{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Orientações","Balanco Energetico"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Orientações","index":0,"n_rows":48,"n_cols":19,"rows_kept":48,"cut":false,"hidden":false,"merged":[[1,12,1,22],[47,13,47,16],[7,1,7,9],[20,1,20,9],[35,13,35,16],[36,13,36,14],[36,15,36,16],[8,1,19,9],[17,14,17,15],[28,12,28,13],[28,14,28,17],[16,12,18,12],[16,13,18,13],[16,14,16,17],[17,16,17,17],[27,12,27,13]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Orientações para preenchimento do Balanço Energetico "]
[]
[]
[]
[]
[]
[null,"Objetivos da Análise do Balanço Energetico "]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Projeções de modelagens futuras em MWm"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Digite o ano inicial"]
[null,null,null,null,null,null,null,null,null,null,null,null,"SUBMERCADO","TIPO ENERGIA","JAN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CONTRATO",null,"GERAÇÃO - CARGA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COMPRA","VENDA","GERAÇÃO","CONSUMO"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sudeste ","Não Especial"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sul","Não Especial"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Nordeste","Não Especial"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Norte","Não Especial"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sudeste ","Especial"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sul","Especial"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Nordeste","Especial"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Norte","Especial"]
[null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(O20:O27)","v":0},{"$f":"SUM(P20:P27)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"NET",null,{"$f":"(O28+Q28)-(P28+R28)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"JAN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CONTRATO",null,"GERAÇÃO - CARGA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"COMPRA","VENDA","GERAÇÃO","CONSUMO"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N39:N46)","v":0},{"$f":"SUM(O39:O46)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N47+P47)-(O47+Q47)","v":0},null,null,null,"-","OBS"]

