82,4.07,3.61,3.94,4.66,4.3499999999999996,5.04,5.58,5.7]
["Sorocaba / SP ",5.01,5.47,5.19,5.03,4.4800000000000004,4.3899999999999997,4.41,5.33,4.92,5.08,5.14,5.4]
["MACEIÓ / AL ",5.66,5.81,5.93,5.24,4.5599999999999996,4.37,4.5,5.04,5.61,5.76,5.96,5.9]
["Anapolis / GO ",5.04,5.29,5.21,5.55,5.61,5.56,5.69,6.5,5.74,5.39,4.92,4.99]
["MESSIAS / AL",5.57,5.67,5.85,5.24,4.5,4.1900000000000004,4.28,4.79,5.47,5.56,5.87,5.75]
["ITARARE / SP ",5.03,5.41,5.15,4.95,4.32,4.08,4.33,5.21,4.8499999999999996,4.96,5.27,5.48]
["APARECIDA DE GOIANIA / GO ",5.04,5.28,5.26,5.5,5.55,5.49,5.64,6.38,5.77,5.45,5.03,5.01]
["IPORA / GO ",5.09,5.32,5.28,5.69,5.59,5.49,5.57,6.17,5.58,5.37,5.04,5.07]
["NEOROPOLIS / GO ",5.1100000000000003,5.31,5.2,5.53,5.59,5.5,5.72,6.46,5.75,5.41,4.92,4.9800000000000004]
["GUARAMIRIM / SC ",4.7699999999999996,4.8,4.59,4.12,3.77,3.23,3.28,3.86,3.46,3.71,4.47,4.66]
["JARAGUA DO SUL / SC ",4.75,4.83,4.5999999999999996,4.17,3.78,3.27,3.32,3.91,3.52,3.76,4.5199999999999996,4.72]
["PARAUAPEBAS PA",4.3600000000000003,4.4800000000000004,4.4800000000000004,4.58,4.9000000000000004,5.22,5.4,5.78,5.26,4.74,4.37,4.18]
["SÃO LUIS DE MONTES BELOS / GO",5.62,5.64,5.28,5.21,4.8600000000000003,4.54,4.76,5.56,5.45,5.58,5.6,5.56]
["ANGELINA / SC ",4.83,4.9000000000000004,4.5999999999999996,4.24,3.82,3.4,3.54,4.13,3.69,3.87,4.67,4.8899999999999997]
["ITAIÇABA / CE ",5.8,5.9,5.86,5.32,5.32,5.07,5.36,6.01,6.33,6.37,6.4,6.07]
["JOINVILLE / SC ",4.93,4.74,4.16,3.48,2.9,2.52,2.67,3.46,3.37,3.82,4.75,5.0599999999999996]
["TRINDADE / GO ",5.5,5.57,5.26,5.17,4.82,4.59,4.76,5.64,5.5,5.53,5.38,5.55]
["PEREIRAS / SP ",5.63,5.84,5.16,4.62,3.7,3.47,3.58,4.58,4.75,5.35,5.79,6.18]
["ORIZONA / GO ",5.65,5.82,5.12,5.07,4.76,4.58,4.82,5.67,5.61,5.65,5.29,5.67]
["BRASILIA / DF",5.33,5.57,4.9800000000000004,4.88,4.8,4.7699999999999996,5.08,5.99,5.68,5.46,4.9400000000000004,5.35]
["RECIFE / PE ",5.84,5.94,5.88,5.15,4.47,4.18,4.3,5.03,5.45,5.78,6.05,6.06]
["TEOTONIO VILELA / AL ",5.96,5.81,5.81,5.04,4.28,3.93,3.99,4.58,5.31,5.66,6.2,6.19]
["GAMELEIRA DE GOIAS / GO ",5.48,5.73,5.08,5.0599999999999996,4.7699999999999996,4.6500000000000004,4.91,5.78,5.55,5.56,5.0999999999999996,5.52]
["PETROPOLIS/RJ",5.08,5.59,4.82,4.6399999999999997,4.18,4.22,4.26,4.9400000000000004,4.75,4.74,4.43,4.8899999999999997]
["BELEM / PA ",4.24,4.17,4.25,4.3499999999999996,4.6399999999999997,4.9800000000000004,5.04,5.2,5.21,5,4.8099999999999996,4.43]
["SANTA TEREZA DO OESTE / PR",5.63,5.41,5.29,4.8099999999999996,4.04,3.78,3.99,4.97,4.6500000000000004,5.13,5.54,5.75]

{"sheet":"F.CAIXA","index":5,"n_rows":49,"n_cols":43,"rows_kept":49,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Fluxo de caixa acumulado"]
[null,"Ano","Valor Acumulado","Valor Economia",null,"Aplicação Econ.",{"$f":"(C4/D4)*-1","v":2.5742808509176451},null,null,null,null,"Geração Ano a Ano","Consumo","KWH","te","tusd","Ilum. Pública","Sem solar","Com Solar","ECONOMIA","consumo instantaneo","consumo não simultaneo","Injetado","Compensado","Créditos","Venc","acumulo","icms te comp","icms tusd comp","Valor ICMS te comp","Valor ICMS tusd comp","icms compensação","tarifa min TE","tarifa min TUSD","Tarifa Min","Fio B","Fio B s/ imp","Fio B c/ imp","Fio B","Considera fio b?","Tusd-G","Tusd-G + se icms","Tusd-G"]
[null,{"$f":"YEAR(TODAY())","v":2023},{"$f":"'Cad.TÉCNICO'!C50*(-1)","v":-15000},{"$f":"T4","v":5826.8700536901406},null,{"$f":"(D4+C4-$C$4)*('Cad.TÉCNICO'!$K$40/100)","v":524.41830483211277},{"$f":"IF(C4>0,0,IF(H4>0,H4+K4,1))","v":1},{"$f":"IF(G5=0,K4+1,0)","v":0},{"$f":"D4/12","v":485.5725044741784},{"$f":"(C4/I4)*-1","v":30.89137021101174},{"$f":"J4*0.1","v":3.0891370211011742},{"$f":"'Cad.TÉCNICO'!G50","v":8915.638117023982},{"$f":"'Cad.TÉCNICO'!$C$18*12+'Cad.TÉCNICO'!$K$22*12","v":8360},{"$f":"'Cad.TÉCNICO'!M29","v":"R$ 0,966299"},{"$f":"Financeiro!V14","v":0.30214000000000002},{"$f":"Financeiro!V15","v":0.32837},{"$f":"'Cad.TÉCNICO'!$K$38*12","v":600},{"$f":"M4*N4+Q4","v":8678.2596400000002},{"$f":"IF(L4>(M4-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12),AF4+AN4+AQ4+Q4,AF4+AN4+AQ4+Q4+(M4-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12-L4)*N4)","v":2851.3895863098596},{"$f":"R4-S4","v":5826.8700536901406},{"$f":"M4*(1-'Cad.TÉCNICO'!$AW$2)","v":1086.8},{"$f":"M4*('Cad.TÉCNICO'!$AW$2)","v":7273.2},{"$f":"L4-U4","v":7828.8381170239818},{"$f":"IF(Y4>0,V4-$F$37,V4+Y4-$F$37)","v":6673.2},{"$f":"W4-V4+$F$37","v":1155.638117023982},0,{"$f":"IF(Y4+Z4>0,Y4+Z4,0)","v":1155.638117023982},{"$f":"O4/(1-'Cad.TÉCNICO'!$E$33)-O4","v":0.12340929577464793},{"$f":"P4/(1-'Cad.TÉCNICO'!$E$33)-P4","v":0.13412295774647892},{"$f":"IF('Cad.TÉCNICO'!$E$42,AB4*X4,0)","v":823.53491256338054},{"$f":"IF('Cad.TÉCNICO'!$E$41,AC4*X4,0)","v":895.02932163380308},{"$f":"AD4+AE4","v":1718.5642341971836},{"$f":"IF('Cad.TÉCNICO'!$E$40,O4*$F$34,O4)","v":0.42554929577464795},{"$f":"IF('Cad.TÉCNICO'!$E$39,P4*$F$34,P4)","v":0.46249295774647892},{"$f":"VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AH4*12+VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AG4*12","v":532.82535211267611},{"$f":"IFERROR(VLOOKUP(B4,$B$33:$C$38,2,),100%)","v":0.15},{"$f":"'Cad.TÉCNICO'!$K$36","v":0.14618999999999999},{"$f":"IF('Cad.TÉCNICO'!$E$42,AK4*$E$34,AK4)","v":0.2240459770114942},{"$f":"AL4*AJ4*'Cad.TÉCNICO'!$AW$2*X4","v":195.11102159999996},{"$f":"IF(AM4>AI4,AM4,AI4)","v":532.82535211267611},{"$f":"'Cad.TÉCNICO'!K37","v":2.52},{"$f":"IF('Cad.TÉCNICO'!$E$38,AO4*$F$34,AO4)","v":3.5492957746478875},{"$f":"AP4*'Cad.TÉCNICO'!$K$12*12","v":0}]
[null,{"$f":"B4+1","v":2024},{"$f":"C4+D4+E4+F4","v":-8648.7116414777465},{"$f":"T5","v":6293.0196579853528},null,{"$f":"(D5+C5-$C$4)*('Cad.TÉCNICO'!$K$40/100)","v":1137.9877214856845},{"$f":"IF(C5>0,0,IF(H5>0,H5+K5,1))","v":1},{"$f":"IF(G6=0,K5+1,0)","v":0},{"$f":"D5/12","v":524.41830483211277},{"$f":"(C5/I5)*-1","v":16.492009454640499},{"$f":"J5*0.1","v":1.6492009454640499},{"$f":"L4*(1-'Cad.TÉCNICO'!$K$10%)","v":8879.9755645558853},{"$f":"'Cad.TÉCNICO'!$C$18*12+'Cad.TÉCNICO'!$K$22*12","v":8360},{"$f":"N4*(1+'Cad.TÉCNICO'!$K$39%)","v":1.0436029200000001},{"$f":"O4*(1+'Cad.TÉCNICO'!$K$39%)","v":0.32631120000000002},{"$f":"P4*(1+'Cad.TÉCNICO'!$K$39%)","v":0.3546396},{"$f":"$Q$4*N5/$N$4","v":648.00000000000011},9372.520411200001,{"$f":"IF(L5>(M5-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12),AF5+AN5+AQ5+Q5,AF5+AN5+AQ5+Q5+(M5-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12-L5)*N5)","v":3079.5007532146483},{"$f":"R5-S5","v":6293.0196579853528},{"$f":"M5*(1-'Cad.TÉCNICO'!$AW$2)","v":1086.8},{"$f":"M5*('Cad.TÉCNICO'!$AW$2)","v":7273.2},7793.1755645558851,{"$f":"IF(Y5>0,V5-$F$37,V5+Y5-$F$37)","v":6673.2},{"$f":"W5-V5+$F$37","v":1119.9755645558853},0,{"$f":"IF(AA4+Y5+Z5>0,AA4+Y5+Z5,0)","v":2275.6136815798673},{"$f":"O5/(1-'Cad.TÉCNICO'!$E$33)-O5","v":0.13328203943661976},{"$f":"P5/(1-'Cad.TÉCNICO'!$E$33)-P5","v":0.14485279436619719},{"$f":"IF('Cad.TÉCNICO'!$E$42,AB5*X5,0)","v":889.41770556845097},{"$f":"IF('Cad.TÉCNICO'!$E$41,AC5*X5,0)","v":966.63166736450705},{"$f":"AD5+AE5","v":1856.049372932958},{"$f":"IF('Cad.TÉCNICO'!$E$40,O5*$F$34,O5)","v":0.45959323943661978},{"$f":"IF('Cad.TÉCNICO'!$E$39,P5*$F$34,P5)","v":0.49949239436619725},{"$f":"VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AH5*12+VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AG5*12","v":575.45138028169026},0.3,{"$f":"AK4*(1+'Cad.TÉCNICO'!$K$39%)","v":0.1578852},{"$f":"IF('Cad.TÉCNICO'!$E$42,AK5*$E$34,AK5)","v":0.24196965517241378},{"$f":"AL5*AJ5*'Cad.TÉCNICO'!$AW$2*X5","v":421.43980665599992},575.45138028169026,{"$f":"AO4*(1+'Cad.TÉCNICO'!$K$39%)","v":2.7216},{"$f":"IF('Cad.TÉCNICO'!$E$38,AO5*$F$34,AO5)","v":3.8332394366197189},{"$f":"AP5*'Cad.TÉCNICO'!$K$12*12","v":0}]
[null,{"$f":"B5+1","v":2025},{"$f":"C5+D5+E5+F5","v":-1217.7042620067093},6735.2162345456863,null,{"$f":"(D6+C6-$C$4)*('Cad.TÉCNICO'!$K$40/100)","v":1846.576077528508},1.4339118637091888,{"$f":"IF(G7=0,K6+1,0)","v":1.2169559318545944},{"$f":"D6/12","v":561.26801954547386},{"$f":"(C6/I6)*-1","v":2.169559318545943},{"$f":"J6*0.1","v":0.2169559318545943},{"$f":"L5*(1-'Cad.TÉCNICO'!$K$10%)","v":8844.4556622976615},{"$f":"'Cad.TÉCNICO'!$C$18*12+'Cad.TÉCNICO'!$K$22*12","v":8360},{"$f":"N5*(1+'Cad.TÉCNICO'!$K$39%)","v":1.1270911536000001},{"$f":"O5*(1+'Cad.TÉCNICO'!$K$39%)","v":0.35241609600000007},{"$f":"P5*(1+'Cad.TÉCNICO'!$K$39%)","v":0.383010768},699.84000000000015,10122.322044096001,{"$f":"IF(L6>(M6-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12),AF6+AN6+AQ6+Q6,AF6+AN6+AQ6+Q6+(M6-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12-L6)*N6)","v":3387.1058095503149},6735.2162345456863,{"$f":"M6*(1-'Cad.TÉCNICO'!$AW$2)","v":1086.8},{"$f":"M6*('Cad.TÉCNICO'!$AW$2)","v":7273.2},7757.6556622976614,6673.2,1084.4556622976615,0,{"$f":"IF(AA5+Y6+Z6>0,AA5+Y6+Z6,0)","v":3360.0693438775288},{"$f":"O6/(1-'Cad.TÉCNICO'!$E$33)-O6","v":0.14394460259154934},{"$f":"P6/(1-'Cad.TÉCNICO'!$E$33)-P6","v":0.15644101791549303},{"$f":"IF('Cad.TÉCNICO'!$E$42,AB6*X6,0)","v":960.57112201392704},{"$f":"IF('Cad.TÉCNICO'!$E$41,AC6*X6,0)","v":1043.962200753668},2004.5333227675951,{"$f":"IF('Cad.TÉCNICO'!$E$40,O6*$F$34,O6)","v":0.49636069859154941},{"$f":"IF('Cad.TÉCNICO'!$E$39,P6*$F$34,P6)","v":0.53945178591549303},{"$f":"VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AH6*12+VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AG6*12","v":621.48749070422548},0.44999999999999996,{"$f":"AK5*(1+'Cad.TÉCNICO'!$K$39%)","v":0.17051601600000002},{"$f":"IF('Cad.TÉCNICO'!$E$42,AK6*$E$34,AK6)","v":0.26132722758620691},{"$f":"AL6*AJ6*'Cad.TÉCNICO'!$AW$2*X6","v":682.73248678271989},682.73248678271989,{"$f":"AO5*(1+'Cad.TÉCNICO'!$K$39%)","v":2.9393280000000002},{"$f":"IF('Cad.TÉCNICO'!$E$38,AO6*$F$34,AO6)","v":4.1398985915492963},{"$f":"AP6*'Cad.TÉCNICO'!$K$12*12","v":0}]
[null,2026,{"$f":"C6+D6+E6+F6","v":7364.0880500674848},7028.2498380675625,null,{"$f":"(D7+C7-$C$4)*('Cad.TÉCNICO'!$K$40/100)","v":2645.310409932154},0,{"$f":"IF(G8=0,K7+1,0)","v":-0.25734085493334069},585.6874865056302,-12.573408549333406,{"$f":"J7*0.1","v":-1.2573408549333407},{"$f":"L6*(1-'Cad.TÉCNICO'!$K$10%)","v":8809.0778396484711},{"$f":"'Cad.TÉCNICO'!$C$18*12+'Cad.TÉCNICO'!$K$22*12","v":8360},{"$f":"N6*(1+'Cad.TÉCNICO'!$K$39%)","v":1.2172584458880003},{"$f":"O6*(1+'Cad.TÉCNICO'!$K$39%)","v":0.38060938368000008},{"$f":"P6*(1+'Cad.TÉCNICO'!$K$39%)","v":0.41365162944},755.82720000000018,10932.107807623683,{"$f":"IF(L7>(M7-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12),AF7+AN7+AQ7+Q7,AF7+AN7+AQ7+Q7+(M7-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12-L7)*N7)","v":3903.8579695561198},{"$f":"R7-S7","v":7028.2498380675625},{"$f":"M7*(1-'Cad.TÉCNICO'!$AW$2)","v":1086.8},{"$f":"M7*('Cad.TÉCNICO'!$AW$2)","v":7273.2},7722.2778396484709,6673.2,1049.0778396484711,0,4409.1471835259999,{"$f":"O7/(1-'Cad.TÉCNICO'!$E$33)-O7","v":0.15546017079887331},{"$f":"P7/(1-'Cad.TÉCNICO'!$E$33)-P7","v":0.16895629934873246},{"$f":"IF('Cad.TÉCNICO'!$E$42,AB7*X7,0)","v":1037.4168117750414},{"$f":"IF('Cad.TÉCNICO'!$E$41,AC7*X7,0)","v":1127.4791768139614},2164.8959885890026,{"$f":"IF('Cad.TÉCNICO'!$E$40,O7*$F$34,O7)","v":0.53606955447887339},{"$f":"IF('Cad.TÉCNICO'!$E$39,P7*$F$34,P7)","v":0.58260792878873247},{"$f":"VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AH7*12+VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AG7*12","v":671.20648996056343},0.6,{"$f":"AK6*(1+'Cad.TÉCNICO'!$K$39%)","v":0.18415729728000002},{"$f":"IF('Cad.TÉCNICO'!$E$42,AK7*$E$34,AK7)","v":0.28223340579310346},{"$f":"AL7*AJ7*'Cad.TÉCNICO'!$AW$2*X7","v":983.13478096711674},983.13478096711674,{"$f":"AO6*(1+'Cad.TÉCNICO'!$K$39%)","v":3.1744742400000003},{"$f":"IF('Cad.TÉCNICO'!$E$38,AO7*$F$34,AO7)","v":4.47109047887324},{"$f":"AP7*'Cad.TÉCNICO'!$K$12*12","v":0}]
[null,2027,17037.648298067201,7325.063434251846,null,{"$f":"(D8+C8-$C$4)*('Cad.TÉCNICO'!$K$40/100)","v":3542.6440559087141},0,-1.7911264033672953,610.42195285432047,-27.91126403367295,-2.7911264033672953,{"$f":"L7*(1-'Cad.TÉCNICO'!$K$10%)","v":8773.8415282898768},{"$f":"'Cad.TÉCNICO'!$C$18*12+'Cad.TÉCNICO'!$K$22*12","v":8360},{"$f":"N7*(1+'Cad.TÉCNICO'!$K$39%)","v":1.3146391215590403},{"$f":"O7*(1+'Cad.TÉCNICO'!$K$39%)","v":0.41105813437440009},{"$f":"P7*(1+'Cad.TÉCNICO'!$K$39%)","v":0.44674375979520003},816.29337600000008,11806.676432233577,{"$f":"IF(L8>(M8-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12),AF8+AN8+AQ8+Q8,AF8+AN8+AQ8+Q8+(M8-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12-L8)*N8)","v":4481.6129979817306},{"$f":"R8-S8","v":7325.063434251846},{"$f":"M8*(1-'Cad.TÉCNICO'!$AW$2)","v":1086.8},{"$f":"M8*('Cad.TÉCNICO'!$AW$2)","v":7273.2},7687.0415282898766,6673.2,1013.8415282898768,0,5422.9887118158767,{"$f":"O8/(1-'Cad.TÉCNICO'!$E$33)-O8","v":0.16789698446278312},{"$f":"P8/(1-'Cad.TÉCNICO'!$E$33)-P8","v":0.18247280329663101},{"$f":"IF('Cad.TÉCNICO'!$E$42,AB8*X8,0)","v":1120.4101567170442},{"$f":"IF('Cad.TÉCNICO'!$E$41,AC8*X8,0)","v":1217.6775109590781},2338.0876676761222,{"$f":"IF('Cad.TÉCNICO'!$E$40,O8*$F$34,O8)","v":0.57895511883718331},{"$f":"IF('Cad.TÉCNICO'!$E$39,P8*$F$34,P8)","v":0.62921656309183105},{"$f":"VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AH8*12+VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AG8*12","v":724.90300915740863},0.75,{"$f":"AK7*(1+'Cad.TÉCNICO'!$K$39%)","v":0.19888988106240005},{"$f":"IF('Cad.TÉCNICO'!$E$42,AK8*$E$34,AK8)","v":0.30481207825655177},{"$f":"AL8*AJ8*'Cad.TÉCNICO'!$AW$2*X8","v":1327.2319543056078},1327.2319543056078,{"$f":"AO7*(1+'Cad.TÉCNICO'!$K$39%)","v":3.4284321792000005},{"$f":"IF('Cad.TÉCNICO'!$E$38,AO8*$F$34,AO8)","v":4.8287777171831001},{"$f":"AP8*'Cad.TÉCNICO'!$K$12*12","v":0}]
[null,2028,27905.35578822776,7624.3864068619814,null,{"$f":"(D9+C9-$C$4)*('Cad.TÉCNICO'!$K$40/100)","v":4547.676797558076},0,-3.3920159812119941,635.36553390516508,-43.920159812119941,-4.3920159812119941,{"$f":"L8*(1-'Cad.TÉCNICO'!$K$10%)","v":8738.7461621767179},{"$f":"'Cad.TÉCNICO'!$C$18*12+'Cad.TÉCNICO'!$K$22*12","v":8360},{"$f":"N8*(1+'Cad.TÉCNICO'!$K$39%)","v":1.4198102512837636},{"$f":"O8*(1+'Cad.TÉCNICO'!$K$39%)","v":0.44394278512435215},{"$f":"P8*(1+'Cad.TÉCNICO'!$K$39%)","v":0.48248326057881608},881.5968460800002,12751.210546812263,{"$f":"IF(L9>(M9-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12),AF9+AN9+AQ9+Q9,AF9+AN9+AQ9+Q9+(M9-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12-L9)*N9)","v":5126.8241399502813},7624.3864068619814,{"$f":"M9*(1-'Cad.TÉCNICO'!$AW$2)","v":1086.8},{"$f":"M9*('Cad.TÉCNICO'!$AW$2)","v":7273.2},7651.9461621767177,6673.2,978.74616217671792,{"$f":"IF(IF(Y9>0,-Y4,-Y4-Y9)>0,0,IF(Y9>0,-Y4,-Y4-Y9))","v":-1155.638117023982},5246.0967569686127,{"$f":"O9/(1-'Cad.TÉCNICO'!$E$33)-O9","v":0.18132874321980585},{"$f":"P9/(1-'Cad.TÉCNICO'!$E$33)-P9","v":0.19707062756036153},{"$f":"IF('Cad.TÉCNICO'!$E$42,AB9*X9,0)","v":1210.0429692544085},{"$f":"IF('Cad.TÉCNICO'!$E$41,AC9*X9,0)","v":1315.0917118358045},2525.1346810902132,{"$f":"IF('Cad.TÉCNICO'!$E$40,O9*$F$34,O9)","v":0.625271528344158},{"$f":"IF('Cad.TÉCNICO'!$E$39,P9*$F$34,P9)","v":0.67955388813917761},{"$f":"VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AH9*12+VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AG9*12","v":782.89524989000142},0.9,{"$f":"AK8*(1+'Cad.TÉCNICO'!$K$39%)","v":0.21480107154739206},{"$f":"IF('Cad.TÉCNICO'!$E$42,AK9*$E$34,AK9)","v":0.32919704451707593},{"$f":"AL9*AJ9*'Cad.TÉCNICO'!$AW$2*X9","v":1720.0926127800676},1720.0926127800676,{"$f":"AO8*(1+'Cad.TÉCNICO'!$K$39%)","v":3.7027067535360008},{"$f":"IF('Cad.TÉCNICO'!$E$38,AO9*$F$34,AO9)","v":5.2150799345577479},{"$f":"AP9*'Cad.TÉCNICO'!$K$12*12","v":0}]
[null,2029,40077.418992647814,8027.9262058773347,null,{"$f":"(D10+C10-$C$4)*('Cad.TÉCNICO'!$K$40/100)","v":5679.4810678672629},0,-4.9907006564121161,668.99385048977786,-59.907006564121161,-5.9907006564121161,{"$f":"L9*(1-'Cad.TÉCNICO'!$K$10%)","v":8703.7911775280118},{"$f":"'Cad.TÉCNICO'!$C$18*12+'Cad.TÉCNICO'!$K$22*12","v":8360},{"$f":"N9*(1+'Cad.TÉCNICO'!$K$39%)","v":1.5333950713864648},{"$f":"O9*(1+'Cad.TÉCNICO'!$K$39%)","v":0.47945820793430033},{"$f":"P9*(1+'Cad.TÉCNICO'!$K$39%)","v":0.52108192142512144},952.12459376640038,13771.307390557247,{"$f":"IF(L10>(M10-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12),AF10+AN10+AQ10+Q10,AF10+AN10+AQ10+Q10+(M10-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12-L10)*N10)","v":5743.3811846799126},8027.9262058773347,{"$f":"M10*(1-'Cad.TÉCNICO'!$AW$2)","v":1086.8},{"$f":"M10*('Cad.TÉCNICO'!$AW$2)","v":7273.2},7616.9911775280116,6673.2,943.79117752801176,{"$f":"IF(IF(Y10>0,-Y5,-Y5-Y10)>0,0,IF(Y10>0,-Y5,-Y5-Y10))","v":-1119.9755645558853},5069.9123699407392,{"$f":"O10/(1-'Cad.TÉCNICO'!$E$33)-O10","v":0.19583504267739033},{"$f":"P10/(1-'Cad.TÉCNICO'!$E$33)-P10","v":0.21283627776519043},{"$f":"IF('Cad.TÉCNICO'!$E$42,AB10*X10,0)","v":1306.8464067947612},{"$f":"IF('Cad.TÉCNICO'!$E$41,AC10*X10,0)","v":1420.2990487826687},2727.1454555774299,{"$f":"IF('Cad.TÉCNICO'!$E$40,O10*$F$34,O10)","v":0.67529325061169065},{"$f":"IF('Cad.TÉCNICO'!$E$39,P10*$F$34,P10)","v":0.73391819919031198},{"$f":"VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AH10*12+VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AG10*12","v":845.52686988120149},1,{"$f":"AK9*(1+'Cad.TÉCNICO'!$K$39%)","v":0.23198515727118343},{"$f":"IF('Cad.TÉCNICO'!$E$42,AK10*$E$34,AK10)","v":0.35553280807844201},{"$f":"AL10*AJ10*'Cad.TÉCNICO'!$AW$2*X10","v":2064.1111353360816},2064.1111353360816,{"$f":"AO9*(1+'Cad.TÉCNICO'!$K$39%)","v":3.9989232938188812},{"$f":"IF('Cad.TÉCNICO'!$E$38,AO10*$F$34,AO10)","v":5.6322863293223682},{"$f":"AP10*'Cad.TÉCNICO'!$K$12*12","v":0}]