{"sheet":"Balanco Energetico","index":1,"n_rows":82,"n_cols":50,"rows_kept":82,"cut":false,"hidden":false,"merged":[[4,6,4,7],[20,0,20,1],[10,2,10,3],[10,4,10,5],[10,6,10,7],[10,8,10,9],[10,10,10,11],[9,14,9,17],[9,18,9,21],[9,22,9,25],[9,2,9,5],[9,6,9,9],[9,10,9,13],[10,12,10,13],[9,0,11,0],[9,1,11,1],[10,14,10,15],[10,16,10,17],[10,18,10,19],[10,20,10,21],[10,22,10,23],[10,24,10,25],[9,38,9,41],[9,42,9,45],[9,46,9,49],[9,26,9,29],[9,30,9,33],[9,34,9,37],[10,44,10,45],[10,46,10,47],[10,48,10,49],[10,26,10,27],[10,28,10,29],[10,30,10,31],[10,32,10,33],[10,34,10,35],[10,36,10,37],[21,46,21,49],[3,5,3,13],[24,0,26,0],[24,1,26,1],[24,2,24,5],[24,6,24,9],[24,10,24,13],[24,14,24,17],[24,18,24,21],[21,22,21,25],[21,26,21,29],[21,30,21,33],[21,34,21,37],[21,38,21,41],[21,42,21,45],[21,0,21,1],[21,2,21,5],[21,6,21,9],[21,10,21,13],[21,14,21,17],[21,18,21,21],[10,38,10,39],[10,40,10,41],[10,42,10,43],[24,46,24,49],[25,2,25,3],[25,4,25,5],[25,6,25,7],[25,8,25,9],[25,10,25,11],[25,12,25,13],[25,14,25,15],[25,16,25,17],[25,18,25,19],[24,22,24,25],[24,26,24,29],[24,30,24,33],[24,34,24,37],[24,38,24,41],[24,42,24,45],[25,44,25,45],[25,46,25,47],[25,48,25,49],[25,36,25,37],[25,38,25,39],[25,40,25,41],[25,42,25,43],[35,0,35,1],[36,0,36,1],[36,2,36,5],[36,6,36,9],[36,10,36,13],[36,14,36,17],[36,18,36,21],[25,32,25,33],[25,34,25,35],[25,20,25,21],[25,22,25,23],[25,24,25,25],[25,26,25,27],[25,28,25,29],[25,30,25,31],[40,4,40,5],[40,6,40,7],[40,8,40,9],[40,10,40,11],[36,46,36,49],[39,0,41,0],[39,1,41,1],[39,2,39,5],[39,6,39,9],[39,10,39,13],[39,14,39,17],[39,18,39,21],[39,22,39,25],[39,26,39,29],[36,22,36,25],[36,26,36,29],[36,30,36,33],[36,34,36,37],[36,38,36,41],[36,42,36,45],[40,16,40,17],[40,18,40,19],[40,20,40,21],[39,30,39,33],[39,34,39,37],[39,38,39,41],[39,42,39,45],[39,46,39,49],[40,48,40,49],[50,0,50,1],[51,0,51,1],[51,2,51,5],[51,6,51,9],[51,10,51,13],[51,14,51,17],[51,18,51,21],[51,22,51,25],[51,26,51,29],[40,36,40,37],[40,38,40,39],[40,40,40,41],[40,42,40,43],[40,44,40,45],[40,46,40,47],[40,24,40,25],[40,26,40,27],[40,2,40,3],[40,28,40,29],[40,30,40,31],[40,32,40,33],[40,34,40,35],[40,12,40,13],[40,14,40,15],[51,30,51,33],[51,34,51,37],[51,38,51,41],[40,22,40,23],[51,42,51,45],[51,46,51,49],[54,0,56,0],[54,1,56,1],[54,2,54,5],[54,6,54,9],[54,10,54,13],[54,38,54,41],[54,42,54,45],[54,46,54,49],[55,2,55,3],[55,4,55,5],[55,6,55,7],[55,8,55,9],[55,10,55,11],[55,12,55,13],[55,14,55,15],[54,14,54,17],[54,18,54,21],[54,22,54,25],[54,26,54,29],[54,30,54,33],[54,34,54,37],[55,40,55,41],[55,42,55,43],[55,44,55,45],[55,46,55,47],[55,48,55,49],[65,0,65,1],[55,28,55,29],[55,30,55,31],[55,32,55,33],[55,34,55,35],[55,36,55,37],[55,38,55,39],[55,16,55,17],[55,18,55,19],[55,20,55,21],[55,22,55,23],[55,24,55,25],[55,26,55,27],[66,46,66,49],[69,0,71,0],[69,1,71,1],[69,2,69,5],[69,6,69,9],[69,10,69,13],[69,14,69,17],[69,18,69,21],[69,22,69,25],[69,26,69,29],[66,22,66,25],[66,26,66,29],[66,30,66,33],[66,34,66,37],[66,38,66,41],[66,42,66,45],[66,0,66,1],[66,2,66,5],[66,6,66,9],[66,10,66,13],[66,14,66,17],[66,18,66,21],[69,30,69,33],[69,34,69,37],[69,38,69,41],[69,42,69,45],[69,46,69,49],[70,2,70,3],[70,4,70,5],[70,6,70,7],[70,8,70,9],[70,10,70,11],[70,30,70,31],[70,32,70,33],[70,34,70,35],[70,12,70,13],[70,14,70,15],[70,16,70,17],[70,18,70,19],[70,20,70,21],[70,22,70,23],[81,30,81,33],[81,34,81,37],[81,38,81,41],[81,42,81,45],[81,46,81,49],[70,48,70,49],[80,0,80,1],[81,0,81,1],[81,2,81,5],[81,6,81,9],[81,10,81,13],[81,14,81,17],[81,18,81,21],[81,22,81,25],[81,26,81,29],[70,36,70,37],[70,38,70,39],[70,40,70,41],[70,42,70,43],[70,44,70,45],[70,46,70,47],[70,24,70,25],[70,26,70,27],[70,28,70,29]]}
["BALANÇO ENERGÉTICO - VAREJISTA ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Legenda"]
["Observação: O balanço energético deve ser elaborado pelo varejista ou proponente a varejista por tipo de energia e submercado.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Campo a ser preenchido pelo agente"]
[]
["Nome da Empresarial do Varejista ou Proponente a Varejista:"]
[null,null,null,null,null,"CNPJ:"]
[]
[]
["Projeções de modelagens futuras em MWm"]
[null,"Digite o ano inicial"]
["SUBMERCADO","TIPO ENERGIA","JAN",null,null,null,"FEV",null,null,null,"MAR",null,null,null,"ABR",null,null,null,"MAI",null,null,null,"JUN",null,null,null,"JUL",null,null,null,"AGO",null,null,null,"SET",null,null,null,"OUT",null,null,null,"NOV",null,null,null,"DEZ"]
[null,null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA"]
[null,null,"COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO"]
["Sudeste ","Não Especial"]
["Sul","Não Especial"]
["Nordeste","Não Especial"]
["Norte","Não Especial"]
["Sudeste ","Especial"]
["Sul","Especial"]
["Nordeste","Especial"]
["Norte","Especial"]
["TOTAL",null,{"$f":"SUM(C13:C20)","v":0},{"$f":"SUM(D13:D20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NET",null,{"$f":"(C21+E21)-(D21+F21)","v":0},null,null,null,{"$f":"(G21+I21)-(H21+J21)","v":0},null,null,null,{"$f":"(K21+M21)-(L21+N21)","v":0},null,null,null,{"$f":"(O21+Q21)-(P21+R21)","v":0},null,null,null,{"$f":"(S21+U21)-(T21+V21)","v":0},null,null,null,{"$f":"(W21+Y21)-(X21+Z21)","v":0},null,null,null,{"$f":"(AA21+AC21)-(AB21+AD21)","v":0},null,null,null,{"$f":"(AE21+AG21)-(AF21+AH21)","v":0},null,null,null,{"$f":"(AI21+AK21)-(AJ21+AL21)","v":0},null,null,null,{"$f":"(AM21+AO21)-(AN21+AP21)","v":0},null,null,null,{"$f":"(AQ21+AS21)-(AR21+AT21)","v":0},null,null,null,{"$f":"(AU21+AW21)-(AV21+AX21)","v":0}]
[]
[null,null,{"$f":"C9+1","v":1}]
["SUBMERCADO","TIPO ENERGIA","JAN",null,null,null,"FEV",null,null,null,"MAR",null,null,null,"ABR",null,null,null,"MAI",null,null,null,"JUN",null,null,null,"JUL",null,null,null,"AGO",null,null,null,"SET",null,null,null,"OUT",null,null,null,"NOV",null,null,null,"DEZ"]