[null,2030,53784.826266392411,8670.1603023475218,null,{"$f":"(D11+C11-$C$4)*('Cad.TÉCNICO'!$K$40/100)","v":6970.9487911865936},0,-6.4441289744314929,722.51335852896011,-74.441289744314929,-7.4441289744314929,{"$f":"L10*(1-'Cad.TÉCNICO'!$K$10%)","v":8668.9760128179005},{"$f":"'Cad.TÉCNICO'!$C$18*12+'Cad.TÉCNICO'!$K$22*12","v":8360},{"$f":"N10*(1+'Cad.TÉCNICO'!$K$39%)","v":1.6560666770973822},{"$f":"O10*(1+'Cad.TÉCNICO'!$K$39%)","v":0.51781486456904435},{"$f":"P10*(1+'Cad.TÉCNICO'!$K$39%)","v":0.5627684751391312},1028.2945612677124,14873.011981801827,{"$f":"IF(L11>(M11-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12),AF11+AN11+AQ11+Q11,AF11+AN11+AQ11+Q11+(M11-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12-L11)*N11)","v":6202.8516794543048},8670.1603023475218,{"$f":"M11*(1-'Cad.TÉCNICO'!$AW$2)","v":1086.8},{"$f":"M11*('Cad.TÉCNICO'!$AW$2)","v":7273.2},7582.1760128179003,6673.2,908.97601281790048,-1084.4556622976615,4894.4327204609781,{"$f":"O11/(1-'Cad.TÉCNICO'!$E$33)-O11","v":0.21150184609158151},{"$f":"P11/(1-'Cad.TÉCNICO'!$E$33)-P11","v":0.22986317998640571},{"$f":"IF('Cad.TÉCNICO'!$E$42,AB11*X11,0)","v":1411.3941193383416},{"$f":"IF('Cad.TÉCNICO'!$E$41,AC11*X11,0)","v":1533.9229726852825},2945.3170920236244,{"$f":"IF('Cad.TÉCNICO'!$E$40,O11*$F$34,O11)","v":0.72931671066062587},{"$f":"IF('Cad.TÉCNICO'!$E$39,P11*$F$34,P11)","v":0.79263165512553702},{"$f":"VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AH11*12+VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AG11*12","v":913.16901947169777},1,{"$f":"AK10*(1+'Cad.TÉCNICO'!$K$39%)","v":0.25054396985287813},{"$f":"IF('Cad.TÉCNICO'!$E$42,AK11*$E$34,AK11)","v":0.3839754327247174},{"$f":"AL11*AJ11*'Cad.TÉCNICO'!$AW$2*X11","v":2229.2400261629682},2229.2400261629682,{"$f":"AO10*(1+'Cad.TÉCNICO'!$K$39%)","v":4.318837157324392},{"$f":"IF('Cad.TÉCNICO'!$E$38,AO11*$F$34,AO11)","v":6.0828692356681584},{"$f":"AP11*'Cad.TÉCNICO'!$K$12*12","v":0}]
[null,2031,69425.935359926516,9363.7731265353268,null,{"$f":"(D12+C12-$C$4)*('Cad.TÉCNICO'!$K$40/100)","v":8441.0737637815655},0,-7.8971743875150491,780.31442721127723,-88.971743875150494,-8.8971743875150491,{"$f":"L11*(1-'Cad.TÉCNICO'!$K$10%)","v":8634.3001087666289},{"$f":"'Cad.TÉCNICO'!$C$18*12+'Cad.TÉCNICO'!$K$22*12","v":8360},{"$f":"N11*(1+'Cad.TÉCNICO'!$K$39%)","v":1.7885520112651729},{"$f":"O11*(1+'Cad.TÉCNICO'!$K$39%)","v":0.55924005373456798},{"$f":"P11*(1+'Cad.TÉCNICO'!$K$39%)","v":0.60778995315026174},1110.5581261691298,16062.852940345976,{"$f":"IF(L12>(M12-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12),AF12+AN12+AQ12+Q12,AF12+AN12+AQ12+Q12+(M12-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12-L12)*N12)","v":6699.0798138106493},9363.7731265353268,{"$f":"M12*(1-'Cad.TÉCNICO'!$AW$2)","v":1086.8},{"$f":"M12*('Cad.TÉCNICO'!$AW$2)","v":7273.2},7547.5001087666287,6673.2,874.30010876662891,-1049.0778396484711,4719.6549895791359,{"$f":"O12/(1-'Cad.TÉCNICO'!$E$33)-O12","v":0.22842199377890804},{"$f":"P12/(1-'Cad.TÉCNICO'!$E$33)-P12","v":0.24825223438531818},{"$f":"IF('Cad.TÉCNICO'!$E$42,AB12*X12,0)","v":1524.305648885409},{"$f":"IF('Cad.TÉCNICO'!$E$41,AC12*X12,0)","v":1656.6368105001052},3180.9424593855142,{"$f":"IF('Cad.TÉCNICO'!$E$40,O12*$F$34,O12)","v":0.78766204751347613},{"$f":"IF('Cad.TÉCNICO'!$E$39,P12*$F$34,P12)","v":0.85604218753558003},{"$f":"VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AH12*12+VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AG12*12","v":986.22254102943361},1,{"$f":"AK11*(1+'Cad.TÉCNICO'!$K$39%)","v":0.27058748744110839},{"$f":"IF('Cad.TÉCNICO'!$E$42,AK12*$E$34,AK12)","v":0.4146934673426948},{"$f":"AL12*AJ12*'Cad.TÉCNICO'!$AW$2*X12","v":2407.579228256006},2407.579228256006,{"$f":"AO11*(1+'Cad.TÉCNICO'!$K$39%)","v":4.6643441299103436},{"$f":"IF('Cad.TÉCNICO'!$E$38,AO12*$F$34,AO12)","v":6.5694987745216116},{"$f":"AP12*'Cad.TÉCNICO'!$K$12*12","v":0}]
[null,2032,87230.782250243399,10112.87497665815,null,{"$f":"(D13+C13-$C$4)*('Cad.TÉCNICO'!$K$40/100)","v":10110.929150421138},0,-9.3508585779909552,842.73958138817909,-103.50858577990955,-10.350858577990955,{"$f":"L12*(1-'Cad.TÉCNICO'!$K$10%)","v":8599.7629083315624},{"$f":"'Cad.TÉCNICO'!$C$18*12+'Cad.TÉCNICO'!$K$22*12","v":8360},{"$f":"N12*(1+'Cad.TÉCNICO'!$K$39%)","v":1.9316361721663868},{"$f":"O12*(1+'Cad.TÉCNICO'!$K$39%)","v":0.60397925803333341},{"$f":"P12*(1+'Cad.TÉCNICO'!$K$39%)","v":0.65641314940228268},1199.4027762626599,17347.881175573653,{"$f":"IF(L13>(M13-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12),AF13+AN13+AQ13+Q13,AF13+AN13+AQ13+Q13+(M13-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12-L13)*N13)","v":7235.0061989155029},10112.87497665815,{"$f":"M13*(1-'Cad.TÉCNICO'!$AW$2)","v":1086.8},{"$f":"M13*('Cad.TÉCNICO'!$AW$2)","v":7273.2},7512.9629083315622,6673.2,839.76290833156236,-1013.8415282898768,4545.5763696208214,{"$f":"O13/(1-'Cad.TÉCNICO'!$E$33)-O13","v":0.24669575328122073},{"$f":"P13/(1-'Cad.TÉCNICO'!$E$33)-P13","v":0.26811241313614365},{"$f":"IF('Cad.TÉCNICO'!$E$42,AB13*X13,0)","v":1646.2501007962421},{"$f":"IF('Cad.TÉCNICO'!$E$41,AC13*X13,0)","v":1789.1677553401137},3435.417856136356,{"$f":"IF('Cad.TÉCNICO'!$E$40,O13*$F$34,O13)","v":0.85067501131455414},{"$f":"IF('Cad.TÉCNICO'!$E$39,P13*$F$34,P13)","v":0.92452556253842644},{"$f":"VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AH13*12+VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AG13*12","v":1065.1203443117884},1,{"$f":"AK12*(1+'Cad.TÉCNICO'!$K$39%)","v":0.2922344864363971},{"$f":"IF('Cad.TÉCNICO'!$E$42,AK13*$E$34,AK13)","v":0.44786894473011046},{"$f":"AL13*AJ13*'Cad.TÉCNICO'!$AW$2*X13","v":2600.1855665164867},2600.1855665164867,{"$f":"AO12*(1+'Cad.TÉCNICO'!$K$39%)","v":5.0374916603031714},{"$f":"IF('Cad.TÉCNICO'!$E$38,AO13*$F$34,AO13)","v":7.0950586764833403},{"$f":"AP13*'Cad.TÉCNICO'!$K$12*12","v":0}]
[null,2033,107454.58637732269,10921.904974790805,null,{"$f":"(D14+C14-$C$4)*('Cad.TÉCNICO'!$K$40/100)","v":12003.884221690214},0,-10.806136745413042,910.15874789923373,-118.06136745413042,-11.806136745413042,{"$f":"L13*(1-'Cad.TÉCNICO'!$K$10%)","v":8565.3638566982354},{"$f":"'Cad.TÉCNICO'!$C$18*12+'Cad.TÉCNICO'!$K$22*12","v":8360},{"$f":"N13*(1+'Cad.TÉCNICO'!$K$39%)","v":2.0861670659396978},{"$f":"O13*(1+'Cad.TÉCNICO'!$K$39%)","v":0.65229759867600012},{"$f":"P13*(1+'Cad.TÉCNICO'!$K$39%)","v":0.70892620135446538},1295.3549983636728,18735.711669619548,{"$f":"IF(L14>(M14-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12),AF14+AN14+AQ14+Q14,AF14+AN14+AQ14+Q14+(M14-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12-L14)*N14)","v":7813.8066948287433},10921.904974790805,{"$f":"M14*(1-'Cad.TÉCNICO'!$AW$2)","v":1086.8},{"$f":"M14*('Cad.TÉCNICO'!$AW$2)","v":7273.2},7478.5638566982352,6673.2,805.3638566982354,-978.74616217671792,4372.1940641423389,{"$f":"O14/(1-'Cad.TÉCNICO'!$E$33)-O14","v":0.26643141354371835},{"$f":"P14/(1-'Cad.TÉCNICO'!$E$33)-P14","v":0.28956140618703519},{"$f":"IF('Cad.TÉCNICO'!$E$42,AB14*X14,0)","v":1777.9501088599413},{"$f":"IF('Cad.TÉCNICO'!$E$41,AC14*X14,0)","v":1932.3011757673232},3710.2512846272648,{"$f":"IF('Cad.TÉCNICO'!$E$40,O14*$F$34,O14)","v":0.91872901221971859},{"$f":"IF('Cad.TÉCNICO'!$E$39,P14*$F$34,P14)","v":0.99848760754150057},{"$f":"VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AH14*12+VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AG14*12","v":1150.3299718567314},1,{"$f":"AK13*(1+'Cad.TÉCNICO'!$K$39%)","v":0.31561324535130891},{"$f":"IF('Cad.TÉCNICO'!$E$42,AK14*$E$34,AK14)","v":0.48369846030851937},{"$f":"AL14*AJ14*'Cad.TÉCNICO'!$AW$2*X14","v":2808.2004118378059},2808.2004118378059,{"$f":"AO13*(1+'Cad.TÉCNICO'!$K$39%)","v":5.4404909931274252},{"$f":"IF('Cad.TÉCNICO'!$E$38,AO14*$F$34,AO14)","v":7.662663370602008},{"$f":"AP14*'Cad.TÉCNICO'!$K$12*12","v":0}]
[null,2034,130380.3755738037,11795.657372774065,null,{"$f":"(D15+C15-$C$4)*('Cad.TÉCNICO'!$K$40/100)","v":14145.842965191998},0,-12.263902616371903,982.97144773117213,-132.63902616371902,-13.263902616371903,{"$f":"L14*(1-'Cad.TÉCNICO'!$K$10%)","v":8531.1024012714424},{"$f":"'Cad.TÉCNICO'!$C$18*12+'Cad.TÉCNICO'!$K$22*12","v":8360},{"$f":"N14*(1+'Cad.TÉCNICO'!$K$39%)","v":2.2530604312148736},{"$f":"O14*(1+'Cad.TÉCNICO'!$K$39%)","v":0.70448140657008018},{"$f":"P14*(1+'Cad.TÉCNICO'!$K$39%)","v":0.76564029746282269},1398.9833982327666,20234.568603189109,{"$f":"IF(L15>(M15-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12),AF15+AN15+AQ15+Q15,AF15+AN15+AQ15+Q15+(M15-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12-L15)*N15)","v":8438.911230415044},11795.657372774065,{"$f":"M15*(1-'Cad.TÉCNICO'!$AW$2)","v":1086.8},{"$f":"M15*('Cad.TÉCNICO'!$AW$2)","v":7273.2},7444.3024012714422,6673.2,771.10240127144243,-943.79117752801176,4199.5052878857696,{"$f":"O15/(1-'Cad.TÉCNICO'!$E$33)-O15","v":0.28774592662721588},{"$f":"P15/(1-'Cad.TÉCNICO'!$E$33)-P15","v":0.31272631868199796},{"$f":"IF('Cad.TÉCNICO'!$E$42,AB15*X15,0)","v":1920.186117568737},{"$f":"IF('Cad.TÉCNICO'!$E$41,AC15*X15,0)","v":2086.8852698287087},4007.0713873974455,{"$f":"IF('Cad.TÉCNICO'!$E$40,O15*$F$34,O15)","v":0.99222733319729617},{"$f":"IF('Cad.TÉCNICO'!$E$39,P15*$F$34,P15)","v":1.0783666161448209},{"$f":"VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AH15*12+VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AG15*12","v":1242.3563696052702},1,{"$f":"AK14*(1+'Cad.TÉCNICO'!$K$39%)","v":0.34086230497941367},{"$f":"IF('Cad.TÉCNICO'!$E$42,AK15*$E$34,AK15)","v":0.52239433713320094},{"$f":"AL15*AJ15*'Cad.TÉCNICO'!$AW$2*X15","v":3032.8564447848307},3032.8564447848307,{"$f":"AO14*(1+'Cad.TÉCNICO'!$K$39%)","v":5.8757302725776199},{"$f":"IF('Cad.TÉCNICO'!$E$38,AO15*$F$34,AO15)","v":8.2756764402501695},{"$f":"AP15*'Cad.TÉCNICO'!$K$12*12","v":0}]
[null,2035,156321.87591176975,12739.309962595991,null,{"$f":"(D16+C16-$C$4)*('Cad.TÉCNICO'!$K$40/100)","v":16565.506728692915},0,-13.724993083997289,1061.6091635496659,-147.24993083997288,-14.724993083997289,{"$f":"L15*(1-'Cad.TÉCNICO'!$K$10%)","v":8496.9779916663574},{"$f":"'Cad.TÉCNICO'!$C$18*12+'Cad.TÉCNICO'!$K$22*12","v":8360},{"$f":"N15*(1+'Cad.TÉCNICO'!$K$39%)","v":2.4333052657120637},{"$f":"O15*(1+'Cad.TÉCNICO'!$K$39%)","v":0.7608399190956866},{"$f":"P15*(1+'Cad.TÉCNICO'!$K$39%)","v":0.82689152125984855},1510.9020700913879,21853.334091444238,{"$f":"IF(L16>(M16-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12),AF16+AN16+AQ16+Q16,AF16+AN16+AQ16+Q16+(M16-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12-L16)*N16)","v":9114.0241288482466},12739.309962595991,{"$f":"M16*(1-'Cad.TÉCNICO'!$AW$2)","v":1086.8},{"$f":"M16*('Cad.TÉCNICO'!$AW$2)","v":7273.2},7410.1779916663572,6673.2,736.97799166635741,-908.97601281790048,4027.5072667342265,{"$f":"O16/(1-'Cad.TÉCNICO'!$E$33)-O16","v":0.31076560075739323},{"$f":"P16/(1-'Cad.TÉCNICO'!$E$33)-P16","v":0.33774442417655781},{"$f":"IF('Cad.TÉCNICO'!$E$42,AB16*X16,0)","v":2073.8010069742363},{"$f":"IF('Cad.TÉCNICO'!$E$41,AC16*X16,0)","v":2253.8360914150057},4327.6370983892421,{"$f":"IF('Cad.TÉCNICO'!$E$40,O16*$F$34,O16)","v":1.0716055198530798},{"$f":"IF('Cad.TÉCNICO'!$E$39,P16*$F$34,P16)","v":1.1646359454364066},{"$f":"VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AH16*12+VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AG16*12","v":1341.744879173692},1,{"$f":"AK15*(1+'Cad.TÉCNICO'!$K$39%)","v":0.36813128937776679},{"$f":"IF('Cad.TÉCNICO'!$E$42,AK16*$E$34,AK16)","v":0.56418588410385706},{"$f":"AL16*AJ16*'Cad.TÉCNICO'!$AW$2*X16","v":3275.4849603676171},3275.4849603676171,{"$f":"AO15*(1+'Cad.TÉCNICO'!$K$39%)","v":6.3457886943838302},{"$f":"IF('Cad.TÉCNICO'!$E$38,AO16*$F$34,AO16)","v":8.9377305554701838},{"$f":"AP16*'Cad.TÉCNICO'!$K$12*12","v":0}]
[null,2036,185626.69260305865,13758.454759603675,null,{"$f":"(D17+C17-$C$4)*('Cad.TÉCNICO'!$K$40/100)","v":19294.663262639609},0,-15.190192504589589,1146.5378966336395,-161.90192504589589,-16.190192504589589,{"$f":"L16*(1-'Cad.TÉCNICO'!$K$10%)","v":8462.9900796996917},{"$f":"'Cad.TÉCNICO'!$C$18*12+'Cad.TÉCNICO'!$K$22*12","v":8360},{"$f":"N16*(1+'Cad.TÉCNICO'!$K$39%)","v":2.627969686969029},{"$f":"O16*(1+'Cad.TÉCNICO'!$K$39%)","v":0.82170711262334162},{"$f":"P16*(1+'Cad.TÉCNICO'!$K$39%)","v":0.89304284296063652},1631.7742356986992,23601.600818759784,{"$f":"IF(L17>(M17-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12),AF17+AN17+AQ17+Q17,AF17+AN17+AQ17+Q17+(M17-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12-L17)*N17)","v":9843.1460591561081},13758.454759603675,{"$f":"M17*(1-'Cad.TÉCNICO'!$AW$2)","v":1086.8},{"$f":"M17*('Cad.TÉCNICO'!$AW$2)","v":7273.2},7376.1900796996915,6673.2,702.99007969969171,-874.30010876662891,3856.1972376672893,{"$f":"O17/(1-'Cad.TÉCNICO'!$E$33)-O17","v":0.33562684881798466},{"$f":"P17/(1-'Cad.TÉCNICO'!$E$33)-P17","v":0.36476397811068262},{"$f":"IF('Cad.TÉCNICO'!$E$42,AB17*X17,0)","v":2239.7050875321752},{"$f":"IF('Cad.TÉCNICO'!$E$41,AC17*X17,0)","v":2434.1429787282073},4673.8480662603824,{"$f":"IF('Cad.TÉCNICO'!$E$40,O17*$F$34,O17)","v":1.1573339614413263},{"$f":"IF('Cad.TÉCNICO'!$E$39,P17*$F$34,P17)","v":1.2578068210713191},{"$f":"VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AH17*12+VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AG17*12","v":1449.0844695075873},1,{"$f":"AK16*(1+'Cad.TÉCNICO'!$K$39%)","v":0.39758179252798814},{"$f":"IF('Cad.TÉCNICO'!$E$42,AK17*$E$34,AK17)","v":0.60932075483216563},{"$f":"AL17*AJ17*'Cad.TÉCNICO'!$AW$2*X17","v":3537.5237571970265},3537.5237571970265,{"$f":"AO16*(1+'Cad.TÉCNICO'!$K$39%)","v":6.8534517899345371},{"$f":"IF('Cad.TÉCNICO'!$E$38,AO17*$F$34,AO17)","v":9.6527489999078},{"$f":"AP17*'Cad.TÉCNICO'!$K$12*12","v":0}]
[null,2037,218679.81062530194,14859.13114037197,null,{"$f":"(D18+C18-$C$4)*('Cad.TÉCNICO'!$K$40/100)","v":22368.504758910651},0,-16.660236676785484,1238.2609283643308,-176.60236676785482,-17.660236676785484,{"$f":"L17*(1-'Cad.TÉCNICO'!$K$10%)","v":8429.138119380892},{"$f":"'Cad.TÉCNICO'!$C$18*12+'Cad.TÉCNICO'!$K$22*12","v":8360},{"$f":"N17*(1+'Cad.TÉCNICO'!$K$39%)","v":2.8382072619265517},{"$f":"O17*(1+'Cad.TÉCNICO'!$K$39%)","v":0.88744368163320897},{"$f":"P17*(1+'Cad.TÉCNICO'!$K$39%)","v":0.96448627039748747},1762.3161745545954,25489.728884260567,{"$f":"IF(L18>(M18-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12),AF18+AN18+AQ18+Q18,AF18+AN18+AQ18+Q18+(M18-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12-L18)*N18)","v":10630.597743888597},14859.13114037197,{"$f":"M18*(1-'Cad.TÉCNICO'!$AW$2)","v":1086.8},{"$f":"M18*('Cad.TÉCNICO'!$AW$2)","v":7273.2},7342.3381193808918,6673.2,669.13811938089202,-839.76290833156236,3685.572448716619,{"$f":"O18/(1-'Cad.TÉCNICO'!$E$33)-O18","v":0.36247699672342337},{"$f":"P18/(1-'Cad.TÉCNICO'!$E$33)-P18","v":0.39394509635953723},{"$f":"IF('Cad.TÉCNICO'!$E$42,AB18*X18,0)","v":2418.881494534749},{"$f":"IF('Cad.TÉCNICO'!$E$41,AC18*X18,0)","v":2628.8744170264636},5047.755911561213,{"$f":"IF('Cad.TÉCNICO'!$E$40,O18*$F$34,O18)","v":1.2499206783566326},{"$f":"IF('Cad.TÉCNICO'!$E$39,P18*$F$34,P18)","v":1.3584313667570247},{"$f":"VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AH18*12+VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AG18*12","v":1565.0112270681943},1,{"$f":"AK17*(1+'Cad.TÉCNICO'!$K$39%)","v":0.42938833593022724},{"$f":"IF('Cad.TÉCNICO'!$E$42,AK18*$E$34,AK18)","v":0.65806641521873899},{"$f":"AL18*AJ18*'Cad.TÉCNICO'!$AW$2*X18","v":3820.5256577727896},3820.5256577727896,{"$f":"AO17*(1+'Cad.TÉCNICO'!$K$39%)","v":7.4017279331293002},{"$f":"IF('Cad.TÉCNICO'!$E$38,AO18*$F$34,AO18)","v":10.424968919900424},{"$f":"AP18*'Cad.TÉCNICO'!$K$12*12","v":0}]
[null,2038,255907.44652458455,16047.861631601729,null,{"$f":"(D19+C19-$C$4)*('Cad.TÉCNICO'!$K$40/100)","v":25825.97773405676},0,-18.135816526781152,1337.3218026334773,-191.3581652678115,-19.135816526781152,{"$f":"L18*(1-'Cad.TÉCNICO'!$K$10%)","v":8395.4215669033692},{"$f":"'Cad.TÉCNICO'!$C$18*12+'Cad.TÉCNICO'!$K$22*12","v":8360},{"$f":"N18*(1+'Cad.TÉCNICO'!$K$39%)","v":3.0652638428806762},{"$f":"O18*(1+'Cad.TÉCNICO'!$K$39%)","v":0.95843917616386576},{"$f":"P18*(1+'Cad.TÉCNICO'!$K$39%)","v":1.0416451720292865},1903.3014685189635,27528.907195001415,{"$f":"IF(L19>(M19-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12),AF19+AN19+AQ19+Q19,AF19+AN19+AQ19+Q19+(M19-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12-L19)*N19)","v":11481.045563399686},16047.861631601729,{"$f":"M19*(1-'Cad.TÉCNICO'!$AW$2)","v":1086.8},{"$f":"M19*('Cad.TÉCNICO'!$AW$2)","v":7273.2},7308.6215669033691,6673.2,635.42156690336924,-805.3638566982354,3515.6301589217528,{"$f":"O19/(1-'Cad.TÉCNICO'!$E$33)-O19","v":0.39147515646129727},{"$f":"P19/(1-'Cad.TÉCNICO'!$E$33)-P19","v":0.42546070406830028},{"$f":"IF('Cad.TÉCNICO'!$E$42,AB19*X19,0)","v":2612.3920140975288},{"$f":"IF('Cad.TÉCNICO'!$E$41,AC19*X19,0)","v":2839.1843703885816},5451.5763844861103,{"$f":"IF('Cad.TÉCNICO'!$E$40,O19*$F$34,O19)","v":1.3499143326251632},{"$f":"IF('Cad.TÉCNICO'!$E$39,P19*$F$34,P19)","v":1.4671058760975868},{"$f":"VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AH19*12+VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AG19*12","v":1690.2121252336499},1,{"$f":"AK18*(1+'Cad.TÉCNICO'!$K$39%)","v":0.46373940280464543},{"$f":"IF('Cad.TÉCNICO'!$E$42,AK19*$E$34,AK19)","v":0.71071172843623809},{"$f":"AL19*AJ19*'Cad.TÉCNICO'!$AW$2*X19","v":4126.1677103946122},4126.1677103946122,{"$f":"AO18*(1+'Cad.TÉCNICO'!$K$39%)","v":7.993866167779645},{"$f":"IF('Cad.TÉCNICO'!$E$38,AO19*$F$34,AO19)","v":11.258966433492459},{"$f":"AP19*'Cad.TÉCNICO'!$K$12*12","v":0}]
[null,2039,297781.28589024302,17331.690562129868,null,{"$f":"(D20+C20-$C$4)*('Cad.TÉCNICO'!$K$40/100)","v":29710.167880713561},0,-19.617581521394236,1444.3075468441557,-206.17581521394234,-20.617581521394236,{"$f":"L19*(1-'Cad.TÉCNICO'!$K$10%)","v":8361.8398806357563},{"$f":"'Cad.TÉCNICO'!$C$18*12+'Cad.TÉCNICO'!$K$22*12","v":8360},{"$f":"N19*(1+'Cad.TÉCNICO'!$K$39%)","v":3.3104849503111304},{"$f":"O19*(1+'Cad.TÉCNICO'!$K$39%)","v":1.0351143102569751},{"$f":"P19*(1+'Cad.TÉCNICO'!$K$39%)","v":1.1249767857916295},2055.5655860004804,29731.219770601532,{"$f":"IF(L20>(M20-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12),AF20+AN20+AQ20+Q20,AF20+AN20+AQ20+Q20+(M20-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12-L20)*N20)","v":12399.529208471664},17331.690562129868,{"$f":"M20*(1-'Cad.TÉCNICO'!$AW$2)","v":1086.8},{"$f":"M20*('Cad.TÉCNICO'!$AW$2)","v":7273.2},7275.0398806357562,6673.2,601.83988063575634,-771.10240127144243,3346.3676382860667,{"$f":"O20/(1-'Cad.TÉCNICO'!$E$33)-O20","v":0.42279316897820118},{"$f":"P20/(1-'Cad.TÉCNICO'!$E$33)-P20","v":0.45949756039376433},{"$f":"IF('Cad.TÉCNICO'!$E$42,AB20*X20,0)","v":2821.3833752253322},{"$f":"IF('Cad.TÉCNICO'!$E$41,AC20*X20,0)","v":3066.3191200196679},5887.7024952450001,{"$f":"IF('Cad.TÉCNICO'!$E$40,O20*$F$34,O20)","v":1.4579074792351763},{"$f":"IF('Cad.TÉCNICO'!$E$39,P20*$F$34,P20)","v":1.5844743461853938},{"$f":"VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AH20*12+VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AG20*12","v":1825.429095252342},1,{"$f":"AK19*(1+'Cad.TÉCNICO'!$K$39%)","v":0.50083855502901709},{"$f":"IF('Cad.TÉCNICO'!$E$42,AK20*$E$34,AK20)","v":0.76756866671113722},{"$f":"AL20*AJ20*'Cad.TÉCNICO'!$AW$2*X20","v":4456.261127226182},4456.261127226182,{"$f":"AO19*(1+'Cad.TÉCNICO'!$K$39%)","v":8.6333754612020179},{"$f":"IF('Cad.TÉCNICO'!$E$38,AO20*$F$34,AO20)","v":12.159683748171858},{"$f":"AP20*'Cad.TÉCNICO'!$K$12*12","v":0}]
[null,2040,344823.14433308644,18718.225807100254,null,{"$f":"(D21+C21-$C$4)*('Cad.TÉCNICO'!$K$40/100)","v":34068.723312616799},0,-21.10614282913205,1559.8521505916879,-221.06142829132048,-22.10614282913205,{"$f":"L20*(1-'Cad.TÉCNICO'!$K$10%)","v":8328.3925211132137},{"$f":"'Cad.TÉCNICO'!$C$18*12+'Cad.TÉCNICO'!$K$22*12","v":8360},{"$f":"N20*(1+'Cad.TÉCNICO'!$K$39%)","v":3.575323746336021},{"$f":"O20*(1+'Cad.TÉCNICO'!$K$39%)","v":1.1179234550775332},{"$f":"P20*(1+'Cad.TÉCNICO'!$K$39%)","v":1.21497492865496},2220.010832880519,32109.717352249652,{"$f":"IF(L21>(M21-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12),AF21+AN21+AQ21+Q21,AF21+AN21+AQ21+Q21+(M21-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12-L21)*N21)","v":13391.491545149398},18718.225807100254,{"$f":"M21*(1-'Cad.TÉCNICO'!$AW$2)","v":1086.8},{"$f":"M21*('Cad.TÉCNICO'!$AW$2)","v":7273.2},7241.5925211132135,6673.2,568.39252111321366,-736.97799166635741,3177.782167732923,{"$f":"O21/(1-'Cad.TÉCNICO'!$E$33)-O21","v":0.4566166224964574},{"$f":"P21/(1-'Cad.TÉCNICO'!$E$33)-P21","v":0.49625736522526553},{"$f":"IF('Cad.TÉCNICO'!$E$42,AB21*X21,0)","v":3047.0940452433592},{"$f":"IF('Cad.TÉCNICO'!$E$41,AC21*X21,0)","v":3311.624649621242},6358.7186948646013,{"$f":"IF('Cad.TÉCNICO'!$E$40,O21*$F$34,O21)","v":1.5745400775739906},{"$f":"IF('Cad.TÉCNICO'!$E$39,P21*$F$34,P21)","v":1.7112322938802256},{"$f":"VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AH21*12+VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AG21*12","v":1971.4634228725299},1,{"$f":"AK20*(1+'Cad.TÉCNICO'!$K$39%)","v":0.54090563943133851},{"$f":"IF('Cad.TÉCNICO'!$E$42,AK21*$E$34,AK21)","v":0.82897416004802826},{"$f":"AL21*AJ21*'Cad.TÉCNICO'!$AW$2*X21","v":4812.7620174042768},4812.7620174042768,{"$f":"AO20*(1+'Cad.TÉCNICO'!$K$39%)","v":9.3240454980981795},{"$f":"IF('Cad.TÉCNICO'!$E$38,AO21*$F$34,AO21)","v":13.132458448025606},{"$f":"AP21*'Cad.TÉCNICO'!$K$12*12","v":0}]
[null,2041,397610.0934528035,20215.683871668276,null,{"$f":"(D22+C22-$C$4)*('Cad.TÉCNICO'!$K$40/100)","v":38954.319959202461},0,-22.602076247939934,1684.640322639023,-236.02076247939934,-23.602076247939934,{"$f":"L21*(1-'Cad.TÉCNICO'!$K$10%)","v":8295.0789510287614},{"$f":"'Cad.TÉCNICO'!$C$18*12+'Cad.TÉCNICO'!$K$22*12","v":8360},{"$f":"N21*(1+'Cad.TÉCNICO'!$K$39%)","v":3.8613496460429029},{"$f":"O21*(1+'Cad.TÉCNICO'!$K$39%)","v":1.207357331483736},{"$f":"P21*(1+'Cad.TÉCNICO'!$K$39%)","v":1.3121729229473569},2397.6116995109605,34678.494740429625,{"$f":"IF(L22>(M22-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12),AF22+AN22+AQ22+Q22,AF22+AN22+AQ22+Q22+(M22-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12-L22)*N22)","v":14462.810868761348},20215.683871668276,{"$f":"M22*(1-'Cad.TÉCNICO'!$AW$2)","v":1086.8},{"$f":"M22*('Cad.TÉCNICO'!$AW$2)","v":7273.2},7208.2789510287612,6673.2,535.07895102876137,-702.99007969969171,{"$f":"IF(AA21+Y22+Z22>0,AA21+Y22+Z22,0)","v":3009.8710390619926},{"$f":"O22/(1-'Cad.TÉCNICO'!$E$33)-O22","v":0.49314595229617386},{"$f":"P22/(1-'Cad.TÉCNICO'!$E$33)-P22","v":0.53595795444328664},{"$f":"IF('Cad.TÉCNICO'!$E$42,AB22*X22,0)","v":3290.8615688628274},{"$f":"IF('Cad.TÉCNICO'!$E$41,AC22*X22,0)","v":3576.5546215909403},6867.4161904537677,{"$f":"IF('Cad.TÉCNICO'!$E$40,O22*$F$34,O22)","v":1.7005032837799101},{"$f":"IF('Cad.TÉCNICO'!$E$39,P22*$F$34,P22)","v":1.8481308773906437},{"$f":"VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AH22*12+VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AG22*12","v":2129.1804967023322},1,{"$f":"AK21*(1+'Cad.TÉCNICO'!$K$39%)","v":0.58417809058584569},{"$f":"IF('Cad.TÉCNICO'!$E$42,AK22*$E$34,AK22)","v":0.89529209285187072},{"$f":"AL22*AJ22*'Cad.TÉCNICO'!$AW$2*X22","v":5197.7829787966193},5197.7829787966193,{"$f":"AO21*(1+'Cad.TÉCNICO'!$K$39%)","v":10.069969137946034},{"$f":"IF('Cad.TÉCNICO'!$E$38,AO22*$F$34,AO22)","v":14.183055123867653},{"$f":"AP22*'Cad.TÉCNICO'!$K$12*12","v":0}]
[null,2042,456780.09728367429,21832.938581401744,null,{"$f":"(D23+C23-$C$4)*('Cad.TÉCNICO'!$K$40/100)","v":44425.173227856838},0,-24.105924916920511,1819.4115484501453,-251.05924916920509,-25.105924916920511,{"$f":"L22*(1-'Cad.TÉCNICO'!$K$10%)","v":8261.8986352246466},{"$f":"'Cad.TÉCNICO'!$C$18*12+'Cad.TÉCNICO'!$K$22*12","v":8360},{"$f":"N22*(1+'Cad.TÉCNICO'!$K$39%)","v":4.1702576177263353},{"$f":"O22*(1+'Cad.TÉCNICO'!$K$39%)","v":1.3039459180024351},{"$f":"P22*(1+'Cad.TÉCNICO'!$K$39%)","v":1.4171467567831455},2589.4206354718376,37452.774319664,{"$f":"IF(L23>(M23-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12),AF23+AN23+AQ23+Q23,AF23+AN23+AQ23+Q23+(M23-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12-L23)*N23)","v":15619.835738262258},21832.938581401744,{"$f":"M23*(1-'Cad.TÉCNICO'!$AW$2)","v":1086.8},{"$f":"M23*('Cad.TÉCNICO'!$AW$2)","v":7273.2},7175.0986352246464,6673.2,501.89863522464657,-669.13811938089202,{"$f":"IF(AA22+Y23+Z23>0,AA22+Y23+Z23,0)","v":2842.6315549057472},{"$f":"O23/(1-'Cad.TÉCNICO'!$E$33)-O23","v":0.53259762847986791},{"$f":"P23/(1-'Cad.TÉCNICO'!$E$33)-P23","v":0.57883459079874977},{"$f":"IF('Cad.TÉCNICO'!$E$42,AB23*X23,0)","v":3554.1304943718546},{"$f":"IF('Cad.TÉCNICO'!$E$41,AC23*X23,0)","v":3862.678991318217},7416.8094856900716,{"$f":"IF('Cad.TÉCNICO'!$E$40,O23*$F$34,O23)","v":1.836543546482303},{"$f":"IF('Cad.TÉCNICO'!$E$39,P23*$F$34,P23)","v":1.9959813475818953},{"$f":"VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AH23*12+VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AG23*12","v":2299.5149364385188},1,{"$f":"AK22*(1+'Cad.TÉCNICO'!$K$39%)","v":0.63091233783271339},{"$f":"IF('Cad.TÉCNICO'!$E$42,AK23*$E$34,AK23)","v":0.9669154602800204},{"$f":"AL23*AJ23*'Cad.TÉCNICO'!$AW$2*X23","v":5613.6056171003493},5613.6056171003493,{"$f":"AO22*(1+'Cad.TÉCNICO'!$K$39%)","v":10.875566668981717},{"$f":"IF('Cad.TÉCNICO'!$E$38,AO23*$F$34,AO23)","v":15.317699533777068},{"$f":"AP23*'Cad.TÉCNICO'!$K$12*12","v":0}]
[null,2043,523038.20909293287,23579.573667913886,null,{"$f":"(D24+C24-$C$4)*('Cad.TÉCNICO'!$K$40/100)","v":50545.600448476209},0,-25.618201828033648,1964.9644723261572,-266.18201828033648,-26.618201828033648,{"$f":"L23*(1-'Cad.TÉCNICO'!$K$10%)","v":8228.8510406837486},{"$f":"'Cad.TÉCNICO'!$C$18*12+'Cad.TÉCNICO'!$K$22*12","v":8360},{"$f":"N23*(1+'Cad.TÉCNICO'!$K$39%)","v":4.5038782271444422},{"$f":"O23*(1+'Cad.TÉCNICO'!$K$39%)","v":1.40826159144263},{"$f":"P23*(1+'Cad.TÉCNICO'!$K$39%)","v":1.5305184973257973},2796.5742863095847,40448.996265237125,{"$f":"IF(L24>(M24-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12),AF24+AN24+AQ24+Q24,AF24+AN24+AQ24+Q24+(M24-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12-L24)*N24)","v":16869.422597323239},23579.573667913886,{"$f":"M24*(1-'Cad.TÉCNICO'!$AW$2)","v":1086.8},{"$f":"M24*('Cad.TÉCNICO'!$AW$2)","v":7273.2},7142.0510406837484,6673.2,468.85104068374858,-635.42156690336924,{"$f":"IF(AA23+Y24+Z24>0,AA23+Y24+Z24,0)","v":2676.0610286861265},{"$f":"O24/(1-'Cad.TÉCNICO'!$E$33)-O24","v":0.57520543875825747},{"$f":"P24/(1-'Cad.TÉCNICO'!$E$33)-P24","v":0.62514135806264948},{"$f":"IF('Cad.TÉCNICO'!$E$42,AB24*X24,0)","v":3838.4609339216036},{"$f":"IF('Cad.TÉCNICO'!$E$41,AC24*X24,0)","v":4171.693310623672},8010.154244545276,{"$f":"IF('Cad.TÉCNICO'!$E$40,O24*$F$34,O24)","v":1.9834670302008874},{"$f":"IF('Cad.TÉCNICO'!$E$39,P24*$F$34,P24)","v":2.1556598553884472},{"$f":"VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AH24*12+VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AG24*12","v":2483.476131353601},1,{"$f":"AK23*(1+'Cad.TÉCNICO'!$K$39%)","v":0.68138532485933045},{"$f":"IF('Cad.TÉCNICO'!$E$42,AK24*$E$34,AK24)","v":1.044268697102422},{"$f":"AL24*AJ24*'Cad.TÉCNICO'!$AW$2*X24","v":6062.6940664683771},6062.6940664683771,{"$f":"AO23*(1+'Cad.TÉCNICO'!$K$39%)","v":11.745612002500255},{"$f":"IF('Cad.TÉCNICO'!$E$38,AO24*$F$34,AO24)","v":16.543115496479235},{"$f":"AP24*'Cad.TÉCNICO'!$K$12*12","v":0}]
[null,2044,597163.38320932304,25465.93956134699,null,{"$f":"(D25+C25-$C$4)*('Cad.TÉCNICO'!$K$40/100)","v":57386.639049360303},0,-27.139392152601346,2122.161630112249,-281.39392152601346,-28.139392152601346,{"$f":"L24*(1-'Cad.TÉCNICO'!$K$10%)","v":8195.9356365210133},{"$f":"'Cad.TÉCNICO'!$C$18*12+'Cad.TÉCNICO'!$K$22*12","v":8360},{"$f":"N24*(1+'Cad.TÉCNICO'!$K$39%)","v":4.8641884853159976},{"$f":"O24*(1+'Cad.TÉCNICO'!$K$39%)","v":1.5209225187580404},{"$f":"P24*(1+'Cad.TÉCNICO'!$K$39%)","v":1.652959977111861},3020.3002292143515,43684.915966456087,{"$f":"IF(L25>(M25-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12),AF25+AN25+AQ25+Q25,AF25+AN25+AQ25+Q25+(M25-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12-L25)*N25)","v":18218.976405109097},25465.93956134699,{"$f":"M25*(1-'Cad.TÉCNICO'!$AW$2)","v":1086.8},{"$f":"M25*('Cad.TÉCNICO'!$AW$2)","v":7273.2},7109.1356365210131,6673.2,435.93563652101329,{"$f":"IF(IF(Y25>0,-Y20,-Y20-Y25)>0,0,IF(Y25>0,-Y20,-Y20-Y25))","v":-601.83988063575634},{"$f":"IF(AA24+Y25+Z25>0,AA24+Y25+Z25,0)","v":2510.1567845713835},{"$f":"O25/(1-'Cad.TÉCNICO'!$E$33)-O25","v":0.62122187385891814},{"$f":"P25/(1-'Cad.TÉCNICO'!$E$33)-P25","v":0.6751526667076615},{"$f":"IF('Cad.TÉCNICO'!$E$42,AB25*X25,0)","v":4145.5378086353321},{"$f":"IF('Cad.TÉCNICO'!$E$41,AC25*X25,0)","v":4505.4287754735669},8650.966584108899,{"$f":"IF('Cad.TÉCNICO'!$E$40,O25*$F$34,O25)","v":2.1421443926169585},{"$f":"IF('Cad.TÉCNICO'!$E$39,P25*$F$34,P25)","v":2.328112643819523},{"$f":"VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AH25*12+VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AG25*12","v":2682.1542218618888},1,{"$f":"AK24*(1+'Cad.TÉCNICO'!$K$39%)","v":0.73589615084807691},{"$f":"IF('Cad.TÉCNICO'!$E$42,AK25*$E$34,AK25)","v":1.1278101928706159},{"$f":"AL25*AJ25*'Cad.TÉCNICO'!$AW$2*X25","v":6547.7095917858487},6547.7095917858487,{"$f":"AO24*(1+'Cad.TÉCNICO'!$K$39%)","v":12.685260962700276},{"$f":"IF('Cad.TÉCNICO'!$E$38,AO25*$F$34,AO25)","v":17.866564736197574},{"$f":"AP25*'Cad.TÉCNICO'!$K$12*12","v":0}]
[null,2045,680015.96182003035,27503.214726254755,null,{"$f":"(D26+C26-$C$4)*('Cad.TÉCNICO'!$K$40/100)","v":65026.72588916566},0,-28.669955396343507,2291.9345605212297,-296.69955396343505,-29.669955396343507,{"$f":"L25*(1-'Cad.TÉCNICO'!$K$10%)","v":8163.1518939749294},{"$f":"'Cad.TÉCNICO'!$C$18*12+'Cad.TÉCNICO'!$K$22*12","v":8360},{"$f":"N25*(1+'Cad.TÉCNICO'!$K$39%)","v":5.2533235641412777},{"$f":"O25*(1+'Cad.TÉCNICO'!$K$39%)","v":1.6425963202586837},{"$f":"P25*(1+'Cad.TÉCNICO'!$K$39%)","v":1.78519677528081},3261.9242475514998,47179.709243772581,{"$f":"IF(L26>(M26-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12),AF26+AN26+AQ26+Q26,AF26+AN26+AQ26+Q26+(M26-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12-L26)*N26)","v":19676.494517517825},27503.214726254755,{"$f":"M26*(1-'Cad.TÉCNICO'!$AW$2)","v":1086.8},{"$f":"M26*('Cad.TÉCNICO'!$AW$2)","v":7273.2},7076.3518939749292,6673.2,403.15189397492941,-568.39252111321366,2344.9161574330992,{"$f":"O26/(1-'Cad.TÉCNICO'!$E$33)-O26","v":0.67091962376763137},{"$f":"P26/(1-'Cad.TÉCNICO'!$E$33)-P26","v":0.72916488004427449},{"$f":"IF('Cad.TÉCNICO'!$E$42,AB26*X26,0)","v":4477.1808333261579},{"$f":"IF('Cad.TÉCNICO'!$E$41,AC26*X26,0)","v":4865.8630775114525},9343.0439108376104,{"$f":"IF('Cad.TÉCNICO'!$E$40,O26*$F$34,O26)","v":2.3135159440263151},{"$f":"IF('Cad.TÉCNICO'!$E$39,P26*$F$34,P26)","v":2.5143616553250849},{"$f":"VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AH26*12+VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AG26*12","v":2896.72655961084},1,{"$f":"AK25*(1+'Cad.TÉCNICO'!$K$39%)","v":0.79476784291592317},{"$f":"IF('Cad.TÉCNICO'!$E$42,AK26*$E$34,AK26)","v":1.2180350083002653},{"$f":"AL26*AJ26*'Cad.TÉCNICO'!$AW$2*X26","v":7071.5263591287176},7071.5263591287176,{"$f":"AO25*(1+'Cad.TÉCNICO'!$K$39%)","v":13.700081839716299},{"$f":"IF('Cad.TÉCNICO'!$E$38,AO26*$F$34,AO26)","v":19.29588991509338},{"$f":"AP26*'Cad.TÉCNICO'!$K$12*12","v":0}]
[null,2046,772545.90243545081,29703.471904355138,null,{"$f":"(D27+C27-$C$4)*('Cad.TÉCNICO'!$K$40/100)","v":73552.443690582528},0,-30.210327395654236,2475.2893253629281,-312.10327395654235,-31.210327395654236,{"$f":"L26*(1-'Cad.TÉCNICO'!$K$10%)","v":8130.4992863990301},{"$f":"'Cad.TÉCNICO'!$C$18*12+'Cad.TÉCNICO'!$K$22*12","v":8360},{"$f":"N26*(1+'Cad.TÉCNICO'!$K$39%)","v":5.6735894492725807},{"$f":"O26*(1+'Cad.TÉCNICO'!$K$39%)","v":1.7740040258793786},{"$f":"P26*(1+'Cad.TÉCNICO'!$K$39%)","v":1.9280125173032749},3522.87818735562,50954.085983274395,{"$f":"IF(L27>(M27-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12),AF27+AN27+AQ27+Q27,AF27+AN27+AQ27+Q27+(M27-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12-L27)*N27)","v":21250.614078919258},29703.471904355138,{"$f":"M27*(1-'Cad.TÉCNICO'!$AW$2)","v":1086.8},{"$f":"M27*('Cad.TÉCNICO'!$AW$2)","v":7273.2},7043.6992863990299,6673.2,370.4992863990301,-535.07895102876137,2180.3364928033679,{"$f":"O27/(1-'Cad.TÉCNICO'!$E$33)-O27","v":0.72459319366904196},{"$f":"P27/(1-'Cad.TÉCNICO'!$E$33)-P27","v":0.7874980704478165},{"$f":"IF('Cad.TÉCNICO'!$E$42,AB27*X27,0)","v":4835.3552999922504},{"$f":"IF('Cad.TÉCNICO'!$E$41,AC27*X27,0)","v":5255.1321237123693},10090.487423704621,{"$f":"IF('Cad.TÉCNICO'!$E$40,O27*$F$34,O27)","v":2.4985972195484205},{"$f":"IF('Cad.TÉCNICO'!$E$39,P27*$F$34,P27)","v":2.7155105877510919},{"$f":"VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AH27*12+VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AG27*12","v":3128.4646843797077},1,{"$f":"AK26*(1+'Cad.TÉCNICO'!$K$39%)","v":0.85834927034919706},{"$f":"IF('Cad.TÉCNICO'!$E$42,AK27*$E$34,AK27)","v":1.3154778089642865},{"$f":"AL27*AJ27*'Cad.TÉCNICO'!$AW$2*X27","v":7637.2484678590145},7637.2484678590145,{"$f":"AO26*(1+'Cad.TÉCNICO'!$K$39%)","v":14.796088386893604},{"$f":"IF('Cad.TÉCNICO'!$E$38,AO27*$F$34,AO27)","v":20.839561108300853},{"$f":"AP27*'Cad.TÉCNICO'!$K$12*12","v":0}]