[null,null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA"]
[null,null,"COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO"]
["Sudeste ","Não Especial"]
["Sul","Não Especial"]
["Nordeste","Não Especial"]
["Norte","Não Especial"]
["Sudeste ","Especial"]
["Sul","Especial"]
["Nordeste","Especial"]
["Norte","Especial"]
["TOTAL",null,{"$f":"SUM(C28:C35)","v":0},{"$f":"SUM(D28:D35)","v":0},{"$f":"SUM(E28:E35)","v":0},{"$f":"SUM(F28:F35)","v":0},{"$f":"SUM(G28:G35)","v":0},{"$f":"SUM(H28:H35)","v":0},{"$f":"SUM(I28:I35)","v":0},{"$f":"SUM(J28:J35)","v":0},{"$f":"SUM(K28:K35)","v":0},{"$f":"SUM(L28:L35)","v":0},{"$f":"SUM(M28:M35)","v":0},{"$f":"SUM(N28:N35)","v":0},{"$f":"SUM(O28:O35)","v":0},{"$f":"SUM(P28:P35)","v":0},{"$f":"SUM(Q28:Q35)","v":0},{"$f":"SUM(R28:R35)","v":0},{"$f":"SUM(S28:S35)","v":0},{"$f":"SUM(T28:T35)","v":0},{"$f":"SUM(U28:U35)","v":0},{"$f":"SUM(V28:V35)","v":0},{"$f":"SUM(W28:W35)","v":0},{"$f":"SUM(X28:X35)","v":0},{"$f":"SUM(Y28:Y35)","v":0},{"$f":"SUM(Z28:Z35)","v":0},{"$f":"SUM(AA28:AA35)","v":0},{"$f":"SUM(AB28:AB35)","v":0},{"$f":"SUM(AC28:AC35)","v":0},{"$f":"SUM(AD28:AD35)","v":0},{"$f":"SUM(AE28:AE35)","v":0},{"$f":"SUM(AF28:AF35)","v":0},{"$f":"SUM(AG28:AG35)","v":0},{"$f":"SUM(AH28:AH35)","v":0},{"$f":"SUM(AI28:AI35)","v":0},{"$f":"SUM(AJ28:AJ35)","v":0},{"$f":"SUM(AK28:AK35)","v":0},{"$f":"SUM(AL28:AL35)","v":0},{"$f":"SUM(AM28:AM35)","v":0},{"$f":"SUM(AN28:AN35)","v":0},{"$f":"SUM(AO28:AO35)","v":0},{"$f":"SUM(AP28:AP35)","v":0},{"$f":"SUM(AQ28:AQ35)","v":0},{"$f":"SUM(AR28:AR35)","v":0},{"$f":"SUM(AS28:AS35)","v":0},{"$f":"SUM(AT28:AT35)","v":0},{"$f":"SUM(AU28:AU35)","v":0},{"$f":"SUM(AV28:AV35)","v":0},{"$f":"SUM(AW28:AW35)","v":0},{"$f":"SUM(AX28:AX35)","v":0}]
["NET",null,{"$f":"(C36+E36)-(D36+F36)","v":0},null,null,null,{"$f":"(G36+I36)-(H36+J36)","v":0},null,null,null,{"$f":"(K36+M36)-(L36+N36)","v":0},null,null,null,{"$f":"(O36+Q36)-(P36+R36)","v":0},null,null,null,{"$f":"(S36+U36)-(T36+V36)","v":0},null,null,null,{"$f":"(W36+Y36)-(X36+Z36)","v":0},null,null,null,{"$f":"(AA36+AC36)-(AB36+AD36)","v":0},null,null,null,{"$f":"(AE36+AG36)-(AF36+AH36)","v":0},null,null,null,{"$f":"(AI36+AK36)-(AJ36+AL36)","v":0},null,null,null,{"$f":"(AM36+AO36)-(AN36+AP36)","v":0},null,null,null,{"$f":"(AQ36+AS36)-(AR36+AT36)","v":0},null,null,null,{"$f":"(AU36+AW36)-(AV36+AX36)","v":0}]
[]
[null,null,{"$f":"C24+1","v":2}]