[null,2047,{"$f":"C27+D27+E27+F27","v":875801.81803038844},32079.749656703549,null,{"$f":"(D28+C28-$C$4)*('Cad.TÉCNICO'!$K$40/100)","v":83059.341091838272},0,-31.760922166886417,2673.3124713919624,-327.60922166886417,-32.760922166886417,{"$f":"L27*(1-'Cad.TÉCNICO'!$K$10%)","v":8097.9772892534338},{"$f":"'Cad.TÉCNICO'!$C$18*12+'Cad.TÉCNICO'!$K$22*12","v":8360},{"$f":"N27*(1+'Cad.TÉCNICO'!$K$39%)","v":6.1274766052143876},{"$f":"O27*(1+'Cad.TÉCNICO'!$K$39%)","v":1.915924347949729},{"$f":"P27*(1+'Cad.TÉCNICO'!$K$39%)","v":2.0822535186875371},3804.7084423440701,55030.412861936347,{"$f":"IF(L28>(M28-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12),AF28+AN28+AQ28+Q28,AF28+AN28+AQ28+Q28+(M28-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12-L28)*N28)","v":22950.663205232799},32079.749656703549,{"$f":"M28*(1-'Cad.TÉCNICO'!$AW$2)","v":1086.8},{"$f":"M28*('Cad.TÉCNICO'!$AW$2)","v":7273.2},7011.1772892534336,6673.2,337.97728925343381,-501.89863522464657,2016.4151468321552,{"$f":"O28/(1-'Cad.TÉCNICO'!$E$33)-O28","v":0.78256064916256562},{"$f":"P28/(1-'Cad.TÉCNICO'!$E$33)-P28","v":0.85049791608364211},{"$f":"IF('Cad.TÉCNICO'!$E$42,AB28*X28,0)","v":5222.1837239916331},{"$f":"IF('Cad.TÉCNICO'!$E$41,AC28*X28,0)","v":5675.54269360936},10897.726417600992,{"$f":"IF('Cad.TÉCNICO'!$E$40,O28*$F$34,O28)","v":2.6984849971122946},{"$f":"IF('Cad.TÉCNICO'!$E$39,P28*$F$34,P28)","v":2.9327514347711792},{"$f":"VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AH28*12+VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AG28*12","v":3378.7418591300843},1,{"$f":"AK27*(1+'Cad.TÉCNICO'!$K$39%)","v":0.92701721197713294},{"$f":"IF('Cad.TÉCNICO'!$E$42,AK28*$E$34,AK28)","v":1.4207160336814297},{"$f":"AL28*AJ28*'Cad.TÉCNICO'!$AW$2*X28","v":8248.2283452877382},8248.2283452877382,{"$f":"AO27*(1+'Cad.TÉCNICO'!$K$39%)","v":15.979775457845093},{"$f":"IF('Cad.TÉCNICO'!$E$38,AO28*$F$34,AO28)","v":22.506725996964921},{"$f":"AP28*'Cad.TÉCNICO'!$K$12*12","v":0}]
[null,2048,{"$f":"C28+D28+E28+F28","v":990940.90877893032},{"$f":"T29","v":34646.129629239833},null,{"$f":"(D29+C29-$C$4)*('Cad.TÉCNICO'!$K$40/100)","v":93652.833456735301},0,{"$f":"IF(G30=0,K29+1,0)","v":-33.322133619541248},2887.1774691033193,-343.22133619541245,-34.322133619541248,{"$f":"L28*(1-'Cad.TÉCNICO'!$K$10%)","v":8065.5853800964196},{"$f":"'Cad.TÉCNICO'!$C$18*12+'Cad.TÉCNICO'!$K$22*12","v":8360},{"$f":"N28*(1+'Cad.TÉCNICO'!$K$39%)","v":6.6176747336315387},{"$f":"O28*(1+'Cad.TÉCNICO'!$K$39%)","v":2.0691982957857076},{"$f":"P28*(1+'Cad.TÉCNICO'!$K$39%)","v":2.2488338001825401},4109.0851177315953,59432.845890891258,{"$f":"IF(L29>(M29-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12),AF29+AN29+AQ29+Q29,AF29+AN29+AQ29+Q29+(M29-VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*12-L29)*N29)","v":24786.716261651425},34646.129629239833,{"$f":"M29*(1-'Cad.TÉCNICO'!$AW$2)","v":1086.8},{"$f":"M29*('Cad.TÉCNICO'!$AW$2)","v":7273.2},6978.7853800964194,6673.2,305.58538009641961,-468.85104068374858,1853.1494862448262,{"$f":"O29/(1-'Cad.TÉCNICO'!$E$33)-O29","v":0.84516550109557098},{"$f":"P29/(1-'Cad.TÉCNICO'!$E$33)-P29","v":0.9185377493703335},{"$f":"IF('Cad.TÉCNICO'!$E$42,AB29*X29,0)","v":5639.9584219109638},{"$f":"IF('Cad.TÉCNICO'!$E$41,AC29*X29,0)","v":6129.5861090981098},11769.544531009073,{"$f":"IF('Cad.TÉCNICO'!$E$40,O29*$F$34,O29)","v":2.9143637968812786},{"$f":"IF('Cad.TÉCNICO'!$E$39,P29*$F$34,P29)","v":3.1673715495528736},{"$f":"VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AH29*12+VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)*AG29*12","v":3649.0412078604913},1,{"$f":"AK28*(1+'Cad.TÉCNICO'!$K$39%)","v":1.0011785889353035},{"$f":"IF('Cad.TÉCNICO'!$E$42,AK29*$E$34,AK29)","v":1.5343733163759439},{"$f":"AL29*AJ29*'Cad.TÉCNICO'!$AW$2*X29","v":8908.0866129107562},{"$f":"IF(AM29>AI29,AM29,AI29)","v":8908.0866129107562},{"$f":"AO28*(1+'Cad.TÉCNICO'!$K$39%)","v":17.258157494472702},{"$f":"IF('Cad.TÉCNICO'!$E$38,AO29*$F$34,AO29)","v":24.307264076722117},{"$f":"AP29*'Cad.TÉCNICO'!$K$12*12","v":0}]
[null,null,{"$f":"ROUND(C29,2)","v":990940.91}]
[]
[]
[null,2023,0.15,null,"IMPOSTOS","icms"]
[null,2024,{"$f":"C33+15%","v":0.3},null,{"$f":"1/(1-SUM('Cad.TÉCNICO'!E33:E35))","v":1.5325670498084289},{"$f":"1/(1-Financeiro!I3)","v":1.4084507042253522}]
[null,2025,{"$f":"C34+15%","v":0.44999999999999996}]
[null,2026,0.6,null,"tarif min em kwh","ano"]
[null,2027,0.75,null,{"$f":"VLOOKUP('Cad.TÉCNICO'!$S$8,'Cad.TÉCNICO'!$R$5:$T$7,3,)","v":50},{"$f":"E37*12","v":600}]
[null,2028,0.9]
[null,2029]
[null,2030]
[null,2031]
[null,2032]
[null,2033]
[null,2034]
[null,2035]
[null,2036]
[null,2037]
[null,2038]
[null,2039]

{"sheet":"Planilha1","index":6,"n_rows":64,"n_cols":43,"rows_kept":64,"cut":false,"hidden":true,"merged":[]}
[-0.3,"580W"]
[]
[]
[null,"Fluxo de caixa acumulado"]
[null,"Ano","Valor Acumulado","Valor Economia",null,"Aplicação Econ.",2.9495955953801642,null,null,null,null,"Geração Ano a Ano","Consumo","KWH","te","tusd","Ilum. Pública","Sem solar","Com Solar","ECONOMIA","consumo instantaneo","consumo não simultaneo","Injetado","Compensado","Créditos","Venc","acumulo","icms te comp","icms tusd comp","Valor ICMS te comp","Valor ICMS tusd comp","icms compensação","tarifa min TE","tarifa min TUSD","Tarifa Min","Fio B","Fio B s/ imp","Fio B c/ imp","Fio B","Considera fio b?","Tusd-G","Tusd-G + se icms","Tusd-G"]
[null,2023,-15000,5085.4429073239435,null,101.70885814647889,1,0,423.78690894366196,35.395147144561967,3.5395147144561969,8008.7626107348751,7800,"R$ 0,966299",0.30214000000000002,0.32837,600,8137.1322,3051.6892926760565,5085.4429073239435,2418.0000000000005,5382,5590.7626107348751,5382,208.76261073487512,0,208.76261073487512,0.12340929577464793,0.13412295774647892,664.18882985915513,721.84975859154952,1386.0385884507045,0.42554929577464795,0.46249295774647892,1065.6507042253522,0.15,0.14000000000000001,0.21455938697318008,119.5175172413793,1065.6507042253522,2.54,3.5774647887323949,0]
[null,2024,-9812.8482345295761,5136.2973363971832,null,206.46898203735213,1,0,428.02477803309858,22.925888261942539,2.2925888261942542,7976.7275602919353,7800,0.97596199000000006,0.30516140000000003,0.3316537,606.00000000000011,8218.5035220000009,3082.2061856028172,5136.2973363971832,2418.0000000000005,5382,5558.7275602919344,5382,176.72756029193442,0,385.49017102680955,0.12464338873239439,0.13546418732394366,670.83071815774656,729.06825617746483,1399.8989743352113,0.42980478873239442,0.46711788732394371,1076.3072112676059,0.3,0.14140000000000003,0.2167049808429119,241.42538482758621,1076.3072112676059,2.5653999999999999,3.6132394366197187,0]
[null,2025,-4470.0819160950405,5187.6603097611551,null,314.35156787332227,3.0680221830334204,2.0340110915167102,432.30502581342961,10.340110915167104,1.0340110915167104,7944.8206500507677,7800,0.98572160990000002,0.30821301400000001,0.334970237,612.06000000000006,8300.6885572200008,3113.0282474588453,5187.6603097611551,2418.0000000000005,5382,5526.8206500507677,5382,144.82065005076765,0,530.3108210775772,0.12588982261971832,0.13681882919718313,677.53902533932398,736.35893873923965,1413.8979640785637,0.43410283661971838,0.47178906619718314,1087.0702833802818,0.44999999999999996,0.14281400000000002,0.218872030651341,365.75945801379305,1087.0702833802818,2.5910539999999997,3.6493718309859156,0]
[null,2026,1031.9299615394368,5239.5369128587663,null,425.42933748796406,0,0.76365927477134976,436.62807607156384,-2.3634072522865028,-0.23634072522865029,7913.0413674505644,7800,0.99557882599900005,0.31129514414000004,0.33831993936999999,618.18060000000003,8383.695442792201,3144.1585299334342,5239.5369128587663,2418.0000000000005,5382,5495.0413674505635,5382,113.04136745056348,0,643.35218852814069,0.12714872084591555,0.13818701748915496,684.31441559271752,743.72252812663203,1428.0369437193494,0.43844386498591559,0.47650695685915495,1097.9409862140847,0.6,0.14424214000000002,0.22106075095785441,492.55607012524126,1097.9409862140847,2.6169645399999997,3.6858655492957744,0]
[null,2027,6696.8962118861673,5291.9322819873532,null,539.77656987747037,0,-0.51859000191994653,440.99435683227944,-15.185900019199464,-1.5185900019199465,7881.3892019807618,7800,1.00553461425899,0.31440809558140004,0.34170313876370001,624.36240599999996,8467.5323972201222,3175.600115232769,5291.9322819873532,2418.0000000000005,5382,5463.3892019807608,5382,81.389201980760845,0,724.74139050890153,0.12842020805437471,0.13956888766404651,691.15755974864464,751.15975340789839,1442.3173131565432,0.44282830363577474,0.48127202642774652,1108.9203960762256,0.75,0.14568456140000002,0.22327135846743296,621.85203853311714,1108.9203960762256,2.6431341853999997,3.7227242047887321,0]
[null,2028,12528.605063750991,5344.851604807227,null,657.46913337116439,0,-1.8128612706439085,445.40430040060227,-28.128612706439082,-2.8128612706439085,7849.8636451728389,7800,1.0155899604015799,0.31755217653721401,0.345120170151337,630.60603006000008,8552.2077211923224,3207.3561163850959,5344.851604807227,2418.0000000000005,5382,5431.863645172838,5382,49.863645172838005,-208.76261073487512,565.84242494686441,0.1297044101349184,0.14096457654068695,698.06913534613079,758.67135094197715,1456.7404862881081,0.44725658667213247,0.48608474669202401,1120.0096000369876,0.9,0.14714140701400003,0.22550407205210729,753.68467070213808,1120.0096000369876,2.6695655272539995,3.7599514468366193,0]
[null,2029,18530.925801929381,5398.3001208553005,null,778.58451845569368,0,-3.1192802297905651,449.85834340460838,-41.192802297905651,-4.1192802297905651,7818.4641905921471,7800,1.0257458600055958,0.32072769830258618,0.34857137185285036,636.91209036060002,8637.729798404247,3239.4296775489465,5398.3001208553005,2418.0000000000005,5382,5400.4641905921471,5382,18.464190592147133,-176.72756029193442,407.57905524707712,0.13100145423626763,0.14237422230609381,705.04982669959236,766.25806445139688,1471.3078911509892,0.45172915253885382,0.49094559415894423,1131.2096960373576,1,0.14861282108414003,0.22775911277262839,845.80168601017726,1131.2096960373576,2.6962611825265395,3.7975509613049856,0]
[null,2030,24707.810441240374,5455.8199917309739,null,903.27260865942696,0,-4.4344484558555903,454.65166597758116,-54.344484558555898,-5.4344484558555903,7787.1903338297789,7800,1.0360033186056516,0.32393497528561205,0.35205708557137888,643.28121126420592,8724.1070963882885,3268.2871046573146,5455.8199917309739,2418.0000000000005,5382,5369.190333829778,5369.190333829778,-12.809666170222044,-132.01098388054561,262.75840519630947,0.13231146877863031,0.14379796452915478,710.40545922104229,772.07864117433508,1482.4841003953775,0.45624644406424236,0.49585505010053366,1142.5217929977312,1,0.15009894929498144,0.23003670390035466,852.22648443541436,1142.5217929977312,2.7232237943518047,3.835526470918035,0]
[null,2031,31066.903041630772,5519.0646631572226,null,1031.7193540957599,0,-5.754819145139435,459.92205526310187,-67.548191451394345,-6.754819145139435,7756.0415724944596,7800,1.0463633517917081,0.32717432503846816,0.35557765642709266,649.71402337684799,8811.348167352171,3292.2835041949484,5519.0646631572226,2418.0000000000005,5382,5338.0415724944596,5338.0415724944596,-43.958427505540385,-69.082939945023099,149.71703774574598,0.1336345834664166,0.14523594417444635,713.34696206671254,775.27550782367916,1488.6224698903916,0.46080890850488476,0.50081360060153901,1153.9470109277086,1,0.15159993878793127,0.23233707093935824,855.75521101906315,1153.9470109277086,2.7504560322953227,3.8738817356272155,0]
[null,2032,37617.687058883756,5582.9935526679292,null,1164.0136122310337,0,-7.0854874799361003,465.24946272232745,-80.854874799360999,-8.0854874799361003,7725.0174062044816,7800,1.0568269853096253,0.33044606828885287,0.35913343299136358,656.21116361061661,8899.461649025694,3316.4680963577648,5582.9935526679292,2418.0000000000005,5382,5307.0174062044807,5307.0174062044807,-74.982593795519279,-6.4066081852415664,68.327835764985139,0.13497092930108079,0.14668830361619078,716.2930711324301,778.47738057773222,1494.7704517101624,0.46541699758993366,0.50582173660755436,1165.4864810369857,1,0.15311593817581057,0.2346604416487518,859.28946338051401,1165.4864810369857,2.777960592618276,3.9126205529834874,0]
[null,2033,44364.694223782717,5647.6138110012998,null,1300.2461606956804,0,-8.4265710882770932,470.6344842501083,-94.265710882770932,-9.4265710882770932,7694.117336579664,7800,1.0673952551627215,0.3337505289717414,0.36272476732127723,662.77327524672262,8988.4562655159498,3340.8424545146504,5647.6138110012998,2418.0000000000005,5382,5276.117336579664,5276.117336579664,-105.88266342033603,0,0,0.1363206385940916,0.14815518665235272,719.24368461989752,781.68414880067428,1500.9278334205719,0.470071167565833,0.51087995397362995,1177.1413458473558,1,0.15464709755756867,0.23700704606523931,862.8291193990774,1177.1413458473558,2.8057401985444588,3.9517467585133224,0]
[null,2034,51312.554195479694,5712.9326622419339,null,1440.5097371544325,0,-9.7781884847933167,476.0777218534945,-107.78188484793316,-10.778188484793317,7663.3408672333453,7800,1.0780692077143488,0.33708803426145884,0.36635201499448999,669.40100799918991,9078.340828171109,3365.4081659291755,5712.9326622419339,2418.0000000000005,5382,5245.3408672333444,5245.3408672333444,-136.6591327666556,0,0,0.1376838449800325,0.14963673851887627,722.19869883158503,784.89569979257158,1507.0943986241566,0.47477187924149133,0.51598875351336626,1188.9127593058292,1,0.15619356853314437,0.23937711652589172,866.3740546756793,1188.9127593058292,2.8337976005299033,3.9912642260984557,0]
[null,2035,58465.996594876058,5778.9574045652344,null,1584.8990799888259,0,-11.140459083229656,481.57978371376953,-121.40459083229655,-12.140459083229656,7632.6875037644122,7800,1.0888498997914924,0.3404589146040734,0.37001553514443491,676.09501807918195,9169.1242364528225,3390.1668318875882,5778.9574045652344,2418.0000000000005,5382,5214.6875037644113,5214.6875037644113,-167.3124962355887,0,0,0.1390606834298328,0.15113310590406498,725.15800814648787,788.11191876303099,1513.2699269095187,0.47951959803390626,0.52114864104849989,1200.8018868988875,1,0.15775550421847581,0.24177088769115065,869.92414250377976,1200.8018868988875,2.8621355765352021,4.0311768683594398,0]
[null,2036,65829.853079430119,5845.6954109893431,null,1733.5109698083893,0,-12.513503209012843,487.14128424911195,-135.13503209012842,-13.513503209012843,7602.1567537493547,7800,1.0997383987894074,0.34386350375011415,0.37371569049587927,682.85596825997379,9260.8154788173506,3415.1200678280079,5845.6954109893431,2418.0000000000005,5382,5184.1567537493538,5184.1567537493538,-197.84324625064619,0,0,0.14045129026413117,0.15264443696310559,728.12150499560641,791.33268880455137,1519.4541938001578,0.48431479401424532,0.52636012745898497,1212.8099057678764,1,0.15933305926066058,0.24418859656806216,873.47925383995801,1212.8099057678764,2.8907569323005542,4.0714886370430348,0]
[null,2037,73409.059460227843,5913.1541301346688,null,1886.4442718072503,0,-13.897442111874597,492.76284417788906,-148.97442111874597,-14.897442111874597,7571.7481267343574,7800,1.1107357827773015,0.34730213878761529,0.37745284740083807,689.68452794257348,9353.4236336055255,3440.2695034708568,5913.1541301346688,2418.0000000000005,5382,5153.7481267343574,5153.7481267343574,-228.25187326564264,0,0,0.14185580316677249,0.15417088133273671,731.08907983715142,794.55789086557672,1525.6469707027281,0.48915794195438778,0.53162372873357477,1224.9380048255553,1,0.16092638985326718,0.24663048253374278,877.03925727416856,1224.9380048255553,2.9196645016235596,4.1122035234134646,0]
[null,2038,81208.65786216977,5981.3410869910576,null,2043.7999789832165,0,-15.292397978532037,498.44509058258814,-162.92397978532037,-16.292397978532037,7541.4611342274202,7800,1.1218431406050744,0.35077516017549143,0.38122737587484645,696.58137322199923,9446.9578699415797,3465.6167829505221,5981.3410869910576,2418.0000000000005,5382,5123.4611342274202,5123.4611342274202,-258.53886577257981,0,0,0.14327436119844017,0.15571259014606409,734.06062113146936,797.78740372324296,1531.8480248547123,0.49404952137393165,0.53693996602091054,1237.1873848738105,1,0.16253565375179985,0.2490967873590802,880.60401899965996,1237.1873848738105,2.9488611466397954,4.1533255586475999,0]
[null,2039,89233.798928144039,6050.2638836927199,null,2205.6812562367354,0,-16.698493945427266,504.18865697439333,-176.98493945427265,-17.698493945427266,7511.2952896905108,7800,1.1330615720111252,0.35428291177724636,0.38503964963359494,703.54718695421934,9541.4274486409959,3491.1635649482764,6050.2638836927199,2418.0000000000005,5382,5093.2952896905099,5093.2952896905099,-288.70471030949011,0,0,0.14470710481042459,0.15726971604752471,737.03601531568654,801.02110395582156,1538.0571192715081,0.49899001658767095,0.54230936568111965,1249.5592587225487,1,0.16416101028931784,0.25158775523267102,884.17340278255676,1249.5592587225487,2.9783497581061935,4.1948588142340757,0]
[null,2040,97489.744068073502,6119.9302003009543,null,2372.1934853674893,0,-18.115854111528137,509.99418335841284,-191.15854111528137,-19.115854111528137,7481.250108531749,7800,1.1443921877312364,0.35782574089501884,0.38889004612993089,710.58265882376145,9636.8417231274052,3516.9115228264513,6119.9302003009543,2418.0000000000005,5382,5063.250108531749,5063.250108531749,-318.74989146825101,0,0,0.14615417585852886,0.15884241320800002,740.0151467780646,804.25886591485107,1544.2740126929157,0.5039799167535477,0.54773245933793091,1262.0548513097742,1,0.16580262039221103,0.2541036327849977,887.7472699310963,1262.0548513097742,3.0081332556872553,4.2368074023764164,0]
[null,2041,105981.86775374194,6190.347795594791,null,2543.4443109867348,0,-19.544603551192004,515.86231629956592,-205.44603551192003,-20.544603551192004,7451.3251080976215,7800,1.1558361096085488,0.36140399830396902,0.39277894659123019,717.68848541199907,9733.2101403586803,3542.8623447638897,6190.347795594791,2418.0000000000005,5382,5033.3251080976206,5033.3251080976206,-348.67489190237939,0,0,0.14761571761711417,0.16043083734007996,742.99789783206904,807.50056169694972,1550.4984595290189,0.50901971592108319,0.55320978393131015,1274.6753998228719,1,0.16746064659613313,0.25664466911284767,891.32547926452037,1274.6753998228719,3.038214588244128,4.279175476400181,0]
[null,2042,114715.65986032346,6261.5245078695752,null,2719.5436873638605,0,-20.98486832709456,521.79370898913123,-219.84868327094557,-21.98486832709456,7421.5198076652314,7800,1.1673944707046342,0.36501803828700874,0.39670673605714252,724.86537026611904,9830.5422417622667,3569.017733892691,6261.5245078695752,2418.0000000000005,5382,5003.5198076652305,5003.5198076652305,-378.48019233476953,0,0,0.14909187479328534,0.16203514571348082,745.98414869014766,810.74606111532319,1556.7302098054708,0.51410991308029408,0.55874188177062334,1287.4221538211009,1,0.16913525306209445,0.25921111580397616,894.90788708161824,1287.4221538211009,3.0685967341265692,4.3219672311641819,0]
[null,2043,123696.72805555689,6333.4682557436499,null,2900.6039262260106,0,-22.436775503225366,527.78902131197083,-234.36775503225365,-23.436775503225366,7391.8337284345707,7800,1.1790684154116806,0.36866821866987881,0.40067380341771397,732.1140239687802,9928.8476641798879,3595.379408436238,6333.4682557436499,2418.0000000000005,5382,4973.8337284345707,4973.8337284345707,-408.16627156542927,0,0,0.15058279354121812,0.16365549717061556,748.97377743721006,813.99523167093616,1562.9690091081461,0.51925101221109693,0.56432930058832953,1300.2963753593117,1,0.1708266055927154,0.26180322696201591,898.49434712891298,1300.2963753593117,3.099282701467835,4.3651869034758244,0]
[null,2044,132930.80023752654,6406.1870389731266,null,3086.7397455299933,0,-23.900453157952356,533.84891991442726,-249.00453157952353,-24.900453157952356,7362.266393520832,7800,1.1908590995657975,0.37235490085657758,0.40468054145189114,739.43516420846811,10028.136140821687,3621.949101848561,6406.1870389731266,2418.0000000000005,5382,4944.2663935208311,4944.2663935208311,-437.73360647916888,0,0,0.15208862147663033,0.16529205214232179,751.96666000381379,817.2479385233745,1569.2145985271882,0.5244435223332079,0.56997259359421293,1313.299339112905,1,0.17253487164864256,0.26442125923163606,902.08471056849214,1313.299339112905,3.1302755284825134,4.4088387725105829,0]
[null,2045,142423.72702202963,6479.6889392749035,null,3278.0683192260908,0,-25.376030397156804,539.97407827290863,-263.76030397156802,-26.376030397156804,7332.8173279467483,7800,1.2027676905614555,0.37607844986514333,0.40872734686641005,746.82951585055275,10128.417502229906,3648.7285629550024,6479.6889392749035,2418.0000000000005,5382,4914.8173279467483,4914.8173279467483,-467.18267205325174,0,0,0.15360950769139664,0.16694497266374503,754.96267013904549,820.50404446137031,1575.4667146004158,0.52968795755653997,0.57567231953015507,1326.4323325040341,1,0.17426022036512898,0.26706547182395241,905.67882594547837,1326.4323325040341,3.1615782837673385,4.4529271602356886,0]
[null,2046,152181.48428053063,6553.9821211579729,null,3474.7093280337722,0,-26.863637367440887,546.16517676316437,-278.63637367440884,-27.863637367440887,7303.4860586349614,7800,1.21479536746707,0.37983923436379474,0.41281462033507416,754.29781100905814,10229.701677252204,3675.7195560942309,6553.9821211579729,2418.0000000000005,5382,4885.4860586349605,4885.4860586349605,-496.5139413650395,0,0,0.15514560276831058,0.16861442239038243,757.96167938309884,823.76340987299989,1581.7250892560987,0.53498483713210532,0.58142904272545659,1339.6966558290742,1,0.17600282256878028,0.26973612654219198,909.27653915513133,1339.6966558290742,3.1931940666050118,4.497456431838045,0]
[null,2047,162210.17572972237,6629.0748327631145,null,3676.7850112497099,0,-28.363405269409572,552.42290273025958,-293.63405269409571,-29.363405269409572,7274.2721144004217,7800,1.2269433211417407,0.38363762670743268,0.41694276653842488,761.84078911914889,10331.998694024725,3702.9238612616109,6629.0748327631145,2418.0000000000005,5382,4856.2721144004208,4856.2721144004208,-525.72788559957917,0,0,0.15669705879599366,0.17030056661428628,760.96355703954714,827.02589271554973,1587.9894497550968,0.54033468550342634,0.58724333315271116,1353.093622387365,1,0.17776285079446807,0.27243348780761389,912.87769340958403,1353.093622387365,3.2251260072710619,4.5424309961564253,0]
[null,2048,172516.03557373519,6704.9754067110562,null,3884.420219608925,0,-29.875466371028779,558.74795055925472,-308.75466371028779,-30.875466371028779,7245.17502594282,7800,1.2392127543531581,0.38747400297450701,0.42111219420380913,769.45919701034029,10435.318680964974,3730.343274253918,6704.9754067110562,2418.0000000000005,5382,4827.175025942819,4827.175025942819,-554.82497405718095,0,0,0.15826402938395362,0.17200357228042912,763.96817014730141,830.29134848503793,1594.2595186323392,0.54573803235846063,0.59311576648423825,1366.6245586112386,1,0.17954047930241276,0.27515782268569006,916.48212920420417,1366.6245586112386,3.2573772673437724,4.5878553061179899,0]
[null,null,172516.04]
[]
[]
[-0.35,"555w"]
[null,"Fluxo de caixa acumulado"]
[null,"Ano","Valor Acumulado","Valor Economia",null,"Aplicação Econ.",2.9495955953801642,null,null,null,null,"Geração Ano a Ano","Consumo","KWH","te","tusd","Ilum. Pública","Sem solar","Com Solar","ECONOMIA","consumo instantaneo","consumo não simultaneo","Injetado","Compensado","Créditos","Venc","acumulo","icms te comp","icms tusd comp","Valor ICMS te comp","Valor ICMS tusd comp","icms compensação","tarifa min TE","tarifa min TUSD","Tarifa Min","Fio B","Fio B s/ imp","Fio B c/ imp","Fio B","Considera fio b?","Tusd-G","Tusd-G + se icms","Tusd-G"]
[null,2023,-15000,5085.4429073239435,null,101.70885814647889,1,0,423.78690894366196,35.395147144561967,3.5395147144561969,7900.536088968187,7800,"R$ 0,966299",0.30214000000000002,0.32837,600,8137.1322,3051.6892926760565,5085.4429073239435,2418.0000000000005,5382,5482.536088968187,5382,100.53608896818696,0,100.53608896818696,0.12340929577464793,0.13412295774647892,664.18882985915513,721.84975859154952,1386.0385884507045,0.42554929577464795,0.46249295774647892,1065.6507042253522,0.15,0.14000000000000001,0.21455938697318008,119.5175172413793,1065.6507042253522,2.54,3.5774647887323949,0]
[null,2024,-9812.8482345295761,5136.2973363971832,null,206.46898203735213,1,0,428.02477803309858,22.925888261942539,2.2925888261942542,7868.933944612314,7800,0.97596199000000006,0.30516140000000003,0.3316537,606.00000000000011,8218.5035220000009,3082.2061856028172,5136.2973363971832,2418.0000000000005,5382,5450.933944612314,5382,68.933944612314008,0,169.47003358050097,0.12464338873239439,0.13546418732394366,670.83071815774656,729.06825617746483,1399.8989743352113,0.42980478873239442,0.46711788732394371,1076.3072112676059,0.3,0.14140000000000003,0.2167049808429119,241.42538482758621,1076.3072112676059,2.5653999999999999,3.6132394366197187,0]
[null,2025,-4470.0819160950405,5187.6603097611551,null,314.35156787332227,3.0680221830334204,2.0340110915167102,432.30502581342961,10.340110915167104,1.0340110915167104,7837.4582088338648,7800,0.98572160990000002,0.30821301400000001,0.334970237,612.06000000000006,8300.6885572200008,3113.0282474588453,5187.6603097611551,2418.0000000000005,5382,5419.4582088338648,5382,37.458208833864774,0,206.92824241436574,0.12588982261971832,0.13681882919718313,677.53902533932398,736.35893873923965,1413.8979640785637,0.43410283661971838,0.47178906619718314,1087.0702833802818,0.44999999999999996,0.14281400000000002,0.218872030651341,365.75945801379305,1087.0702833802818,2.5910539999999997,3.6493718309859156,0]
[null,2026,1031.9299615394368,5239.5369128587663,null,425.42933748796406,0,0.76365927477134976,436.62807607156384,-2.3634072522865028,-0.23634072522865029,7806.1083759985295,7800,0.99557882599900005,0.31129514414000004,0.33831993936999999,618.18060000000003,8383.695442792201,3144.1585299334342,5239.5369128587663,2418.0000000000005,5382,5388.1083759985286,5382,6.1083759985285724,0,213.03661841289431,0.12714872084591555,0.13818701748915496,684.31441559271752,743.72252812663203,1428.0369437193494,0.43844386498591559,0.47650695685915495,1097.9409862140847,0.6,0.14424214000000002,0.22106075095785441,492.55607012524126,1097.9409862140847,2.6169645399999997,3.6858655492957744,0]
[null,2027,6696.8962118861673,5298.6631115262553,null,539.9111864682485,0,-0.51666095487029184,441.55525929385459,-15.166609548702917,-1.5166609548702918,7774.8839424945354,7800,1.00553461425899,0.31440809558140004,0.34170313876370001,624.36240599999996,8467.5323972201222,3168.8692856938669,5298.6631115262553,2418.0000000000005,5382,5356.8839424945345,5356.8839424945345,-25.116057505465506,0,187.92056090742881,0.12842020805437471,0.13956888766404651,687.93215041828716,747.65433319935426,1435.5864836176415,0.44282830363577474,0.48127202642774652,1108.9203960762256,0.75,0.14568456140000002,0.22327135846743296,618.95005570894614,1108.9203960762256,2.6431341853999997,3.7227242047887321,0]
[null,2028,12535.470509880672,5360.0674224744589,null,657.91075864710263,0,-1.8064133202474633,446.67228520620489,-28.064133202474629,-2.8064133202474633,7743.7844067245569,7800,1.0155899604015799,0.31755217653721401,0.345120170151337,630.60603006000008,8552.2077211923224,3192.1402987178635,5360.0674224744589,2418.0000000000005,5382,5325.7844067245569,5325.7844067245569,-56.215593275443098,-44.320495692743862,87.384471939241848,0.1297044101349184,0.14096457654068695,690.777724979955,750.74694364092079,1441.5246686208757,0.44725658667213247,0.48608474669202401,1120.0096000369876,0.9,0.14714140701400003,0.22550407205210729,745.81234983515037,1120.0096000369876,2.6695655272539995,3.7599514468366193,0]
[null,2029,18553.448691002235,5422.1359459039513,null,779.51169273812388,0,-3.1061564393312011,451.84466215866263,-41.061564393312011,-4.1061564393312011,7712.8092690976582,7800,1.0257458600055958,0.32072769830258618,0.34857137185285036,636.91209036060002,8637.729798404247,3215.5938525002957,5422.1359459039513,2418.0000000000005,5382,5294.8092690976573,5294.8092690976573,-87.190730902342693,0,0.19374103689915501,0.13100145423626763,0.14237422230609381,693.6277141554624,753.84435194687592,1447.4720661023384,0.45172915253885382,0.49094559415894423,1131.2096960373576,1,0.14861282108414003,0.22775911277262839,832.0993323866802,1131.2096960373576,2.6962611825265395,3.7975509613049856,0]
[null,2030,24755.096329644311,5484.8756229489954,null,904.7994390518661,0,-4.4160053276835107,457.07296857908295,-54.160053276835107,-5.4160053276835107,7681.9580320212672,7800,1.0360033186056516,0.32393497528561205,0.35205708557137888,643.28121126420592,8724.1070963882885,3239.2314734392926,5484.8756229489954,2418.0000000000005,5382,5263.9580320212663,5263.9580320212663,-118.04196797873374,0,0,0.13231146877863031,0.14379796452915478,696.482018805802,756.9464503715534,1453.4284691773555,0.45624644406424236,0.49585505010053366,1142.5217929977312,1,0.15009894929498144,0.23003670390035466,835.52345305761901,1142.5217929977312,2.7232237943518047,3.835526470918035,0]
[null,2031,31144.771391645172,5548.2934659373041,null,1033.8612971516495,0,-5.7360758581756919,462.35778882810865,-67.360758581756912,-6.7360758581756919,7651.2301998931816,7800,1.0463633517917081,0.32717432503846816,0.35557765642709266,649.71402337684799,8811.348167352171,3263.0547014148669,5548.2934659373041,2418.0000000000005,5382,5233.2301998931816,5233.2301998931816,-148.76980010681837,0,0,0.1336345834664166,0.14523594417444635,699.34053794659746,760.05312916371281,1459.3936671103102,0.46080890850488476,0.50081360060153901,1153.9470109277086,1,0.15159993878793127,0.23233707093935824,838.95262957425598,1153.9470109277086,2.7504560322953227,3.8738817356272155,0]
[null,2032,37726.926154734123,5612.3965591125798,null,1166.7864542769341,0,-7.0664847732782636,467.69971325938167,-80.664847732782633,-8.0664847732782636,7620.6252790936087,7800,1.0568269853096253,0.33044606828885287,0.35913343299136358,656.21116361061661,8899.461649025694,3287.0650899131142,5612.3965591125798,2418.0000000000005,5382,5202.6252790936087,5202.6252790936087,-179.3747209063913,0,0,0.13497092930108079,0.14668830361619078,702.20316872455919,763.16427654095264,1465.3674452655118,0.46541699758993366,0.50582173660755436,1165.4864810369857,1,0.15311593817581057,0.2346604416487518,842.38673855029595,1165.4864810369857,2.777960592618276,3.9126205529834874,0]
[null,2033,44506.109168123636,5677.1920593643608,null,1303.6660245497599,0,-8.4073496974009441,473.09933828036338,-94.073496974009444,-9.4073496974009441,7590.1427779772339,7800,1.0673952551627215,0.3337505289717414,0.36272476732127723,662.77327524672262,8988.4562655159498,3311.264206151589,5677.1920593643608,2418.0000000000005,5382,5172.142777977233,5172.142777977233,-209.85722202276702,0,0,0.1363206385940916,0.14815518665235272,705.06980639367532,766.27977866383503,1471.3495850575105,0.470071167565833,0.51087995397362995,1177.1413458473558,1,0.15464709755756867,0.23700704606523931,845.82565432887088,1177.1413458473558,2.8057401985444588,3.9517467585133224,0]
[null,2034,51486.967252037757,5742.6871969652384,null,1444.59308898006,0,-9.7587891492846186,478.55726641376987,-107.58789149284618,-10.758789149284619,7559.782206865325,7800,1.0780692077143488,0.33708803426145884,0.36635201499448999,669.40100799918991,9078.340828171109,3335.6536312058711,5742.6871969652384,2418.0000000000005,5382,5141.782206865324,5141.782206865324,-240.21779313467596,0,0,0.1376838449800325,0.14963673851887627,707.94034429113469,769.399519609717,1477.3398639008517,0.47477187924149133,0.51598875351336626,1188.9127593058292,1,0.15619356853314437,0.23937711652589172,849.2692489536546,1188.9127593058292,2.8337976005299033,3.9912642260984557,0]
[null,2035,58674.24753798305,5808.8892763154909,null,1589.6627362859708,0,-11.120922554447331,484.07410635962424,-121.2092255444733,-12.120922554447331,7529.5430780378638,7800,1.0888498997914924,0.3404589146040734,0.37001553514443491,676.09501807918195,9169.1242364528225,3360.2349601373321,5808.8892763154909,2418.0000000000005,5382,5111.5430780378629,5111.5430780378629,-270.45692196213713,0,0,0.1390606834298328,0.15113310590406498,710.81467381297637,772.52338134628656,1483.3380551592629,0.47951959803390626,0.52114864104849989,1200.8018868988875,1,0.15775550421847581,0.24177088769115065,852.71739213965168,1200.8018868988875,2.8621355765352021,4.0311768683594398,0]
[null,2036,66072.799550584517,5875.8056766952304,null,1738.9721045455951,0,-12.493870257686186,489.65047305793587,-134.93870257686186,-13.493870257686186,7499.4249057257121,7800,1.0997383987894074,0.34386350375011415,0.37371569049587927,682.85596825997379,9260.8154788173506,3385.0098021221206,5875.8056766952304,2418.0000000000005,5382,5081.4249057257111,5081.4249057257111,-300.57509427428886,0,0,0.14045129026413117,0.15264443696310559,713.69268438946722,775.65124370480305,1489.3439280942703,0.48431479401424532,0.52636012745898497,1212.8099057678764,1,0.15933305926066058,0.24418859656806216,856.16995124365963,1212.8099057678764,2.8907569323005542,4.0714886370430348,0]
[null,2037,73687.577331825349,5943.4438530241632,null,1892.6204236969902,0,-13.87775353563703,495.2869877520136,-148.77753535637029,-14.87775353563703,7469.4272061028096,7800,1.1107357827773015,0.34730213878761529,0.37745284740083807,689.68452794257348,9353.4236336055255,3409.9797805813623,5943.4438530241632,2418.0000000000005,5382,5051.4272061028096,5051.4272061028096,-330.57279389719042,0,0,0.14185580316677249,0.15417088133273671,716.57426346019963,778.78298435303395,1495.3572478132337,0.48915794195438778,0.53162372873357477,1224.9380048255553,1,0.16092638985326718,0.24663048253374278,859.62679123439625,1224.9380048255553,2.9196645016235596,4.1122035234134646,0]