["SUBMERCADO","TIPO ENERGIA","JAN",null,null,null,"FEV",null,null,null,"MAR",null,null,null,"ABR",null,null,null,"MAI",null,null,null,"JUN",null,null,null,"JUL",null,null,null,"AGO",null,null,null,"SET",null,null,null,"OUT",null,null,null,"NOV",null,null,null,"DEZ"]
[null,null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA"]
[null,null,"COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO"]
["Sudeste ","Não Especial"]
["Sul","Não Especial"]
["Nordeste","Não Especial"]
["Norte","Não Especial"]
["Sudeste ","Especial"]
["Sul","Especial"]
["Nordeste","Especial"]
["Norte","Especial"]
["TOTAL",null,{"$f":"SUM(C43:C50)","v":0},{"$f":"SUM(D43:D50)","v":0},{"$f":"SUM(E43:E50)","v":0},{"$f":"SUM(F43:F50)","v":0},{"$f":"SUM(G43:G50)","v":0},{"$f":"SUM(H43:H50)","v":0},{"$f":"SUM(I43:I50)","v":0},{"$f":"SUM(J43:J50)","v":0},{"$f":"SUM(K43:K50)","v":0},{"$f":"SUM(L43:L50)","v":0},{"$f":"SUM(M43:M50)","v":0},{"$f":"SUM(N43:N50)","v":0},{"$f":"SUM(O43:O50)","v":0},{"$f":"SUM(P43:P50)","v":0},{"$f":"SUM(Q43:Q50)","v":0},{"$f":"SUM(R43:R50)","v":0},{"$f":"SUM(S43:S50)","v":0},{"$f":"SUM(T43:T50)","v":0},{"$f":"SUM(U43:U50)","v":0},{"$f":"SUM(V43:V50)","v":0},{"$f":"SUM(W43:W50)","v":0},{"$f":"SUM(X43:X50)","v":0},{"$f":"SUM(Y43:Y50)","v":0},{"$f":"SUM(Z43:Z50)","v":0},{"$f":"SUM(AA43:AA50)","v":0},{"$f":"SUM(AB43:AB50)","v":0},{"$f":"SUM(AC43:AC50)","v":0},{"$f":"SUM(AD43:AD50)","v":0},{"$f":"SUM(AE43:AE50)","v":0},{"$f":"SUM(AF43:AF50)","v":0},{"$f":"SUM(AG43:AG50)","v":0},{"$f":"SUM(AH43:AH50)","v":0},{"$f":"SUM(AI43:AI50)","v":0},{"$f":"SUM(AJ43:AJ50)","v":0},{"$f":"SUM(AK43:AK50)","v":0},{"$f":"SUM(AL43:AL50)","v":0},{"$f":"SUM(AM43:AM50)","v":0},{"$f":"SUM(AN43:AN50)","v":0},{"$f":"SUM(AO43:AO50)","v":0},{"$f":"SUM(AP43:AP50)","v":0},{"$f":"SUM(AQ43:AQ50)","v":0},{"$f":"SUM(AR43:AR50)","v":0},{"$f":"SUM(AS43:AS50)","v":0},{"$f":"SUM(AT43:AT50)","v":0},{"$f":"SUM(AU43:AU50)","v":0},{"$f":"SUM(AV43:AV50)","v":0},{"$f":"SUM(AW43:AW50)","v":0},{"$f":"SUM(AX43:AX50)","v":0}]
["NET",null,{"$f":"(C51+E51)-(D51+F51)","v":0},null,null,null,{"$f":"(G51+I51)-(H51+J51)","v":0},null,null,null,{"$f":"(K51+M51)-(L51+N51)","v":0},null,null,null,{"$f":"(O51+Q51)-(P51+R51)","v":0},null,null,null,{"$f":"(S51+U51)-(T51+V51)","v":0},null,null,null,{"$f":"(W51+Y51)-(X51+Z51)","v":0},null,null,null,{"$f":"(AA51+AC51)-(AB51+AD51)","v":0},null,null,null,{"$f":"(AE51+AG51)-(AF51+AH51)","v":0},null,null,null,{"$f":"(AI51+AK51)-(AJ51+AL51)","v":0},null,null,null,{"$f":"(AM51+AO51)-(AN51+AP51)","v":0},null,null,null,{"$f":"(AQ51+AS51)-(AR51+AT51)","v":0},null,null,null,{"$f":"(AU51+AW51)-(AV51+AX51)","v":0}]
[]
[null,null,{"$f":"C39+1","v":3}]
["SUBMERCADO","TIPO ENERGIA","JAN",null,null,null,"FEV",null,null,null,"MAR",null,null,null,"ABR",null,null,null,"MAI",null,null,null,"JUN",null,null,null,"JUL",null,null,null,"AGO",null,null,null,"SET",null,null,null,"OUT",null,null,null,"NOV",null,null,null,"DEZ"]
[null,null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA"]
[null,null,"COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO"]
["Sudeste ","Não Especial"]
["Sul","Não Especial"]
["Nordeste","Não Especial"]
["Norte","Não Especial"]
["Sudeste ","Especial"]
["Sul","Especial"]
["Nordeste","Especial"]
["Norte","Especial"]
["TOTAL",null,{"$f":"SUM(C58:C65)","v":0},{"$f":"SUM(D58:D65)","v":0},{"$f":"SUM(E58:E65)","v":0},{"$f":"SUM(F58:F65)","v":0},{"$f":"SUM(G58:G65)","v":0},{"$f":"SUM(H58:H65)","v":0},{"$f":"SUM(I58:I65)","v":0},{"$f":"SUM(J58:J65)","v":0},{"$f":"SUM(K58:K65)","v":0},{"$f":"SUM(L58:L65)","v":0},{"$f":"SUM(M58:M65)","v":0},{"$f":"SUM(N58:N65)","v":0},{"$f":"SUM(O58:O65)","v":0},{"$f":"SUM(P58:P65)","v":0},{"$f":"SUM(Q58:Q65)","v":0},{"$f":"SUM(R58:R65)","v":0},{"$f":"SUM(S58:S65)","v":0},{"$f":"SUM(T58:T65)","v":0},{"$f":"SUM(U58:U65)","v":0},{"$f":"SUM(V58:V65)","v":0},{"$f":"SUM(W58:W65)","v":0},{"$f":"SUM(X58:X65)","v":0},{"$f":"SUM(Y58:Y65)","v":0},{"$f":"SUM(Z58:Z65)","v":0},{"$f":"SUM(AA58:AA65)","v":0},{"$f":"SUM(AB58:AB65)","v":0},{"$f":"SUM(AC58:AC65)","v":0},{"$f":"SUM(AD58:AD65)","v":0},{"$f":"SUM(AE58:AE65)","v":0},{"$f":"SUM(AF58:AF65)","v":0},{"$f":"SUM(AG58:AG65)","v":0},{"$f":"SUM(AH58:AH65)","v":0},{"$f":"SUM(AI58:AI65)","v":0},{"$f":"SUM(AJ58:AJ65)","v":0},{"$f":"SUM(AK58:AK65)","v":0},{"$f":"SUM(AL58:AL65)","v":0},{"$f":"SUM(AM58:AM65)","v":0},{"$f":"SUM(AN58:AN65)","v":0},{"$f":"SUM(AO58:AO65)","v":0},{"$f":"SUM(AP58:AP65)","v":0},{"$f":"SUM(AQ58:AQ65)","v":0},{"$f":"SUM(AR58:AR65)","v":0},{"$f":"SUM(AS58:AS65)","v":0},{"$f":"SUM(AT58:AT65)","v":0},{"$f":"SUM(AU58:AU65)","v":0},{"$f":"SUM(AV58:AV65)","v":0},{"$f":"SUM(AW58:AW65)","v":0},{"$f":"SUM(AX58:AX65)","v":0}]
["NET",null,{"$f":"(C66+E66)-(D66+F66)","v":0},null,null,null,{"$f":"(G66+I66)-(H66+J66)","v":0},null,null,null,{"$f":"(K66+M66)-(L66+N66)","v":0},null,null,null,{"$f":"(O66+Q66)-(P66+R66)","v":0},null,null,null,{"$f":"(S66+U66)-(T66+V66)","v":0},null,null,null,{"$f":"(W66+Y66)-(X66+Z66)","v":0},null,null,null,{"$f":"(AA66+AC66)-(AB66+AD66)","v":0},null,null,null,{"$f":"(AE66+AG66)-(AF66+AH66)","v":0},null,null,null,{"$f":"(AI66+AK66)-(AJ66+AL66)","v":0},null,null,null,{"$f":"(AM66+AO66)-(AN66+AP66)","v":0},null,null,null,{"$f":"(AQ66+AS66)-(AR66+AT66)","v":0},null,null,null,{"$f":"(AU66+AW66)-(AV66+AX66)","v":0}]
[]
[null,null,{"$f":"C54+1","v":4}]