[null,2038,81523.641608546503,6011.8113366289735,null,2050.7090589035097,0,-15.272694609393962,500.98427805241448,-162.7269460939396,-16.272694609393962,7439.5494972783981,7800,1.1218431406050744,0.35077516017549143,0.38122737587484645,696.58137322199923,9446.9578699415797,3435.1465333126062,6011.8113366289735,2418.0000000000005,5382,5021.5494972783981,5021.5494972783981,-360.45050272160188,0,0,0.14327436119844017,0.15571259014606409,719.45929644891089,781.9184787678854,1501.3777752167962,0.49404952137393165,0.53693996602091054,1237.1873848738105,1,0.16253565375179985,0.2490967873590802,863.0877746622906,1237.1873848738105,2.9488611466397954,4.1533255586475999,0]
[null,2039,89586.162004078986,6080.9157360184781,null,2213.3415548019493,0,-16.678816657190417,506.74297800153983,-176.78816657190416,-17.678816657190417,7409.7912992892843,7800,1.1330615720111252,0.35428291177724636,0.38503964963359494,703.54718695421934,9541.4274486409959,3460.5117126225182,6080.9157360184781,2418.0000000000005,5382,4991.7912992892834,4991.7912992892834,-390.20870071071658,0,0,0.14470710481042459,0.15726971604752471,722.34766673801994,785.05760020773005,1507.4052669457501,0.49899001658767095,0.54230936568111965,1249.5592587225487,1,0.16416101028931784,0.25158775523267102,866.55276162893654,1249.5592587225487,2.9783497581061935,4.1948588142340757,0]
[null,2040,97880.419294899417,6150.7647376665736,null,2380.6236806513198,0,-18.096243827143837,512.56372813888117,-190.96243827143837,-19.096243827143837,7380.1521340921272,7800,1.1443921877312364,0.35782574089501884,0.38889004612993089,710.58265882376145,9636.8417231274052,3486.0769854608311,6150.7647376665736,2418.0000000000005,5382,4962.1521340921263,4962.1521340921263,-419.84786590787371,0,0,0.14615417585852886,0.15884241320800002,725.23925564287492,788.20021968442063,1513.4394753272954,0.5039799167535477,0.54773245933793091,1262.0548513097742,1,0.16580262039221103,0.2541036327849977,870.02160975620041,1262.0548513097742,3.0081332556872553,4.2368074023764164,0]
[null,2041,106411.80771321731,6221.3661068031088,null,2552.6634764004084,0,-19.525101250065688,518.44717556692569,-205.25101250065686,-20.525101250065688,7350.6315255557583,7800,1.1558361096085488,0.36140399830396902,0.39277894659123019,717.68848541199907,9733.2101403586803,3511.8440335555711,6221.3661068031088,2418.0000000000005,5382,4932.6315255557583,4932.6315255557583,-449.36847444424166,0,0,0.14761571761711417,0.16043083734007996,728.13394238571391,791.3462059349863,1519.4801483207002,0.50901971592108319,0.55320978393131015,1274.6753998228719,1,0.16746064659613313,0.25664466911284767,873.49417415498237,1274.6753998228719,3.038214588244128,4.279175476400181,0]
[null,2042,115185.83729642082,6292.7276882126962,null,2729.5712996926704,0,-20.965515052338784,524.39397401772464,-219.65515052338782,-21.965515052338784,7321.2289994535349,7800,1.1673944707046342,0.36501803828700874,0.39670673605714252,724.86537026611904,9830.5422417622667,3537.8145535495705,6292.7276882126962,2418.0000000000005,5382,4903.2289994535349,4903.2289994535349,-478.77100054646507,0,0,0.14909187479328534,0.16203514571348082,731.03160406933216,794.49542539301831,1525.5270294623506,0.51410991308029408,0.55874188177062334,1287.4221538211009,1,0.16913525306209445,0.25921111580397616,876.97030739362731,1287.4221538211009,3.0685967341265692,4.3219672311641819,0]
[null,2043,124208.13628432619,6364.8574070416153,null,2911.4598738273558,0,-22.417612368863697,530.40478392013461,-234.17612368863695,-23.417612368863697,7291.9440834557208,7800,1.1790684154116806,0.36866821866987881,0.40067380341771397,732.1140239687802,9928.8476641798879,3563.9902571382727,6364.8574070416153,2418.0000000000005,5382,4873.9440834557208,4873.9440834557208,-508.05591654427917,0,0,0.15058279354121812,0.16365549717061556,733.93211565045442,797.64774215972614,1531.5798578101806,0.51925101221109693,0.56432930058832953,1300.2963753593117,1,0.1708266055927154,0.26180322696201591,880.44985946598149,1300.2963753593117,3.099282701467835,4.3651869034758244,0]
[null,2044,133484.45356519517,6437.7632696128276,null,3098.44433669616,0,-23.881521356076153,536.48027246773563,-248.81521356076152,-24.881521356076153,7262.7763071218978,7800,1.1908590995657975,0.37235490085657758,0.40468054145189114,739.43516420846811,10028.136140821687,3590.37287120886,6437.7632696128276,2418.0000000000005,5382,4844.7763071218978,4844.7763071218978,-537.22369287810216,0,0,0.15208862147663033,0.16529205214232179,736.83534991280919,800.80301797467791,1537.6383678874872,0.5244435223332079,0.56997259359421293,1313.299339112905,1,0.17253487164864256,0.26442125923163606,883.93267775908964,1313.299339112905,3.1302755284825134,4.4088387725105829,0]
[null,2045,143020.66117150415,6511.453364249217,null,3290.6422907150677,0,-25.357371205037211,542.62111368743479,-263.57371205037208,-26.357371205037211,7233.7252018934105,7800,1.2027676905614555,0.37607844986514333,0.40872734686641005,746.82951585055275,10128.417502229906,3616.964137980689,6511.453364249217,2418.0000000000005,5382,4815.7252018934105,4815.7252018934105,-566.27479810658951,0,0,0.15360950769139664,0.16694497266374503,739.74117743989848,803.96111218620342,1543.7022896261019,0.52968795755653997,0.57567231953015507,1326.4323325040341,1,0.17426022036512898,0.26706547182395241,887.41860702053179,1326.4323325040341,3.1615782837673385,4.4529271602356886,0]
[null,2046,152822.75682646845,6585.9358621051333,null,3488.1738537714718,0,-26.84529215459807,548.82798850876111,-278.4529215459807,-27.84529215459807,7204.7903010858372,7800,1.21479536746707,0.37983923436379474,0.41281462033507416,754.29781100905814,10229.701677252204,3643.7658151470705,6585.9358621051333,2418.0000000000005,5382,4786.7903010858372,4786.7903010858372,-595.2096989141628,0,0,0.15514560276831058,0.16861442239038243,742.6494665874651,807.1218817214733,1549.7713483089383,0.53498483713210532,0.58142904272545659,1339.6966558290742,1,0.17600282256878028,0.26973612654219198,890.90748932539225,1339.6966558290742,3.1931940666050118,4.497456431838045,0]
[null,2047,162896.86654234506,6661.2190180063208,null,3691.1617112070276,0,-28.345415504641284,555.1015848338601,-293.45415504641284,-29.345415504641284,7175.9711398814934,7800,1.2269433211417407,0.38363762670743268,0.41694276653842488,761.84078911914889,10331.998694024725,3670.7796760184046,6661.2190180063208,2418.0000000000005,5382,4757.9711398814925,4757.9711398814925,-624.02886011850751,0,0,0.15669705879599366,0.17030056661428628,745.56008345565124,810.28518105623971,1555.8452645118909,0.54033468550342634,0.58724333315271116,1353.093622387365,1,0.17776285079446807,0.27243348780761389,894.39916404285952,1353.093622387365,3.2251260072710619,4.5424309961564253,0]
[null,2048,173249.24727155842,6737.3111712983118,null,3899.7311688571349,0,-29.857873629400288,561.44259760819261,-308.57873629400285,-30.857873629400288,7147.2672553219672,7800,1.2392127543531581,0.38747400297450701,0.42111219420380913,769.45919701034029,10435.318680964974,3698.0075096666628,6737.3111712983118,2418.0000000000005,5382,4729.2672553219672,4729.2672553219672,-652.73274467803276,0,0,0.15826402938395362,0.17200357228042912,748.47289186084549,813.45086218423864,1561.923754045084,0.54573803235846063,0.59311576648423825,1366.6245586112386,1,0.17954047930241276,0.27515782268569006,897.8934678024541,1366.6245586112386,3.2573772673437724,4.5878553061179899,0]
[null,null,173249.25]

{"sheet":"PEDIDO DE COMPRA","index":7,"n_rows":46,"n_cols":18,"rows_kept":46,"cut":false,"hidden":false,"merged":[[110,0,110,2],[111,0,111,2],[112,0,112,2],[113,0,113,2],[114,0,114,2],[105,0,105,2],[106,0,106,2],[107,0,107,2],[108,0,108,2],[109,0,109,2],[145,0,145,2],[146,0,146,2],[147,0,147,2],[148,0,148,2],[123,0,123,2],[124,0,124,2],[115,0,115,2],[116,0,116,2],[117,0,117,2],[118,0,118,2],[119,0,119,2],[0,0,0,6],[140,0,140,2],[141,0,141,2],[142,0,142,2],[143,0,143,2],[144,0,144,2],[135,0,135,2],[136,0,136,2],[137,0,137,2],[138,0,138,2],[139,0,139,2],[130,0,130,2],[131,0,131,2],[132,0,132,2],[133,0,133,2],[134,0,134,2],[125,0,125,2],[126,0,126,2],[127,0,127,2],[128,0,128,2],[129,0,129,2],[120,0,120,2],[121,0,121,2],[122,0,122,2],[102,0,102,2],[103,0,103,2],[104,0,104,2],[95,0,95,2],[96,0,96,2],[97,0,97,2],[98,0,98,2],[99,0,99,2],[90,0,90,2],[91,0,91,2],[92,0,92,2],[93,0,93,2],[94,0,94,2],[100,0,100,2],[101,0,101,2],[85,0,85,2],[86,0,86,2],[87,0,87,2],[88,0,88,2],[89,0,89,2],[80,0,80,2],[81,0,81,2],[82,0,82,2],[83,0,83,2],[84,0,84,2],[75,0,75,2],[76,0,76,2],[77,0,77,2],[78,0,78,2],[79,0,79,2],[70,0,70,2],[71,0,71,2],[72,0,72,2],[73,0,73,2],[74,0,74,2],[65,0,65,2],[66,0,66,2],[67,0,67,2],[68,0,68,2],[69,0,69,2],[60,0,60,2],[61,0,61,2],[62,0,62,2],[63,0,63,2],[64,0,64,2],[55,0,55,2],[56,0,56,2],[57,0,57,2],[58,0,58,2],[59,0,59,2],[50,0,50,2],[51,0,51,2],[52,0,52,2],[53,0,53,2],[54,0,54,2],[1,12,2,14],[7,8,8,11],[7,12,8,14],[13,8,14,11],[13,12,14,14],[1,8,2,11],[1,4,1,5],[2,4,2,5],[6,4,6,5],[7,4,7,5],[11,4,11,5],[3,4,3,5],[4,4,4,5],[5,4,5,5],[8,4,8,5],[12,4,12,5],[13,4,13,5],[10,8,11,11],[9,4,9,5],[10,4,10,5],[14,4,14,5],[46,0,46,2],[47,0,47,2],[48,0,48,2],[49,0,49,2],[16,12,17,14],[43,0,43,2],[44,0,44,2],[15,4,15,5],[18,4,18,5],[19,4,19,5],[20,4,20,5],[24,4,24,5],[16,4,16,5],[17,4,17,5],[24,8,25,11],[25,4,25,5],[26,4,26,5],[27,4,27,5],[28,4,28,5],[21,4,21,5],[22,4,22,5],[23,4,23,5],[19,8,20,11],[16,8,17,11],[41,0,41,1],[29,4,29,5],[30,4,30,5],[32,0,32,5],[33,0,33,5],[4,8,5,11],[4,12,5,14],[22,8,23,11],[22,12,23,14],[19,12,20,14],[10,12,11,14],[34,0,40,5],[41,4,41,5],[31,4,31,5]]}
[{"$f":"\"PEDIDO DE COMPRA SITEMA \"&'Cad.TÉCNICO'!I24&\" kWp ESTRUTURA \"&'Cad.TÉCNICO'!T18","v":"PEDIDO DE COMPRA SITEMA 6,38 kWp ESTRUTURA FIBROCIMENTO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M2+M5","v":0}]
["CÓDIGO","PRODUTO","UNIDADE","QUANT","VALOR UN. ",null,"VALOR TOTAL",null,"COMISSÃO DO CREDENCIADO"]
[null,{"$f":"\"GERADOR VERTYS \"&P.ECON!J141&\"KWP\"","v":"GERADOR VERTYS 6,38KWP"},"PÇ",1,15000,null,{"$f":"D3*E3","v":15000},null,null,null,null,null,null,null,null,null,{"$f":"M14/0.8706","v":0}]
[null,{"$f":"\"PAINEL \"&'Cad.TÉCNICO'!AJ7&\"W VERTYS\"","v":"PAINEL 580W VERTYS"},"PÇ",{"$f":"'Cad.TÉCNICO'!AO14","v":11},null,null,{"$f":"D4*E4","v":0}]
[null,{"$f":"\"INVERSOR VERTYS \" &'Cad.TÉCNICO'!AG81","v":"INVERSOR VERTYS 6kW"},"PÇ",{"$f":"'Cad.TÉCNICO'!$U$25","v":1},null,null,0,null,"GASTOS ADICIONAIS"]
[null,"CONECTOR MC4","PAR",1,null,null,0]
[null,"STRING BOX CC","PÇ",1,null,null,{"$f":"D7*E7","v":0}]
[null,"CABO SOLAR FOTOVOLTAICO VERMELHO","m",25,null,null,0,null,"VALOR TOTAL DA NOTA A SER EMITIDA PELA VERTYS PARA O CLIENTE",null,null,null,{"$f":"O29","v":15000}]
[null,"CABO SOLAR FOTOVOLTAICO PRETO","m",25,null,null,0,null,null,null,null,null,null,null,null,{"$f":"M8","v":15000}]
[null,{"$f":"\"ESTRUTURA VERTYS \"&'Cad.TÉCNICO'!T18","v":"ESTRUTURA VERTYS FIBROCIMENTO"},"PÇ",1,null,null,0]
[null,"MÃO DE OBRA ",null,1,null,null,0,null,"IMPOSTO SOBRE A DIFERENÇA DA NOTA",null,null,null,{"$f":"(M8-G42)*12.94%","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,"VALOR REPASSADO AO CREDENCIADO",null,null,null,{"$f":"M2+M5","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,"VALOR TOTAL DA NOTA A SER EMITIDA PELO CREDENCIADO PARA A VERTYS",null,null,null,{"$f":"M14","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I28<=5,\"500,00\",IF(I28<=10,L37,IF(I28<=20,L38,IF(I28<=30,L39,IF(I28<=40,L40,IF(I28<49.9,L41,IF(I28>=50,L42)))))))+I30","v":790.8}]
[null,null,null,null,null,null,0,null,"VALOR TOTAL DO PROJETO ELÉTRICO",null,null,null,{"$f":"P20","v":"0"},null,null,{"$f":"IF(K29=FALSE,\"0\",P21)","v":"0"}]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"R19+Q26+100","v":1090.8},null,{"$f":"P20/0.8706","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,"VALOR DO PROJETO EXECUÇÃO DE OBRA",null,null,null,{"$f":"Q26","v":200}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(G3:G41)+Q3","v":15000},null,{"$f":"IF(Q27=FALSE,\"0\",Q28)","v":200}]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,0,null,{"$f":"'Cad.TÉCNICO'!I24","v":6.38},null,null,null,null,null,null,null,200]
[null,null,null,null,null,null,0,null,null,null,false,110,5,null,{"$f":"IF(K29=FALSE,O26,O26+R21)","v":15000}]
[null,null,null,null,null,null,0,null,89,null,null,100,10]
[null,null,null,null,null,null,0,null,null,null,null,90,20]
[null,null,null,null,null,null,0,null,null,null,null,80,30]
[null,null,null,null,null,null,null,null,null,null,null,70,40]
["CONDIÇÕES DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,60,50]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"I28","v":6.38}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"I28*L29","v":701.8}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"I28*L30","v":638}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"I28*L31","v":574.20000000000005}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"I28*L32","v":510.4}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"I28*L33","v":446.59999999999997}]
["VALIDADE DO ORÇAMENTO (DIAS)",null,7,null,"TOTAL",null,{"$f":"SUM(G3:G41)","v":15000},null,null,null,null,{"$f":"I28*L34","v":382.8}]
[]
[]
[{"$f":"B3","v":"GERADOR VERTYS 6,38KWP"}]
[{"$f":"B3","v":"GERADOR VERTYS 6,38KWP"}]

{"sheet":"FINANCIAMENTO","index":8,"n_rows":19,"n_cols":8,"rows_kept":19,"cut":false,"hidden":false,"merged":[[11,0,11,1],[12,0,12,1],[18,3,18,4],[2,3,2,4],[3,3,3,4],[13,3,13,4],[15,3,15,4],[6,3,6,4],[7,3,7,4],[4,0,5,1],[13,0,14,1],[5,3,5,4],[3,7,3,8],[1,3,1,4],[2,0,2,1],[3,0,3,1],[12,3,12,4],[12,7,12,8],[5,5,5,6],[1,5,2,6],[6,5,6,6],[1,7,2,8],[3,5,3,6],[4,5,4,6],[8,3,8,4],[8,7,8,8],[8,5,8,6],[4,3,4,4],[18,5,18,6],[18,7,18,8],[17,3,17,4],[10,7,10,8],[11,3,11,4],[11,7,11,8],[17,7,17,8],[17,5,17,6],[10,3,10,6],[15,7,15,8],[16,3,16,4],[15,5,15,6],[16,5,16,6],[16,7,16,8],[14,3,14,4],[12,5,12,6],[13,5,13,6],[14,5,14,6],[13,7,13,8],[14,7,14,8],[4,7,4,8],[5,7,5,8],[6,7,6,8],[11,5,11,6],[7,5,7,6],[7,7,7,8]]}
[]
[null,null,"ENTRADA",null,null,"VALOR FINANCIADO",null,15000]
["BANCO",null,"PRAZO","VALOR  PARCELA"]
["BB",null,12,1500,null,null,null,{"$f":"D4*C4","v":18000}]
["Insira aqui o nome do Banco",null,24,780,null,null,null,{"$f":"D5*C5","v":18720}]
[null,null,36,530,null,null,null,19080]
[null,null,48,400,null,null,null,19200]
[null,null,60,350,null,null,null,21000]
[null,null,72,300,null,null,null,21600]
[]
[null,null,null,"VALOR FINANCIADO"]
["BANCO",null,"PRAZO","VALOR PARCELA",null,"VALOR FINANCIADO",null,15000]
[null,null,12,null,null,null,null,{"$f":"D13*C13","v":0}]
["Insira aqui o nome do Banco",null,24,null,null,null,null,{"$f":"D14*C14","v":0}]
[null,null,36,null,null,null,null,0]
[null,null,48,null,null,null,null,0]
[null,null,60,null,null,null,null,0]
[null,null,72,null,null,null,null,0]
[null,null,84,null,null,null,null,{"$f":"D19*C19","v":0}]

{"sheet":"RELATÓRIO","index":9,"n_rows":49,"n_cols":13,"rows_kept":49,"cut":false,"hidden":false,"merged":[[15,0,15,15],[48,0,48,15],[47,0,47,15],[45,0,45,2],[43,0,43,11],[43,12,43,15],[40,12,40,15],[19,2,19,11],[17,5,17,8],[17,0,17,4],[18,0,18,15],[27,12,27,15],[19,12,19,15],[16,0,16,4],[16,5,16,8],[20,12,20,15],[16,9,16,11],[16,12,16,15],[21,12,21,15],[25,12,25,15],[22,12,22,15],[23,12,23,15],[24,12,24,15],[38,12,38,15],[39,12,39,15],[37,12,37,15],[26,12,26,15],[17,9,17,11],[17,12,17,15],[34,12,34,15],[35,12,35,15],[29,12,29,15],[30,12,30,15],[31,12,31,15],[32,12,32,15],[9,0,9,15],[12,11,12,15],[13,0,13,1],[13,11,13,15],[12,9,12,10],[11,0,11,1],[12,0,12,1],[13,9,13,10],[11,9,11,10],[11,2,11,8],[10,9,10,10],[10,0,10,8],[10,11,10,15],[11,11,11,15],[5,0,5,15],[8,0,8,15],[7,0,7,15],[0,3,2,15],[0,0,2,2],[3,0,3,15],[4,0,4,3],[4,4,4,15],[6,0,6,15],[14,0,14,2],[14,3,14,7],[14,8,14,15],[42,4,42,11],[41,4,41,11],[36,0,36,3],[37,0,42,3],[36,4,36,11],[37,4,37,11],[38,4,38,11],[39,4,39,11],[40,4,40,11],[42,12,42,15],[36,12,36,15],[28,12,28,15],[33,12,33,15]]}
[null,null,null,"RELATÓRIO DO PROJETO"]
[]
[]
[]
["DISTRIBUIDOR VERTYS:",null,null,null,{"$f":"'Cad.CLIENTE'!C4","v":"VERTYS SOLAR "}]
["INTEGRADOR"]
[{"$f":"'Cad.CLIENTE'!D3","v":"SUA EMPRESA"}]
[{"$f":"'Cad.CLIENTE'!D4","v":"xx.xxx.xxx/YYYY-ZZ"}]
[]
["CLIENTE"]
[{"$f":"'Cad.CLIENTE'!D7","v":"NOME DO CLIENTE"},null,null,null,null,null,null,null,null,"RG:",null,{"$f":"'Cad.CLIENTE'!D12","v":0}]
["E-MAIL",null,{"$f":"'Cad.CLIENTE'!D15","v":0},null,null,null,null,null,null,"CONTATO:",null,{"$f":"'Cad.CLIENTE'!D14","v":0}]
["END:",null,{"$f":"'Cad.CLIENTE'!D8","v":"RUA DO CLIENTE, NÚMERO 0001, BAIRRO"},null,null,null,null,null,null,"CPF/CNPJ:",null,{"$f":"'Cad.CLIENTE'!D11","v":0}]
["CIDADE:",null,{"$f":"'Cad.CLIENTE'!D9","v":"SANTA TEREZA DO OESTE / PR"},null,null,null,null,null,null,"CEP:",null,{"$f":"'Cad.CLIENTE'!D10","v":511511111}]
["UNIDADE CONSUMIDORA:",null,null,{"$f":"'Cad.CLIENTE'!D13","v":0}]
["DADOS DO PROJETO"]
["TIPO DE TELHADO",null,null,null,null,"DISJUNTOR",null,null,null,"M. CONSUMO",null,null,"POT. PICO SIST."]