["SUBMERCADO","TIPO ENERGIA","JAN",null,null,null,"FEV",null,null,null,"MAR",null,null,null,"ABR",null,null,null,"MAI",null,null,null,"JUN",null,null,null,"JUL",null,null,null,"AGO",null,null,null,"SET",null,null,null,"OUT",null,null,null,"NOV",null,null,null,"DEZ"]
[null,null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA",null,"CONTRATO",null,"GERAÇÃO - CARGA"]
[null,null,"COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO","COMPRA","VENDA","GERAÇÃO","CONSUMO"]
["Sudeste ","Não Especial"]
["Sul","Não Especial"]
["Nordeste","Não Especial"]
["Norte","Não Especial"]
["Sudeste ","Especial"]
["Sul","Especial"]
["Nordeste","Especial"]
["Norte","Especial"]
["TOTAL",null,{"$f":"SUM(C73:C80)","v":0},{"$f":"SUM(D73:D80)","v":0},{"$f":"SUM(E73:E80)","v":0},{"$f":"SUM(F73:F80)","v":0},{"$f":"SUM(G73:G80)","v":0},{"$f":"SUM(H73:H80)","v":0},{"$f":"SUM(I73:I80)","v":0},{"$f":"SUM(J73:J80)","v":0},{"$f":"SUM(K73:K80)","v":0},{"$f":"SUM(L73:L80)","v":0},{"$f":"SUM(M73:M80)","v":0},{"$f":"SUM(N73:N80)","v":0},{"$f":"SUM(O73:O80)","v":0},{"$f":"SUM(P73:P80)","v":0},{"$f":"SUM(Q73:Q80)","v":0},{"$f":"SUM(R73:R80)","v":0},{"$f":"SUM(S73:S80)","v":0},{"$f":"SUM(T73:T80)","v":0},{"$f":"SUM(U73:U80)","v":0},{"$f":"SUM(V73:V80)","v":0},{"$f":"SUM(W73:W80)","v":0},{"$f":"SUM(X73:X80)","v":0},{"$f":"SUM(Y73:Y80)","v":0},{"$f":"SUM(Z73:Z80)","v":0},{"$f":"SUM(AA73:AA80)","v":0},{"$f":"SUM(AB73:AB80)","v":0},{"$f":"SUM(AC73:AC80)","v":0},{"$f":"SUM(AD73:AD80)","v":0},{"$f":"SUM(AE73:AE80)","v":0},{"$f":"SUM(AF73:AF80)","v":0},{"$f":"SUM(AG73:AG80)","v":0},{"$f":"SUM(AH73:AH80)","v":0},{"$f":"SUM(AI73:AI80)","v":0},{"$f":"SUM(AJ73:AJ80)","v":0},{"$f":"SUM(AK73:AK80)","v":0},{"$f":"SUM(AL73:AL80)","v":0},{"$f":"SUM(AM73:AM80)","v":0},{"$f":"SUM(AN73:AN80)","v":0},{"$f":"SUM(AO73:AO80)","v":0},{"$f":"SUM(AP73:AP80)","v":0},{"$f":"SUM(AQ73:AQ80)","v":0},{"$f":"SUM(AR73:AR80)","v":0},{"$f":"SUM(AS73:AS80)","v":0},{"$f":"SUM(AT73:AT80)","v":0},{"$f":"SUM(AU73:AU80)","v":0},{"$f":"SUM(AV73:AV80)","v":0},{"$f":"SUM(AW73:AW80)","v":0},{"$f":"SUM(AX73:AX80)","v":0}]
["NET",null,{"$f":"(C81+E81)-(D81+F81)","v":0},null,null,null,{"$f":"(G81+I81)-(H81+J81)","v":0},null,null,null,{"$f":"(K81+M81)-(L81+N81)","v":0},null,null,null,{"$f":"(O81+Q81)-(P81+R81)","v":0},null,null,null,{"$f":"(S81+U81)-(T81+V81)","v":0},null,null,null,{"$f":"(W81+Y81)-(X81+Z81)","v":0},null,null,null,{"$f":"(AA81+AC81)-(AB81+AD81)","v":0},null,null,null,{"$f":"(AE81+AG81)-(AF81+AH81)","v":0},null,null,null,{"$f":"(AI81+AK81)-(AJ81+AL81)","v":0},null,null,null,{"$f":"(AM81+AO81)-(AN81+AP81)","v":0},null,null,null,{"$f":"(AQ81+AS81)-(AR81+AT81)","v":0},null,null,null,{"$f":"(AU81+AW81)-(AV81+AX81)","v":0}]