[{"$f":"P.ECON!I55","v":"FIBROCIMENTO"},null,null,null,null,{"$f":"P.ECON!I56","v":"2x 63"},null,null,null,{"$f":"P.ECON!I57","v":596.66666666666663},null,null,{"$f":"'Cad.TÉCNICO'!I24","v":6.38}]
[]
["COD","QUANT.","DESCRIÇÃO DOS PRODUTOS",null,null,null,null,null,null,null,null,null,"VALOR"]
[{"$f":"'PEDIDO DE COMPRA'!A3","v":0},{"$f":"'PEDIDO DE COMPRA'!D3","v":1},{"$f":"'PEDIDO DE COMPRA'!B3","v":"GERADOR VERTYS 6,38KWP"},null,null,null,null,null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!G3","v":15000}]
[{"$f":"'PEDIDO DE COMPRA'!A4","v":0},{"$f":"'PEDIDO DE COMPRA'!D4","v":11},{"$f":"'PEDIDO DE COMPRA'!B4","v":"PAINEL 580W VERTYS"},null,null,null,null,null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!G4","v":0}]
[{"$f":"'PEDIDO DE COMPRA'!A5","v":0},{"$f":"'PEDIDO DE COMPRA'!D5","v":1},{"$f":"'PEDIDO DE COMPRA'!B5","v":"INVERSOR VERTYS 6kW"},null,null,null,null,null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!G5","v":0}]
[{"$f":"'PEDIDO DE COMPRA'!A6","v":0},{"$f":"'PEDIDO DE COMPRA'!D6","v":1},{"$f":"'PEDIDO DE COMPRA'!B6","v":"CONECTOR MC4"},null,null,null,null,null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!G6","v":0}]
[{"$f":"'PEDIDO DE COMPRA'!A7","v":0},{"$f":"'PEDIDO DE COMPRA'!D7","v":1},{"$f":"'PEDIDO DE COMPRA'!B7","v":"STRING BOX CC"},null,null,null,null,null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!G7","v":0}]
[null,{"$f":"'PEDIDO DE COMPRA'!D8","v":25},{"$f":"'PEDIDO DE COMPRA'!B8","v":"CABO SOLAR FOTOVOLTAICO VERMELHO"},null,null,null,null,null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!G8","v":0}]
[null,{"$f":"'PEDIDO DE COMPRA'!D9","v":25},{"$f":"'PEDIDO DE COMPRA'!B9","v":"CABO SOLAR FOTOVOLTAICO PRETO"},null,null,null,null,null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!G9","v":0}]
[null,{"$f":"'PEDIDO DE COMPRA'!D10","v":1},{"$f":"'PEDIDO DE COMPRA'!B10","v":"ESTRUTURA VERTYS FIBROCIMENTO"},null,null,null,null,null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!G10","v":0}]
[null,{"$f":"'PEDIDO DE COMPRA'!D11","v":1},{"$f":"'PEDIDO DE COMPRA'!B11","v":"MÃO DE OBRA "},null,null,null,null,null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!G11","v":0}]
[{"$f":"'PEDIDO DE COMPRA'!A12","v":0},{"$f":"'PEDIDO DE COMPRA'!D12","v":0},{"$f":"'PEDIDO DE COMPRA'!B12","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!G12","v":0}]
[{"$f":"'PEDIDO DE COMPRA'!A13","v":0},{"$f":"'PEDIDO DE COMPRA'!D13","v":0},{"$f":"'PEDIDO DE COMPRA'!B13","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!G13","v":0}]
[{"$f":"'PEDIDO DE COMPRA'!A14","v":0},{"$f":"'PEDIDO DE COMPRA'!D14","v":0},{"$f":"'PEDIDO DE COMPRA'!B14","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!G14","v":0}]
[{"$f":"'PEDIDO DE COMPRA'!A15","v":0},{"$f":"'PEDIDO DE COMPRA'!D15","v":0},{"$f":"'PEDIDO DE COMPRA'!B15","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!G15","v":0}]
[{"$f":"'PEDIDO DE COMPRA'!A16","v":0},{"$f":"'PEDIDO DE COMPRA'!D16","v":0},{"$f":"'PEDIDO DE COMPRA'!B16","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!G16","v":0}]
[{"$f":"'PEDIDO DE COMPRA'!A17","v":0},{"$f":"'PEDIDO DE COMPRA'!D17","v":0},{"$f":"'PEDIDO DE COMPRA'!B17","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!G17","v":0}]
[{"$f":"'PEDIDO DE COMPRA'!A18","v":0},{"$f":"'PEDIDO DE COMPRA'!D18","v":0},{"$f":"'PEDIDO DE COMPRA'!B18","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!G18","v":0}]
["CONDIÇÕES DE PAGAMENTO",null,null,null,"TOTAL DOS PRODUTOS",null,null,null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!G42","v":15000}]
[{"$f":"'PEDIDO DE COMPRA'!A35","v":0}]
[null,null,null,null,"VALOR DA MÃO DE OBRA",null,null,null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!P1","v":0}]
[]
[null,null,null,null,"VALOR DA NOTA EMITIDA PELO CREDENCIADO",null,null,null,null,null,null,null,{"$f":"M39","v":0}]
[]
[null,null,null,null,"VALOR DO PROJETO MAIS ART",null,null,null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!P20","v":"0"}]
["VALOR TOTAL DA NOTA A SER EMITIDA PELA VERTYS AO CONSUMIDOR",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!P9","v":15000}]
[]
[{"$f":"TODAY()","v":"2023-08-17"}]
[]
["_______________________________________________________"]
[{"$f":"A7","v":"SUA EMPRESA"}]

{"sheet":"P.ECON","index":10,"n_rows":393,"n_cols":11,"rows_kept":393,"cut":false,"hidden":false,"merged":[[335,2,339,10],[3,7,6,9],[18,3,18,9],[19,3,19,9],[302,2,303,3],[301,2,301,3],[313,2,313,3],[314,2,315,3],[78,8,78,10],[79,8,79,10],[80,8,80,10],[96,2,96,9],[49,2,49,10],[54,8,54,10],[54,2,54,7],[298,2,298,10],[282,2,284,10],[248,2,248,10],[181,2,192,10],[161,2,161,8],[161,9,161,10],[293,2,293,9],[156,9,156,10],[285,2,285,8],[44,2,44,4],[380,4,380,8],[355,2,355,10],[373,4,373,8],[374,4,374,8],[375,4,375,8],[377,2,377,10],[378,2,378,10],[206,2,231,10],[117,2,117,10],[348,2,351,10],[328,2,328,10],[329,2,329,10],[330,2,330,10],[334,2,334,10],[196,2,196,10],[199,2,204,10],[289,2,289,8],[143,2,143,8],[314,9,314,10],[315,9,315,10],[316,9,316,10],[318,5,318,6],[318,9,318,10],[317,5,317,6],[36,2,36,7],[145,2,145,9],[310,5,310,8],[299,9,299,10],[301,9,301,10],[302,9,302,10],[303,9,303,10],[304,9,304,10],[305,9,305,10],[310,9,310,10],[299,5,299,6],[299,7,299,8],[93,2,93,7],[93,8,93,10],[79,2,79,7],[80,2,80,7],[62,2,62,10],[64,2,64,8],[64,9,64,10],[65,2,65,8],[65,9,65,10],[77,2,77,7],[43,2,43,4],[154,2,154,8],[151,2,152,10],[306,9,306,10],[313,9,313,10],[301,5,301,6],[302,5,302,6],[303,5,303,6],[304,5,304,6],[305,5,305,6],[287,2,287,8],[163,5,164,8],[163,9,164,10],[163,2,164,4],[157,2,157,8],[157,9,157,10],[38,2,38,7],[39,2,39,7],[40,2,40,7],[137,2,137,10],[313,5,313,6],[322,2,322,10],[45,2,45,4],[46,2,46,4],[77,8,77,10],[67,2,67,8],[67,9,67,10],[70,2,73,10],[78,2,78,7],[90,2,90,7],[312,5,312,6],[306,5,306,6],[307,5,307,6],[307,9,307,10],[58,8,58,10],[55,8,55,10],[59,8,59,10],[60,8,60,10],[241,2,241,10],[311,9,311,10],[15,3,15,9],[17,3,17,9],[347,2,347,10],[5,2,5,3],[29,2,29,10],[30,2,30,10],[83,2,86,10],[150,2,150,10],[31,2,31,10],[32,2,32,10],[24,2,24,10],[156,2,156,8],[295,2,295,10],[194,2,194,9],[243,2,243,9],[88,2,88,10],[179,2,179,10],[154,9,154,10],[155,2,155,8],[317,9,317,10],[312,9,312,10],[56,8,56,10],[57,8,57,10],[37,2,37,7],[2,2,2,3],[155,9,155,10],[140,2,140,8],[141,2,141,8],[139,9,139,10],[52,2,52,10],[138,2,138,10],[131,2,131,10],[98,2,98,10],[61,2,61,8],[66,2,66,8],[66,9,66,10],[75,2,75,10],[61,9,61,10],[139,2,139,8],[147,2,147,10],[55,2,55,7],[56,2,56,7],[57,2,57,7],[58,2,58,7],[90,8,90,10],[59,2,59,7],[60,2,60,7],[35,2,35,3],[392,2,392,9],[357,2,359,10],[94,2,94,7],[94,8,94,10],[100,2,100,7],[101,8,101,10],[341,2,341,9],[331,2,331,10],[332,2,332,10],[340,2,340,10],[343,2,343,10],[320,2,320,10],[314,5,314,6],[315,5,315,6],[316,5,316,6],[300,5,300,6],[327,2,327,10],[234,2,234,10],[245,2,245,10],[140,9,140,10],[141,9,141,10],[251,3,251,8],[143,9,143,10],[311,5,311,6],[142,2,142,8],[142,9,142,10],[132,2,136,10],[102,2,102,7],[102,8,102,10],[68,2,68,8],[68,9,68,10],[91,2,91,7],[91,8,91,10],[92,2,92,7],[92,8,92,10],[115,2,115,10],[100,8,100,10],[101,2,101,7],[128,2,130,10]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"RELATÓRIO ECONÔMICO "]
[]
[null,null,null,"PROPOSTA PARA CONSTRUÇÃO DE"]
[null,null,null,"UMA USINA FOTOVOLTAICA DE "]
[null,null,null,{"$f":"CONCATENATE('Cad.TÉCNICO'!I24,\"KWp\")","v":"6,38KWp"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'Cad.CLIENTE'!D3","v":"SUA EMPRESA"}]
[null,null,{"$f":"'Cad.CLIENTE'!D4","v":"xx.xxx.xxx/YYYY-ZZ"}]
[]
[]
[]
[]
[null,null,{"$f":"'Cad.CLIENTE'!D7","v":"NOME DO CLIENTE"}]
[null,null,{"$f":"\"CPF/CNPJ:\"&'Cad.CLIENTE'!D11","v":"CPF/CNPJ:"}]
[null,null,{"$f":"'Cad.CLIENTE'!D8","v":"RUA DO CLIENTE, NÚMERO 0001, BAIRRO"}]
[null,null,{"$f":"'Cad.CLIENTE'!D9","v":"SANTA TEREZA DO OESTE / PR"}]
[null,null,{"$f":"\"CONTATO:\"&'Cad.CLIENTE'!D14","v":"CONTATO:"}]
[]
[]
[]
[null,null,{"$f":"'Cad.CLIENTE'!D45","v":"TÉCNICO RESPONSÁVEL"}]
[null,null,{"$f":"'Cad.CLIENTE'!D46","v":"Engenheiro Eletricista"}]
[null,null,{"$f":"'Cad.CLIENTE'!D47","v":"CREA:"}]
[]
[]
[null,null,{"$f":"'Cad.CLIENTE'!$D$3","v":"SUA EMPRESA"}]
[]
[]
[null,null,"1. DADOS DA UNIDADE CONSUMIDORA"]
[]
[null,null,"Tipo de estrutura/Telhado",null,null,null,null,null,{"$f":"'Cad.TÉCNICO'!T18","v":"FIBROCIMENTO"}]
[null,null,"Disjuntor (A)",null,null,null,null,null,{"$f":"'Cad.TÉCNICO'!Q6","v":"2x 63"}]
[null,null,"Média de consumo mensal (kWh)",null,null,null,null,null,{"$f":"'Cad.TÉCNICO'!C18","v":596.66666666666663}]
[null,null,"Média de geração mensal (kWh)",null,null,null,null,null,{"$f":"'Cad.TÉCNICO'!AN14","v":742.96}]
[null,null,"Consumo de energia da unidade consumidora anual (kWh)",null,null,null,null,null,{"$f":"'Cad.TÉCNICO'!C18*12","v":7160}]
[null,null,"Aumento de carga mensal (kWh)",null,null,null,null,null,{"$f":"'Cad.TÉCNICO'!K22","v":100}]
[null,null,"Energia produzida anual (kWh)",null,null,null,null,null,{"$f":"'Cad.TÉCNICO'!AN15","v":8915.52}]
[]
[null,null,"2. CARACTERÍSTICAS DOS PAINÉIS"]
[]
[null,null,"Números de módulos",null,null,null,null,null,null,{"$f":"'Cad.TÉCNICO'!D24","v":11}]
[null,null,"Potência dos módulos (W)",null,null,null,null,null,null,{"$f":"'Cad.TÉCNICO'!AD11","v":580}]
[null,null,"Área total dos módulos ",null,null,null,null,null,null,{"$f":"'Cad.TÉCNICO'!AD5","v":31}]
[null,null,"Orientação / Inclinação",null,null,null,null,null,null,{"$f":"VLOOKUP('Cad.TÉCNICO'!S63,'Cad.TÉCNICO'!R51:S63,2,)&\" / \"&VLOOKUP('Cad.TÉCNICO'!S40,'Cad.TÉCNICO'!R27:S39,2,)","v":"NORTE / 10°"}]
[null,null,"Fator Temperatura [%/°C] & Degradação [%]",null,null,null,null,null,null,{"$f":"'Cad.TÉCNICO'!K8&\" & \"&'Cad.TÉCNICO'!K10","v":"-0,3 & 0,4"}]
[null,null,"Observações dos painéis:"]
[null,null,{"$f":"'Cad.CLIENTE'!D19","v":0}]
[]
[]
[]
[]
[null,null,"3. CARACTERÍSTICAS DOS INVERSORES"]
[]
[null,null,"Tipo de Inversor",null,null,null,null,null,{"$f":"'Cad.TÉCNICO'!V11","v":"INVERSOR ON-GRID "}]
[null,null,"Quantidade de Inversores",null,null,null,null,null,{"$f":"'Cad.TÉCNICO'!O52","v":1}]
[null,null,"Potência total dos Inversores (KW)",null,null,null,null,null,{"$f":"'Cad.TÉCNICO'!O53","v":6}]
[null,null,"Uso de Trafo rebaixador de tensão",null,null,null,null,null,{"$f":"'Cad.TÉCNICO'!N60","v":"NÃO"}]
[]
[null,null,"Observações dos inversores:"]
[null,null,{"$f":"'Cad.CLIENTE'!D23","v":0}]
[]
[]
[]
[]
[null,null,"4. MÉDIA DE GERAÇÃO MENSAL (ANO 1)"]
[]
[null,null,"ORIENTAÇÃO",null,null,null,null,null,"MÉDIA DE GERAÇÃO MENSAL"]
[null,null,"Norte",null,null,null,null,null,{"$f":"'Cad.TÉCNICO'!Y51","v":742.96984308533206}]
[null,null,"Sul",null,null,null,null,null,{"$f":"'Cad.TÉCNICO'!Y52","v":658.71553098287166}]
[null,null,"Leste",null,null,null,null,null,{"$f":"'Cad.TÉCNICO'!Y53","v":681.69397973808816}]
[null,null,"Oeste",null,null,null,null,null,{"$f":"'Cad.TÉCNICO'!Y54","v":681.69397973808816}]
[]
[null,null,{"$f":"'Cad.CLIENTE'!$D$4","v":"xx.xxx.xxx/YYYY-ZZ"},null,null,null,null,null,null,null,"02"]
[]
[null,null,{"$f":"'Cad.CLIENTE'!$D$3","v":"SUA EMPRESA"}]
[]
[null,null,"ORIENTAÇÃO CONSIDERADA NO CÁLCULO",null,null,null,null,null,{"$f":"'Cad.TÉCNICO'!T63","v":"NORTE"}]
[null,null,"MÉDIA DE GERAÇÃO MENSAL",null,null,null,null,null,{"$f":"'Cad.TÉCNICO'!AN14","v":742.96}]
[null,null,"PERFORMANCE RATIO CONSIDERADA",null,null,null,null,null,{"$f":"I61/('Cad.TÉCNICO'!AL5*365*'Cad.TÉCNICO'!AK15*'Cad.TÉCNICO'!AJ7/1000)","v":0.7788180088473895}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"O valor da potência gerada pode variar de acordo com as condições climáticas de cada mês."]
[]
[null,null,"5. IRRADIAÇÃO SOLAR NO LOCAL"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Os indices de irradiação de acordo com dados do CRESESB (Centro de Referência para as Energias Solar e Eólica Sérgio de S. Brito)"]
[]
[]
[null,null,"6. ANÁLISE ECONÔMICA"]
[null,null,{"$f":"\"      Análise das condições econômicas para a instalação de um sistema de produção de eletricidade através da conversão fotovoltaica,  a ser instalado na cidade de \"&'Cad.CLIENTE'!D9&\", para uma potência nominal de \"&'Cad.TÉCNICO'!I24&\" KWp e energia produzida no primeiro ano de \"&'Cad.TÉCNICO'!AO44&\"MW.\"&\" O custo do kWh atual é de \"&Financeiro!W16&\" com impostos e \"&Financeiro!W17&\" sem impostos.\"","v":"      Análise das condições econômicas para a instalação de um sistema de produção de eletricidade através da conversão fotovoltaica,  a ser instalado na cidade de SANTA TEREZA DO OESTE / PR, para uma potência nominal de 6,38 KWp e energia produzida no primeiro ano de 8,92MW. O custo do kWh atual é de R$ 0,966299 com impostos e R$ 0,63051 sem impostos."}]
[]
[]
[]
[]
[null,null,"6.1 Análise de Custos"]
[null,null,"      Os custos para a construção estão listados abaixo (resumo):"]
[null,null,"Custo específico por Wp ",null,null,null,null,null,null,{"$f":"'Cad.TÉCNICO'!C53","v":2.36}]
[null,null,"Potencia nominal",null,null,null,null,null,null,{"$f":"'Cad.TÉCNICO'!I24","v":6.38}]
[null,null,"Valor Total do Investimento",null,null,null,null,null,null,{"$f":"RELATÓRIO!M44","v":15000}]
[null,null,"Valor fio B sem impostos",null,null,null,null,null,null,{"$f":"'Cad.TÉCNICO'!K36","v":0.14618999999999999}]
[null,null,"Economia Média Mensal",null,null,null,null,null,null,{"$f":"'Cad.TÉCNICO'!AK45","v":485.5725044741784}]
[]
[null,null,{"$f":"'Cad.CLIENTE'!$D$4","v":"xx.xxx.xxx/YYYY-ZZ"},null,null,null,null,null,null,null,"03"]
[]
[null,null,{"$f":"'Cad.CLIENTE'!$D$3","v":"SUA EMPRESA"}]
[]
[]
[null,null,"6.2 Retorno Financeiro"]
[null,null,"      A simulação do desempenho econômico do sistema no período de cálculo é considerando os seguintes parâmetros:"]
[]
[]
[null,null,"Degradação anual do sistema (%)",null,null,null,null,null,null,{"$f":"'Cad.TÉCNICO'!K10","v":0.4}]
[null,null,"Taxa de reajuste de tarifa (%)",null,null,null,null,null,null,{"$f":"'Cad.TÉCNICO'!K39","v":8}]
[null,null,"Juros de aplicação anual (%)",null,null,null,null,null,null,{"$f":"'Cad.TÉCNICO'!K40","v":9}]
[null,null,"Custo da energia gerada em 25 anos",null,null,null,null,null,null,{"$f":"J142/SUM(F.CAIXA!$L$4:$L$29)","v":6.8002918079495919E-2}]
[]
[null,null,"      Retorno sobre o investimento feito pelo sistema fotovoltaico:"]
[]
[null,null,"Retorno do Investimento (anos)",null,null,null,null,null,null,{"$f":"F.CAIXA!G3","v":2.5742808509176451}]
[]
[null,null,"Estimativa de retorno:",null,null,{"$f":"F.CAIXA!C30","v":990940.91},null,null,null,"REAIS EM 25 ANOS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"7. O QUE SÃO OS SISTEMAS CONECTADOS À REDE (ON-GRID)?"]
[]
[null,null,"     Energia solar fotovoltaica é a energia obtida através da conversão da luz solar em eletricidade através de células fotovoltaicas, contidas nos módulos fotovoltaicos. No caso dos sistemas conectados à rede elétrica, a energia gerada através dos módulos solares, representa uma fonte de energia complementar à  energia da distribuidora ao qual o usuário está conectado são sistemas que geralmente não utilizam armazenamento de energia, pois toda energia gerada pelos módulos solares fotovoltaicos (durante o dia), entregue à rede elétrica instantaneamente.\n      O Inversor solar, é instalado entre o sistema gerador fotovoltaico e o ponto de fornecimento à rede, ele recebe a energia gerada pelos módulos fotovoltaicos em corrente contínua e converte em energia alternada, sincronizando e injetando na rede elétrica."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'Cad.CLIENTE'!$D$4","v":"xx.xxx.xxx/YYYY-ZZ"},null,null,null,null,null,null,null,"04"]
[]
[null,null,{"$f":"'Cad.CLIENTE'!$D$3","v":"SUA EMPRESA"}]
[]
[]
[null,null,"     A energia solar fotovoltaica gerada não é destinada a uma carga específica, abastecendo toda a residência juntamente com a rede elétrica da distribuidora. Quando a geração solar fotovoltaica é superior à demanda, o sistema devolve a energia para rede, no sentido contrário, para ser utilizada por outros consumidores, automaticamente sem intervenção e seguindo normas de segurança."]
[]
[]
[]
[]
[]
[]
[null,null,"     O Sistema fotovoltaico conectado à rede é sincronizado com a energia elétrica da distribuidora, assim, quando falta energia da distribuidora, por questões de segurança, o sistema fotovoltaico se desliga automaticamente. \n      Objetivo: Redução da dependência e consumo da energia elétrica da distribuidora, substituindo-a por uma fonte de energia limpa, gratuita e inesgotável.\nSistema de compensação de energia elétrica – normativa ANEEL 482/12 - A energia ativa injetada no sistema de distribuição pela unidade consumidora, será cedida a título de empréstimo gratuito para a distribuidora, passando a unidade consumidora a ter um crédito em quantidade de energia ativa. O consumo de energia elétrica ativa a ser faturado é a diferença entre a energia consumida e a injetada, por posto tarifário, devendo a distribuidora utilizar o excedente que não tenha sido compensado no ciclo de faturamento corrente para abater o consumo medido em meses subsequentes, por até 60 meses. \nOs montantes de energia ativa injetada não compensados na própria unidade consumidora poderão ser utilizados para compensar o consumo de outras unidades previamente cadastradas para esse fim e atendida pela mesma distribuidora, cujo titular seja o mesmo da unidade com sistema de compensação de energia, possuidor do mesmo cadastro de pessoa física (CPF) ou CNPJ.\n      O controle da geração é realizado pelo medidor bidirecional de energia do consumidor, este mede a entrada e a saída de energia, a troca do medidor corre por conta do consumidor que fará a instalação do sistema. \n      Para a instalação do sistema conectado, é necessário solicitar autorização da distribuidora, mediante a apresentação de um projeto elétrico, memorial descritivo, e outros documentos para aprovação, desde que sigam as normas vigentes. Este projeto deve ser desenvolvido por um engenheiro responsável que emita uma ART junto ao CREA.\nSendo aceito, a distribuidora fará a troca do relógio medidor e o consumidor estará incluído no sistema de compensação de energia.\n"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"8. ETAPAS DO PROJETO:"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"C195","v":"xx.xxx.xxx/YYYY-ZZ"},null,null,null,null,null,null,null,"05"]
[]
[null,null,{"$f":"C197","v":"SUA EMPRESA"}]
[]
[]
[null,null,"9. Equipamento:"]
[]
[]
[null,null,"COD.","PRODUTO",null,null,null,null,null,"UN.","QUANT."]
[null,null,{"$f":"'PEDIDO DE COMPRA'!A3","v":0},{"$f":"'PEDIDO DE COMPRA'!B3","v":"GERADOR VERTYS 6,38KWP"},null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!C3","v":"PÇ"},{"$f":"'PEDIDO DE COMPRA'!D3","v":1}]
[null,null,{"$f":"'PEDIDO DE COMPRA'!A4","v":0},{"$f":"'PEDIDO DE COMPRA'!B4","v":"PAINEL 580W VERTYS"},null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!C4","v":"PÇ"},{"$f":"'PEDIDO DE COMPRA'!D4","v":11}]
[null,null,{"$f":"'PEDIDO DE COMPRA'!A5","v":0},{"$f":"'PEDIDO DE COMPRA'!B5","v":"INVERSOR VERTYS 6kW"},null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!C5","v":"PÇ"},{"$f":"'PEDIDO DE COMPRA'!D5","v":1}]
[null,null,{"$f":"'PEDIDO DE COMPRA'!A6","v":0},{"$f":"'PEDIDO DE COMPRA'!B6","v":"CONECTOR MC4"},null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!C6","v":"PAR"},{"$f":"'PEDIDO DE COMPRA'!D6","v":1}]
[null,null,{"$f":"'PEDIDO DE COMPRA'!A7","v":0},{"$f":"'PEDIDO DE COMPRA'!B7","v":"STRING BOX CC"},null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!C7","v":"PÇ"},{"$f":"'PEDIDO DE COMPRA'!D7","v":1}]
[null,null,{"$f":"'PEDIDO DE COMPRA'!A8","v":0},{"$f":"'PEDIDO DE COMPRA'!B8","v":"CABO SOLAR FOTOVOLTAICO VERMELHO"},null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!C8","v":"m"},{"$f":"'PEDIDO DE COMPRA'!D8","v":25}]
[null,null,{"$f":"'PEDIDO DE COMPRA'!A9","v":0},{"$f":"'PEDIDO DE COMPRA'!B9","v":"CABO SOLAR FOTOVOLTAICO PRETO"},null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!C9","v":"m"},{"$f":"'PEDIDO DE COMPRA'!D9","v":25}]
[null,null,{"$f":"'PEDIDO DE COMPRA'!A10","v":0},{"$f":"'PEDIDO DE COMPRA'!B10","v":"ESTRUTURA VERTYS FIBROCIMENTO"},null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!C10","v":"PÇ"},{"$f":"'PEDIDO DE COMPRA'!D10","v":1}]
[null,null,{"$f":"'PEDIDO DE COMPRA'!A11","v":0},{"$f":"'PEDIDO DE COMPRA'!B11","v":"MÃO DE OBRA "},null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!C11","v":0},{"$f":"'PEDIDO DE COMPRA'!D11","v":1}]
[null,null,{"$f":"'PEDIDO DE COMPRA'!A12","v":0},{"$f":"'PEDIDO DE COMPRA'!B12","v":0},null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!C12","v":0},{"$f":"'PEDIDO DE COMPRA'!D12","v":0}]
[null,null,{"$f":"'PEDIDO DE COMPRA'!A13","v":0},{"$f":"'PEDIDO DE COMPRA'!B13","v":0},null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!C13","v":0},{"$f":"'PEDIDO DE COMPRA'!D13","v":0}]
[null,null,{"$f":"'PEDIDO DE COMPRA'!A14","v":0},{"$f":"'PEDIDO DE COMPRA'!B14","v":0},null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!C14","v":0},{"$f":"'PEDIDO DE COMPRA'!D14","v":0}]
[null,null,{"$f":"'PEDIDO DE COMPRA'!A15","v":0},{"$f":"'PEDIDO DE COMPRA'!B15","v":0},null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!C15","v":0},{"$f":"'PEDIDO DE COMPRA'!D15","v":0}]
[null,null,{"$f":"'PEDIDO DE COMPRA'!A16","v":0},{"$f":"'PEDIDO DE COMPRA'!B16","v":0},null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!C16","v":0},{"$f":"'PEDIDO DE COMPRA'!D16","v":0}]
[null,null,{"$f":"'PEDIDO DE COMPRA'!A17","v":0},{"$f":"'PEDIDO DE COMPRA'!B17","v":0},null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!C17","v":0},{"$f":"'PEDIDO DE COMPRA'!D17","v":0}]
[null,null,{"$f":"'PEDIDO DE COMPRA'!A18","v":0},{"$f":"'PEDIDO DE COMPRA'!B18","v":0},null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!C18","v":0},{"$f":"'PEDIDO DE COMPRA'!D18","v":0}]
[null,null,{"$f":"'PEDIDO DE COMPRA'!A19","v":0},{"$f":"'PEDIDO DE COMPRA'!B19","v":0},null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!C19","v":0},{"$f":"'PEDIDO DE COMPRA'!D19","v":0}]
[null,null,{"$f":"'PEDIDO DE COMPRA'!A20","v":0},{"$f":"'PEDIDO DE COMPRA'!B20","v":0},null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!C20","v":0},{"$f":"'PEDIDO DE COMPRA'!D20","v":0}]
[null,null,{"$f":"'PEDIDO DE COMPRA'!A21","v":0},{"$f":"'PEDIDO DE COMPRA'!B21","v":0},null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!C21","v":0},{"$f":"'PEDIDO DE COMPRA'!D21","v":0}]
[null,null,{"$f":"'PEDIDO DE COMPRA'!A22","v":0},{"$f":"'PEDIDO DE COMPRA'!B22","v":0},null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!C22","v":0},{"$f":"'PEDIDO DE COMPRA'!D22","v":0}]
[null,null,{"$f":"'PEDIDO DE COMPRA'!A23","v":0},{"$f":"'PEDIDO DE COMPRA'!B23","v":0},null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!C23","v":0},{"$f":"'PEDIDO DE COMPRA'!D23","v":0}]
[null,null,{"$f":"'PEDIDO DE COMPRA'!A24","v":0},{"$f":"'PEDIDO DE COMPRA'!B24","v":0},null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!C24","v":0},{"$f":"'PEDIDO DE COMPRA'!D24","v":0}]
[null,null,{"$f":"'PEDIDO DE COMPRA'!A25","v":0},{"$f":"'PEDIDO DE COMPRA'!B25","v":0},null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!C25","v":0},{"$f":"'PEDIDO DE COMPRA'!D25","v":0}]
[null,null,{"$f":"'PEDIDO DE COMPRA'!A26","v":0},{"$f":"'PEDIDO DE COMPRA'!B26","v":0},null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!C26","v":0},{"$f":"'PEDIDO DE COMPRA'!D26","v":0}]
[null,null,{"$f":"'PEDIDO DE COMPRA'!A27","v":0},{"$f":"'PEDIDO DE COMPRA'!B27","v":0},null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!C27","v":0},{"$f":"'PEDIDO DE COMPRA'!D27","v":0}]
[null,null,{"$f":"'PEDIDO DE COMPRA'!A28","v":0},{"$f":"'PEDIDO DE COMPRA'!B28","v":0},null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!C28","v":0},{"$f":"'PEDIDO DE COMPRA'!D28","v":0}]
[null,null,{"$f":"'PEDIDO DE COMPRA'!A29","v":0},{"$f":"'PEDIDO DE COMPRA'!B29","v":0},null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!C29","v":0},{"$f":"'PEDIDO DE COMPRA'!D29","v":0}]
[null,null,{"$f":"'PEDIDO DE COMPRA'!A30","v":0},{"$f":"'PEDIDO DE COMPRA'!B30","v":0},null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!C30","v":0},{"$f":"'PEDIDO DE COMPRA'!D30","v":0}]
[null,null,{"$f":"'PEDIDO DE COMPRA'!A31","v":0},{"$f":"'PEDIDO DE COMPRA'!B31","v":0},null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!C31","v":0},{"$f":"'PEDIDO DE COMPRA'!D31","v":0}]
[null,null,{"$f":"'PEDIDO DE COMPRA'!A32","v":0},{"$f":"'PEDIDO DE COMPRA'!B32","v":0},null,null,null,null,null,{"$f":"'PEDIDO DE COMPRA'!C32","v":0},{"$f":"'PEDIDO DE COMPRA'!D32","v":0}]
[null,null,"Todos os produtos utilizados são certficados por orgãos nacionais e internacionais, o que garante o atendimento às normas do setor e dos padrões de qualidade."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"C244","v":"xx.xxx.xxx/YYYY-ZZ"},null,null,null,null,null,null,null,"06"]
[]
[null,null,{"$f":"C246","v":"SUA EMPRESA"}]
[]
[]
[null,null,"10. Condições de Financiamento:"]
[null,null,null,null,"ENTRADA",{"$f":"FINANCIAMENTO!D2","v":0},null,"VALOR FINANCIADO",null,{"$f":"FINANCIAMENTO!H2","v":15000}]
[null,null,null,null,"PRAZO","VALOR  PARCELA"]
[null,null,"BANCO",null,"12x",{"$f":"FINANCIAMENTO!D4","v":1500},null,null,"V. FINAL",{"$f":"FINANCIAMENTO!H4","v":18000}]
[null,null,{"$f":"FINANCIAMENTO!A4","v":"BB"},null,"24X",{"$f":"FINANCIAMENTO!D5","v":780},null,null,"V. FINAL",{"$f":"FINANCIAMENTO!H5","v":18720}]
[null,null,null,null,"36X",{"$f":"FINANCIAMENTO!D6","v":530},null,null,"V. FINAL",{"$f":"FINANCIAMENTO!H6","v":19080}]
[null,null,null,null,"48X",{"$f":"FINANCIAMENTO!D7","v":400},null,null,"V. FINAL",{"$f":"FINANCIAMENTO!H7","v":19200}]
[null,null,null,null,"60X",{"$f":"FINANCIAMENTO!D9","v":300},null,null,"V. FINAL",{"$f":"FINANCIAMENTO!H8","v":21000}]
[null,null,null,null,{"$f":"FINANCIAMENTO!C9","v":72},{"$f":"FINANCIAMENTO!D9","v":300},null,null,{"$f":"FINANCIAMENTO!F9","v":0},{"$f":"FINANCIAMENTO!H9","v":21600}]
[]
[]
[]
[null,null,null,null,null,"VALOR FINANCIADO"]
[null,null,null,null,"PRAZO","VALOR PARCELA"]
[null,null,null,null,"12X",{"$f":"FINANCIAMENTO!D13","v":0},null,null,"V.FINAL",{"$f":"FINANCIAMENTO!H13","v":0}]
[null,null,"BANCO",null,"24X",{"$f":"FINANCIAMENTO!D14","v":0},null,null,"V.FINAL",{"$f":"FINANCIAMENTO!H14","v":0}]
[null,null,{"$f":"FINANCIAMENTO!A13","v":0},null,"36X",{"$f":"FINANCIAMENTO!D15","v":0},null,null,"V.FINAL",{"$f":"FINANCIAMENTO!H15","v":0}]
[null,null,null,null,"48X",{"$f":"FINANCIAMENTO!D16","v":0},null,null,"V.FINAL",{"$f":"FINANCIAMENTO!H16","v":0}]
[null,null,null,null,"60X",{"$f":"FINANCIAMENTO!D17","v":0},null,null,"V.FINAL",{"$f":"FINANCIAMENTO!H17","v":0}]
[null,null,null,null,"72X",{"$f":"FINANCIAMENTO!D18","v":0},null,null,"V.FINAL",{"$f":"FINANCIAMENTO!H18","v":0}]
[null,null,null,null,"84X",{"$f":"FINANCIAMENTO!D19","v":0},null,null,"V.FINAL",{"$f":"FINANCIAMENTO!H19","v":0}]
[]
[null,null,"Obs: Os valores podem variar e estão sujeitos à aprovação de crédito."]
[]
[null,null,"      O serviço compreende:"]
[]
[]
[]
[]
[null,null,"      Garantias:"]
[null,null,{"$f":"'Cad.CLIENTE'!D34","v":" Garantia dos Inversores: 10 anos"}]
[null,null,{"$f":"'Cad.CLIENTE'!D35","v":" Garantia do Transformador: 1 ano."}]
[null,null,{"$f":"'Cad.CLIENTE'!D36","v":" Garantia dos Stringbox:  2 anos."}]
[null,null,{"$f":"'Cad.CLIENTE'!D32","v":" Painel fotovoltaico: 15 anos"}]
[null,null,{"$f":"'Cad.CLIENTE'!D33","v":" Garantia contra perda de eficiência: 30 anos."}]
[]
[null,null,"Observações gerais do projeto:"]
[null,null,{"$f":"'Cad.CLIENTE'!D37","v":"O orçamento fotovoltaico NÃO compreende alterações no padrão de entrada/carga instalada ou sistema de medição. A estimativa de geração desconsidera sombreamentos.\nA distância máxima considerada do ponto de conexão ao inversor é de 30 metros.\nO prazo para homologação e troca do medidor é de responsabilidade da concessionária de energia."}]
[]
[]
[]
[]
[]
[null,null,{"$f":"C294","v":"xx.xxx.xxx/YYYY-ZZ"},null,null,null,null,null,null,null,"07"]
[]
[null,null,{"$f":"C296","v":"SUA EMPRESA"}]
[]
[]
[]
[null,null,"Dados Bancários:"]
[null,null,{"$f":"'Cad.CLIENTE'!D41","v":"Banco:\nAgência:\nConta:\nTitular/CPF/CNPJ:"}]
[]
[]
[]
[]
[]
[]
[null,null,"“De Acordo”"]
[]
[null,null,{"$f":"\"A geração pode variar +10% ou -10%, dependendo por conta de fatores climáticos.\nO prazo para troca do medidor depende da concessionária de energia, não sendo responsabilidade da \"&C246","v":"A geração pode variar +10% ou -10%, dependendo por conta de fatores climáticos.\nO prazo para troca do medidor depende da concessionária de energia, não sendo responsabilidade da SUA EMPRESA"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'Cad.CLIENTE'!D7","v":"NOME DO CLIENTE"}]
[null,null,null,null,{"$f":"'Cad.CLIENTE'!C11&\" \"&'Cad.CLIENTE'!D11","v":"CPF/CNPJ "}]
[]
[null,null,{"$f":"'Cad.CLIENTE'!D49","v":"SANTA TEREZA DO OESTE / PR"}]
[null,null,{"$f":"'Cad.CLIENTE'!D50","v":"2023-08-17"}]
[]
[null,null,null,null,{"$f":"\"Validade do orçamento  \"&'PEDIDO DE COMPRA'!C42&\"  dias\"","v":"Validade do orçamento  7  dias"}]
[]
[null,null,{"$f":"'Cad.TÉCNICO'!K8","v":-0.3}]
[null,null,{"$f":"'Cad.TÉCNICO'!K10","v":0.4}]
[null,null,{"$f":"'Cad.TÉCNICO'!K12","v":0}]
[null,null,{"$f":"'Cad.TÉCNICO'!G18","v":0}]
[null,null,{"$f":"'Cad.TÉCNICO'!E33","v":0.28999999999999998}]
[null,null,{"$f":"'Cad.TÉCNICO'!E34","v":8.6999999999999994E-3}]
[null,null,{"$f":"'Cad.TÉCNICO'!E35","v":4.8800000000000003E-2}]
[]
[]
[]
[null,null,{"$f":"C342","v":"xx.xxx.xxx/YYYY-ZZ"},null,null,null,null,null,null,null,"08"]

{"sheet":"Logotipo","index":11,"n_rows":2,"n_cols":7,"rows_kept":2,"cut":false,"hidden":false,"merged":[[0,3,0,6],[1,6,7,6],[4,3,5,3]]}
[null,null,null,"Logotipo"]
[null,null,null,null,null,null,"Insira no campo em branco o logotipo da sua empresa, ele vai ser apresentado  na capa do relatório"]